{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Guide","IN_OUT","TechnologyInputs","InitialSize&CostCalc"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guide","index":0,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[16,10,16,12],[14,9,14,12],[15,9,15,12],[9,10,9,12],[10,10,10,12],[11,10,11,12],[12,10,12,12],[13,10,13,12]]}
[]
[null,null,null,null,null,null,null,null,null,null,"INDEX"]
[null,null,null,null,null,null,null,null,null,null,"SHEET 1 - IN_OUT"]
[null,null,null,null,null,null,null,null,null,null,"SHEET 2 - TECHNOLOGY INPUTS"]
[null,null,null,null,null,null,null,null,null,null,"SHEET 3 - INITIAL SIZE & COST CALCULATIONS"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"color code","Color coding of cells and their function"]
[null,null,null,null,null,null,null,null,null,null,"Input cells - Users can provide inputs in these cells"]
[null,null,null,null,null,null,null,null,null,null,"Fixed cells  -  Non editable cells"]
[null,null,null,null,null,null,null,null,null,null,"Linked cells -  Linked to other cells "]
[null,null,null,null,null,null,null,null,null,null,"Calculation cells -  Contains calculations and formulas"]
[null,null,null,null,null,null,null,null,null,"Cells other than \"Inputs cells\" are protected. Protected cells cannot be modified or edited but users can copy the data to other workbooks and sheets. Users can view formulas and links."]
[null,null,null,null,null,null,null,null,null,"This work is licensed under a Creative Commons Attribution 3.0 International "]
[null,null,null,null,null,null,null,null,null,"License:","https://creativecommons.org/licenses/by/3.0/au/"]
[]
[null,null,null,null,null,null,null,null,null,null,"Document Control"]
[null,null,null,null,null,null,null,null,null,"2018-08-08","derived from LevelisedComparison2.0.xls",1,"K Urkalan,         K Lovegrove"]
[null,null,null,null,null,null,null,null,null,"2018-08-17","Public realease version",1.1000000000000001,"K Urkalan,         K Lovegrove"]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[null,null,null,null,null,null,null,null,null," "," "," "," "]

{"sheet":"IN_OUT","index":1,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[" "]
[null,"PARAMETERS",null,null,"UNITS","INPUTS",null,null,null,null,null,null,"BACK TO INDEX"]
[null,"Nameplate capacity",null,null,"MW",100,"( best accuracy in range 10 - 200 MW )",null,null,null,"Input Cells"]
[null,"Daily duration of delivery / storage ",null,null,"Hours ",6,"( valid for 0.5 - 48hrs )",null,null,null,"Fixed Cells"]
[null,"Base Year",null,null,null,{"$f":"TechnologyInputs!E8","v":2017},"( assumes base cost data is for this year)",null,null,null,"Linked Cells"]
[null,"Target Year",null,null,null,2017,"( uncertainty increases projecting",null,null,null,"Calculated Cells"]
[null," ",null,null," "," "," further into future)",null," "]
[" ",null," ",null,null,null,null,null," "]
["SI No","Renewable Energy Technology ","Energy Capture","Initial energy conversion","Energy Storage","Energy Conversion","Collector multiple",{"$f":"'InitialSize&CostCalc'!K9","v":"Actual collector capacity required"},"Collector cost        (a)",{"$f":"'InitialSize&CostCalc'!I9","v":"Initial conversion capacity required"},"Initial Conversion cost (b)",{"$f":"'InitialSize&CostCalc'!H9","v":"Storage capacity required "},"Storage cost     (c)","Final conversion capacity = nameplate output","Final Conversion cost (d)","Total installed cost (a+b+c+d)","Total specific cost"]
[null,null,null,null,null,null,null,{"$f":"'InitialSize&CostCalc'!K10","v":"MW"},{"$f":"'InitialSize&CostCalc'!AA10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!I10","v":"MW"},{"$f":"'InitialSize&CostCalc'!AQ10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!H10","v":"MWh"},{"$f":"'InitialSize&CostCalc'!BH10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!G10","v":"MW"},{"$f":"'InitialSize&CostCalc'!BX10","v":"AUD $"},null,"mAUD$/MW"]
[1,"PV no storage",{"$f":"TechnologyInputs!B11","v":"Utility PV"},{"$f":"TechnologyInputs!C11","v":"na"},{"$f":"TechnologyInputs!D11","v":"na"},{"$f":"TechnologyInputs!E11","v":"na"},1,{"$f":"'InitialSize&CostCalc'!K11","v":100},{"$f":"'InitialSize&CostCalc'!AA11","v":187000000},{"$f":"'InitialSize&CostCalc'!I11","v":100},{"$f":"'InitialSize&CostCalc'!AQ11","v":0},{"$f":"'InitialSize&CostCalc'!H11","v":0},{"$f":"'InitialSize&CostCalc'!BH11","v":0},{"$f":"'InitialSize&CostCalc'!G11","v":100},{"$f":"'InitialSize&CostCalc'!BX11","v":0},{"$f":"SUM(I11:O11)","v":187000200},{"$f":"(P11/$F$3)/1000000","v":1.8700019999999999}]
[{"$f":"A11+1","v":2},"Wind no storage",{"$f":"TechnologyInputs!B12","v":"Wind"},{"$f":"TechnologyInputs!C12","v":"na"},{"$f":"TechnologyInputs!D12","v":"na"},{"$f":"TechnologyInputs!E12","v":"na"},1,{"$f":"'InitialSize&CostCalc'!K12","v":100},{"$f":"'InitialSize&CostCalc'!AA12","v":218000000.00000003},{"$f":"'InitialSize&CostCalc'!I12","v":100},{"$f":"'InitialSize&CostCalc'!AQ12","v":0},{"$f":"'InitialSize&CostCalc'!H12","v":0},{"$f":"'InitialSize&CostCalc'!BH12","v":0},{"$f":"'InitialSize&CostCalc'!G12","v":100},{"$f":"'InitialSize&CostCalc'!BX12","v":0},{"$f":"SUM(I12:O12)","v":218000200.00000003},{"$f":"(P12/$F$3)/1000000","v":2.1800020000000004}]
[3,"Utility PV/Batt",{"$f":"TechnologyInputs!B13","v":"Utility PV"},{"$f":"TechnologyInputs!C13","v":"na"},{"$f":"TechnologyInputs!D13","v":"Batteries"},{"$f":"TechnologyInputs!E13","v":"Inverter"},1,{"$f":"'InitialSize&CostCalc'!K13","v":111.11111111111111},{"$f":"'InitialSize&CostCalc'!AA13","v":205383605.27625114},{"$f":"'InitialSize&CostCalc'!I13","v":111.11111111111111},{"$f":"'InitialSize&CostCalc'!AQ13","v":0},{"$f":"'InitialSize&CostCalc'!H13","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!BH13","v":458490000},{"$f":"'InitialSize&CostCalc'!G13","v":100},{"$f":"'InitialSize&CostCalc'!BX13","v":11777811.70956786},675652294.76359677,6.7565229476359674]
[4,"Utility PV/PHES",{"$f":"TechnologyInputs!B14","v":"Utility PV"},{"$f":"TechnologyInputs!C14","v":"na"},{"$f":"TechnologyInputs!D14","v":"Hydro Dam"},{"$f":"TechnologyInputs!E14","v":"Hydro turbine"},1,{"$f":"'InitialSize&CostCalc'!K14","v":125},{"$f":"'InitialSize&CostCalc'!AA14","v":228082265.51160336},{"$f":"'InitialSize&CostCalc'!I14","v":125},{"$f":"'InitialSize&CostCalc'!AQ14","v":0},{"$f":"'InitialSize&CostCalc'!H14","v":750},{"$f":"'InitialSize&CostCalc'!BH14","v":31952068.770130508},{"$f":"'InitialSize&CostCalc'!G14","v":100},{"$f":"'InitialSize&CostCalc'!BX14","v":184671662.00173745},444706971.28347135,4.447069712834713]
[5,"Utility PV/H2",{"$f":"TechnologyInputs!B15","v":"Utility PV"},{"$f":"TechnologyInputs!C15","v":"Electrolyser"},{"$f":"TechnologyInputs!D15","v":"Hydrogen"},{"$f":"TechnologyInputs!E15","v":"Fuel cell / GT"},1,{"$f":"'InitialSize&CostCalc'!K15","v":299.89503673714199},{"$f":"'InitialSize&CostCalc'!AA15","v":496986125.03334302},{"$f":"'InitialSize&CostCalc'!I15","v":299.89503673714199},{"$f":"'InitialSize&CostCalc'!AQ15","v":145082152.86054313},{"$f":"'InitialSize&CostCalc'!H15","v":1052.6315789473686},{"$f":"'InitialSize&CostCalc'!BH15","v":1667799.2530256528},{"$f":"'InitialSize&CostCalc'!G15","v":100},{"$f":"'InitialSize&CostCalc'!BX15","v":101193553.48608157},744931083.15960908,7.4493108315960903]
[6,"Wind/Batt",{"$f":"TechnologyInputs!B16","v":"Wind"},{"$f":"TechnologyInputs!C16","v":"na"},{"$f":"TechnologyInputs!D16","v":"Batteries"},{"$f":"TechnologyInputs!E16","v":"Inverter"},1,{"$f":"'InitialSize&CostCalc'!K16","v":111.11111111111111},{"$f":"'InitialSize&CostCalc'!AA16","v":239683553.65439415},{"$f":"'InitialSize&CostCalc'!I16","v":111.11111111111111},{"$f":"'InitialSize&CostCalc'!AQ16","v":0},{"$f":"'InitialSize&CostCalc'!H16","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!BH16","v":458490000},{"$f":"'InitialSize&CostCalc'!G16","v":100},{"$f":"'InitialSize&CostCalc'!BX16","v":11777811.70956786},709952243.14173985,7.0995224314173981]
[7,"Wind/PHES",{"$f":"TechnologyInputs!B17","v":"Wind"},{"$f":"TechnologyInputs!C17","v":"na"},{"$f":"TechnologyInputs!D17","v":"Hydro Dam"},{"$f":"TechnologyInputs!E17","v":"Hydro turbine"},1,{"$f":"'InitialSize&CostCalc'!K17","v":125},{"$f":"'InitialSize&CostCalc'!AA17","v":266486679.42794806},{"$f":"'InitialSize&CostCalc'!I17","v":125},{"$f":"'InitialSize&CostCalc'!AQ17","v":0},{"$f":"'InitialSize&CostCalc'!H17","v":750},{"$f":"'InitialSize&CostCalc'!BH17","v":31952068.770130508},{"$f":"'InitialSize&CostCalc'!G17","v":100},{"$f":"'InitialSize&CostCalc'!BX17","v":184671662.00173745},483111385.19981599,4.8311138519981593," "]
[8,"Wind/H2",{"$f":"TechnologyInputs!B18","v":"Wind"},{"$f":"TechnologyInputs!C18","v":"Electrolyser"},{"$f":"TechnologyInputs!D18","v":"Cavern"},{"$f":"TechnologyInputs!E18","v":"Fuel cell / GT"},1,{"$f":"'InitialSize&CostCalc'!K18","v":299.89503673714199},{"$f":"'InitialSize&CostCalc'!AA18","v":585772317.68444347},{"$f":"'InitialSize&CostCalc'!I18","v":299.89503673714199},{"$f":"'InitialSize&CostCalc'!AQ18","v":145082152.86054313},{"$f":"'InitialSize&CostCalc'!H18","v":1052.6315789473686},{"$f":"'InitialSize&CostCalc'!BH18","v":1667799.2530256528},{"$f":"'InitialSize&CostCalc'!G18","v":100},{"$f":"'InitialSize&CostCalc'!BX18","v":101193553.48608157},833717275.81070948,8.3371727581070942]
[9,"Grid VRE/Batt",{"$f":"TechnologyInputs!B19","v":"Grid VRE"},{"$f":"TechnologyInputs!C19","v":"na"},{"$f":"TechnologyInputs!D19","v":"Batteries"},{"$f":"TechnologyInputs!E19","v":"Inverter"},1," ",{"$f":"'InitialSize&CostCalc'!AA19","v":0},{"$f":"'InitialSize&CostCalc'!I19","v":111.11111111111111},{"$f":"'InitialSize&CostCalc'!AQ19","v":0},{"$f":"'InitialSize&CostCalc'!H19","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!BH19","v":458490000},{"$f":"'InitialSize&CostCalc'!G19","v":100},{"$f":"'InitialSize&CostCalc'!BX19","v":11777811.70956786},470268689.48734564,4.7026868948734561]
[10,"Grid VRE/PHES",{"$f":"TechnologyInputs!B20","v":"Grid VRE"},{"$f":"TechnologyInputs!C20","v":"na"},{"$f":"TechnologyInputs!D20","v":"Hydro Dam"},{"$f":"TechnologyInputs!E20","v":"Hydro turbine"},1," ",{"$f":"'InitialSize&CostCalc'!AA20","v":0},{"$f":"'InitialSize&CostCalc'!I20","v":125},{"$f":"'InitialSize&CostCalc'!AQ20","v":0},{"$f":"'InitialSize&CostCalc'!H20","v":750},{"$f":"'InitialSize&CostCalc'!BH20","v":31952068.770130508},{"$f":"'InitialSize&CostCalc'!G20","v":100},{"$f":"'InitialSize&CostCalc'!BX20","v":184671662.00173745},216624705.77186796,2.1662470577186799]
[11,"Grid VRE/H2",{"$f":"TechnologyInputs!B21","v":"Grid VRE"},{"$f":"TechnologyInputs!C21","v":"Electrolyser"},{"$f":"TechnologyInputs!D21","v":"Hydrogen"},{"$f":"TechnologyInputs!E21","v":"Fuel cell / GT"},1," ",{"$f":"'InitialSize&CostCalc'!AA21","v":0},{"$f":"'InitialSize&CostCalc'!I21","v":299.89503673714199},{"$f":"'InitialSize&CostCalc'!AQ21","v":145082152.86054313},{"$f":"'InitialSize&CostCalc'!H21","v":1052.6315789473686},{"$f":"'InitialSize&CostCalc'!BH21","v":1667799.2530256528},{"$f":"'InitialSize&CostCalc'!G21","v":100},{"$f":"'InitialSize&CostCalc'!BX21","v":101193553.48608157},247944958.12626603,2.47944958126266]
[{"$f":"A21+1","v":12},"Rooftop PV/Batt",{"$f":"TechnologyInputs!B22","v":"Rooftop PV"},{"$f":"TechnologyInputs!C22","v":"na"},{"$f":"TechnologyInputs!D22","v":"Batteries"},{"$f":"TechnologyInputs!E22","v":"Inverter"},1,{"$f":"'InitialSize&CostCalc'!K22","v":111.11111111111111},{"$f":"'InitialSize&CostCalc'!AA22","v":222222222.22222224},{"$f":"'InitialSize&CostCalc'!I22","v":111.11111111111111},{"$f":"'InitialSize&CostCalc'!AQ22","v":0},{"$f":"'InitialSize&CostCalc'!H22","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!BH22","v":458490000},{"$f":"'InitialSize&CostCalc'!G22","v":100},{"$f":"'InitialSize&CostCalc'!BX22","v":11777811.70956786},692490911.7095679,6.9249091170956794]
[13,"Conc. Solar ",{"$f":"TechnologyInputs!B23","v":"Conc. Solar "},{"$f":"TechnologyInputs!C23","v":"na"},{"$f":"TechnologyInputs!D23","v":"Molten Salt"},{"$f":"TechnologyInputs!E23","v":"Steam turbine"},1,{"$f":"'InitialSize&CostCalc'!K23","v":238.0952380952381},{"$f":"'InitialSize&CostCalc'!AA23","v":120129202.89358835},{"$f":"'InitialSize&CostCalc'!I23","v":238.0952380952381},{"$f":"'InitialSize&CostCalc'!AQ23","v":0},{"$f":"'InitialSize&CostCalc'!H23","v":1428.5714285714287},{"$f":"'InitialSize&CostCalc'!BH23","v":37145085.44690527},{"$f":"'InitialSize&CostCalc'!G23","v":100},{"$f":"'InitialSize&CostCalc'!BX23","v":240000000},397276055.00716031,3.972760550071603]
[14,"Biomass+AD",{"$f":"TechnologyInputs!B24","v":"Biomass+AD"},{"$f":"TechnologyInputs!C24","v":"Digestor"},{"$f":"TechnologyInputs!D24","v":"Gas accumulator"},{"$f":"TechnologyInputs!E24","v":"Turbine /eng."}," "," ",{"$f":"'InitialSize&CostCalc'!AA24","v":0},{"$f":"'InitialSize&CostCalc'!I24","v":294.11764705882354},{"$f":"'InitialSize&CostCalc'!AQ24","v":137573279.01222599},{"$f":"'InitialSize&CostCalc'!H24","v":5294.1176470588234},{"$f":"'InitialSize&CostCalc'!BH24","v":40868433.529411763},{"$f":"'InitialSize&CostCalc'!G24","v":100},{"$f":"'InitialSize&CostCalc'!BX24","v":60060000},238507400.77693185,2.3850740077693184]
[15,"Dry Biomass $5/GJ",{"$f":"TechnologyInputs!B25","v":"Dry Biomass $5/GJ"},{"$f":"TechnologyInputs!C25","v":"na"},{"$f":"TechnologyInputs!D25","v":"Depot "},{"$f":"TechnologyInputs!E25","v":"Boiler&Turbine "}," "," ",{"$f":"'InitialSize&CostCalc'!AA25","v":0}," ",{"$f":"'InitialSize&CostCalc'!AQ25","v":0},{"$f":"'InitialSize&CostCalc'!H25","v":4500},{"$f":"'InitialSize&CostCalc'!BH25","v":30150},{"$f":"'InitialSize&CostCalc'!G25","v":100},{"$f":"'InitialSize&CostCalc'!BX25","v":340832999.99999994},340867749.99999994,3.4086774999999996]
[16,"Dry Biomass $2.5/GJ",{"$f":"TechnologyInputs!B26","v":"Dry Biomass $2.5/GJ"},{"$f":"TechnologyInputs!C26","v":"na"},{"$f":"TechnologyInputs!D26","v":"Depot "},{"$f":"TechnologyInputs!E26","v":"Boiler&Turbine "}," "," ",{"$f":"'InitialSize&CostCalc'!AA26","v":0}," ",{"$f":"'InitialSize&CostCalc'!AQ26","v":0},{"$f":"'InitialSize&CostCalc'!H26","v":4500},{"$f":"'InitialSize&CostCalc'!BH26","v":30150},{"$f":"'InitialSize&CostCalc'!G26","v":100},{"$f":"'InitialSize&CostCalc'!BX26","v":340832999.99999994},340867749.99999994,3.4086774999999996]
[{"$f":"A26+1","v":17},"HSA Geothermal",{"$f":"TechnologyInputs!B27","v":"HSA Geothermal"},{"$f":"TechnologyInputs!C27","v":"na"},{"$f":"TechnologyInputs!D27","v":"Self"},{"$f":"TechnologyInputs!E27","v":"Turbine "}," "," ",{"$f":"'InitialSize&CostCalc'!AA27","v":0},{"$f":"'InitialSize&CostCalc'!I27","v":500},{"$f":"'InitialSize&CostCalc'!AQ27","v":0},{"$f":"'InitialSize&CostCalc'!H27","v":0.1},{"$f":"'InitialSize&CostCalc'!BH27","v":0},{"$f":"'InitialSize&CostCalc'!G27","v":100},{"$f":"'InitialSize&CostCalc'!BX27","v":509282252.51535964},509282852.61535966,5.092828526153597]
[18,"EGS Geothermal",{"$f":"TechnologyInputs!B28","v":"EGS Geothermal"},{"$f":"TechnologyInputs!C28","v":"na"},{"$f":"TechnologyInputs!D28","v":"Self"},{"$f":"TechnologyInputs!E28","v":"Turbine "}," "," ",{"$f":"'InitialSize&CostCalc'!AA28","v":0},{"$f":"'InitialSize&CostCalc'!I28","v":500},{"$f":"'InitialSize&CostCalc'!AQ28","v":0},{"$f":"'InitialSize&CostCalc'!H28","v":0.1},{"$f":"'InitialSize&CostCalc'!BH28","v":0},{"$f":"'InitialSize&CostCalc'!G28","v":100},{"$f":"'InitialSize&CostCalc'!BX28","v":1218770788.614574},{"$f":"SUM(I28:O28)","v":1218771388.7145739},12.187713887145739]

{"sheet":"TechnologyInputs","index":2,"n_rows":62,"n_cols":54,"rows_kept":62,"cut":false,"hidden":false,"merged":[[2,5,2,7],[3,5,3,7],[4,5,4,7],[41,0,41,2]]}
[" "]
[null,"Global inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Input Cells"]
[null,{"$f":"IN_OUT!B3","v":"Nameplate capacity"},null," ",{"$f":"IN_OUT!F3","v":100},{"$f":"IN_OUT!E3","v":"MW"},null,null,null,null,null,null,null,null,"Fixed Cells"]
[null,{"$f":"IN_OUT!B4","v":"Daily duration of delivery / storage "},null," ",{"$f":"IN_OUT!F4","v":6},{"$f":"IN_OUT!E4","v":"Hours "},null,null,null,null,null,null,null,null,"Linked Cells",null,null,null,"BACK TO INDEX"]
[null,{"$f":"IN_OUT!B6","v":"Target Year"},null," ",{"$f":"IN_OUT!F6","v":2017},null,null,null,null,null,null,null,null,null,"Calculated Cells"]
[]
[null,{"$f":"IN_OUT!B7","v":" "},null," ",{"$f":"IN_OUT!F7","v":" "},{"$f":"IN_OUT!E7","v":" "}]
[null,{"$f":"IN_OUT!B5","v":"Base Year"},null," ",2017,"(base year must align with data value inputs below)",null,null,null,null,null,null,null,null,null,null,null,null,"Energy Capture",null,null,null,null,null,null,null,null,null,"Initial Energy Conversion",null,null,null,null,null,null,null,null,null,"Energy Storage",null,null,null,null,null,null,null,null,null,null,"Final Energy Conversion"]
[null,"Energy Capture","Initial energy conversion","Energy Storage","Energy Conversion"," "," ","Collector size multiplier"," "," "," "," ",null,"Specific Installed cost","baseline capacity","Capture capacity factor","Power law size exponent","Life-time","Fixed O&M cost","Variable O&M cost","Input energy/ fuel cost","Cost progress ratio","deployment growth",null,"Specific Installed cost","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","efficiency","Cost progress ratio","deployment growth",null,"Specific Installed cost _ Energy","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","% average capacity over lifetime","efficiency","Cost progress ratio","deployment growth",null,"Specific Installed cost","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","efficiency","Cost progress ratio","deployment growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"m$/MW","MW",null,null,"year","%/yr","$/MWh","$/MWh",null,"%/yr",null,"m$/MW",null,null,null,"%/yr","$/MWh",null,null,"%/yr",null,"$/MWh","MWh",null,"Year ","%/yr","$/MWh",null,null,null,"%/yr",null,"m$/MW",null,null,null,"%/yr","$/MWh",null,null,"%/yr"]
[1,"Utility PV","na","na","na"," "," ",{"$f":"IN_OUT!G11","v":1}," "," "," "," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.2,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,1,0,null,0,1,1,30,0,0,1,1,0]
[{"$f":"A11+1","v":2},"Wind","na","na","na"," "," ",{"$f":"IN_OUT!G12","v":1}," "," "," "," ",null,2.1800000000000002,100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,1,0,null,0,1,1,30,0,0,1,1,0]
[{"$f":"A12+1","v":3},"Utility PV","na","Batteries","Inverter"," "," ",{"$f":"IN_OUT!G13","v":1}," "," "," "," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,0,1,1,30,0,0,1,1,0,null,687735,1,1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,0.39,1,0.74,20,0.02,10,1,0.85,0.4]
[{"$f":"A13+1","v":4},"Utility PV","na","Hydro Dam","Hydro turbine"," "," ",{"$f":"IN_OUT!G14","v":1}," "," "," "," ",null,{"$f":"N$13","v":1.87},100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,0,1,1,30,0,0,1,1,0,null,37000,1200,0.7,30,0.02,0,1,1,0.85,0.05,null,1.5,200,0.7,30,0.02,0,0.8,0.85,0.05]
[{"$f":"A14+1","v":5},"Utility PV","Electrolyser","Hydrogen","Fuel cell / GT"," "," ",{"$f":"IN_OUT!G15","v":1}," "," "," "," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,1.0900000000000001,20,0.7,15,0.02,0,0.65,0.85,0.2,null,655,20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,1.64,20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[6,"Wind","na","Batteries","Inverter"," "," ",{"$f":"IN_OUT!G16","v":1}," "," "," "," ",null,2.1800000000000002,100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$f":"Y$13","v":0},{"$f":"Z$13","v":1},1,30,0,0,1,1,0,null,{"$f":"AI$13","v":687735},{"$f":"AJ$13","v":1},1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,{"$f":"AT$13","v":0.39},{"$f":"AU$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[7,"Wind","na","Hydro Dam","Hydro turbine"," "," ",{"$f":"IN_OUT!G17","v":1}," "," "," "," ",null,{"$f":"N16","v":2.1800000000000002},{"$f":"O16","v":100},0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$f":"Y14","v":0},1,1,30,0,0,1,1,0,null,{"$f":"AI14","v":37000},1200,0.7,30,0.02,0,1,1,0.85,0.05,null,{"$f":"AT14","v":1.5},200,0.7,30,0.02,0,0.8,0.85,0.05]
[8,"Wind","Electrolyser","Cavern","Fuel cell / GT"," "," ",{"$f":"IN_OUT!G18","v":1}," "," "," "," ",null,{"$f":"N17","v":2.1800000000000002},100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$f":"Y15","v":1.0900000000000001},20,0.7,15,0.02,0,0.65,0.85,0.2,null,{"$f":"AI15","v":655},20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,{"$f":"AT15","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[9,"Grid VRE","na","Batteries","Inverter"," "," ",{"$f":"IN_OUT!G19","v":1}," "," "," "," ",null,0,1,0.8,1,30,0,0,{"$f":"(IN_OUT!$M$11+IN_OUT!$M$12)/2","v":0},0.85,0.3,null,{"$f":"Y$13","v":0},{"$f":"Z$13","v":1},1,30,0,0,1,1,0,null,{"$f":"AI$13","v":687735},{"$f":"AJ$13","v":1},1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,{"$f":"AT$13","v":0.39},{"$f":"AU$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[10,"Grid VRE","na","Hydro Dam","Hydro turbine"," "," ",{"$f":"IN_OUT!G20","v":1}," "," "," "," ",null,{"$f":"N19","v":0},{"$f":"O19","v":1},0.8,1,30,0,0,0,0.85,0.3,null,{"$f":"Y14","v":0},1,1,30,0,0,1,1,0,null,{"$f":"AI14","v":37000},1200,0.7,30,0.02,0,1,1,0.85,0.05,null,{"$f":"AT14","v":1.5},200,0.7,30,0.02,0,0.8,0.85,0.05]
[11,"Grid VRE","Electrolyser","Hydrogen","Fuel cell / GT"," "," ",{"$f":"IN_OUT!G21","v":1}," "," "," "," ",null,{"$f":"N20","v":0},1,0.8,1,30,0,0,0,0.85,0.3,null,{"$f":"Y15","v":1.0900000000000001},20,0.7,15,0.02,0,0.65,0.85,0.2,null,{"$f":"AI15","v":655},20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,{"$f":"AT15","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[12,"Rooftop PV","na","Batteries","Inverter"," "," ",{"$f":"IN_OUT!G22","v":1}," "," "," "," ",null,2,5.0000000000000001E-3,0.17,1,25,0.02,0,0,0.85,0.3,null,{"$f":"Y$13","v":0},{"$f":"Z$13","v":1},1,30,0,0,1,1,0,null,{"$f":"AI$13","v":687735},{"$f":"AJ$13","v":1},1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,{"$f":"AT$13","v":0.39},{"$f":"AU$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[13,"Conc. Solar ","na","Molten Salt","Steam turbine"," "," ",{"$f":"IN_OUT!G23","v":1}," "," "," "," ",null,0.46,600,0.187,0.9,30,0.02,0,0,0.85,0.2,null,0,1,1,30,0,0,1,1,0,null,26000,1429,0.8,30,0.02,0,1,1,0.85,0.2,null,2.4,100,0.7,30,0.02,0,0.42,0.85,0.2]
[14,"Biomass+AD","Digestor","Gas accumulator","Turbine /eng."," "," ",1," "," "," "," ",null,0,1,1,1,20,0,0,0,0.85,0.05,null,1.42,7.26,0.7,20,6.5000000000000002E-2,0,1,0.85,0.05,null,12391,11,0.8,20,6.5000000000000002E-2,0,1,1,0.85,0.05,null,0.91,2.5,0.7,20,6.5000000000000002E-2,0,0.34,0.85,0.05]
[15,"Dry Biomass $5/GJ","na","Depot ","Boiler&Turbine "," "," ",0.02," "," "," "," ",null,0,1,0.5,1,25,0,0,18,0.85,0.05,null,0,1,1,25,0,0,1,1,0,null,6.7,44384,1,25,3.5999999999999997E-2,0,1,1,0.85,0,null,4.8899999999999997,15,0.7,25,3.5999999999999997E-2,0,0.24,0.85,0.05]
[16,"Dry Biomass $2.5/GJ","na","Depot ","Boiler&Turbine "," "," ",0.02," "," "," "," ",null,0,1,0.5,1,25,0,0,9,0.85,0.05,null,0,1,1,25,0,0,1,1,0,null,6.7,44384,1,25,3.5999999999999997E-2,0,1,1,0.85,0,null,4.8899999999999997,15,0.7,25,3.5999999999999997E-2,0,0.24,0.85,0.05]
[{"$f":"A26+1","v":17},"HSA Geothermal","na","Self","Turbine "," "," ",1," "," "," "," ",null,0,50,1,1,30,0.02,0,0,0.85,0.05,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,0.85,0,null,6.27,50,0.7,30,0.02,0,0.2,0.85,0.05]
[18,"EGS Geothermal","na","Self","Turbine "," "," ",1," "," "," "," ",null,0,50,1,1,30,0.02,0,0,0.85,0.05,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,0.85,0,null,14,50,0.8,30,0.02,0,0.2,0.85,0.05]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DEFAULT TABLE VALUES - BASE YEAR",null,null,2017]
[null,"Energy Capture","Initial energy conversion","Energy Storage","Energy Conversion"," "," ",null," "," "," "," ",null,"Specific Installed cost","baseline capacity","Capture capacity factor","Power law size exponent","Life-time","Fixed O&M cost","Variable O&M cost","Input energy/ fuel cost","Cost progress ratio","deployment growth",null,"Specific Installed cost","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","efficiency","Cost progress ratio","deployment growth",null,"Specific Installed cost _ Energy","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","% average capacity over lifetime","efficiency","Cost progress ratio","deployment growth",null,"Specific Installed cost","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","efficiency","Cost progress ratio","deployment growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"m$/MW","MW",null,null,"year","%/yr","$/MWh","$/MWh",null,"%/yr",null,"m$/MW",null,null,null,"%/yr","$/MWh",null,null,"%/yr",null,"$/MWh","MWh",null,"Year ","%/yr","$/MWh",null,null,null,"%/yr",null,"m$/MW",null,null,null,"%/yr","$/MWh",null,null,"%/yr"]
[1,"Utility PV","na","na","na"," "," ",null," "," "," "," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.2,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,1,0,null,0,1,1,30,0,0,1,1,0]
[{"$f":"A45+1","v":2},"Wind","na","na","na"," "," ",null," "," "," "," ",null,2.1800000000000002,100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,1,0,null,0,1,1,30,0,0,1,1,0]
[{"$f":"A46+1","v":3},"Utility PV","na","Batteries","Inverter"," "," ",null," "," "," "," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,0,1,1,30,0,0,1,1,0,null,687735,1,1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,0.39,1,0.74,20,0.02,10,1,0.85,0.4]
[{"$f":"A47+1","v":4},"Utility PV","na","Hydro Dam","Hydro turbine"," "," ",null," "," "," "," ",null,{"$f":"N$13","v":1.87},100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,0,1,1,30,0,0,1,1,0,null,37000,1200,0.7,30,0.02,0,1,1,0.85,0.05,null,1.5,200,0.7,30,0.02,0,0.8,0.85,0.05]
[{"$f":"A48+1","v":5},"Utility PV","Electrolyser","Hydrogen","Fuel cell / GT"," "," ",null," "," "," "," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,1.0900000000000001,20,0.7,15,0.02,0,0.65,0.85,0.2,null,655,20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,1.64,20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[6,"Wind","na","Batteries","Inverter"," "," ",null," "," "," "," ",null,2.1800000000000002,100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$f":"Y$13","v":0},{"$f":"Z$13","v":1},1,30,0,0,1,1,0,null,{"$f":"AI$13","v":687735},{"$f":"AJ$13","v":1},1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,{"$f":"AT$13","v":0.39},{"$f":"AU$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[7,"Wind","na","Hydro Dam","Hydro turbine"," "," ",null," "," "," "," ",null,{"$f":"N50","v":2.1800000000000002},{"$f":"O50","v":100},0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$f":"Y48","v":0},1,1,30,0,0,1,1,0,null,{"$f":"AI48","v":37000},1200,0.7,30,0.02,0,1,1,0.85,0.05,null,{"$f":"AT48","v":1.5},200,0.7,30,0.02,0,0.8,0.85,0.05]
[8,"Wind","Electrolyser","Cavern","Fuel cell / GT"," "," ",null," "," "," "," ",null,{"$f":"N51","v":2.1800000000000002},100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$f":"Y49","v":1.0900000000000001},20,0.7,15,0.02,0,0.65,0.85,0.2,null,{"$f":"AI49","v":655},20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,{"$f":"AT49","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[9,"Grid VRE","na","Batteries","Inverter"," "," ",null," "," "," "," ",null,0,1,0.8,1,30,0,0,{"$f":"(IN_OUT!$M$11+IN_OUT!$M$12)/2","v":0},0.85,0.3,null,{"$f":"Y$13","v":0},{"$f":"Z$13","v":1},1,30,0,0,1,1,0,null,{"$f":"AI$13","v":687735},{"$f":"AJ$13","v":1},1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,{"$f":"AT$13","v":0.39},{"$f":"AU$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[10,"Grid VRE","na","Hydro Dam","Hydro turbine"," "," ",null," "," "," "," ",null,{"$f":"N53","v":0},{"$f":"O53","v":1},0.8,1,30,0,0,0,0.85,0.3,null,{"$f":"Y48","v":0},1,1,30,0,0,1,1,0,null,{"$f":"AI48","v":37000},1200,0.7,30,0.02,0,1,1,0.85,0.05,null,{"$f":"AT48","v":1.5},200,0.7,30,0.02,0,0.8,0.85,0.05]
[11,"Grid VRE","Electrolyser","Hydrogen","Fuel cell / GT"," "," ",null," "," "," "," ",null,{"$f":"N54","v":0},1,0.8,1,30,0,0,0,0.85,0.3,null,{"$f":"Y49","v":1.0900000000000001},20,0.7,15,0.02,0,0.65,0.85,0.2,null,{"$f":"AI49","v":655},20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,{"$f":"AT49","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[12,"Rooftop PV","na","Batteries","Inverter"," "," ",null," "," "," "," ",null,2,5.0000000000000001E-3,0.17,1,25,0.02,0,0,0.85,0.3,null,{"$f":"Y$13","v":0},{"$f":"Z$13","v":1},1,30,0,0,1,1,0,null,{"$f":"AI$13","v":687735},{"$f":"AJ$13","v":1},1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,{"$f":"AT$13","v":0.39},{"$f":"AU$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[13,"Conc. Solar ","na","Molten Salt","Steam turbine"," "," ",null," "," "," "," ",null,0.46,600,0.187,0.9,30,0.02,0,0,0.85,0.2,null,0,1,1,30,0,0,1,1,0,null,26000,1429,0.8,30,0.02,0,1,1,0.85,0.2,null,2.4,100,0.7,30,0.02,0,0.42,0.85,0.2]
[14,"Biomass+AD","Digestor","Gas accumulator","Turbine /eng."," "," ",null," "," "," "," ",null,0,1,1,1,20,0,0,0,0.85,0.05,null,1.42,7.26,0.7,20,6.5000000000000002E-2,0,1,0.85,0.05,null,12391,11,0.8,20,6.5000000000000002E-2,0,1,1,0.85,0.05,null,0.91,2.5,0.7,20,6.5000000000000002E-2,0,0.34,0.85,0.05]
[15,"Dry Biomass $5/GJ","na","Depot ","Boiler&Turbine "," "," ",null," "," "," "," ",null,0,1,0.5,1,25,0,0,18,0.85,0.05,null,0,1,1,25,0,0,1,1,0,null,6.7,44384,1,25,3.5999999999999997E-2,0,1,1,0.85,0,null,4.8899999999999997,15,0.7,25,3.5999999999999997E-2,0,0.24,0.85,0.05]
[16,"Dry Biomass $2.5/GJ","na","Depot ","Boiler&Turbine "," "," ",null," "," "," "," ",null,0,1,0.5,1,25,0,0,9,0.85,0.05,null,0,1,1,25,0,0,1,1,0,null,6.7,44384,1,25,3.5999999999999997E-2,0,1,1,0.85,0,null,4.8899999999999997,15,0.7,25,3.5999999999999997E-2,0,0.24,0.85,0.05]
[{"$f":"A60+1","v":17},"HSA Geothermal","na","Self","Turbine "," "," ",null," "," "," "," ",null,0,50,1,1,30,0.02,0,0,0.85,0.05,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,0.85,0,null,6.27,50,0.7,30,0.02,0,0.2,0.85,0.05]
[18,"EGS Geothermal","na","Self","Turbine "," "," ",null," "," "," "," ",null,0,50,1,1,30,0.02,0,0,0.85,0.05,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,0.85,0,null,14,50,0.8,30,0.02,0,0.2,0.85,0.05]

{"sheet":"InitialSize&CostCalc","index":3,"n_rows":29,"n_cols":80,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,5,2,6],[3,5,3,6],[4,5,4,6],[5,5,5,6]]}
[]
[null,"Global inputs",null,null,null,null,null,null,null,null,"Input Cells"]
[null,{"$f":"IN_OUT!B3","v":"Nameplate capacity"},null,null,{"$f":"IN_OUT!F3","v":100},{"$f":"IN_OUT!E3","v":"MW"},null,null,null,null,"Fixed Cells"]
[null,{"$f":"IN_OUT!B4","v":"Daily duration of delivery / storage "},null,null,{"$f":"IN_OUT!F4","v":6},{"$f":"IN_OUT!E4","v":"Hours "},null,null,null,null,"Linked Cells",null,null,null,null,null,null,null,"BACK TO INDEX"]
[null,{"$f":"IN_OUT!B5","v":"Base Year"},null,null,{"$f":"IN_OUT!F5","v":2017},null,null,null,null,null,"Calculated Cells"]
[null,{"$f":"IN_OUT!B6","v":"Target Year"},null,null,{"$f":"IN_OUT!F6","v":2017}]
[null,{"$f":"IN_OUT!B7","v":" "},null,null,{"$f":"IN_OUT!F7","v":" "},{"$f":"IN_OUT!E7","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sizing",null,null,null,"Energy Capture Inputs (linked)",null,null,null,null,null,null,null,null,"Collection cost",null,null,null,null,null,null,"Conversion Inputs (linked)",null,null,null,null,null,null,null,null,"Conversion cost",null,null,null,null,null,null,"Energy Storage Inputs (linked)",null,null,null,null,null,null,null,null,null,"Storage cost",null,null,null,null,null,null,"Conversion Inputs (linked)",null,null,null,null,null,null,null,null,"Conversion cost",null,null,null,"Whole system cost"]
["SI No",{"$f":"TechnologyInputs!B9","v":"Energy Capture"},{"$f":"TechnologyInputs!C9","v":"Initial energy conversion"},{"$f":"TechnologyInputs!D9","v":"Energy Storage"},{"$f":"TechnologyInputs!E9","v":"Energy Conversion"},null,"Nameplate output","Storage capacity required ","Initial conversion capacity required","Base collector capacity required","Actual collector capacity required",null,{"$f":"TechnologyInputs!N9","v":"Specific Installed cost"},{"$f":"TechnologyInputs!O9","v":"baseline capacity"},{"$f":"TechnologyInputs!P9","v":"Capture capacity factor"},{"$f":"TechnologyInputs!Q9","v":"Power law size exponent"},{"$f":"TechnologyInputs!R9","v":"Life-time"},{"$f":"TechnologyInputs!S9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!T9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!V9","v":"Cost progress ratio"},{"$f":"TechnologyInputs!W9","v":"deployment growth"},"size scale factor on  collectro specific cost ","Global  Capacity increase factor on collection tech","doubling collection tech","year scale factor on collector cost","Collector specific cost scaled","Collector cost",{"$f":"TechnologyInputs!X9","v":0},{"$f":"TechnologyInputs!Y9","v":"Specific Installed cost"},{"$f":"TechnologyInputs!Z9","v":"baseline capacity"},{"$f":"TechnologyInputs!AA9","v":"Power law size exponent"},{"$f":"TechnologyInputs!AB9","v":"Lifetime"},{"$f":"TechnologyInputs!AC9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!AD9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!AE9","v":"efficiency"},{"$f":"TechnologyInputs!AF9","v":"Cost progress ratio"},{"$f":"TechnologyInputs!AG9","v":"deployment growth"},"size scale factor on  initial conversion specific cost ","Global  Capacity increase factor on conversion tech","#doubling conversion tech","year scale factor on conversion cost","Conversion specific cost scaled","Conversion cost",null,{"$f":"TechnologyInputs!AI9","v":"Specific Installed cost _ Energy"},{"$f":"TechnologyInputs!AJ9","v":"baseline capacity"},{"$f":"TechnologyInputs!AK9","v":"Power law size exponent"},{"$f":"TechnologyInputs!AL9","v":"Lifetime"},{"$f":"TechnologyInputs!AM9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!AN9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!AO9","v":"% average capacity over lifetime"},{"$f":"TechnologyInputs!AP9","v":"efficiency"},{"$f":"TechnologyInputs!AQ9","v":"Cost progress ratio"},{"$f":"TechnologyInputs!AR9","v":"deployment growth"},"size scale factor on  storage specific cost ","Global  Capacity increase factor on storage tech","doubling storage tech","year scale factor on storage cost","Storage specific cost scaled","Storage cost",null,{"$f":"TechnologyInputs!AT9","v":"Specific Installed cost"},{"$f":"TechnologyInputs!AU9","v":"baseline capacity"},{"$f":"TechnologyInputs!AV9","v":"Power law size exponent"},{"$f":"TechnologyInputs!AW9","v":"Lifetime"},{"$f":"TechnologyInputs!AX9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!AY9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!AZ9","v":"efficiency"},{"$f":"TechnologyInputs!BA9","v":"Cost progress ratio"},{"$f":"TechnologyInputs!BB9","v":"deployment growth"},"size scale factor on  Final conversion specific cost ","Global  Capacity increase factor on conversion tech","#doubling conversion tech","year scale factor on conversion cost","Conversion specific cost scaled","Conversion cost",null,"Total system cost ","Specific system cost "]
[null,null,null,null,null,null,"MW","MWh","MW","MW","MW",null,{"$f":"TechnologyInputs!N10","v":"m$/MW"},{"$f":"TechnologyInputs!O10","v":"MW"},null,null,{"$f":"TechnologyInputs!R10","v":"year"},{"$f":"TechnologyInputs!S10","v":"%/yr"},{"$f":"TechnologyInputs!T10","v":"$/MWh"},null,{"$f":"TechnologyInputs!W10","v":"%/yr"},null,null,null,null,"m$/MW","AUD $",null,{"$f":"TechnologyInputs!Y10","v":"m$/MW"},null,null,null,{"$f":"TechnologyInputs!AC10","v":"%/yr"},{"$f":"TechnologyInputs!AD10","v":"$/MWh"},null,null,{"$f":"TechnologyInputs!AG10","v":"%/yr"},null,null,null,null,"m$/MW","AUD $",null,{"$f":"TechnologyInputs!AI10","v":"$/MWh"},{"$f":"TechnologyInputs!AJ10","v":"MWh"},null,{"$f":"TechnologyInputs!AL10","v":"Year "},{"$f":"TechnologyInputs!AM10","v":"%/yr"},{"$f":"TechnologyInputs!AN10","v":"$/MWh"},null,null,null,{"$f":"TechnologyInputs!AR10","v":"%/yr"},null,null,null,null,"$/MWH","AUD $",null,{"$f":"TechnologyInputs!AT10","v":"m$/MW"},null,null,null,{"$f":"TechnologyInputs!AX10","v":"%/yr"},{"$f":"TechnologyInputs!AY10","v":"$/MWh"},null,null,{"$f":"TechnologyInputs!BB10","v":"%/yr"},null,null,null,null,"m$/MW","AUD $",null,"AUD $","mAUD$/MW"]
[{"$f":"TechnologyInputs!A11","v":1},{"$f":"TechnologyInputs!B11","v":"Utility PV"},{"$f":"TechnologyInputs!C11","v":"na"},{"$f":"TechnologyInputs!D11","v":"na"},{"$f":"TechnologyInputs!E11","v":"na"},null,{"$f":"$E$3","v":100},0,{"$f":"K11","v":100},{"$f":"$E$3/(BP11*AZ11*AI11)","v":100},{"$f":"J11*TechnologyInputs!H11","v":100},null,{"$f":"TechnologyInputs!N11","v":1.87},{"$f":"TechnologyInputs!O11","v":100},{"$f":"TechnologyInputs!P11","v":0.28000000000000003},{"$f":"TechnologyInputs!Q11","v":0.89},{"$f":"TechnologyInputs!R11","v":30},{"$f":"TechnologyInputs!S11","v":1.2E-2},{"$f":"TechnologyInputs!T11","v":0},{"$f":"TechnologyInputs!V11","v":0.85},{"$f":"TechnologyInputs!W11","v":0.2},{"$f":"(K11/N11)^(P11-1)","v":1},{"$f":"(1+U11)^($E$6-$E$5)","v":1},{"$f":"LOG(W11,2)","v":0},{"$f":"T11^X11","v":1},{"$f":"V11*M11*Y11","v":1.87},{"$f":"Z11*K11*1000000","v":187000000},null,{"$f":"TechnologyInputs!Y11","v":0},{"$f":"TechnologyInputs!Z11","v":1},{"$f":"TechnologyInputs!AA11","v":1},{"$f":"TechnologyInputs!AB11","v":30},{"$f":"TechnologyInputs!AC11","v":0},{"$f":"TechnologyInputs!AD11","v":0},{"$f":"TechnologyInputs!AE11","v":1},{"$f":"TechnologyInputs!AF11","v":1},{"$f":"TechnologyInputs!AG11","v":0},0,0,0,0,0,0,null,{"$f":"TechnologyInputs!AI11","v":0},{"$f":"TechnologyInputs!AJ11","v":1},{"$f":"TechnologyInputs!AK11","v":1},{"$f":"TechnologyInputs!AL11","v":30},{"$f":"TechnologyInputs!AM11","v":0},{"$f":"TechnologyInputs!AN11","v":0},{"$f":"TechnologyInputs!AO11","v":1},{"$f":"TechnologyInputs!AP11","v":1},{"$f":"TechnologyInputs!AQ11","v":1},{"$f":"TechnologyInputs!AR11","v":0},0,0,0,0,0,0,null,{"$f":"TechnologyInputs!AT11","v":0},{"$f":"TechnologyInputs!AU11","v":1},{"$f":"TechnologyInputs!AV11","v":1},{"$f":"TechnologyInputs!AW11","v":30},{"$f":"TechnologyInputs!AX11","v":0},{"$f":"TechnologyInputs!AY11","v":0},{"$f":"TechnologyInputs!AZ11","v":1},{"$f":"TechnologyInputs!BA11","v":1},{"$f":"TechnologyInputs!BB11","v":0},0,0,0,0,0,0,null,{"$f":"AA11+AQ11+BH11+BX11","v":187000000},{"$f":"BZ11/(G11*1000000)","v":1.87}]
[{"$f":"TechnologyInputs!A12","v":2},{"$f":"TechnologyInputs!B12","v":"Wind"},{"$f":"TechnologyInputs!C12","v":"na"},{"$f":"TechnologyInputs!D12","v":"na"},{"$f":"TechnologyInputs!E12","v":"na"},null,100,0,{"$f":"K12","v":100},100,{"$f":"J12*TechnologyInputs!H12","v":100},null,{"$f":"TechnologyInputs!N12","v":2.1800000000000002},{"$f":"TechnologyInputs!O12","v":100},{"$f":"TechnologyInputs!P12","v":0.38},{"$f":"TechnologyInputs!Q12","v":0.9},{"$f":"TechnologyInputs!R12","v":30},{"$f":"TechnologyInputs!S12","v":0.02},{"$f":"TechnologyInputs!T12","v":0},{"$f":"TechnologyInputs!V12","v":0.85},{"$f":"TechnologyInputs!W12","v":0.1},{"$f":"(K12/N12)^(P12-1)","v":1},{"$f":"(1+U12)^($E$6-$E$5)","v":1},{"$f":"LOG(W12,2)","v":0},{"$f":"T12^X12","v":1},{"$f":"V12*M12*Y12","v":2.1800000000000002},{"$f":"Z12*K12*1000000","v":218000000.00000003},null,{"$f":"TechnologyInputs!Y12","v":0},{"$f":"TechnologyInputs!Z12","v":1},{"$f":"TechnologyInputs!AA12","v":1},{"$f":"TechnologyInputs!AB12","v":30},{"$f":"TechnologyInputs!AC12","v":0},{"$f":"TechnologyInputs!AD12","v":0},{"$f":"TechnologyInputs!AE12","v":1},{"$f":"TechnologyInputs!AF12","v":1},{"$f":"TechnologyInputs!AG12","v":0},0,0,0,0,0,0,null,{"$f":"TechnologyInputs!AI12","v":0},{"$f":"TechnologyInputs!AJ12","v":1},{"$f":"TechnologyInputs!AK12","v":1},{"$f":"TechnologyInputs!AL12","v":30},{"$f":"TechnologyInputs!AM12","v":0},{"$f":"TechnologyInputs!AN12","v":0},{"$f":"TechnologyInputs!AO12","v":1},{"$f":"TechnologyInputs!AP12","v":1},{"$f":"TechnologyInputs!AQ12","v":1},{"$f":"TechnologyInputs!AR12","v":0},0,0,0,0,0,0,null,{"$f":"TechnologyInputs!AT12","v":0},{"$f":"TechnologyInputs!AU12","v":1},{"$f":"TechnologyInputs!AV12","v":1},{"$f":"TechnologyInputs!AW12","v":30},{"$f":"TechnologyInputs!AX12","v":0},{"$f":"TechnologyInputs!AY12","v":0},{"$f":"TechnologyInputs!AZ12","v":1},{"$f":"TechnologyInputs!BA12","v":1},{"$f":"TechnologyInputs!BB12","v":0},0,0,0,0,0,0,null,{"$f":"AA12+AQ12+BH12+BX12","v":218000000.00000003},2.1800000000000002]
[{"$f":"TechnologyInputs!A13","v":3},{"$f":"TechnologyInputs!B13","v":"Utility PV"},{"$f":"TechnologyInputs!C13","v":"na"},{"$f":"TechnologyInputs!D13","v":"Batteries"},{"$f":"TechnologyInputs!E13","v":"Inverter"},null,100,{"$f":"$E$3*$E$4/(BP13*AY13)","v":666.66666666666663},111.11111111111111,111.11111111111111,{"$f":"J13*TechnologyInputs!H13","v":111.11111111111111},null,{"$f":"TechnologyInputs!N13","v":1.87},{"$f":"TechnologyInputs!O13","v":100},{"$f":"TechnologyInputs!P13","v":0.28000000000000003},{"$f":"TechnologyInputs!Q13","v":0.89},{"$f":"TechnologyInputs!R13","v":30},{"$f":"TechnologyInputs!S13","v":1.2E-2},{"$f":"TechnologyInputs!T13","v":0},{"$f":"TechnologyInputs!V13","v":0.85},{"$f":"TechnologyInputs!W13","v":0.3},0.98847724464505893,1,0,1,1.8484524474862603,205383605.27625114,null,{"$f":"TechnologyInputs!Y13","v":0},{"$f":"TechnologyInputs!Z13","v":1},{"$f":"TechnologyInputs!AA13","v":1},{"$f":"TechnologyInputs!AB13","v":30},{"$f":"TechnologyInputs!AC13","v":0},{"$f":"TechnologyInputs!AD13","v":0},{"$f":"TechnologyInputs!AE13","v":1},{"$f":"TechnologyInputs!AF13","v":1},{"$f":"TechnologyInputs!AG13","v":0},{"$f":"(K13/AD13)^(AE13-1)","v":1},{"$f":"(1+AK13)^($E$6-$E$5)","v":1},{"$f":"LOG(AM13,2)","v":0},{"$f":"AJ13^AN13","v":1},{"$f":"AL13*AC13*AO13","v":0},{"$f":"AP13*K13*1000000","v":0},null,{"$f":"TechnologyInputs!AI13","v":687735},{"$f":"TechnologyInputs!AJ13","v":1},{"$f":"TechnologyInputs!AK13","v":1},{"$f":"TechnologyInputs!AL13","v":15},{"$f":"TechnologyInputs!AM13","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN13","v":0},{"$f":"TechnologyInputs!AO13","v":0.9},{"$f":"TechnologyInputs!AP13","v":0.9},{"$f":"TechnologyInputs!AQ13","v":0.85},{"$f":"TechnologyInputs!AR13","v":0.4},{"$f":"(H13/AT13)^(AU13-1)","v":1},{"$f":"(1+BB13)^($E$6-$E$5)","v":1},{"$f":"LOG(BD13,2)","v":0},{"$f":"BA13^BE13","v":1},{"$f":"BC13*AS13*BF13","v":687735},{"$f":"BG13*H13","v":458490000},null,{"$f":"TechnologyInputs!AT13","v":0.39},{"$f":"TechnologyInputs!AU13","v":1},{"$f":"TechnologyInputs!AV13","v":0.74},{"$f":"TechnologyInputs!AW13","v":20},{"$f":"TechnologyInputs!AX13","v":0.02},{"$f":"TechnologyInputs!AY13","v":10},{"$f":"TechnologyInputs!AZ13","v":1},{"$f":"TechnologyInputs!BA13","v":0.85},{"$f":"TechnologyInputs!BB13","v":0.4},{"$f":"(G13/BK13)^(BL13-1)","v":0.30199517204020154},{"$f":"(1+BR13)^($E$6-$E$5)","v":1},{"$f":"LOG(BT13,2)","v":0},{"$f":"BQ13^BU13","v":1},{"$f":"BS13*BJ13*BV13","v":0.11777811709567861},{"$f":"BW13*G13*1000000","v":11777811.70956786},null,{"$f":"AA13+AQ13+BH13+BX13","v":675651416.98581898},6.7565141698581899]
[{"$f":"TechnologyInputs!A14","v":4},{"$f":"TechnologyInputs!B14","v":"Utility PV"},{"$f":"TechnologyInputs!C14","v":"na"},{"$f":"TechnologyInputs!D14","v":"Hydro Dam"},{"$f":"TechnologyInputs!E14","v":"Hydro turbine"},null,100,750,125,125,{"$f":"J14*TechnologyInputs!H14","v":125},null,{"$f":"TechnologyInputs!N14","v":1.87},{"$f":"TechnologyInputs!O14","v":100},{"$f":"TechnologyInputs!P14","v":0.28000000000000003},{"$f":"TechnologyInputs!Q14","v":0.89},{"$f":"TechnologyInputs!R14","v":30},{"$f":"TechnologyInputs!S14","v":1.2E-2},{"$f":"TechnologyInputs!T14","v":0},{"$f":"TechnologyInputs!V14","v":0.85},{"$f":"TechnologyInputs!W14","v":0.3},0.97575300753627103,1,0,1,1.824658124092827,228082265.51160336,null,{"$f":"TechnologyInputs!Y14","v":0},{"$f":"TechnologyInputs!Z14","v":1},{"$f":"TechnologyInputs!AA14","v":1},{"$f":"TechnologyInputs!AB14","v":30},{"$f":"TechnologyInputs!AC14","v":0},{"$f":"TechnologyInputs!AD14","v":0},{"$f":"TechnologyInputs!AE14","v":1},{"$f":"TechnologyInputs!AF14","v":1},{"$f":"TechnologyInputs!AG14","v":0},{"$f":"(K14/AD14)^(AE14-1)","v":1},1,{"$f":"LOG(AM14,2)","v":0},1,0,{"$f":"AP14*K14*1000000","v":0},null,{"$f":"TechnologyInputs!AI14","v":37000},{"$f":"TechnologyInputs!AJ14","v":1200},{"$f":"TechnologyInputs!AK14","v":0.7},{"$f":"TechnologyInputs!AL14","v":30},{"$f":"TechnologyInputs!AM14","v":0.02},{"$f":"TechnologyInputs!AN14","v":0},{"$f":"TechnologyInputs!AO14","v":1},{"$f":"TechnologyInputs!AP14","v":1},{"$f":"TechnologyInputs!AQ14","v":0.85},{"$f":"TechnologyInputs!AR14","v":0.05},1.1514259016263246,1,{"$f":"LOG(BD14,2)","v":0},{"$f":"BA14^BE14","v":1},{"$f":"BC14*AS14*BF14","v":42602.758360174012},31952068.770130508,null,{"$f":"TechnologyInputs!AT14","v":1.5},{"$f":"TechnologyInputs!AU14","v":200},{"$f":"TechnologyInputs!AV14","v":0.7},{"$f":"TechnologyInputs!AW14","v":30},{"$f":"TechnologyInputs!AX14","v":0.02},{"$f":"TechnologyInputs!AY14","v":0},{"$f":"TechnologyInputs!AZ14","v":0.8},{"$f":"TechnologyInputs!BA14","v":0.85},{"$f":"TechnologyInputs!BB14","v":0.05},1.2311444133449163,{"$f":"(1+BR14)^($E$6-$E$5)","v":1},{"$f":"LOG(BT14,2)","v":0},{"$f":"BQ14^BU14","v":1},{"$f":"BS14*BJ14*BV14","v":1.8467166200173746},184671662.00173745,null,{"$f":"AA14+AQ14+BH14+BX14","v":444705996.28347135},4.4470599628347136]
[{"$f":"TechnologyInputs!A15","v":5},{"$f":"TechnologyInputs!B15","v":"Utility PV"},{"$f":"TechnologyInputs!C15","v":"Electrolyser"},{"$f":"TechnologyInputs!D15","v":"Hydrogen"},{"$f":"TechnologyInputs!E15","v":"Fuel cell / GT"},null,100,1052.6315789473686,299.89503673714199,{"$f":"$E$3/(BP15*AZ15*AI15)","v":299.89503673714199},{"$f":"J15*TechnologyInputs!H15","v":299.89503673714199},null,{"$f":"TechnologyInputs!N15","v":1.87},{"$f":"TechnologyInputs!O15","v":100},{"$f":"TechnologyInputs!P15","v":0.28000000000000003},{"$f":"TechnologyInputs!Q15","v":0.89},{"$f":"TechnologyInputs!R15","v":30},{"$f":"TechnologyInputs!S15","v":1.2E-2},{"$f":"TechnologyInputs!T15","v":0},{"$f":"TechnologyInputs!V15","v":0.85},{"$f":"TechnologyInputs!W15","v":0.3},0.88620333364902781,1,0,1,1.6572002339236822,496986125.03334302,null,{"$f":"TechnologyInputs!Y15","v":1.0900000000000001},{"$f":"TechnologyInputs!Z15","v":20},{"$f":"TechnologyInputs!AA15","v":0.7},{"$f":"TechnologyInputs!AB15","v":15},{"$f":"TechnologyInputs!AC15","v":0.02},{"$f":"TechnologyInputs!AD15","v":0},{"$f":"TechnologyInputs!AE15","v":0.65},{"$f":"TechnologyInputs!AF15","v":0.85},{"$f":"TechnologyInputs!AG15","v":0.2},0.44383159514998261,1,0,1,0.48377643871348108,145082152.86054313,null,{"$f":"TechnologyInputs!AI15","v":655},{"$f":"TechnologyInputs!AJ15","v":20000},{"$f":"TechnologyInputs!AK15","v":0.7},{"$f":"TechnologyInputs!AL15","v":30},{"$f":"TechnologyInputs!AM15","v":0.05},{"$f":"TechnologyInputs!AN15","v":0},{"$f":"TechnologyInputs!AO15","v":1},{"$f":"TechnologyInputs!AP15","v":0.9},{"$f":"TechnologyInputs!AQ15","v":0.85},{"$f":"TechnologyInputs!AR15","v":0.2},2.4189454814875875,1,0,1,1584.4092903743699,1667799.2530256528,null,{"$f":"TechnologyInputs!AT15","v":1.64},{"$f":"TechnologyInputs!AU15","v":20},{"$f":"TechnologyInputs!AV15","v":0.7},{"$f":"TechnologyInputs!AW15","v":30},{"$f":"TechnologyInputs!AX15","v":0.03},{"$f":"TechnologyInputs!AY15","v":0},{"$f":"TechnologyInputs!AZ15","v":0.56999999999999995},{"$f":"TechnologyInputs!BA15","v":0.85},{"$f":"TechnologyInputs!BB15","v":0.2},0.6170338627200096,1,0,1,1.0119355348608157,101193553.48608157,null,744929630.63299334,7.4492963063299333]
[{"$f":"TechnologyInputs!A16","v":6},{"$f":"TechnologyInputs!B16","v":"Wind"},{"$f":"TechnologyInputs!C16","v":"na"},{"$f":"TechnologyInputs!D16","v":"Batteries"},{"$f":"TechnologyInputs!E16","v":"Inverter"},null,100,666.66666666666663,111.11111111111111,111.11111111111111,{"$f":"J16*TechnologyInputs!H16","v":111.11111111111111},null,{"$f":"TechnologyInputs!N16","v":2.1800000000000002},{"$f":"TechnologyInputs!O16","v":100},{"$f":"TechnologyInputs!P16","v":0.38},{"$f":"TechnologyInputs!Q16","v":0.9},{"$f":"TechnologyInputs!R16","v":30},{"$f":"TechnologyInputs!S16","v":0.02},{"$f":"TechnologyInputs!T16","v":0},{"$f":"TechnologyInputs!V16","v":0.85},{"$f":"TechnologyInputs!W16","v":0.1},0.98951925820621434,1,0,1,2.1571519828895473,239683553.65439415,null,{"$f":"TechnologyInputs!Y16","v":0},{"$f":"TechnologyInputs!Z16","v":1},{"$f":"TechnologyInputs!AA16","v":1},{"$f":"TechnologyInputs!AB16","v":30},{"$f":"TechnologyInputs!AC16","v":0},{"$f":"TechnologyInputs!AD16","v":0},{"$f":"TechnologyInputs!AE16","v":1},{"$f":"TechnologyInputs!AF16","v":1},{"$f":"TechnologyInputs!AG16","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI16","v":687735},{"$f":"TechnologyInputs!AJ16","v":1},{"$f":"TechnologyInputs!AK16","v":1},{"$f":"TechnologyInputs!AL16","v":15},{"$f":"TechnologyInputs!AM16","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN16","v":0},{"$f":"TechnologyInputs!AO16","v":0.9},{"$f":"TechnologyInputs!AP16","v":0.9},{"$f":"TechnologyInputs!AQ16","v":0.85},{"$f":"TechnologyInputs!AR16","v":0.4},1,1,0,1,687735,458490000,null,{"$f":"TechnologyInputs!AT16","v":0.39},{"$f":"TechnologyInputs!AU16","v":1},{"$f":"TechnologyInputs!AV16","v":0.74},{"$f":"TechnologyInputs!AW16","v":20},{"$f":"TechnologyInputs!AX16","v":0.02},{"$f":"TechnologyInputs!AY16","v":10},{"$f":"TechnologyInputs!AZ16","v":1},{"$f":"TechnologyInputs!BA16","v":0.85},{"$f":"TechnologyInputs!BB16","v":0.4},0.30199517204020154,1,0,1,0.11777811709567861,11777811.70956786,null,709951365.36396205,7.0995136536396206]
[{"$f":"TechnologyInputs!A17","v":7},{"$f":"TechnologyInputs!B17","v":"Wind"},{"$f":"TechnologyInputs!C17","v":"na"},{"$f":"TechnologyInputs!D17","v":"Hydro Dam"},{"$f":"TechnologyInputs!E17","v":"Hydro turbine"},null,100,750,125,125,{"$f":"J17*TechnologyInputs!H17","v":125},null,{"$f":"TechnologyInputs!N17","v":2.1800000000000002},{"$f":"TechnologyInputs!O17","v":100},{"$f":"TechnologyInputs!P17","v":0.38},{"$f":"TechnologyInputs!Q17","v":0.9},{"$f":"TechnologyInputs!R17","v":30},{"$f":"TechnologyInputs!S17","v":0.02},{"$f":"TechnologyInputs!T17","v":0},{"$f":"TechnologyInputs!V17","v":0.85},{"$f":"TechnologyInputs!W17","v":0.1},0.97793276854292854,1,0,1,2.1318934354235846,266486679.42794806,null,{"$f":"TechnologyInputs!Y17","v":0},{"$f":"TechnologyInputs!Z17","v":1},{"$f":"TechnologyInputs!AA17","v":1},{"$f":"TechnologyInputs!AB17","v":30},{"$f":"TechnologyInputs!AC17","v":0},{"$f":"TechnologyInputs!AD17","v":0},{"$f":"TechnologyInputs!AE17","v":1},{"$f":"TechnologyInputs!AF17","v":1},{"$f":"TechnologyInputs!AG17","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI17","v":37000},{"$f":"TechnologyInputs!AJ17","v":1200},{"$f":"TechnologyInputs!AK17","v":0.7},{"$f":"TechnologyInputs!AL17","v":30},{"$f":"TechnologyInputs!AM17","v":0.02},{"$f":"TechnologyInputs!AN17","v":0},{"$f":"TechnologyInputs!AO17","v":1},{"$f":"TechnologyInputs!AP17","v":1},{"$f":"TechnologyInputs!AQ17","v":0.85},{"$f":"TechnologyInputs!AR17","v":0.05},1.1514259016263246,1,0,1,42602.758360174012,31952068.770130508,null,{"$f":"TechnologyInputs!AT17","v":1.5},{"$f":"TechnologyInputs!AU17","v":200},{"$f":"TechnologyInputs!AV17","v":0.7},{"$f":"TechnologyInputs!AW17","v":30},{"$f":"TechnologyInputs!AX17","v":0.02},{"$f":"TechnologyInputs!AY17","v":0},{"$f":"TechnologyInputs!AZ17","v":0.8},{"$f":"TechnologyInputs!BA17","v":0.85},{"$f":"TechnologyInputs!BB17","v":0.05},1.2311444133449163,1,0,1,1.8467166200173746,184671662.00173745,null,483110410.19981599,4.83110410199816]
[{"$f":"TechnologyInputs!A18","v":8},{"$f":"TechnologyInputs!B18","v":"Wind"},{"$f":"TechnologyInputs!C18","v":"Electrolyser"},{"$f":"TechnologyInputs!D18","v":"Cavern"},{"$f":"TechnologyInputs!E18","v":"Fuel cell / GT"},null,100,1052.6315789473686,299.89503673714199,299.89503673714199,{"$f":"J18*TechnologyInputs!H18","v":299.89503673714199},null,{"$f":"TechnologyInputs!N18","v":2.1800000000000002},{"$f":"TechnologyInputs!O18","v":100},{"$f":"TechnologyInputs!P18","v":0.38},{"$f":"TechnologyInputs!Q18","v":0.9},{"$f":"TechnologyInputs!R18","v":30},{"$f":"TechnologyInputs!S18","v":0.02},{"$f":"TechnologyInputs!T18","v":0},{"$f":"TechnologyInputs!V18","v":0.85},{"$f":"TechnologyInputs!W18","v":0.1},0.8959898134489801,1,0,1,1.9532577933187767,585772317.68444347,null,{"$f":"TechnologyInputs!Y18","v":1.0900000000000001},{"$f":"TechnologyInputs!Z18","v":20},{"$f":"TechnologyInputs!AA18","v":0.7},{"$f":"TechnologyInputs!AB18","v":15},{"$f":"TechnologyInputs!AC18","v":0.02},{"$f":"TechnologyInputs!AD18","v":0},{"$f":"TechnologyInputs!AE18","v":0.65},{"$f":"TechnologyInputs!AF18","v":0.85},{"$f":"TechnologyInputs!AG18","v":0.2},0.44383159514998261,1,0,1,0.48377643871348108,145082152.86054313,null,{"$f":"TechnologyInputs!AI18","v":655},{"$f":"TechnologyInputs!AJ18","v":20000},{"$f":"TechnologyInputs!AK18","v":0.7},{"$f":"TechnologyInputs!AL18","v":30},{"$f":"TechnologyInputs!AM18","v":0.05},{"$f":"TechnologyInputs!AN18","v":0},{"$f":"TechnologyInputs!AO18","v":1},{"$f":"TechnologyInputs!AP18","v":0.9},{"$f":"TechnologyInputs!AQ18","v":0.85},{"$f":"TechnologyInputs!AR18","v":0.2},2.4189454814875875,1,0,1,1584.4092903743699,1667799.2530256528,null,{"$f":"TechnologyInputs!AT18","v":1.64},{"$f":"TechnologyInputs!AU18","v":20},{"$f":"TechnologyInputs!AV18","v":0.7},{"$f":"TechnologyInputs!AW18","v":30},{"$f":"TechnologyInputs!AX18","v":0.03},{"$f":"TechnologyInputs!AY18","v":0},{"$f":"TechnologyInputs!AZ18","v":0.56999999999999995},{"$f":"TechnologyInputs!BA18","v":0.85},{"$f":"TechnologyInputs!BB18","v":0.2},0.6170338627200096,1,0,1,1.0119355348608157,101193553.48608157,null,833715823.28409386,8.3371582328409382]
[{"$f":"TechnologyInputs!A19","v":9},{"$f":"TechnologyInputs!B19","v":"Grid VRE"},{"$f":"TechnologyInputs!C19","v":"na"},{"$f":"TechnologyInputs!D19","v":"Batteries"},{"$f":"TechnologyInputs!E19","v":"Inverter"},null,100,666.66666666666663,111.11111111111111,111.11111111111111,{"$f":"J19*TechnologyInputs!H19","v":111.11111111111111},null,{"$f":"TechnologyInputs!N19","v":0},{"$f":"TechnologyInputs!O19","v":1},{"$f":"TechnologyInputs!P19","v":0.8},{"$f":"TechnologyInputs!Q19","v":1},{"$f":"TechnologyInputs!R19","v":30},{"$f":"TechnologyInputs!S19","v":0},{"$f":"TechnologyInputs!T19","v":0},{"$f":"TechnologyInputs!V19","v":0.85},{"$f":"TechnologyInputs!W19","v":0.3},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y19","v":0},{"$f":"TechnologyInputs!Z19","v":1},{"$f":"TechnologyInputs!AA19","v":1},{"$f":"TechnologyInputs!AB19","v":30},{"$f":"TechnologyInputs!AC19","v":0},{"$f":"TechnologyInputs!AD19","v":0},{"$f":"TechnologyInputs!AE19","v":1},{"$f":"TechnologyInputs!AF19","v":1},{"$f":"TechnologyInputs!AG19","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI19","v":687735},{"$f":"TechnologyInputs!AJ19","v":1},{"$f":"TechnologyInputs!AK19","v":1},{"$f":"TechnologyInputs!AL19","v":15},{"$f":"TechnologyInputs!AM19","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN19","v":0},{"$f":"TechnologyInputs!AO19","v":0.9},{"$f":"TechnologyInputs!AP19","v":0.9},{"$f":"TechnologyInputs!AQ19","v":0.85},{"$f":"TechnologyInputs!AR19","v":0.4},1,1,0,1,687735,458490000,null,{"$f":"TechnologyInputs!AT19","v":0.39},{"$f":"TechnologyInputs!AU19","v":1},{"$f":"TechnologyInputs!AV19","v":0.74},{"$f":"TechnologyInputs!AW19","v":20},{"$f":"TechnologyInputs!AX19","v":0.02},{"$f":"TechnologyInputs!AY19","v":10},{"$f":"TechnologyInputs!AZ19","v":1},{"$f":"TechnologyInputs!BA19","v":0.85},{"$f":"TechnologyInputs!BB19","v":0.4},0.30199517204020154,1,0,1,0.11777811709567861,11777811.70956786,null,470267811.70956784,4.7026781170956786]
[{"$f":"TechnologyInputs!A20","v":10},{"$f":"TechnologyInputs!B20","v":"Grid VRE"},{"$f":"TechnologyInputs!C20","v":"na"},{"$f":"TechnologyInputs!D20","v":"Hydro Dam"},{"$f":"TechnologyInputs!E20","v":"Hydro turbine"},null,100,750,125,125,{"$f":"J20*TechnologyInputs!H20","v":125},null,{"$f":"TechnologyInputs!N20","v":0},{"$f":"TechnologyInputs!O20","v":1},{"$f":"TechnologyInputs!P20","v":0.8},{"$f":"TechnologyInputs!Q20","v":1},{"$f":"TechnologyInputs!R20","v":30},{"$f":"TechnologyInputs!S20","v":0},{"$f":"TechnologyInputs!T20","v":0},{"$f":"TechnologyInputs!V20","v":0.85},{"$f":"TechnologyInputs!W20","v":0.3},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y20","v":0},{"$f":"TechnologyInputs!Z20","v":1},{"$f":"TechnologyInputs!AA20","v":1},{"$f":"TechnologyInputs!AB20","v":30},{"$f":"TechnologyInputs!AC20","v":0},{"$f":"TechnologyInputs!AD20","v":0},{"$f":"TechnologyInputs!AE20","v":1},{"$f":"TechnologyInputs!AF20","v":1},{"$f":"TechnologyInputs!AG20","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI20","v":37000},{"$f":"TechnologyInputs!AJ20","v":1200},{"$f":"TechnologyInputs!AK20","v":0.7},{"$f":"TechnologyInputs!AL20","v":30},{"$f":"TechnologyInputs!AM20","v":0.02},{"$f":"TechnologyInputs!AN20","v":0},{"$f":"TechnologyInputs!AO20","v":1},{"$f":"TechnologyInputs!AP20","v":1},{"$f":"TechnologyInputs!AQ20","v":0.85},{"$f":"TechnologyInputs!AR20","v":0.05},1.1514259016263246,1,0,1,42602.758360174012,31952068.770130508,null,{"$f":"TechnologyInputs!AT20","v":1.5},{"$f":"TechnologyInputs!AU20","v":200},{"$f":"TechnologyInputs!AV20","v":0.7},{"$f":"TechnologyInputs!AW20","v":30},{"$f":"TechnologyInputs!AX20","v":0.02},{"$f":"TechnologyInputs!AY20","v":0},{"$f":"TechnologyInputs!AZ20","v":0.8},{"$f":"TechnologyInputs!BA20","v":0.85},{"$f":"TechnologyInputs!BB20","v":0.05},1.2311444133449163,1,0,1,1.8467166200173746,184671662.00173745,null,216623730.77186796,2.1662373077186796]
[{"$f":"TechnologyInputs!A21","v":11},{"$f":"TechnologyInputs!B21","v":"Grid VRE"},{"$f":"TechnologyInputs!C21","v":"Electrolyser"},{"$f":"TechnologyInputs!D21","v":"Hydrogen"},{"$f":"TechnologyInputs!E21","v":"Fuel cell / GT"},null,100,1052.6315789473686,299.89503673714199,299.89503673714199,{"$f":"J21*TechnologyInputs!H21","v":299.89503673714199},null,{"$f":"TechnologyInputs!N21","v":0},{"$f":"TechnologyInputs!O21","v":1},{"$f":"TechnologyInputs!P21","v":0.8},{"$f":"TechnologyInputs!Q21","v":1},{"$f":"TechnologyInputs!R21","v":30},{"$f":"TechnologyInputs!S21","v":0},{"$f":"TechnologyInputs!T21","v":0},{"$f":"TechnologyInputs!V21","v":0.85},{"$f":"TechnologyInputs!W21","v":0.3},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y21","v":1.0900000000000001},{"$f":"TechnologyInputs!Z21","v":20},{"$f":"TechnologyInputs!AA21","v":0.7},{"$f":"TechnologyInputs!AB21","v":15},{"$f":"TechnologyInputs!AC21","v":0.02},{"$f":"TechnologyInputs!AD21","v":0},{"$f":"TechnologyInputs!AE21","v":0.65},{"$f":"TechnologyInputs!AF21","v":0.85},{"$f":"TechnologyInputs!AG21","v":0.2},0.44383159514998261,1,0,1,0.48377643871348108,145082152.86054313,null,{"$f":"TechnologyInputs!AI21","v":655},{"$f":"TechnologyInputs!AJ21","v":20000},{"$f":"TechnologyInputs!AK21","v":0.7},{"$f":"TechnologyInputs!AL21","v":30},{"$f":"TechnologyInputs!AM21","v":0.05},{"$f":"TechnologyInputs!AN21","v":0},{"$f":"TechnologyInputs!AO21","v":1},{"$f":"TechnologyInputs!AP21","v":0.9},{"$f":"TechnologyInputs!AQ21","v":0.85},{"$f":"TechnologyInputs!AR21","v":0.2},2.4189454814875875,1,0,1,1584.4092903743699,1667799.2530256528,null,{"$f":"TechnologyInputs!AT21","v":1.64},{"$f":"TechnologyInputs!AU21","v":20},{"$f":"TechnologyInputs!AV21","v":0.7},{"$f":"TechnologyInputs!AW21","v":30},{"$f":"TechnologyInputs!AX21","v":0.03},{"$f":"TechnologyInputs!AY21","v":0},{"$f":"TechnologyInputs!AZ21","v":0.56999999999999995},{"$f":"TechnologyInputs!BA21","v":0.85},{"$f":"TechnologyInputs!BB21","v":0.2},0.6170338627200096,1,0,1,1.0119355348608157,101193553.48608157,null,247943505.59965035,2.4794350559965035]
[{"$f":"TechnologyInputs!A22","v":12},{"$f":"TechnologyInputs!B22","v":"Rooftop PV"},{"$f":"TechnologyInputs!C22","v":"na"},{"$f":"TechnologyInputs!D22","v":"Batteries"},{"$f":"TechnologyInputs!E22","v":"Inverter"},null,100,666.66666666666663,111.11111111111111,111.11111111111111,{"$f":"J22*TechnologyInputs!H22","v":111.11111111111111},null,{"$f":"TechnologyInputs!N22","v":2},{"$f":"TechnologyInputs!O22","v":5.0000000000000001E-3},{"$f":"TechnologyInputs!P22","v":0.17},{"$f":"TechnologyInputs!Q22","v":1},{"$f":"TechnologyInputs!R22","v":25},{"$f":"TechnologyInputs!S22","v":0.02},{"$f":"TechnologyInputs!T22","v":0},{"$f":"TechnologyInputs!V22","v":0.85},{"$f":"TechnologyInputs!W22","v":0.3},1,1,0,1,2,222222222.22222224,null,{"$f":"TechnologyInputs!Y22","v":0},{"$f":"TechnologyInputs!Z22","v":1},{"$f":"TechnologyInputs!AA22","v":1},{"$f":"TechnologyInputs!AB22","v":30},{"$f":"TechnologyInputs!AC22","v":0},{"$f":"TechnologyInputs!AD22","v":0},{"$f":"TechnologyInputs!AE22","v":1},{"$f":"TechnologyInputs!AF22","v":1},{"$f":"TechnologyInputs!AG22","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI22","v":687735},{"$f":"TechnologyInputs!AJ22","v":1},{"$f":"TechnologyInputs!AK22","v":1},{"$f":"TechnologyInputs!AL22","v":15},{"$f":"TechnologyInputs!AM22","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN22","v":0},{"$f":"TechnologyInputs!AO22","v":0.9},{"$f":"TechnologyInputs!AP22","v":0.9},{"$f":"TechnologyInputs!AQ22","v":0.85},{"$f":"TechnologyInputs!AR22","v":0.4},1,1,0,1,687735,458490000,null,{"$f":"TechnologyInputs!AT22","v":0.39},{"$f":"TechnologyInputs!AU22","v":1},{"$f":"TechnologyInputs!AV22","v":0.74},{"$f":"TechnologyInputs!AW22","v":20},{"$f":"TechnologyInputs!AX22","v":0.02},{"$f":"TechnologyInputs!AY22","v":10},{"$f":"TechnologyInputs!AZ22","v":1},{"$f":"TechnologyInputs!BA22","v":0.85},{"$f":"TechnologyInputs!BB22","v":0.4},0.30199517204020154,1,0,1,0.11777811709567861,11777811.70956786,null,692490033.93179011,6.9249003393179009]
[{"$f":"TechnologyInputs!A23","v":13},{"$f":"TechnologyInputs!B23","v":"Conc. Solar "},{"$f":"TechnologyInputs!C23","v":"na"},{"$f":"TechnologyInputs!D23","v":"Molten Salt"},{"$f":"TechnologyInputs!E23","v":"Steam turbine"},null,100,1428.5714285714287,238.0952380952381,238.0952380952381,{"$f":"J23*TechnologyInputs!H23","v":238.0952380952381},null,{"$f":"TechnologyInputs!N23","v":0.46},{"$f":"TechnologyInputs!O23","v":600},{"$f":"TechnologyInputs!P23","v":0.187},{"$f":"TechnologyInputs!Q23","v":0.9},{"$f":"TechnologyInputs!R23","v":30},{"$f":"TechnologyInputs!S23","v":0.02},{"$f":"TechnologyInputs!T23","v":0},{"$f":"TechnologyInputs!V23","v":0.85},{"$f":"TechnologyInputs!W23","v":0.2},1.096831852506676,1,0,1,0.50454265215307104,120129202.89358835,null,{"$f":"TechnologyInputs!Y23","v":0},{"$f":"TechnologyInputs!Z23","v":1},{"$f":"TechnologyInputs!AA23","v":1},{"$f":"TechnologyInputs!AB23","v":30},{"$f":"TechnologyInputs!AC23","v":0},{"$f":"TechnologyInputs!AD23","v":0},{"$f":"TechnologyInputs!AE23","v":1},{"$f":"TechnologyInputs!AF23","v":1},{"$f":"TechnologyInputs!AG23","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI23","v":26000},{"$f":"TechnologyInputs!AJ23","v":1429},{"$f":"TechnologyInputs!AK23","v":0.8},{"$f":"TechnologyInputs!AL23","v":30},{"$f":"TechnologyInputs!AM23","v":0.02},{"$f":"TechnologyInputs!AN23","v":0},{"$f":"TechnologyInputs!AO23","v":1},{"$f":"TechnologyInputs!AP23","v":1},{"$f":"TechnologyInputs!AQ23","v":0.85},{"$f":"TechnologyInputs!AR23","v":0.2},1.0000599928012956,1,0,1,26001.559812833686,37145085.44690527,null,{"$f":"TechnologyInputs!AT23","v":2.4},{"$f":"TechnologyInputs!AU23","v":100},{"$f":"TechnologyInputs!AV23","v":0.7},{"$f":"TechnologyInputs!AW23","v":30},{"$f":"TechnologyInputs!AX23","v":0.02},{"$f":"TechnologyInputs!AY23","v":0},{"$f":"TechnologyInputs!AZ23","v":0.42},{"$f":"TechnologyInputs!BA23","v":0.85},{"$f":"TechnologyInputs!BB23","v":0.2},1,1,0,1,2.4,240000000,null,397274288.34049362,3.9727428834049361]
[{"$f":"TechnologyInputs!A24","v":14},{"$f":"TechnologyInputs!B24","v":"Biomass+AD"},{"$f":"TechnologyInputs!C24","v":"Digestor"},{"$f":"TechnologyInputs!D24","v":"Gas accumulator"},{"$f":"TechnologyInputs!E24","v":"Turbine /eng."},null,100,{"$f":"K24*AI24*(MAX((24-E4),1.5))","v":5294.1176470588234},294.11764705882354,294.11764705882354,{"$f":"J24*TechnologyInputs!H24","v":294.11764705882354},null,{"$f":"TechnologyInputs!N24","v":0},{"$f":"TechnologyInputs!O24","v":1},{"$f":"TechnologyInputs!P24","v":1},{"$f":"TechnologyInputs!Q24","v":1},{"$f":"TechnologyInputs!R24","v":20},{"$f":"TechnologyInputs!S24","v":0},{"$f":"TechnologyInputs!T24","v":0},{"$f":"TechnologyInputs!V24","v":0.85},{"$f":"TechnologyInputs!W24","v":0.05},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y24","v":1.42},{"$f":"TechnologyInputs!Z24","v":7.26},{"$f":"TechnologyInputs!AA24","v":0.7},{"$f":"TechnologyInputs!AB24","v":20},{"$f":"TechnologyInputs!AC24","v":6.5000000000000002E-2},{"$f":"TechnologyInputs!AD24","v":0},{"$f":"TechnologyInputs!AE24","v":1},{"$f":"TechnologyInputs!AF24","v":0.85},{"$f":"TechnologyInputs!AG24","v":0.05},0.32940080890251289,1,0,1,0.4677491486415683,137573279.01222599,null,{"$f":"TechnologyInputs!AI24","v":12391},{"$f":"TechnologyInputs!AJ24","v":11},{"$f":"TechnologyInputs!AK24","v":0.8},{"$f":"TechnologyInputs!AL24","v":20},{"$f":"TechnologyInputs!AM24","v":6.5000000000000002E-2},{"$f":"TechnologyInputs!AN24","v":0},{"$f":"TechnologyInputs!AO24","v":1},{"$f":"TechnologyInputs!AP24","v":1},{"$f":"TechnologyInputs!AQ24","v":0.85},{"$f":"TechnologyInputs!AR24","v":0.05},{"$f":"MAX(0.623,(H24/AT24)^(AU24-1))","v":0.623},1,0,1,7719.5929999999998,40868433.529411763,null,{"$f":"TechnologyInputs!AT24","v":0.91},{"$f":"TechnologyInputs!AU24","v":2.5},{"$f":"TechnologyInputs!AV24","v":0.7},{"$f":"TechnologyInputs!AW24","v":20},{"$f":"TechnologyInputs!AX24","v":6.5000000000000002E-2},{"$f":"TechnologyInputs!AY24","v":0},{"$f":"TechnologyInputs!AZ24","v":0.34},{"$f":"TechnologyInputs!BA24","v":0.85},{"$f":"TechnologyInputs!BB24","v":0.05},{"$f":"MAX(0.66,(G24/BK24)^(BL24-1))","v":0.66},1,0,1,0.60060000000000002,60060000,null,238501712.54163775,2.3850171254163777]
[{"$f":"TechnologyInputs!A25","v":15},{"$f":"TechnologyInputs!B25","v":"Dry Biomass $5/GJ"},{"$f":"TechnologyInputs!C25","v":"na"},{"$f":"TechnologyInputs!D25","v":"Depot "},{"$f":"TechnologyInputs!E25","v":"Boiler&Turbine "},null,100,{"$f":"K25*E$4*90","v":4500},8.3333333333333339,416.66666666666669,{"$f":"J25*TechnologyInputs!H25","v":8.3333333333333339},null,{"$f":"TechnologyInputs!N25","v":0},{"$f":"TechnologyInputs!O25","v":1},{"$f":"TechnologyInputs!P25","v":0.5},{"$f":"TechnologyInputs!Q25","v":1},{"$f":"TechnologyInputs!R25","v":25},{"$f":"TechnologyInputs!S25","v":0},{"$f":"TechnologyInputs!T25","v":0},{"$f":"TechnologyInputs!V25","v":0.85},{"$f":"TechnologyInputs!W25","v":0.05},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y25","v":0},{"$f":"TechnologyInputs!Z25","v":1},{"$f":"TechnologyInputs!AA25","v":1},{"$f":"TechnologyInputs!AB25","v":25},{"$f":"TechnologyInputs!AC25","v":0},{"$f":"TechnologyInputs!AD25","v":0},{"$f":"TechnologyInputs!AE25","v":1},{"$f":"TechnologyInputs!AF25","v":1},{"$f":"TechnologyInputs!AG25","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI25","v":6.7},{"$f":"TechnologyInputs!AJ25","v":44384},{"$f":"TechnologyInputs!AK25","v":1},{"$f":"TechnologyInputs!AL25","v":25},{"$f":"TechnologyInputs!AM25","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AN25","v":0},{"$f":"TechnologyInputs!AO25","v":1},{"$f":"TechnologyInputs!AP25","v":1},{"$f":"TechnologyInputs!AQ25","v":0.85},{"$f":"TechnologyInputs!AR25","v":0},{"$f":"(H25/AT25)^(AU25-1)","v":1},1,0,1,6.7,30150,null,{"$f":"TechnologyInputs!AT25","v":4.8899999999999997},{"$f":"TechnologyInputs!AU25","v":15},{"$f":"TechnologyInputs!AV25","v":0.7},{"$f":"TechnologyInputs!AW25","v":25},{"$f":"TechnologyInputs!AX25","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AY25","v":0},{"$f":"TechnologyInputs!AZ25","v":0.24},{"$f":"TechnologyInputs!BA25","v":0.85},{"$f":"TechnologyInputs!BB25","v":0.05},{"$f":"MAX(0.697,(G25/BK25)^(BL25-1))","v":0.69699999999999995},1,0,1,3.4083299999999994,340832999.99999994,null,340863149.99999994,3.4086314999999994]
[{"$f":"TechnologyInputs!A26","v":16},{"$f":"TechnologyInputs!B26","v":"Dry Biomass $2.5/GJ"},{"$f":"TechnologyInputs!C26","v":"na"},{"$f":"TechnologyInputs!D26","v":"Depot "},{"$f":"TechnologyInputs!E26","v":"Boiler&Turbine "},null,100,{"$f":"K26*E$4*90","v":4500},8.3333333333333339,416.66666666666669,{"$f":"J26*TechnologyInputs!H26","v":8.3333333333333339},null,{"$f":"TechnologyInputs!N26","v":0},{"$f":"TechnologyInputs!O26","v":1},{"$f":"TechnologyInputs!P26","v":0.5},{"$f":"TechnologyInputs!Q26","v":1},{"$f":"TechnologyInputs!R26","v":25},{"$f":"TechnologyInputs!S26","v":0},{"$f":"TechnologyInputs!T26","v":0},{"$f":"TechnologyInputs!V26","v":0.85},{"$f":"TechnologyInputs!W26","v":0.05},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y26","v":0},{"$f":"TechnologyInputs!Z26","v":1},{"$f":"TechnologyInputs!AA26","v":1},{"$f":"TechnologyInputs!AB26","v":25},{"$f":"TechnologyInputs!AC26","v":0},{"$f":"TechnologyInputs!AD26","v":0},{"$f":"TechnologyInputs!AE26","v":1},{"$f":"TechnologyInputs!AF26","v":1},{"$f":"TechnologyInputs!AG26","v":0},1,{"$f":"(1+AK26)^($E$6-$E$5)","v":1},{"$f":"LOG(AM26,2)","v":0},{"$f":"AJ26^AN26","v":1},{"$f":"AL26*AC26*AO26","v":0},0,null,{"$f":"TechnologyInputs!AI26","v":6.7},{"$f":"TechnologyInputs!AJ26","v":44384},{"$f":"TechnologyInputs!AK26","v":1},{"$f":"TechnologyInputs!AL26","v":25},{"$f":"TechnologyInputs!AM26","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AN26","v":0},{"$f":"TechnologyInputs!AO26","v":1},{"$f":"TechnologyInputs!AP26","v":1},{"$f":"TechnologyInputs!AQ26","v":0.85},{"$f":"TechnologyInputs!AR26","v":0},{"$f":"(H26/AT26)^(AU26-1)","v":1},{"$f":"(1+BB26)^($E$6-$E$5)","v":1},{"$f":"LOG(BD26,2)","v":0},{"$f":"BA26^BE26","v":1},{"$f":"BC26*AS26*BF26","v":6.7},30150,null,{"$f":"TechnologyInputs!AT26","v":4.8899999999999997},{"$f":"TechnologyInputs!AU26","v":15},{"$f":"TechnologyInputs!AV26","v":0.7},{"$f":"TechnologyInputs!AW26","v":25},{"$f":"TechnologyInputs!AX26","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AY26","v":0},{"$f":"TechnologyInputs!AZ26","v":0.24},{"$f":"TechnologyInputs!BA26","v":0.85},{"$f":"TechnologyInputs!BB26","v":0.05},{"$f":"MAX(0.697,(G26/BK26)^(BL26-1))","v":0.69699999999999995},{"$f":"(1+BR26)^($E$6-$E$5)","v":1},{"$f":"LOG(BT26,2)","v":0},{"$f":"BQ26^BU26","v":1},{"$f":"BS26*BJ26*BV26","v":3.4083299999999994},340832999.99999994,null,{"$f":"AA26+AQ26+BH26+BX26","v":340863149.99999994},3.4086314999999994]
[{"$f":"TechnologyInputs!A27","v":17},{"$f":"TechnologyInputs!B27","v":"HSA Geothermal"},{"$f":"TechnologyInputs!C27","v":"na"},{"$f":"TechnologyInputs!D27","v":"Self"},{"$f":"TechnologyInputs!E27","v":"Turbine "},null,100,0.1,500,500,{"$f":"J27*TechnologyInputs!H27","v":500},null,{"$f":"TechnologyInputs!N27","v":0},{"$f":"TechnologyInputs!O27","v":50},{"$f":"TechnologyInputs!P27","v":1},{"$f":"TechnologyInputs!Q27","v":1},{"$f":"TechnologyInputs!R27","v":30},{"$f":"TechnologyInputs!S27","v":0.02},{"$f":"TechnologyInputs!T27","v":0},{"$f":"TechnologyInputs!V27","v":0.85},{"$f":"TechnologyInputs!W27","v":0.05},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y27","v":0},{"$f":"TechnologyInputs!Z27","v":1},{"$f":"TechnologyInputs!AA27","v":1},{"$f":"TechnologyInputs!AB27","v":30},{"$f":"TechnologyInputs!AC27","v":0},{"$f":"TechnologyInputs!AD27","v":0},{"$f":"TechnologyInputs!AE27","v":1},{"$f":"TechnologyInputs!AF27","v":1},{"$f":"TechnologyInputs!AG27","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI27","v":0},{"$f":"TechnologyInputs!AJ27","v":1},{"$f":"TechnologyInputs!AK27","v":1},{"$f":"TechnologyInputs!AL27","v":30},{"$f":"TechnologyInputs!AM27","v":0},{"$f":"TechnologyInputs!AN27","v":0},{"$f":"TechnologyInputs!AO27","v":1},{"$f":"TechnologyInputs!AP27","v":1},{"$f":"TechnologyInputs!AQ27","v":0.85},{"$f":"TechnologyInputs!AR27","v":0},{"$f":"(H27/AT27)^(AU27-1)","v":1},1,0,1,0,0,null,{"$f":"TechnologyInputs!AT27","v":6.27},{"$f":"TechnologyInputs!AU27","v":50},{"$f":"TechnologyInputs!AV27","v":0.7},{"$f":"TechnologyInputs!AW27","v":30},{"$f":"TechnologyInputs!AX27","v":0.02},{"$f":"TechnologyInputs!AY27","v":0},{"$f":"TechnologyInputs!AZ27","v":0.2},{"$f":"TechnologyInputs!BA27","v":0.85},{"$f":"TechnologyInputs!BB27","v":0.05},{"$f":"(G27/BK27)^(BL27-1)","v":0.81225239635623547},1,0,1,5.0928225251535961,509282252.51535964,null,509282252.51535964,5.0928225251535961]
[{"$f":"TechnologyInputs!A28","v":18},{"$f":"TechnologyInputs!B28","v":"EGS Geothermal"},{"$f":"TechnologyInputs!C28","v":"na"},{"$f":"TechnologyInputs!D28","v":"Self"},{"$f":"TechnologyInputs!E28","v":"Turbine "},null,100,0.1,500,500,{"$f":"J28*TechnologyInputs!H28","v":500},null,{"$f":"TechnologyInputs!N28","v":0},{"$f":"TechnologyInputs!O28","v":50},{"$f":"TechnologyInputs!P28","v":1},{"$f":"TechnologyInputs!Q28","v":1},{"$f":"TechnologyInputs!R28","v":30},{"$f":"TechnologyInputs!S28","v":0.02},{"$f":"TechnologyInputs!T28","v":0},{"$f":"TechnologyInputs!V28","v":0.85},{"$f":"TechnologyInputs!W28","v":0.05},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!Y28","v":0},{"$f":"TechnologyInputs!Z28","v":1},{"$f":"TechnologyInputs!AA28","v":1},{"$f":"TechnologyInputs!AB28","v":30},{"$f":"TechnologyInputs!AC28","v":0},{"$f":"TechnologyInputs!AD28","v":0},{"$f":"TechnologyInputs!AE28","v":1},{"$f":"TechnologyInputs!AF28","v":1},{"$f":"TechnologyInputs!AG28","v":0},1,1,0,1,0,0,null,{"$f":"TechnologyInputs!AI28","v":0},{"$f":"TechnologyInputs!AJ28","v":1},{"$f":"TechnologyInputs!AK28","v":1},{"$f":"TechnologyInputs!AL28","v":30},{"$f":"TechnologyInputs!AM28","v":0},{"$f":"TechnologyInputs!AN28","v":0},{"$f":"TechnologyInputs!AO28","v":1},{"$f":"TechnologyInputs!AP28","v":1},{"$f":"TechnologyInputs!AQ28","v":0.85},{"$f":"TechnologyInputs!AR28","v":0},{"$f":"(H28/AT28)^(AU28-1)","v":1},1,0,1,0,0,null,{"$f":"TechnologyInputs!AT28","v":14},{"$f":"TechnologyInputs!AU28","v":50},{"$f":"TechnologyInputs!AV28","v":0.8},{"$f":"TechnologyInputs!AW28","v":30},{"$f":"TechnologyInputs!AX28","v":0.02},{"$f":"TechnologyInputs!AY28","v":0},{"$f":"TechnologyInputs!AZ28","v":0.2},{"$f":"TechnologyInputs!BA28","v":0.85},{"$f":"TechnologyInputs!BB28","v":0.05},{"$f":"(G28/BK28)^(BL28-1)","v":0.87055056329612424},1,0,1,12.18770788614574,1218770788.614574,null,1218770788.614574,12.18770788614574]
[" "]