{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Guide","IN_OUT","LCOETable","TechnologyInputs","InitialSize&CostCalc","LCOECalc"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":6,"comments":2,"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":27,"n_cols":13,"rows_kept":27,"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 - LCOE TABLE"]
[null,null,null,null,null,null,null,null,null,null,"SHEET 3 - TECHNOLOGY INPUTS"]
[null,null,null,null,null,null,null,null,null,null,"SHEET 4 - INITIAL SIZE & COST CALCULATIONS"]
[null,null,null,null,null,null,null,null,null,null,"SHEET 5 - LCOE 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,"2017-07-18","first draft",null,"K Lovegrove "]
[null,null,null,null,null,null,null,null,null,"2017-11-01","Formulas verified ",null,"Ben Elliston"]
[null,null,null,null,null,null,null,null,null,"2018-04-08","Version for internal anaylsis",0.91,"K Lovegrove"]
[null,null,null,null,null,null,null,null,null,"2018-05-23","Draft in preparation for public release","0.91pc","K Urkalan"]
[null,null,null,null,null,null,null,null,null,"2018-07-05","Review version for ARENA",1,"K Urkalan"]
[null,null,null,null,null,null,null,null,null,"2018-07-23","Revised based on comments from ARENA ",1.1000000000000001,"K Urkalan"]
[null,null,null,null,null,null,null,null,null,"2018-08-08","Public release version",2,"K Urkalan,      K Lovegrove"]
[null,null,null,null,null,null,null,null,null,"2018-08-17","Public release version, minor revisions",2.1,"K Urkalan,      K Lovegrove"]

{"sheet":"IN_OUT","index":1,"n_rows":28,"n_cols":30,"rows_kept":28,"cut":false,"hidden":false,"merged":[[7,0,7,5],[7,11,7,23],[1,1,1,3]]}
[" "]
[null,"PARAMETERS",null,null,"UNITS","INPUTS",null,null,null,null,null,null,null,null,null,null,"Input Cells"]
[null,"Nameplate capacity",null,null,"MW",100,null,null,null,null,null,"( best accuracy in range 10 - 200 MW )",null,null,null,null,"Fixed Cells"]
[null,"Daily duration of delivery / storage ",null,null,"Hours ",6,null,null,null,null,null,"( valid for 0.5 - 48hrs )",null,null,null,null,"Linked Cells",null,"BACK TO INDEX"]
[null,"Base Year",null,null,null,{"$f":"TechnologyInputs!E8","v":2017},null,null,null,null,null,"( assumes base cost data is for this year)",null,null,null,null,"Calculated Cells"]
[null,"Target Year",null,null,null,2017,null,null,null,null,null,"( uncertainty increases projecting further into future)"]
[null,"WACC",null,null,"%",6.5000000000000002E-2,null,null,null,null,null,"(LCOEs are real or nominal according to assumptions in choosing WACC)"]
["TABLE 1: RENEWABLE ENERGY TECHNOLOGY AND STORAGE COMBINATIONS - AVAILABLE",null,null,null,null,null,null,null,null,null,null,"TABLE 2:  RESULTS OF RENEWABLE ENERGY TECHNOLOGY COMBINATIONS [TARGET YEAR (Cell-F6),  STORAGE HOURS (Cell-F4), WACC (Cell-F7)]. REFER FIGURE 1.0 FOR GRAPH"]
["SI No","Renewable Energy Technology ","Energy Capture","Initial energy conversion","Energy Storage","Energy Conversion",null,"Collector cost - (a)","Conversion cost - (b)","Storage cost - ( c )","Conversion cost (d)","Total installed cost (a+b+c+d)","Total specific cost",{"$f":"LCOECalc!BI9","v":"TOTAL LCOE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOECalc!BN9","v":"LCOE collection"},{"$f":"LCOECalc!BO9","v":"LCOE initial conversion"},{"$f":"LCOECalc!BP9","v":"LCOE storage"},{"$f":"LCOECalc!BQ9","v":"LCOE final conversion"}]
[null,null,null,null,null,null,null,{"$f":"'InitialSize&CostCalc'!AA10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!AQ10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!BH10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!BX10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!BZ10","v":"AUD $"},{"$f":"'InitialSize&CostCalc'!CA10","v":"mAUD$/MW"},{"$f":"LCOECalc!BI10","v":"AUD$/MWh"}]
[1,"PV no storage",{"$f":"TechnologyInputs!B11","v":"Utility PV"},{"$f":"TechnologyInputs!C11","v":"na"},{"$f":"TechnologyInputs!D11","v":"na"},{"$f":"TechnologyInputs!E11","v":"na"},null,{"$f":"'InitialSize&CostCalc'!AA11","v":187000000},{"$f":"'InitialSize&CostCalc'!AQ11","v":0},{"$f":"'InitialSize&CostCalc'!BH11","v":0},{"$f":"'InitialSize&CostCalc'!BX11","v":0},{"$f":"'InitialSize&CostCalc'!BZ11","v":187000000},{"$f":"'InitialSize&CostCalc'!CA11","v":1.87},{"$f":"LCOECalc!BI11","v":67.530910388067866},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B11","v":"PV no storage"},{"$f":"LCOECalc!BN11","v":67.530910388067866},{"$f":"LCOECalc!BO11","v":0},{"$f":"LCOECalc!BP11","v":0},{"$f":"LCOECalc!BQ11","v":0}]
[{"$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"},null,{"$f":"'InitialSize&CostCalc'!AA12","v":218000000.00000003},{"$f":"'InitialSize&CostCalc'!AQ12","v":0},{"$f":"'InitialSize&CostCalc'!BH12","v":0},{"$f":"'InitialSize&CostCalc'!BX12","v":0},{"$f":"'InitialSize&CostCalc'!BZ12","v":218000000.00000003},{"$f":"'InitialSize&CostCalc'!CA12","v":2.1800000000000002},{"$f":"LCOECalc!BI12","v":63.247664051936184},null,null,null,null,null,null,null,null,null,null,null,"Wind no storage",{"$f":"LCOECalc!BN12","v":63.247664051936184},{"$f":"LCOECalc!BO12","v":0},{"$f":"LCOECalc!BP12","v":0},{"$f":"LCOECalc!BQ12","v":0}]
[3,"Utility PV/Batt",{"$f":"TechnologyInputs!B13","v":"Utility PV"},{"$f":"TechnologyInputs!C13","v":"na"},{"$f":"TechnologyInputs!D13","v":"Batteries"},{"$f":"TechnologyInputs!E13","v":"Inverter"},null,{"$f":"'InitialSize&CostCalc'!AA13","v":422326429.51140118},{"$f":"'InitialSize&CostCalc'!AQ13","v":0},{"$f":"'InitialSize&CostCalc'!BH13","v":458490000},{"$f":"'InitialSize&CostCalc'!BX13","v":11777811.70956786},{"$f":"'InitialSize&CostCalc'!BZ13","v":892594241.22096908},{"$f":"'InitialSize&CostCalc'!CA13","v":8.9259424122096913},{"$f":"LCOECalc!BI13","v":210.41723277638431},null,null,null,null,null,null,null,null,null,null,null,"Utility PV/Batt",{"$f":"LCOECalc!BN13","v":67.847083358944644},{"$f":"LCOECalc!BO13","v":0},{"$f":"LCOECalc!BP13","v":129.58134777805054},{"$f":"LCOECalc!BQ13","v":12.988801639389125}]
[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"},null,{"$f":"'InitialSize&CostCalc'!AA14","v":360711510.19748801},{"$f":"'InitialSize&CostCalc'!AQ14","v":0},{"$f":"'InitialSize&CostCalc'!BH14","v":31952068.770130508},{"$f":"'InitialSize&CostCalc'!BX14","v":184671662.00173745},{"$f":"'InitialSize&CostCalc'!BZ14","v":577335240.96935594},{"$f":"'InitialSize&CostCalc'!CA14","v":5.7733524096935591},{"$f":"LCOECalc!BI14","v":126.00321233967298},null,null,null,null,null,null,null,null,null,null,null,"Utility PV/PHES",{"$f":"LCOECalc!BN14","v":77.830271660381925},{"$f":"LCOECalc!BO14","v":0},{"$f":"LCOECalc!BP14","v":7.105523979111612},{"$f":"LCOECalc!BQ14","v":41.067416700179457}]
[5,"Utility PV/H2",{"$f":"TechnologyInputs!B15","v":"Utility PV"},{"$f":"TechnologyInputs!C15","v":"Electrolyser"},{"$f":"TechnologyInputs!D15","v":"Hydrogen"},{"$f":"TechnologyInputs!E15","v":"Fuel cell / GT"},null,{"$f":"'InitialSize&CostCalc'!AA15","v":361810794.53722769},{"$f":"'InitialSize&CostCalc'!AQ15","v":113027109.00896405},{"$f":"'InitialSize&CostCalc'!BH15","v":1667799.2530256528},{"$f":"'InitialSize&CostCalc'!BX15","v":101193553.48608157},{"$f":"'InitialSize&CostCalc'!BZ15","v":577699256.28529894},{"$f":"'InitialSize&CostCalc'!CA15","v":5.776992562852989},{"$f":"LCOECalc!BI15","v":271.58902401268983},null,null,null,null,null,null,null,null,null,null,null,"Utility PV/H2",{"$f":"LCOECalc!BN15","v":186.65708436462302},{"$f":"LCOECalc!BO15","v":47.985166577647526},{"$f":"LCOECalc!BP15","v":0.70931585267409081},{"$f":"LCOECalc!BQ15","v":36.237457217745174}]
[6,"Wind/Batt",{"$f":"TechnologyInputs!B16","v":"Wind"},{"$f":"TechnologyInputs!C16","v":"na"},{"$f":"TechnologyInputs!D16","v":"Batteries"},{"$f":"TechnologyInputs!E16","v":"Inverter"},null,{"$f":"'InitialSize&CostCalc'!AA16","v":453142337.08925426},{"$f":"'InitialSize&CostCalc'!AQ16","v":0},{"$f":"'InitialSize&CostCalc'!BH16","v":458490000},{"$f":"'InitialSize&CostCalc'!BX16","v":11777811.70956786},{"$f":"'InitialSize&CostCalc'!BZ16","v":923410148.79882216},{"$f":"'InitialSize&CostCalc'!CA16","v":9.2341014879882213},{"$f":"LCOECalc!BI16","v":165.22156437373178},null,null,null,null,null,null,null,null,null,null,null,"Wind/Batt",{"$f":"LCOECalc!BN16","v":64.787809688528043},{"$f":"LCOECalc!BO16","v":0},{"$f":"LCOECalc!BP16","v":88.394920487256485},{"$f":"LCOECalc!BQ16","v":12.038834197947237}]
[7,"Wind/PHES",{"$f":"TechnologyInputs!B17","v":"Wind"},{"$f":"TechnologyInputs!C17","v":"na"},{"$f":"TechnologyInputs!D17","v":"Hydro Dam"},{"$f":"TechnologyInputs!E17","v":"Hydro turbine"},null,{"$f":"'InitialSize&CostCalc'!AA17","v":372996030.62520319},{"$f":"'InitialSize&CostCalc'!AQ17","v":0},{"$f":"'InitialSize&CostCalc'!BH17","v":31952068.770130508},{"$f":"'InitialSize&CostCalc'!BX17","v":184671662.00173745},{"$f":"'InitialSize&CostCalc'!BZ17","v":589619761.39707112},{"$f":"'InitialSize&CostCalc'!CA17","v":5.8961976139707115},{"$f":"LCOECalc!BI17","v":116.13405083601921},null,null,null,null,null,null,null,null,null,null,null,"Wind/PHES",{"$f":"LCOECalc!BN17","v":74.479729427311597},{"$f":"LCOECalc!BO17","v":0},{"$f":"LCOECalc!BP17","v":6.1440255759688407},{"$f":"LCOECalc!BQ17","v":35.51029583273877}]
[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"},null,{"$f":"'InitialSize&CostCalc'!AA18","v":429117776.79769349},{"$f":"'InitialSize&CostCalc'!AQ18","v":113892599.74691266},{"$f":"'InitialSize&CostCalc'!BH18","v":1667799.2530256528},{"$f":"'InitialSize&CostCalc'!BX18","v":101193553.48608157},{"$f":"'InitialSize&CostCalc'!BZ18","v":645871729.28371346},{"$f":"'InitialSize&CostCalc'!CA18","v":6.458717292837135},{"$f":"LCOECalc!BI18","v":229.67253560988465},null,null,null,null,null,null,null,null,null,null,null,"Wind/H2",{"$f":"LCOECalc!BN18","v":175.92751450372285},{"$f":"LCOECalc!BO18","v":30.465776881982489},{"$f":"LCOECalc!BP18","v":0.44692230455445242},{"$f":"LCOECalc!BQ18","v":22.832321919624871}]
[9,"Grid VRE/Batt",{"$f":"TechnologyInputs!B19","v":"Grid VRE"},{"$f":"TechnologyInputs!C19","v":"na"},{"$f":"TechnologyInputs!D19","v":"Batteries"},{"$f":"TechnologyInputs!E19","v":"Inverter"},null,{"$f":"'InitialSize&CostCalc'!AA19","v":0},{"$f":"'InitialSize&CostCalc'!AQ19","v":0},{"$f":"'InitialSize&CostCalc'!BH19","v":458490000},{"$f":"'InitialSize&CostCalc'!BX19","v":11777811.70956786},{"$f":"'InitialSize&CostCalc'!BZ19","v":470267811.70956784},{"$f":"'InitialSize&CostCalc'!CA19","v":4.7026781170956786},{"$f":"LCOECalc!BI19","v":157.26101739213448},null,null,null,null,null,null,null,null,null,null,null,"Grid VRE/Batt",{"$f":"LCOECalc!BN19","v":72.654763577780017},{"$f":"LCOECalc!BO19","v":0},{"$f":"LCOECalc!BP19","v":72.924251533381778},{"$f":"LCOECalc!BQ19","v":11.682002280972689}]
[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"},null,{"$f":"'InitialSize&CostCalc'!AA20","v":0},{"$f":"'InitialSize&CostCalc'!AQ20","v":0},{"$f":"'InitialSize&CostCalc'!BH20","v":31952068.770130508},{"$f":"'InitialSize&CostCalc'!BX20","v":184671662.00173745},{"$f":"'InitialSize&CostCalc'!BZ20","v":216623730.77186796},{"$f":"'InitialSize&CostCalc'!CA20","v":2.1662373077186796},{"$f":"LCOECalc!BI20","v":108.45748006388939},null,null,null,null,null,null,null,null,null,null,null,"Grid VRE/PHES",{"$f":"LCOECalc!BN20","v":81.736609025002522},{"$f":"LCOECalc!BO20","v":0},{"$f":"LCOECalc!BP20","v":3.9413369255072386},{"$f":"LCOECalc!BQ20","v":22.779534113379626}]
[11,"Grid VRE/H2",{"$f":"TechnologyInputs!B21","v":"Grid VRE"},{"$f":"TechnologyInputs!C21","v":"Electrolyser"},{"$f":"TechnologyInputs!D21","v":"Hydrogen"},{"$f":"TechnologyInputs!E21","v":"Fuel cell / GT"},null,{"$f":"'InitialSize&CostCalc'!AA21","v":0},{"$f":"'InitialSize&CostCalc'!AQ21","v":313039304.2997719},{"$f":"'InitialSize&CostCalc'!BH21","v":1667799.2530256528},{"$f":"'InitialSize&CostCalc'!BX21","v":101193553.48608157},{"$f":"'InitialSize&CostCalc'!BZ21","v":415900657.03887916},{"$f":"'InitialSize&CostCalc'!CA21","v":4.159006570388792},{"$f":"LCOECalc!BI21","v":257.48566125363209},null,null,null,null,null,null,null,null,null,null,null,"Grid VRE/H2",{"$f":"LCOECalc!BN21","v":196.09922693058033},{"$f":"LCOECalc!BO21","v":48.033000154927031},{"$f":"LCOECalc!BP21","v":0.25636345899648122},{"$f":"LCOECalc!BQ21","v":13.097070709128239}]
[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"},null,{"$f":"'InitialSize&CostCalc'!AA22","v":395924364.97010976},{"$f":"'InitialSize&CostCalc'!AQ22","v":0},{"$f":"'InitialSize&CostCalc'!BH22","v":458490000},{"$f":"'InitialSize&CostCalc'!BX22","v":11777811.70956786},{"$f":"'InitialSize&CostCalc'!BZ22","v":866192176.67967761},{"$f":"'InitialSize&CostCalc'!CA22","v":8.6619217667967767},{"$f":"LCOECalc!BI22","v":337.45255976071786},null,null,null,null,null,null,null,null,null,null,null,"Rooftop PV/Batt",{"$f":"LCOECalc!BN22","v":152.17936712326525},{"$f":"LCOECalc!BO22","v":0},{"$f":"LCOECalc!BP22","v":171.32164843389097},{"$f":"LCOECalc!BQ22","v":13.951544203561641}]
[13,"Conc. Solar ",{"$f":"TechnologyInputs!B23","v":"Conc. Solar "},{"$f":"TechnologyInputs!C23","v":"na"},{"$f":"TechnologyInputs!D23","v":"Molten Salt"},{"$f":"TechnologyInputs!E23","v":"Steam turbine"},null,{"$f":"'InitialSize&CostCalc'!AA23","v":298383920.55899274},{"$f":"'InitialSize&CostCalc'!AQ23","v":0},{"$f":"'InitialSize&CostCalc'!BH23","v":37145085.44690527},{"$f":"'InitialSize&CostCalc'!BX23","v":240000000},{"$f":"'InitialSize&CostCalc'!BZ23","v":575529006.005898},{"$f":"'InitialSize&CostCalc'!CA23","v":5.7552900600589796},{"$f":"LCOECalc!BI23","v":134.3628680485445},null,null,null,null,null,null,null,null,null,null,null,"Conc. Solar ",{"$f":"LCOECalc!BN23","v":64.014093811363722},{"$f":"LCOECalc!BO23","v":0},{"$f":"LCOECalc!BP23","v":9.4286760521529835},{"$f":"LCOECalc!BQ23","v":60.920098185027797}]
[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."},null,{"$f":"'InitialSize&CostCalc'!AA24","v":0},{"$f":"'InitialSize&CostCalc'!AQ24","v":76220588.235294119},{"$f":"'InitialSize&CostCalc'!BH24","v":11352342.647058822},{"$f":"'InitialSize&CostCalc'!BX24","v":60060000},{"$f":"'InitialSize&CostCalc'!BZ24","v":147632930.88235295},{"$f":"'InitialSize&CostCalc'!CA24","v":1.4763293088235294},{"$f":"LCOECalc!BI24","v":104.99896415715534},null,null,null,null,null,null,null,null,null,null,null,"Biomass+AD",{"$f":"LCOECalc!BN24","v":0},{"$f":"LCOECalc!BO24","v":54.209333678625612},{"$f":"LCOECalc!BP24","v":8.0739724638275625},{"$f":"LCOECalc!BQ24","v":42.715658014702157}]
[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 "},null,{"$f":"'InitialSize&CostCalc'!AA25","v":0},{"$f":"'InitialSize&CostCalc'!AQ25","v":0},{"$f":"'InitialSize&CostCalc'!BH25","v":443382.3529411765},{"$f":"'InitialSize&CostCalc'!BX25","v":340832999.99999994},{"$f":"'InitialSize&CostCalc'!BZ25","v":341276382.3529411},{"$f":"'InitialSize&CostCalc'!CA25","v":3.4127638235294109},{"$f":"LCOECalc!BI25","v":258.85521940175499},null,null,null,null,null,null,null,null,null,null,null,"Dry Biomass $5/GJ",{"$f":"LCOECalc!BN25","v":75},{"$f":"LCOECalc!BO25","v":0},{"$f":"LCOECalc!BP25","v":0.23886258760959894},{"$f":"LCOECalc!BQ25","v":183.6163568141454}]
[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 "},null,{"$f":"'InitialSize&CostCalc'!AA26","v":0},{"$f":"'InitialSize&CostCalc'!AQ26","v":0},{"$f":"'InitialSize&CostCalc'!BH26","v":443382.3529411765},{"$f":"'InitialSize&CostCalc'!BX26","v":340832999.99999994},{"$f":"'InitialSize&CostCalc'!BZ26","v":341276382.3529411},{"$f":"'InitialSize&CostCalc'!CA26","v":3.4127638235294109},{"$f":"LCOECalc!BI26","v":221.35521940175499},null,null,null,null,null,null,null,null,null,null,null,"Dry Biomass $2.5/GJ",{"$f":"LCOECalc!BN26","v":37.5},{"$f":"LCOECalc!BO26","v":0},{"$f":"LCOECalc!BP26","v":0.23886258760959894},{"$f":"LCOECalc!BQ26","v":183.6163568141454}]
[{"$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 "},null,{"$f":"'InitialSize&CostCalc'!AA27","v":0},{"$f":"'InitialSize&CostCalc'!AQ27","v":0},{"$f":"'InitialSize&CostCalc'!BH27","v":0},{"$f":"'InitialSize&CostCalc'!BX27","v":509282252.51535964},{"$f":"'InitialSize&CostCalc'!BZ27","v":509282252.51535964},{"$f":"'InitialSize&CostCalc'!CA27","v":5.0928225251535961},{"$f":"LCOECalc!BI27","v":224.5898508181252},null,null,null,null,null,null,null,null,null,null,null,"HSA Geothermal",{"$f":"LCOECalc!BN27","v":0},{"$f":"LCOECalc!BO27","v":0},{"$f":"LCOECalc!BP27","v":0},{"$f":"LCOECalc!BQ27","v":224.5898508181252}]
[18,"EGS Geothermal",{"$f":"TechnologyInputs!B28","v":"EGS Geothermal"},{"$f":"TechnologyInputs!C28","v":"na"},{"$f":"TechnologyInputs!D28","v":"Self"},{"$f":"TechnologyInputs!E28","v":"Turbine "},null,{"$f":"'InitialSize&CostCalc'!AA28","v":0},{"$f":"'InitialSize&CostCalc'!AQ28","v":0},{"$f":"'InitialSize&CostCalc'!BH28","v":0},{"$f":"'InitialSize&CostCalc'!BX28","v":1218770788.614574},{"$f":"'InitialSize&CostCalc'!BZ28","v":1218770788.614574},{"$f":"'InitialSize&CostCalc'!CA28","v":12.18770788614574},{"$f":"LCOECalc!BI28","v":537.46924862295418},null,null,null,null,null,null,null,null,null,null,null,"EGS Geothermal",{"$f":"LCOECalc!BN28","v":0},{"$f":"LCOECalc!BO28","v":0},{"$f":"LCOECalc!BP28","v":0},{"$f":"LCOECalc!BQ28","v":537.46924862295418}]

{"sheet":"LCOETable","index":2,"n_rows":32,"n_cols":28,"rows_kept":32,"cut":false,"hidden":false,"merged":[[15,1,15,24],[6,1,6,24]]}
[]
[]
[]
[null,"Storage hours",40,35,30,25,20,15,12,10,8,7,6,4,2,1,0.5,null,"BACK TO INDEX",null,null,null,null,null,null,null,null,"Input Cells"]
[null,"( valid for 0.5 - 48hrs )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cells"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Linked Cells"]
[null,"TABLE3: LCOE RESULTS 0.5 HOURS TO 40 HOURS FOR SAID TARGET YEAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cells"]
[null,"Nameplate capacity"," ","Base Year","Target Year","WACC","Daily duration of delivery / storage ","Utility PV/Batt","Utility PV/PHES","Utility PV/H2","Wind/Batt","Wind/PHES","Wind/H2","Grid VRE/Batt","Grid VRE/PHES","Grid VRE/H2","Rooftop PV/Batt","Conc. Solar ","Biomass+AD","Dry Biomass $5/GJ","Dry Biomass $2.5/GJ","HSA Geothermal","EGS Geothermal","Pure Variable Renewable Energy","Overall Dispatchable Renewable Energy"]
[]
[null,{"$f":"IN_OUT!F3","v":100}," ",{"$f":"IN_OUT!F5","v":2017},{"$f":"IN_OUT!F6","v":2017},{"$f":"IN_OUT!F7","v":6.5000000000000002E-2},{"$f":"IN_OUT!F4","v":6},{"$f":"IN_OUT!N13","v":210.41723277638431},{"$f":"IN_OUT!N14","v":126.00321233967298},{"$f":"IN_OUT!N15","v":271.58902401268983},{"$f":"IN_OUT!N16","v":165.22156437373178},{"$f":"IN_OUT!N17","v":116.13405083601921},{"$f":"IN_OUT!N18","v":229.67253560988465},{"$f":"IN_OUT!N19","v":157.26101739213448},{"$f":"IN_OUT!N20","v":108.45748006388939},{"$f":"IN_OUT!N21","v":257.48566125363209},{"$f":"IN_OUT!N22","v":337.45255976071786},{"$f":"IN_OUT!N23","v":134.3628680485445},{"$f":"IN_OUT!N24","v":104.99896415715534},{"$f":"IN_OUT!N25","v":258.85521940175499},{"$f":"IN_OUT!N26","v":221.35521940175499},{"$f":"IN_OUT!N27","v":224.5898508181252},{"$f":"IN_OUT!N28","v":537.46924862295418},{"$f":"(IN_OUT!N11+IN_OUT!N12)/2","v":65.389287220002018},{"$f":"1.7*X10","v":111.16178827400343}]
[]
[]
[]
[]
[]
[null,"TABLE 4: PASTE VALUES FROM ROWS 14  TO GET GRAPH OF 0.5 TO 40 HOURS OF STORAGE FOR  TARGET YEAR - REFER FIGURE 2 FOR GRAPH"]
[null,"Nameplate capacity","Length of analysis","Base Year","Target Year","WACC","Daily duration of delivery / storage ","Utility PV/Batt","Utility PV/PHES","Utility PV/H2","Wind/Batt","Wind/PHES","Wind/H2","Grid VRE/Batt","Grid VRE/PHES","Grid VRE/H2","Rooftop PV/Batt","Conc. Solar ","Biomass+AD","Dry Biomass $5/GJ","Dry Biomass $2.5/GJ","HSA Geothermal","EGS Geothermal","Pure VRE","Overall Dispatchable RE"]
[null,100," ",2017,2017,6.5000000000000002E-2,0.5,111.16361726970769,180.40892952673107,271.34758641289818,94.881955374325429,118.39010425406462,234.03406924503099,91.186344926892858,107.30322496157417,260.27665698260887,202.66788264978615,178.86902065102976,607.24489110582238,2278.4161869853792,2240.9161869853792,2695.0782098175032,6449.6309834754502,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,1,123.84796539407947,159.26939652212133,271.36207842974284,102.27234781221317,117.77969294940198,233.58872121440433,97.697186145863881,107.51163960917356,259.94492482138492,225.12615359140148,170.54465474944601,334.93409320951559,1176.7379513161409,1139.2379513161409,1347.5391049087516,3224.8154917377251,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,2,146.27931203002524,140.82304429989961,271.38989442204365,116.91664257941298,117.21332392661947,232.66526360243944,110.33112219822158,107.77993053125188,259.33227732780597,257.96258015894193,158.41321192705766,193.51101004210156,625.92869130497286,588.42869130497286,673.7695524543758,1612.4077458688625,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,4,181.56020069396789,129.10405198145926,271.47490003468653,142.69323016583417,116.59044270386111,231.00742816922047,134.37721617874939,108.14288927585081,258.30094862456792,302.80705653600961,143.31700585831533,127.25390121604283,350.58377694629121,313.08377694629121,336.8847762271879,806.20387293443127,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,6,210.41723277638431,126.00321233967298,271.58902401268983,165.22156437373178,116.13405083601921,229.67253560988465,157.26101739213448,108.45748006388939,257.48566125363209,337.45255976071786,134.3628680485445,104.99896415715534,258.85521940175499,221.35521940175499,224.5898508181252,537.46924862295418,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,7,223.67722222170491,125.53528210938674,271.65168290480773,175.76402897260348,115.93379247832215,229.11367497035681,168.39463862681254,108.61604501559815,257.14424272247555,353.27038691715404,131.17608557852057,98.448173272143976,232.66412171671681,195.16412171671681,192.50558641553587,460.68792739110353,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,8,236.49436658451856,125.42373948206418,271.71613740531029,185.99491290766468,115.74733174855578,228.61763332438917,179.37271493682391,108.77875932571081,256.84037825685215,368.59398818731364,128.57437640007717,93.422941601943421,213.03075106075522,175.53075106075522,168.44238811359395,403.10193646721564,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,10,261.36661977703352,125.79134578710386,271.84693654886127,205.84806703092562,115.40993272545495,227.78750394576707,200.97437923025305,109.11977066583781,256.32900680006162,398.52162437974903,124.64503418009532,86.118484848201689,185.56791840116989,148.06791840116989,134.75391049087509,322.48154917377241,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,12,285.79358110290627,126.54285492243814,271.97688508691886,225.25013639313011,115.11455458902665,227.13546105506964,222.2451768993144,109.48229001343293,255.92365628310839,428.19897623228661,121.90470022385647,80.949810995195065,167.28590358229189,129.78590358229189,112.2949254090626,268.73462431147709,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,15,322.40613456947267,127.92505978511053,272.16626501444591,254.07110222309115,114.74172193216896,226.41264232131377,253.79116238970411,110.06208530336013,255.46838863840298,473.15817110640438,119.23323170636388,75.332583116420253,149.04369919468218,111.54369919468216,89.835940327250071,214.98769944918166,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,20,384.61842555083757,130.34754656439898,272.46411079756149,302.37341202458055,114.28436080280466,225.67890485028724,305.99334908382968,111.09983303429935,254.99387125415592,550.47942709166796,117.07270394801137,68.818247186109048,130.88111566960896,93.381115669608945,67.376955245437543,161.2407745868862,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,25,448.88855722799673,132.70021765121453,272.74199897142512,351.62503411305352,114.00087356016633,225.31325567052284,358.21356369650346,112.1907989763515,254.74354263662775,631.04674096441954,116.52765438996074,60.072862749225663,121.75006086798702,84.250060867987017,56.1474627045313,134.36731215573855,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,30,515.09761973366585,134.95433734106666,273.00392321118227,401.92735138166705,113.86128545019315,225.16234740856575,410.67425963038954,113.30452097481498,254.62499441277154,714.37045169615146,116.89443475302105,60.072862749225663,121.91925520087715,84.419255200877146,56.1474627045313,134.36731215573855,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,35,582.87165570367063,137.12074488902095,273.25306980442747,453.14011731436273,113.84124473405464,225.13749830099724,463.4220097920811,114.42132595223678,254.58428571432663,799.7775791478349,117.81580214015504,60.072862749225663,122.08844953376729,84.588449533767289,56.1474627045313,134.36731215573855,65.389287220002018,111.16178827400343]
[null,100," ",2017,2017,6.5000000000000002E-2,40,651.81908079320647,139.21194883009198,273.49173571454281,505.06713372303784,113.92110079224319,225.18642426080442,516.43244658781521,115.52918831300995,254.58950452014236,886.66245602122729,119.08946322154597,60.072862749225663,122.25764386665742,84.757643866657418,56.1474627045313,134.36731215573855,65.389287220002018,111.16178827400343]

{"sheet":"TechnologyInputs","index":3,"n_rows":62,"n_cols":54,"rows_kept":62,"cut":false,"hidden":false,"merged":[[41,0,41,2]]}
[" "]
[null,"Global inputs",null,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},{"$f":"IN_OUT!E3","v":"MW"},null,null,null,null,null,null,null,null,null,"Fixed Cells"]
[null,{"$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,null,"Linked Cells",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,null,"Calculated Cells"]
[null,{"$f":"IN_OUT!B7","v":"WACC"},null," ",{"$f":"IN_OUT!F7","v":6.5000000000000002E-2},{"$f":"IN_OUT!E7","v":"%"}]
[]
[null,{"$f":"IN_OUT!B5","v":"Base Year"},null," ",2017,null,"(base year must align with data value inputs below)",null,null,null,null,null,null,null,null,null,"Energy Capture",null,null,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 base multiplier","Collector size exponent","Collector size multiplier for min LCOE","Capacity factor - Coefficient A","Capacity Factor - Coefficient B","Capacity factor of output"," ",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","$/MWh",null,null,"%/yr"]
[1,"Utility PV","na","na","na",1,0,{"$f":"F11*$E$4^G11","v":1},0,0,{"$f":"P11","v":0.28000000000000003}," ",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]
[{"$f":"A11+1","v":2},"Wind","na","na","na",1,0,{"$f":"F12*$E$4^G12","v":1},0,0,{"$f":"P12","v":0.38}," ",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]
[{"$f":"A12+1","v":3},"Utility PV","na","Batteries","Inverter",0.97430000000000005,0.46660000000000001,2.2479056348960649,0.11148,0.71036999999999995,{"$f":"0.75-1/(EXP(I13*$E$4+J13))","v":0.49823269225128813}," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,0,1,1,30,0,0,1,1,0,null,687735,1,1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,0.39,1,0.74,20,0.02,10,1,0.85,0.4]
[{"$f":"A13+1","v":4},"Utility PV","na","Hydro Dam","Hydro turbine",1.3213999999999999,0.13189999999999999,1.6736800999380681,0.40615811974327676,0.9375114621175521,{"$f":"0.53-1/EXP(I14*$E$4+J14)","v":0.49576340509689532}," ",null,{"$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",0.7,0,0.7,0.33906999999999998,6.2498300000000002,{"$f":"0.34-1/(EXP(I15*$E$4+J15))","v":0.339747538046548}," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,1.0900000000000001,20,0.7,15,0.02,0,0.65,0.85,0.2,null,655,20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,1.64,20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[6,"Wind","na","Batteries","Inverter",0.99329999999999996,0.3987,2.0292209575031972,0.10687046918510799,0.66950974592291601,{"$f":"1-1/(EXP(I16*$E$4+J16))","v":0.730377530893488}," ",null,2.1800000000000002,100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$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$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[7,"Wind","na","Hydro Dam","Hydro turbine",1.0678000000000001,0.1719,1.4529615327063299,2.2950060874714559E-2,0.7140839272164643,{"$f":"1-1/(EXP(I17*$E$4+J17))","v":0.57334702131778337}," ",null,{"$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",0.60119999999999996,9.0999999999999998E-2,{"$f":"F18*$E$4^G18","v":0.70766991949470692},9.9420893713454694E-2,2.0516177071872801,{"$f":"0.61-1/(EXP(I18*$E$4+J18))","v":0.53921747066004544}," ",null,{"$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,{"$f":"AT15","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[9,"Grid VRE","na","Batteries","Inverter",3,0,{"$f":"F19*$E$4^G19","v":3},9.63809513805641E-2,1.5873676235140699,{"$f":"1-1/(EXP(I19*$E$4+J19))","v":0.88532501069901104}," ",null,0,1,0.8,1,30,0,0,{"$f":"(IN_OUT!$N$11+IN_OUT!$N$12)/2","v":65.389287220002018},0.85,0.3,null,{"$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$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[10,"Grid VRE","na","Hydro Dam","Hydro turbine",3,0,3,9.5342366123648173E-2,1.6701185527056048,{"$f":"1-1/(EXP(I20*$E$4+J20))","v":0.89377255217242235}," ",null,{"$f":"N19","v":0},{"$f":"O19","v":1},0.8,1,30,0,0,65.389287220002018,0.85,0.3,null,{"$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",3,0,3,0.1,2.2138439968097301,{"$f":"1-1/(EXP(I21*$E$4+J21))","v":0.94002599117184693}," ",null,{"$f":"N20","v":0},1,0.8,1,30,0,0,65.389287220002018,0.85,0.3,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,{"$f":"AT15","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[12,"Rooftop PV","na","Batteries","Inverter",0.91420000000000001,0.37240000000000001,{"$f":"F22*$E$4^G22","v":1.7816596423654938},0.119401684667532,0.78347745328110496,{"$f":"0.6-1/(EXP(I22*$E$4+J22))","v":0.37684474997286432}," ",null,2,5.0000000000000001E-3,0.17,1,25,0.02,0,0,0.85,0.3,null,{"$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$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[13,"Conc. Solar ","na","Molten Salt","Steam turbine",1.6453,0.2863,{"$f":"F23*$E$4^G23","v":2.7480827162931778},7.5750907127124803E-2,0.55152514654629803,{"$f":"0.8-1/(EXP(I23*$E$4+J23))","v":0.43433241255938454}," ",null,0.46,600,0.187,0.9,30,0.02,0,0,0.85,0.2,null,0,1,1,30,0,0,1,1,0,null,26000,1429,0.8,30,0.02,0,1,1,0.85,0.2,null,2.4,100,0.7,30,0.02,0,0.42,0.85,0.2]
[14,"Biomass+AD","Digestor","Gas accumulator","Turbine /eng.",1,0.9,{"$f":"MIN(1,$E$4/(24*G24))","v":0.27777777777777773},0,0,{"$f":"MIN(1,$E$4/24)","v":0.25}," ",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 $5/GJ","na","Depot ","Boiler&Turbine ",1,0.85,{"$f":"MIN(1,$E$4/(24*G25))","v":0.29411764705882354},0,0,0.25," ",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 $2.5/GJ","na","Depot ","Boiler&Turbine ",1,0.85,0.29411764705882354,0,0,0.25," ",null,0,1,0.5,1,25,0,0,9,0.85,0.05,null,0,1,1,25,0,0,1,1,0,null,6.7,44384,1,25,3.5999999999999997E-2,0,1,1,0.85,0,null,4.8899999999999997,15,0.7,25,3.5999999999999997E-2,0,0.24,0.85,0.05]
[{"$f":"A26+1","v":17},"HSA Geothermal","na","Self","Turbine ",1,0,{"$f":"F27*$E$4^G27","v":1},0,0,0.25," ",null,0,50,1,1,30,0.02,0,0,0.85,0.05,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,0.85,0,null,6.27,50,0.7,30,0.02,0,0.2,0.85,0.05]
[18,"EGS Geothermal","na","Self","Turbine ",1,0,1,0,0,0.25," ",null,0,50,1,1,30,0.02,0,0,0.85,0.05,null,0,1,1,30,0,0,1,1,0,null,0,1,1,30,0,0,1,1,0.85,0,null,14,50,0.8,30,0.02,0,0.2,0.85,0.05]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DEFAULT TABLE VALUES - BASE YEAR",null,null,2017]
[null,"Energy Capture","Initial energy conversion","Energy Storage","Energy Conversion","Collector size base multiplier","Collector size exponent","Collector size multiplier for min LCOE","Capacity factor paramater A","Capacity Factor Parameter B","Capacity factor of output"," ",null,"Specific Installed cost","baseline capacity","Capture capacity factor","Power law size exponent","Life-time","Fixed O&M cost","Variable O&M cost","Input energy/ fuel cost","Cost progress ratio","deployment growth",null,"Specific Installed cost","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","efficiency","Cost progress ratio","deployment growth",null,"Specific Installed cost _ Energy","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","% average capacity over lifetime","efficiency","Cost progress ratio","deployment growth",null,"Specific Installed cost","baseline capacity","Power law size exponent","Lifetime","Fixed O&M cost","Variable O&M cost","efficiency","Cost progress ratio","deployment growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"m$/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",1,0,{"$f":"F45*$E$4^G45","v":1},0,0,{"$f":"P45","v":0.28000000000000003}," ",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]
[{"$f":"A45+1","v":2},"Wind","na","na","na",1,0,{"$f":"F46*$E$4^G46","v":1},0,0,{"$f":"P46","v":0.38}," ",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]
[{"$f":"A46+1","v":3},"Utility PV","na","Batteries","Inverter",0.97430000000000005,0.46660000000000001,2.2479056348960649,0.11148,0.71036999999999995,{"$f":"0.75-1/(EXP(I47*$E$4+J47))","v":0.49823269225128813}," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,0,1,1,30,0,0,1,1,0,null,687735,1,1,15,1.7000000000000001E-2,0,0.9,0.9,0.85,0.4,null,0.39,1,0.74,20,0.02,10,1,0.85,0.4]
[{"$f":"A47+1","v":4},"Utility PV","na","Hydro Dam","Hydro turbine",1.3213999999999999,0.13189999999999999,1.6736800999380681,0.40615811974327676,0.9375114621175521,{"$f":"0.53-1/EXP(I48*$E$4+J48)","v":0.49576340509689532}," ",null,{"$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",0.7,0,0.7,0.33906999999999998,6.2498300000000002,{"$f":"0.34-1/(EXP(I49*$E$4+J49))","v":0.339747538046548}," ",null,1.87,100,0.28000000000000003,0.89,30,1.2E-2,0,0,0.85,0.3,null,1.0900000000000001,20,0.7,15,0.02,0,0.65,0.85,0.2,null,655,20000,0.7,30,0.05,0,1,0.9,0.85,0.2,null,1.64,20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[6,"Wind","na","Batteries","Inverter",0.99329999999999996,0.3987,2.0292209575031972,0.10687046918510799,0.66950974592291601,{"$f":"1-1/(EXP(I50*$E$4+J50))","v":0.730377530893488}," ",null,2.1800000000000002,100,0.38,0.9,30,0.02,0,0,0.85,0.1,null,{"$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$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[7,"Wind","na","Hydro Dam","Hydro turbine",1.0678000000000001,0.1719,1.4529615327063299,2.2950060874714559E-2,0.7140839272164643,{"$f":"1-1/(EXP(I51*$E$4+J51))","v":0.57334702131778337}," ",null,{"$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",0.60119999999999996,9.0999999999999998E-2,{"$f":"F52*$E$4^G52","v":0.70766991949470692},9.9420893713454694E-2,2.0516177071872801,{"$f":"0.61-1/(EXP(I52*$E$4+J52))","v":0.53921747066004544}," ",null,{"$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,{"$f":"AT49","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[9,"Grid VRE","na","Batteries","Inverter",3,0,{"$f":"F53*$E$4^G53","v":3},9.63809513805641E-2,1.5873676235140699,{"$f":"1-1/(EXP(I53*$E$4+J53))","v":0.88532501069901104}," ",null,0,1,0.8,1,30,0,0,{"$f":"(IN_OUT!$N$11+IN_OUT!$N$12)/2","v":65.389287220002018},0.85,0.3,null,{"$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$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[10,"Grid VRE","na","Hydro Dam","Hydro turbine",3,0,3,9.5342366123648173E-2,1.6701185527056048,{"$f":"1-1/(EXP(I54*$E$4+J54))","v":0.89377255217242235}," ",null,{"$f":"N53","v":0},{"$f":"O53","v":1},0.8,1,30,0,0,65.389287220002018,0.85,0.3,null,{"$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",3,0,3,0.1,2.2138439968097301,{"$f":"1-1/(EXP(I55*$E$4+J55))","v":0.94002599117184693}," ",null,{"$f":"N54","v":0},1,0.8,1,30,0,0,65.389287220002018,0.85,0.3,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,{"$f":"AT49","v":1.64},20,0.7,30,0.03,0,0.56999999999999995,0.85,0.2]
[12,"Rooftop PV","na","Batteries","Inverter",0.91420000000000001,0.37240000000000001,{"$f":"F56*$E$4^G56","v":1.7816596423654938},0.119401684667532,0.78347745328110496,{"$f":"0.6-1/(EXP(I56*$E$4+J56))","v":0.37684474997286432}," ",null,2,5.0000000000000001E-3,0.17,1,25,0.02,0,0,0.85,0.3,null,{"$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$13","v":1},0.74,20,0.02,10,1,0.85,0.4]
[13,"Conc. Solar ","na","Molten Salt","Steam turbine",1.6453,0.2863,{"$f":"F57*$E$4^G57","v":2.7480827162931778},7.5750907127124803E-2,0.55152514654629803,{"$f":"0.8-1/(EXP(I57*$E$4+J57))","v":0.43433241255938454}," ",null,0.46,600,0.187,0.9,30,0.02,0,0,0.85,0.2,null,0,1,1,30,0,0,1,1,0,null,26000,1429,0.8,30,0.02,0,1,1,0.85,0.2,null,2.4,100,0.7,30,0.02,0,0.42,0.85,0.2]
[14,"Biomass+AD","Digestor","Gas accumulator","Turbine /eng.",1,0.9,{"$f":"MIN(1,$E$4/(24*G58))","v":0.27777777777777773},0,0,{"$f":"MIN(1,$E$4/24)","v":0.25}," ",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 $5/GJ","na","Depot ","Boiler&Turbine ",1,0.85,{"$f":"MIN(1,$E$4/(24*G59))","v":0.29411764705882354},0,0,0.25," ",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 $2.5/GJ","na","Depot ","Boiler&Turbine ",1,0.85,0.29411764705882354,0,0,0.25," ",null,0,1,0.5,1,25,0,0,9,0.85,0.05,null,0,1,1,25,0,0,1,1,0,null,6.7,44384,1,25,3.5999999999999997E-2,0,1,1,0.85,0,null,4.8899999999999997,15,0.7,25,3.5999999999999997E-2,0,0.24,0.85,0.05]
[{"$f":"A60+1","v":17},"HSA Geothermal","na","Self","Turbine ",1,0,{"$f":"F61*$E$4^G61","v":1},0,0,0.25," ",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 ",1,0,1,0,0,0.25," ",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":4,"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],[6,5,6,6]]}
[]
[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,{"$f":"IN_OUT!B7","v":"WACC"},null,null,{"$f":"IN_OUT!F7","v":6.5000000000000002E-2},{"$f":"IN_OUT!E7","v":"%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sizing",null,null,null,"Energy Capture Inputs (linked)",null,null,null,null,null,null,null,null,"Collection cost",null,null,null,null,null,null,"Conversion Inputs (linked)",null,null,null,null,null,null,null,null,"Conversion cost",null,null,null,null,null,null,"Energy Storage Inputs (linked)",null,null,null,null,null,null,null,null,null,"Storage cost",null,null,null,null,null,null,"Conversion Inputs (linked)",null,null,null,null,null,null,null,null,"Conversion cost",null,null,null,"Whole system cost"]
["SI No",{"$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  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,{"$f":"TechnologyInputs!AI9","v":"Specific Installed cost _ Energy"},{"$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},{"$f":"BZ12/(G12*1000000)","v":2.1800000000000002}]
[{"$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$4/(BP13*AY13)","v":666.66666666666663},249.76729276622945,111.11111111111111,{"$f":"J13*TechnologyInputs!H13","v":249.76729276622945},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},{"$f":"TechnologyInputs!W13","v":0.3},0.90421371002040252,1,0,1,1.6908796377381528,422326429.51140118,null,{"$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},{"$f":"(I13/AD13)^(AE13-1)","v":1},{"$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},{"$f":"AP13*I13*1000000","v":0},null,{"$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":892594241.22096908},{"$f":"BZ13/(G13*1000000)","v":8.9259424122096913}]
[{"$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,100,750,209.2100124922585,125,{"$f":"J14*TechnologyInputs!H14","v":209.2100124922585},null,{"$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},0.92201063143533613,1,0,1,1.7241598807840786,360711510.19748801,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":"(I14/AD14)^(AE14-1)","v":1},1,{"$f":"LOG(AM14,2)","v":0},1,0,0,null,{"$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},{"$f":"TechnologyInputs!AR14","v":0.05},{"$f":"(H14/AT14)^(AU14-1)","v":1.1514259016263246},1,{"$f":"LOG(BD14,2)","v":0},{"$f":"BA14^BE14","v":1},{"$f":"BC14*AS14*BF14","v":42602.758360174012},{"$f":"BG14*H14","v":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},{"$f":"TechnologyInputs!BB14","v":0.05},{"$f":"(G14/BK14)^(BL14-1)","v":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},{"$f":"BW14*G14*1000000","v":184671662.00173745},null,{"$f":"AA14+AQ14+BH14+BX14","v":577335240.96935594},{"$f":"BZ14/(G14*1000000)","v":5.7733524096935591}]
[{"$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,100,1052.6315789473686,209.92652571599939,299.89503673714199,{"$f":"J15*TechnologyInputs!H15","v":209.92652571599939},null,{"$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},0.92166393765040933,1,0,1,1.7235115634062654,361810794.53722769,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},{"$f":"TechnologyInputs!AG15","v":0.2},{"$f":"(I15/\nAD15)^(AE15-1)","v":0.49395661204507285},1,0,1,0.53841270712912948,{"$f":"AP15*I15*1000000","v":113027109.00896405},null,{"$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,577699256.28529894,5.776992562852989]
[{"$f":"TechnologyInputs!A16","v":6},{"$f":"TechnologyInputs!B16","v":"Wind"},{"$f":"TechnologyInputs!C16","v":"na"},{"$f":"TechnologyInputs!D16","v":"Batteries"},{"$f":"TechnologyInputs!E16","v":"Inverter"},null,100,666.66666666666663,225.46899527813304,111.11111111111111,{"$f":"J16*TechnologyInputs!H16","v":225.46899527813304},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},{"$f":"TechnologyInputs!W16","v":0.1},0.92191592517621579,1,0,1,2.0097767168841507,453142337.08925426,null,{"$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},{"$f":"(I16/AD16)^(AE16-1)","v":1},1,0,1,0,{"$f":"AP16*I16*1000000","v":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},{"$f":"TechnologyInputs!BB16","v":0.4},0.30199517204020154,1,0,1,0.11777811709567861,11777811.70956786,null,923410148.79882216,9.2341014879882213]
[{"$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,100,750,181.62019158829125,125,{"$f":"J17*TechnologyInputs!H17","v":181.62019158829125},null,{"$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},0.94207089597683358,1,0,1,2.0537145532294971,372996030.62520319,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,589619761.39707112,5.8961976139707115]
[{"$f":"TechnologyInputs!A18","v":8},{"$f":"TechnologyInputs!B18","v":"Wind"},{"$f":"TechnologyInputs!C18","v":"Electrolyser"},{"$f":"TechnologyInputs!D18","v":"Cavern"},{"$f":"TechnologyInputs!E18","v":"Fuel cell / GT"},null,100,1052.6315789473686,212.22669650463544,299.89503673714199,{"$f":"J18*TechnologyInputs!H18","v":212.22669650463544},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},{"$f":"TechnologyInputs!W18","v":0.1},0.92751298550875971,1,0,1,2.0219783084090963,429117776.79769349,null,{"$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},0.49234439088928916,1,0,1,0.53665538606932528,113892599.74691266,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},{"$f":"TechnologyInputs!BB18","v":0.2},0.6170338627200096,1,0,1,1.0119355348608157,101193553.48608157,null,645871729.28371346,6.458717292837135]
[{"$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,100,666.66666666666663,333.33333333333337,111.11111111111111,{"$f":"J19*TechnologyInputs!H19","v":333.33333333333337},null,{"$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"},{"$f":"TechnologyInputs!E20","v":"Hydro turbine"},null,100,750,375,125,{"$f":"J20*TechnologyInputs!H20","v":375},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,100,1052.6315789473686,899.68511021142604,299.89503673714199,{"$f":"J21*TechnologyInputs!H21","v":899.68511021142604},null,{"$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},{"$f":"TechnologyInputs!AG21","v":0.2},0.31921393277907928,1,0,1,0.34794318672919644,313039304.2997719,null,{"$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,415900657.03887916,4.159006570388792]
[{"$f":"TechnologyInputs!A22","v":12},{"$f":"TechnologyInputs!B22","v":"Rooftop PV"},{"$f":"TechnologyInputs!C22","v":"na"},{"$f":"TechnologyInputs!D22","v":"Batteries"},{"$f":"TechnologyInputs!E22","v":"Inverter"},null,100,666.66666666666663,197.96218248505488,111.11111111111111,{"$f":"J22*TechnologyInputs!H22","v":197.96218248505488},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},{"$f":"TechnologyInputs!W22","v":0.3},1,1,0,1,2,395924364.97010976,null,{"$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},{"$f":"TechnologyInputs!BB22","v":0.4},0.30199517204020154,1,0,1,0.11777811709567861,11777811.70956786,null,866192176.67967761,8.6619217667967767]
[{"$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,100,1428.5714285714287,654.30540864123282,238.0952380952381,{"$f":"J23*TechnologyInputs!H23","v":654.30540864123282},null,{"$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},0.9913729709409258,1,0,1,0.4560315666328259,298383920.55899274,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,575529006.005898,5.7552900600589796]
[{"$f":"TechnologyInputs!A24","v":14},{"$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":"I24*AI24*(MAX((24-E4),1.5))","v":1470.5882352941176},81.699346405228752,294.11764705882354,{"$f":"J24*TechnologyInputs!H24","v":81.699346405228752},null,{"$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},{"$f":"TechnologyInputs!AG24","v":0.05},{"$f":"MAX(0.657,(I24/AD24)^(AE24-1))","v":0.65700000000000003},1,0,1,0.93293999999999999,76220588.235294119,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},{"$f":"MAX(0.623,(H24/AT24)^(AU24-1))","v":0.623},1,0,1,7719.5929999999998,11352342.647058822,null,{"$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},{"$f":"MAX(0.66,(G24/BK24)^(BL24-1))","v":0.66},1,0,1,0.60060000000000002,60060000,null,147632930.88235295,1.4763293088235294]
[{"$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":"I25*E$4*90","v":66176.470588235301},122.54901960784315,416.66666666666669,{"$f":"J25*TechnologyInputs!H25","v":122.54901960784315},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},1,1,0,1,6.7,443382.3529411765,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,341276382.3529411,3.4127638235294109]
[{"$f":"TechnologyInputs!A26","v":16},{"$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":"I26*E$4*90","v":66176.470588235301},122.54901960784315,416.66666666666669,{"$f":"J26*TechnologyInputs!H26","v":122.54901960784315},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},{"$f":"(I26/AD26)^(AE26-1)","v":1},{"$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},{"$f":"AP26*I26*1000000","v":0},null,{"$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},{"$f":"BG26*H26","v":443382.3529411765},null,{"$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},{"$f":"BW26*G26*1000000","v":340832999.99999994},null,{"$f":"AA26+AQ26+BH26+BX26","v":341276382.3529411},{"$f":"BZ26/(G26*1000000)","v":3.4127638235294109}]
[{"$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},{"$f":"TechnologyInputs!AR27","v":0},1,1,0,1,0,0,null,{"$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},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},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},0.87055056329612424,1,0,1,12.18770788614574,1218770788.614574,null,1218770788.614574,12.18770788614574]
[" "]

{"sheet":"LCOECalc","index":5,"n_rows":29,"n_cols":70,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Global inputs",null,null,null,null,null,null,"Input Cells",null,null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"IN_OUT!B3","v":"Nameplate capacity"},null,{"$f":"IN_OUT!F3","v":100},{"$f":"IN_OUT!E3","v":"MW"},null,null,null,"Fixed Cells"]
[null,{"$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,"Linked Cells",null,null,null,null,null,null,null,null,null,"BACK TO INDEX"]
[null,{"$f":"IN_OUT!B5","v":"Base Year"},null,{"$f":"IN_OUT!F5","v":2017},null,null,null,null,"Calculated Cells"]
[null,{"$f":"IN_OUT!B6","v":"Target Year"},null,{"$f":"IN_OUT!F6","v":2017}]
[null,{"$f":"IN_OUT!B7","v":"WACC"},null,{"$f":"IN_OUT!F7","v":6.5000000000000002E-2},{"$f":"IN_OUT!E7","v":"%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sizing",null,null,null,null,"Energy Capture ",null,null,null,null,null,null,null,null,null,null,null,"Initial Energy conversion",null,null,null,null,null,null,null,null,null,null,"Energy Storage ",null,null,null,null,null,null,null,null,null,null,"Final Energy conversion "]
["SI No ",{"$f":"TechnologyInputs!B9","v":"Energy Capture"},{"$f":"TechnologyInputs!C9","v":"Initial energy conversion"},{"$f":"TechnologyInputs!D9","v":"Energy Storage"},{"$f":"TechnologyInputs!E9","v":"Energy Conversion"},null,{"$f":"'InitialSize&CostCalc'!G9","v":"Nameplate output"},{"$f":"'InitialSize&CostCalc'!H9","v":"Storage capacity required "},{"$f":"'InitialSize&CostCalc'!I9","v":"Initial conversion capacity required"},{"$f":"'InitialSize&CostCalc'!J9","v":"Base collector capacity required"},"Output capacity factor",null,{"$f":"'InitialSize&CostCalc'!Z9","v":"Collector specific cost scaled"},null,{"$f":"TechnologyInputs!P9","v":"Capture capacity factor"},{"$f":"TechnologyInputs!R9","v":"Life-time"},{"$f":"TechnologyInputs!S9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!T9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!U9","v":"Input energy/ fuel cost"},"Capital recovery factor","Capex contribution to LCOE Collection","Fixed O&M contribution","Variable O&M contribution","Energy input cost contribution to LCOE","LCOE collected energy ",{"$f":"TechnologyInputs!X9","v":0},{"$f":"'InitialSize&CostCalc'!AP9","v":"Conversion specific cost scaled"},{"$f":"'InitialSize&CostCalc'!AQ9","v":"Conversion cost"},{"$f":"TechnologyInputs!AB9","v":"Lifetime"},{"$f":"TechnologyInputs!AC9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!AD9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!AE9","v":"efficiency"},"Capital recovery factor","Capex contribution to final LCOE","Fixed O&M contribution to final LCOE","Variable O&M contribution to final LCOE",null,{"$f":"'InitialSize&CostCalc'!BG9","v":"Storage specific cost scaled"},{"$f":"'InitialSize&CostCalc'!BH9","v":"Storage cost"},{"$f":"TechnologyInputs!AL9","v":"Lifetime"},{"$f":"TechnologyInputs!AM9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!AN9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!AP9","v":"efficiency"},"Capital recovery factor","Capex contribution to final LCOE","Fixed O&M contribution to final LCOE","Variable O&M contribution to final LCOE",null,{"$f":"'InitialSize&CostCalc'!BW9","v":"Conversion specific cost scaled"},{"$f":"'InitialSize&CostCalc'!BX9","v":"Conversion cost"},{"$f":"TechnologyInputs!AW9","v":"Lifetime"},{"$f":"TechnologyInputs!AX9","v":"Fixed O&M cost"},{"$f":"TechnologyInputs!AY9","v":"Variable O&M cost"},{"$f":"TechnologyInputs!AZ9","v":"efficiency"},"Capital recovery factor","Capex contribution to final LCOE","Fixed O&M contribution to final LCOE","Variable O&M contribution to final LCOE",null," Collection Energy contribution to LCOE","TOTAL LCOE",null,null,null,null,"LCOE collection","LCOE initial conversion","LCOE storage","LCOE final conversion"," TOTAL "]
[null,null,null,null,null,null,{"$f":"'InitialSize&CostCalc'!G10","v":"MW"},{"$f":"'InitialSize&CostCalc'!H10","v":"MWh"},{"$f":"'InitialSize&CostCalc'!I10","v":"MW"},{"$f":"'InitialSize&CostCalc'!J10","v":"MW"},null,null,{"$f":"TechnologyInputs!N10","v":"m$/MW"},null,null,{"$f":"TechnologyInputs!R10","v":"year"},{"$f":"TechnologyInputs!S10","v":"%/yr"},{"$f":"TechnologyInputs!T10","v":"$/MWh"},{"$f":"TechnologyInputs!U10","v":"$/MWh"},null,"$/MWh","$/MWh","$/MWh","$/MWh","$/MWh",null,{"$f":"'InitialSize&CostCalc'!AP10","v":"m$/MW"},null,null,{"$f":"TechnologyInputs!AC10","v":"%/yr"},{"$f":"TechnologyInputs!AD10","v":"$/MWh"},null,null,"$/MWh","$/MWh","$/MWh",null,{"$f":"'InitialSize&CostCalc'!BG10","v":"$/MWH"},{"$f":"'InitialSize&CostCalc'!BH10","v":"AUD $"},{"$f":"TechnologyInputs!AL10","v":"Year "},{"$f":"TechnologyInputs!AM10","v":"%/yr"},{"$f":"TechnologyInputs!AN10","v":"$/MWh"},null,null,"$/MWh","$/MWh","$/MWh",null,{"$f":"'InitialSize&CostCalc'!BW10","v":"m$/MW"},{"$f":"'InitialSize&CostCalc'!BX10","v":"AUD $"},null,{"$f":"TechnologyInputs!AX10","v":"%/yr"},{"$f":"TechnologyInputs!AY10","v":"$/MWh"},null,null,"$/MWh","$/MWh","$/MWh",null,"$/MWh","AUD$/MWh"]
[{"$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,{"$f":"'InitialSize&CostCalc'!G11","v":100},{"$f":"'InitialSize&CostCalc'!H11","v":0},{"$f":"'InitialSize&CostCalc'!I11","v":100},{"$f":"'InitialSize&CostCalc'!J11","v":100},{"$f":"TechnologyInputs!K11","v":0.28000000000000003},null,{"$f":"'InitialSize&CostCalc'!Z11","v":1.87},null,{"$f":"TechnologyInputs!P11","v":0.28000000000000003},{"$f":"TechnologyInputs!R11","v":30},{"$f":"TechnologyInputs!S11","v":1.2E-2},{"$f":"TechnologyInputs!T11","v":0},{"$f":"TechnologyInputs!U11","v":0},{"$f":"($D$7*(1+$D$7)^P11)/((1+$D$7)^P11-1)","v":7.6577442245910621E-2},{"$f":"M11*1000000*T11/(O11*365*24)","v":58.382182403723441},{"$f":"M11*1000000*Q11/(O11*365*24)","v":9.148727984344422},{"$f":"R11","v":0},{"$f":"S11","v":0},{"$f":"SUM(U11:X11)","v":67.530910388067866},null,{"$f":"'InitialSize&CostCalc'!AP11","v":0},{"$f":"'InitialSize&CostCalc'!AQ11","v":0},{"$f":"TechnologyInputs!AB11","v":30},{"$f":"TechnologyInputs!AC11","v":0},{"$f":"TechnologyInputs!AD11","v":0},{"$f":"TechnologyInputs!AE11","v":1},{"$f":"($D$7*(1+$D$7)^AC11)/((1+$D$7)^AC11-1)","v":7.6577442245910621E-2},{"$f":"AB11*AG11/(G11*K11*365*24)","v":0},{"$f":"AB11*AD11/(G11*K11*365*24)","v":0},{"$f":"AE11/(AF11*AQ11*BB11)","v":0},null,{"$f":"'InitialSize&CostCalc'!BG11","v":0},{"$f":"'InitialSize&CostCalc'!BH11","v":0},{"$f":"TechnologyInputs!AL11","v":30},{"$f":"TechnologyInputs!AM11","v":0},{"$f":"TechnologyInputs!AN11","v":0},{"$f":"TechnologyInputs!AP11","v":1},{"$f":"($D$7*(1+$D$7)^AN11)/((1+$D$7)^AN11-1)","v":7.6577442245910621E-2},{"$f":"AM11*AR11/(G11*K11*365*24)","v":0},{"$f":"AM11*AO11/(G11*K11*365*24)","v":0},{"$f":"AP11/(AQ11*BB11)","v":0},null,{"$f":"'InitialSize&CostCalc'!BW11","v":0},{"$f":"'InitialSize&CostCalc'!BX11","v":0},{"$f":"TechnologyInputs!AW11","v":30},{"$f":"TechnologyInputs!AX11","v":0},{"$f":"TechnologyInputs!AY11","v":0},{"$f":"TechnologyInputs!AZ11","v":1},{"$f":"($D$7*(1+$D$7)^AY11)/((1+$D$7)^AY11-1)","v":7.6577442245910621E-2},{"$f":"AX11*BC11/(G11*K11*365*24)","v":0},{"$f":"AX11*AZ11/(G11*K11*365*24)","v":0},{"$f":"BA11","v":0},null,{"$f":"Y11/(BB11*AQ11*AF11)","v":67.530910388067866},{"$f":"AH11+AI11+AJ11+AS11+AT11+AU11+BD11+BE11+BF11+BH11","v":67.530910388067866},null,null,null,null,{"$f":"BH11","v":67.530910388067866},{"$f":"AH11+AI11+AJ11","v":0},{"$f":"AS11+AT11+AU11","v":0},{"$f":"BD11+BE11+BF11","v":0},{"$f":"SUM(BN11:BQ11)","v":67.530910388067866}]
[{"$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,{"$f":"'InitialSize&CostCalc'!G12","v":100},{"$f":"'InitialSize&CostCalc'!H12","v":0},{"$f":"'InitialSize&CostCalc'!I12","v":100},{"$f":"'InitialSize&CostCalc'!J12","v":100},{"$f":"TechnologyInputs!K12","v":0.38},null,{"$f":"'InitialSize&CostCalc'!Z12","v":2.1800000000000002},null,{"$f":"TechnologyInputs!P12","v":0.38},{"$f":"TechnologyInputs!R12","v":30},{"$f":"TechnologyInputs!S12","v":0.02},{"$f":"TechnologyInputs!T12","v":0},{"$f":"TechnologyInputs!U12","v":0},7.6577442245910621E-2,50.149851026221214,{"$f":"M12*1000000*Q12/(O12*365*24)","v":13.097813025714974},0,0,{"$f":"SUM(U12:X12)","v":63.247664051936184},null,{"$f":"'InitialSize&CostCalc'!AP12","v":0},{"$f":"'InitialSize&CostCalc'!AQ12","v":0},{"$f":"TechnologyInputs!AB12","v":30},{"$f":"TechnologyInputs!AC12","v":0},{"$f":"TechnologyInputs!AD12","v":0},{"$f":"TechnologyInputs!AE12","v":1},7.6577442245910621E-2,{"$f":"AB12*AG12/(G12*K12*365*24)","v":0},{"$f":"AB12*AD12/(G12*K12*365*24)","v":0},{"$f":"AE12/(AF12*AQ12*BB12)","v":0},null,{"$f":"'InitialSize&CostCalc'!BG12","v":0},{"$f":"'InitialSize&CostCalc'!BH12","v":0},{"$f":"TechnologyInputs!AL12","v":30},{"$f":"TechnologyInputs!AM12","v":0},{"$f":"TechnologyInputs!AN12","v":0},{"$f":"TechnologyInputs!AP12","v":1},{"$f":"($D$7*(1+$D$7)^AN12)/((1+$D$7)^AN12-1)","v":7.6577442245910621E-2},{"$f":"AM12*AR12/(G12*K12*365*24)","v":0},{"$f":"AM12*AO12/(G12*K12*365*24)","v":0},{"$f":"AP12/(AQ12*BB12)","v":0},null,{"$f":"'InitialSize&CostCalc'!BW12","v":0},{"$f":"'InitialSize&CostCalc'!BX12","v":0},{"$f":"TechnologyInputs!AW12","v":30},{"$f":"TechnologyInputs!AX12","v":0},{"$f":"TechnologyInputs!AY12","v":0},{"$f":"TechnologyInputs!AZ12","v":1},{"$f":"($D$7*(1+$D$7)^AY12)/((1+$D$7)^AY12-1)","v":7.6577442245910621E-2},{"$f":"AX12*BC12/(G12*K12*365*24)","v":0},{"$f":"AX12*AZ12/(G12*K12*365*24)","v":0},{"$f":"BA12","v":0},null,63.247664051936184,{"$f":"AH12+AI12+AJ12+AS12+AT12+AU12+BD12+BE12+BF12+BH12","v":63.247664051936184},null,null,null,null,{"$f":"BH12","v":63.247664051936184},{"$f":"AH12+AI12+AJ12","v":0},{"$f":"AS12+AT12+AU12","v":0},{"$f":"BD12+BE12+BF12","v":0},{"$f":"SUM(BN12:BQ12)","v":63.247664051936184}]
[{"$f":"TechnologyInputs!A13","v":3},{"$f":"TechnologyInputs!B13","v":"Utility PV"},{"$f":"TechnologyInputs!C13","v":"na"},{"$f":"TechnologyInputs!D13","v":"Batteries"},{"$f":"TechnologyInputs!E13","v":"Inverter"},null,{"$f":"'InitialSize&CostCalc'!G13","v":100},{"$f":"'InitialSize&CostCalc'!H13","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!I13","v":249.76729276622945},{"$f":"'InitialSize&CostCalc'!J13","v":111.11111111111111},{"$f":"TechnologyInputs!K13","v":0.49823269225128813},null,{"$f":"'InitialSize&CostCalc'!Z13","v":1.6908796377381528},null,{"$f":"TechnologyInputs!P13","v":0.28000000000000003},{"$f":"TechnologyInputs!R13","v":30},{"$f":"TechnologyInputs!S13","v":1.2E-2},{"$f":"TechnologyInputs!T13","v":0},{"$f":"TechnologyInputs!U13","v":0},{"$f":"($D$7*(1+$D$7)^P13)/((1+$D$7)^P13-1)","v":7.6577442245910621E-2},52.78996975035863,{"$f":"M13*1000000*Q13/(O13*365*24)","v":8.2724052726915485},{"$f":"R13","v":0},{"$f":"S13","v":0},{"$f":"SUM(U13:X13)","v":61.06237502305018},null,{"$f":"'InitialSize&CostCalc'!AP13","v":0},{"$f":"'InitialSize&CostCalc'!AQ13","v":0},{"$f":"TechnologyInputs!AB13","v":30},{"$f":"TechnologyInputs!AC13","v":0},{"$f":"TechnologyInputs!AD13","v":0},{"$f":"TechnologyInputs!AE13","v":1},{"$f":"($D$7*(1+$D$7)^AC13)/((1+$D$7)^AC13-1)","v":7.6577442245910621E-2},0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG13","v":687735},{"$f":"'InitialSize&CostCalc'!BH13","v":458490000},{"$f":"TechnologyInputs!AL13","v":15},{"$f":"TechnologyInputs!AM13","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN13","v":0},{"$f":"TechnologyInputs!AP13","v":0.9},0.10635278296506255,111.72295124028628,17.858396537764264,0,null,{"$f":"'InitialSize&CostCalc'!BW13","v":0.11777811709567861},{"$f":"'InitialSize&CostCalc'!BX13","v":11777811.70956786},{"$f":"TechnologyInputs!AW13","v":20},{"$f":"TechnologyInputs!AX13","v":0.02},{"$f":"TechnologyInputs!AY13","v":10},{"$f":"TechnologyInputs!AZ13","v":1},9.0756395358304584E-2,2.4490943602346991,0.5397072791544264,10,null,{"$f":"Y13/(BB13*AQ13*AF13)","v":67.847083358944644},210.41723277638431,null,null,null,null,67.847083358944644,0,129.58134777805054,12.988801639389125,210.41723277638431]
[{"$f":"TechnologyInputs!A14","v":4},{"$f":"TechnologyInputs!B14","v":"Utility PV"},{"$f":"TechnologyInputs!C14","v":"na"},{"$f":"TechnologyInputs!D14","v":"Hydro Dam"},{"$f":"TechnologyInputs!E14","v":"Hydro turbine"},null,{"$f":"'InitialSize&CostCalc'!G14","v":100},{"$f":"'InitialSize&CostCalc'!H14","v":750},{"$f":"'InitialSize&CostCalc'!I14","v":209.2100124922585},{"$f":"'InitialSize&CostCalc'!J14","v":125},{"$f":"TechnologyInputs!K14","v":0.49576340509689532},null,{"$f":"'InitialSize&CostCalc'!Z14","v":1.7241598807840786},null,{"$f":"TechnologyInputs!P14","v":0.28000000000000003},{"$f":"TechnologyInputs!R14","v":30},{"$f":"TechnologyInputs!S14","v":1.2E-2},{"$f":"TechnologyInputs!T14","v":0},{"$f":"TechnologyInputs!U14","v":0},7.6577442245910621E-2,53.828992862630017,{"$f":"M14*1000000*Q14/(O14*365*24)","v":8.43522446567553},0,0,{"$f":"SUM(U14:X14)","v":62.264217328305548},null,{"$f":"'InitialSize&CostCalc'!AP14","v":0},{"$f":"'InitialSize&CostCalc'!AQ14","v":0},{"$f":"TechnologyInputs!AB14","v":30},{"$f":"TechnologyInputs!AC14","v":0},{"$f":"TechnologyInputs!AD14","v":0},{"$f":"TechnologyInputs!AE14","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG14","v":42602.758360174012},{"$f":"'InitialSize&CostCalc'!BH14","v":31952068.770130508},{"$f":"TechnologyInputs!AL14","v":30},{"$f":"TechnologyInputs!AM14","v":0.02},{"$f":"TechnologyInputs!AN14","v":0},{"$f":"TechnologyInputs!AP14","v":1},7.6577442245910621E-2,5.6340573894251404,1.4714665896864714,0,null,{"$f":"'InitialSize&CostCalc'!BW14","v":1.8467166200173746},{"$f":"'InitialSize&CostCalc'!BX14","v":184671662.00173745},{"$f":"TechnologyInputs!AW14","v":30},{"$f":"TechnologyInputs!AX14","v":0.02},{"$f":"TechnologyInputs!AY14","v":0},{"$f":"TechnologyInputs!AZ14","v":0.8},7.6577442245910621E-2,32.562859995185882,8.5045567049935773,0,null,77.830271660381925,126.00321233967298,null,null,null,null,77.830271660381925,0,7.105523979111612,41.067416700179457,126.00321233967298]
[{"$f":"TechnologyInputs!A15","v":5},{"$f":"TechnologyInputs!B15","v":"Utility PV"},{"$f":"TechnologyInputs!C15","v":"Electrolyser"},{"$f":"TechnologyInputs!D15","v":"Hydrogen"},{"$f":"TechnologyInputs!E15","v":"Fuel cell / GT"},null,{"$f":"'InitialSize&CostCalc'!G15","v":100},{"$f":"'InitialSize&CostCalc'!H15","v":1052.6315789473686},{"$f":"'InitialSize&CostCalc'!I15","v":209.92652571599939},{"$f":"'InitialSize&CostCalc'!J15","v":299.89503673714199},{"$f":"TechnologyInputs!K15","v":0.339747538046548},null,{"$f":"'InitialSize&CostCalc'!Z15","v":1.7235115634062654},null,{"$f":"TechnologyInputs!P15","v":0.28000000000000003},{"$f":"TechnologyInputs!R15","v":30},{"$f":"TechnologyInputs!S15","v":1.2E-2},{"$f":"TechnologyInputs!T15","v":0},{"$f":"TechnologyInputs!U15","v":0},7.6577442245910621E-2,53.808752122840183,8.4320526585433715,0,0,62.240804781383552,null,{"$f":"'InitialSize&CostCalc'!AP15","v":0.53841270712912948},{"$f":"'InitialSize&CostCalc'!AQ15","v":113027109.00896405},{"$f":"TechnologyInputs!AB15","v":15},{"$f":"TechnologyInputs!AC15","v":0.02},{"$f":"TechnologyInputs!AD15","v":0},{"$f":"TechnologyInputs!AE15","v":0.65},0.10635278296506255,40.389739638627788,7.59542693901974,0,null,{"$f":"'InitialSize&CostCalc'!BG15","v":1584.4092903743699},{"$f":"'InitialSize&CostCalc'!BH15","v":1667799.2530256528},{"$f":"TechnologyInputs!AL15","v":30},{"$f":"TechnologyInputs!AM15","v":0.05},{"$f":"TechnologyInputs!AN15","v":0},{"$f":"TechnologyInputs!AP15","v":0.9},7.6577442245910621E-2,0.42912538583875431,0.28019046683533655,0,null,{"$f":"'InitialSize&CostCalc'!BW15","v":1.0119355348608157},{"$f":"'InitialSize&CostCalc'!BX15","v":101193553.48608157},{"$f":"TechnologyInputs!AW15","v":30},{"$f":"TechnologyInputs!AX15","v":0.03},{"$f":"TechnologyInputs!AY15","v":0},{"$f":"TechnologyInputs!AZ15","v":0.56999999999999995},7.6577442245910621E-2,26.037140024694239,10.200317193050935,0,null,{"$f":"Y15/(BB15*AQ15*AF15)","v":186.65708436462302},{"$f":"AH15+AI15+AJ15+AS15+AT15+AU15+BD15+BE15+BF15+BH15","v":271.58902401268983},null,null,null,null,186.65708436462302,47.985166577647526,0.70931585267409081,36.237457217745174,271.58902401268983]
[{"$f":"TechnologyInputs!A16","v":6},{"$f":"TechnologyInputs!B16","v":"Wind"},{"$f":"TechnologyInputs!C16","v":"na"},{"$f":"TechnologyInputs!D16","v":"Batteries"},{"$f":"TechnologyInputs!E16","v":"Inverter"},null,{"$f":"'InitialSize&CostCalc'!G16","v":100},{"$f":"'InitialSize&CostCalc'!H16","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!I16","v":225.46899527813304},{"$f":"'InitialSize&CostCalc'!J16","v":111.11111111111111},{"$f":"TechnologyInputs!K16","v":0.730377530893488},null,{"$f":"'InitialSize&CostCalc'!Z16","v":2.0097767168841507},null,{"$f":"TechnologyInputs!P16","v":0.38},{"$f":"TechnologyInputs!R16","v":30},{"$f":"TechnologyInputs!S16","v":0.02},{"$f":"TechnologyInputs!T16","v":0},{"$f":"TechnologyInputs!U16","v":0},7.6577442245910621E-2,46.233946306288125,12.075082413387111,0,0,58.30902871967524,null,{"$f":"'InitialSize&CostCalc'!AP16","v":0},{"$f":"'InitialSize&CostCalc'!AQ16","v":0},{"$f":"TechnologyInputs!AB16","v":30},{"$f":"TechnologyInputs!AC16","v":0},{"$f":"TechnologyInputs!AD16","v":0},{"$f":"TechnologyInputs!AE16","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG16","v":687735},{"$f":"'InitialSize&CostCalc'!BH16","v":458490000},{"$f":"TechnologyInputs!AL16","v":15},{"$f":"TechnologyInputs!AM16","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN16","v":0},{"$f":"TechnologyInputs!AP16","v":0.9},0.10635278296506255,76.212676907806994,12.182243579449496,0,null,{"$f":"'InitialSize&CostCalc'!BW16","v":0.11777811709567861},{"$f":"'InitialSize&CostCalc'!BX16","v":11777811.70956786},{"$f":"TechnologyInputs!AW16","v":20},{"$f":"TechnologyInputs!AX16","v":0.02},{"$f":"TechnologyInputs!AY16","v":10},{"$f":"TechnologyInputs!AZ16","v":1},9.0756395358304584E-2,1.6706686953861487,0.36816550256108771,10,null,64.787809688528043,165.22156437373178,null,null,null,null,64.787809688528043,0,88.394920487256485,12.038834197947237,165.22156437373175]
[{"$f":"TechnologyInputs!A17","v":7},{"$f":"TechnologyInputs!B17","v":"Wind"},{"$f":"TechnologyInputs!C17","v":"na"},{"$f":"TechnologyInputs!D17","v":"Hydro Dam"},{"$f":"TechnologyInputs!E17","v":"Hydro turbine"},null,{"$f":"'InitialSize&CostCalc'!G17","v":100},{"$f":"'InitialSize&CostCalc'!H17","v":750},{"$f":"'InitialSize&CostCalc'!I17","v":181.62019158829125},{"$f":"'InitialSize&CostCalc'!J17","v":125},{"$f":"TechnologyInputs!K17","v":0.57334702131778337},null,{"$f":"'InitialSize&CostCalc'!Z17","v":2.0537145532294971},null,{"$f":"TechnologyInputs!P17","v":0.38},{"$f":"TechnologyInputs!R17","v":30},{"$f":"TechnologyInputs!S17","v":0.02},{"$f":"TechnologyInputs!T17","v":0},{"$f":"TechnologyInputs!U17","v":0},7.6577442245910621E-2,47.244715089376932,12.339068452472345,0,0,59.583783541849279,null,{"$f":"'InitialSize&CostCalc'!AP17","v":0},{"$f":"'InitialSize&CostCalc'!AQ17","v":0},{"$f":"TechnologyInputs!AB17","v":30},{"$f":"TechnologyInputs!AC17","v":0},{"$f":"TechnologyInputs!AD17","v":0},{"$f":"TechnologyInputs!AE17","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG17","v":42602.758360174012},{"$f":"'InitialSize&CostCalc'!BH17","v":31952068.770130508},{"$f":"TechnologyInputs!AL17","v":30},{"$f":"TechnologyInputs!AM17","v":0.02},{"$f":"TechnologyInputs!AN17","v":0},{"$f":"TechnologyInputs!AP17","v":1},7.6577442245910621E-2,4.8716734752941102,1.2723521006747303,0,null,{"$f":"'InitialSize&CostCalc'!BW17","v":1.8467166200173746},{"$f":"'InitialSize&CostCalc'!BX17","v":184671662.00173745},{"$f":"TechnologyInputs!AW17","v":30},{"$f":"TechnologyInputs!AX17","v":0.02},{"$f":"TechnologyInputs!AY17","v":0},{"$f":"TechnologyInputs!AZ17","v":0.8},7.6577442245910621E-2,28.15655048456097,7.3537453481778003,0,null,74.479729427311597,116.13405083601921,null,null,null,null,74.479729427311597,0,6.1440255759688407,35.51029583273877,116.13405083601921]
[{"$f":"TechnologyInputs!A18","v":8},{"$f":"TechnologyInputs!B18","v":"Wind"},{"$f":"TechnologyInputs!C18","v":"Electrolyser"},{"$f":"TechnologyInputs!D18","v":"Cavern"},{"$f":"TechnologyInputs!E18","v":"Fuel cell / GT"},null,{"$f":"'InitialSize&CostCalc'!G18","v":100},{"$f":"'InitialSize&CostCalc'!H18","v":1052.6315789473686},{"$f":"'InitialSize&CostCalc'!I18","v":212.22669650463544},{"$f":"'InitialSize&CostCalc'!J18","v":299.89503673714199},{"$f":"TechnologyInputs!K18","v":0.53921747066004544},null,{"$f":"'InitialSize&CostCalc'!Z18","v":2.0219783084090963},null,{"$f":"TechnologyInputs!P18","v":0.38},{"$f":"TechnologyInputs!R18","v":30},{"$f":"TechnologyInputs!S18","v":0.02},{"$f":"TechnologyInputs!T18","v":0},{"$f":"TechnologyInputs!U18","v":0},7.6577442245910621E-2,46.514638048149969,12.148391663116417,0,0,58.66302971126639,null,{"$f":"'InitialSize&CostCalc'!AP18","v":0.53665538606932528},{"$f":"'InitialSize&CostCalc'!AQ18","v":113892599.74691266},{"$f":"TechnologyInputs!AB18","v":15},{"$f":"TechnologyInputs!AC18","v":0.02},{"$f":"TechnologyInputs!AD18","v":0},{"$f":"TechnologyInputs!AE18","v":0.65},0.10635278296506255,25.64344116969248,4.822335712290009,0,null,{"$f":"'InitialSize&CostCalc'!BG18","v":1584.4092903743699},{"$f":"'InitialSize&CostCalc'!BH18","v":1667799.2530256528},{"$f":"TechnologyInputs!AL18","v":30},{"$f":"TechnologyInputs!AM18","v":0.05},{"$f":"TechnologyInputs!AN18","v":0},{"$f":"TechnologyInputs!AP18","v":0.9},7.6577442245910621E-2,0.27038124928246088,0.17654105527199154,0,null,{"$f":"'InitialSize&CostCalc'!BW18","v":1.0119355348608157},{"$f":"'InitialSize&CostCalc'!BX18","v":101193553.48608157},{"$f":"TechnologyInputs!AW18","v":30},{"$f":"TechnologyInputs!AX18","v":0.03},{"$f":"TechnologyInputs!AY18","v":0},{"$f":"TechnologyInputs!AZ18","v":0.56999999999999995},7.6577442245910621E-2,16.405355357523607,6.4269665621012626,0,null,175.92751450372285,229.67253560988465,null,null,null,null,175.92751450372285,30.465776881982489,0.44692230455445242,22.832321919624871,229.67253560988465]
[{"$f":"TechnologyInputs!A19","v":9},{"$f":"TechnologyInputs!B19","v":"Grid VRE"},{"$f":"TechnologyInputs!C19","v":"na"},{"$f":"TechnologyInputs!D19","v":"Batteries"},{"$f":"TechnologyInputs!E19","v":"Inverter"},null,{"$f":"'InitialSize&CostCalc'!G19","v":100},{"$f":"'InitialSize&CostCalc'!H19","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!I19","v":333.33333333333337},{"$f":"'InitialSize&CostCalc'!J19","v":111.11111111111111},{"$f":"TechnologyInputs!K19","v":0.88532501069901104},null,{"$f":"'InitialSize&CostCalc'!Z19","v":0},null,{"$f":"TechnologyInputs!P19","v":0.8},{"$f":"TechnologyInputs!R19","v":30},{"$f":"TechnologyInputs!S19","v":0},{"$f":"TechnologyInputs!T19","v":0},{"$f":"TechnologyInputs!U19","v":65.389287220002018},7.6577442245910621E-2,0,0,0,65.389287220002018,65.389287220002018,null,{"$f":"'InitialSize&CostCalc'!AP19","v":0},{"$f":"'InitialSize&CostCalc'!AQ19","v":0},{"$f":"TechnologyInputs!AB19","v":30},{"$f":"TechnologyInputs!AC19","v":0},{"$f":"TechnologyInputs!AD19","v":0},{"$f":"TechnologyInputs!AE19","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG19","v":687735},{"$f":"'InitialSize&CostCalc'!BH19","v":458490000},{"$f":"TechnologyInputs!AL19","v":15},{"$f":"TechnologyInputs!AM19","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN19","v":0},{"$f":"TechnologyInputs!AP19","v":0.9},0.10635278296506255,62.87411527971804,10.050136253663743,0,null,{"$f":"'InitialSize&CostCalc'!BW19","v":0.11777811709567861},{"$f":"'InitialSize&CostCalc'!BX19","v":11777811.70956786},{"$f":"TechnologyInputs!AW19","v":20},{"$f":"TechnologyInputs!AX19","v":0.02},{"$f":"TechnologyInputs!AY19","v":10},{"$f":"TechnologyInputs!AZ19","v":1},9.0756395358304584E-2,1.378272229894141,0.30373005107854883,10,null,72.654763577780017,157.26101739213448,null,null,null,null,72.654763577780017,0,72.924251533381778,11.682002280972689,157.26101739213448]
[{"$f":"TechnologyInputs!A20","v":10},{"$f":"TechnologyInputs!B20","v":"Grid VRE"},{"$f":"TechnologyInputs!C20","v":"na"},{"$f":"TechnologyInputs!D20","v":"Hydro Dam"},{"$f":"TechnologyInputs!E20","v":"Hydro turbine"},null,{"$f":"'InitialSize&CostCalc'!G20","v":100},{"$f":"'InitialSize&CostCalc'!H20","v":750},{"$f":"'InitialSize&CostCalc'!I20","v":375},{"$f":"'InitialSize&CostCalc'!J20","v":125},{"$f":"TechnologyInputs!K20","v":0.89377255217242235},null,{"$f":"'InitialSize&CostCalc'!Z20","v":0},null,{"$f":"TechnologyInputs!P20","v":0.8},{"$f":"TechnologyInputs!R20","v":30},{"$f":"TechnologyInputs!S20","v":0},{"$f":"TechnologyInputs!T20","v":0},{"$f":"TechnologyInputs!U20","v":65.389287220002018},7.6577442245910621E-2,0,0,0,65.389287220002018,65.389287220002018,null,{"$f":"'InitialSize&CostCalc'!AP20","v":0},{"$f":"'InitialSize&CostCalc'!AQ20","v":0},{"$f":"TechnologyInputs!AB20","v":30},{"$f":"TechnologyInputs!AC20","v":0},{"$f":"TechnologyInputs!AD20","v":0},{"$f":"TechnologyInputs!AE20","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG20","v":42602.758360174012},{"$f":"'InitialSize&CostCalc'!BH20","v":31952068.770130508},{"$f":"TechnologyInputs!AL20","v":30},{"$f":"TechnologyInputs!AM20","v":0.02},{"$f":"TechnologyInputs!AN20","v":0},{"$f":"TechnologyInputs!AP20","v":1},7.6577442245910621E-2,3.1251345424555943,0.81620238305164405,0,null,{"$f":"'InitialSize&CostCalc'!BW20","v":1.8467166200173746},{"$f":"'InitialSize&CostCalc'!BX20","v":184671662.00173745},{"$f":"TechnologyInputs!AW20","v":30},{"$f":"TechnologyInputs!AX20","v":0.02},{"$f":"TechnologyInputs!AY20","v":0},{"$f":"TechnologyInputs!AZ20","v":0.8},7.6577442245910621E-2,18.062172877952172,4.7173612354274548,0,null,81.736609025002522,{"$f":"AH20+AI20+AJ20+AS20+AT20+AU20+BD20+BE20+BF20+BH20","v":108.45748006388939},null,null,null,null,81.736609025002522,0,3.9413369255072386,22.779534113379626,108.45748006388939]
[{"$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,{"$f":"'InitialSize&CostCalc'!G21","v":100},{"$f":"'InitialSize&CostCalc'!H21","v":1052.6315789473686},{"$f":"'InitialSize&CostCalc'!I21","v":899.68511021142604},{"$f":"'InitialSize&CostCalc'!J21","v":299.89503673714199},{"$f":"TechnologyInputs!K21","v":0.94002599117184693},null,{"$f":"'InitialSize&CostCalc'!Z21","v":0},null,{"$f":"TechnologyInputs!P21","v":0.8},{"$f":"TechnologyInputs!R21","v":30},{"$f":"TechnologyInputs!S21","v":0},{"$f":"TechnologyInputs!T21","v":0},{"$f":"TechnologyInputs!U21","v":65.389287220002018},7.6577442245910621E-2,0,0,0,65.389287220002018,65.389287220002018,null,{"$f":"'InitialSize&CostCalc'!AP21","v":0.34794318672919644},{"$f":"'InitialSize&CostCalc'!AQ21","v":313039304.2997719},{"$f":"TechnologyInputs!AB21","v":15},{"$f":"TechnologyInputs!AC21","v":0.02},{"$f":"TechnologyInputs!AD21","v":0},{"$f":"TechnologyInputs!AE21","v":0.65},0.10635278296506255,40.430001783579961,7.6029983713470726,0,null,{"$f":"'InitialSize&CostCalc'!BG21","v":1584.4092903743699},{"$f":"'InitialSize&CostCalc'!BH21","v":1667799.2530256528},{"$f":"TechnologyInputs!AL21","v":30},{"$f":"TechnologyInputs!AM21","v":0.05},{"$f":"TechnologyInputs!AN21","v":0},{"$f":"TechnologyInputs!AP21","v":0.9},7.6577442245910621E-2,0.15509602364317929,0.10126743535330192,0,null,{"$f":"'InitialSize&CostCalc'!BW21","v":1.0119355348608157},{"$f":"'InitialSize&CostCalc'!BX21","v":101193553.48608157},{"$f":"TechnologyInputs!AW21","v":30},{"$f":"TechnologyInputs!AX21","v":0.03},{"$f":"TechnologyInputs!AY21","v":0},{"$f":"TechnologyInputs!AZ21","v":0.56999999999999995},7.6577442245910621E-2,9.4104357796910652,3.6866349294371732,0,null,196.09922693058033,257.48566125363209,null,null,null,null,196.09922693058033,48.033000154927031,0.25636345899648122,13.097070709128239,257.48566125363209]
[{"$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,{"$f":"'InitialSize&CostCalc'!G22","v":100},{"$f":"'InitialSize&CostCalc'!H22","v":666.66666666666663},{"$f":"'InitialSize&CostCalc'!I22","v":197.96218248505488},{"$f":"'InitialSize&CostCalc'!J22","v":111.11111111111111},{"$f":"TechnologyInputs!K22","v":0.37684474997286432},null,{"$f":"'InitialSize&CostCalc'!Z22","v":2},null,{"$f":"TechnologyInputs!P22","v":0.17},{"$f":"TechnologyInputs!R22","v":25},{"$f":"TechnologyInputs!S22","v":0.02},{"$f":"TechnologyInputs!T22","v":0},{"$f":"TechnologyInputs!U22","v":0},8.1981481083984981E-2,110.10137131880873,26.860059092130001,0,0,136.96143041093873,null,{"$f":"'InitialSize&CostCalc'!AP22","v":0},{"$f":"'InitialSize&CostCalc'!AQ22","v":0},{"$f":"TechnologyInputs!AB22","v":30},{"$f":"TechnologyInputs!AC22","v":0},{"$f":"TechnologyInputs!AD22","v":0},{"$f":"TechnologyInputs!AE22","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG22","v":687735},{"$f":"'InitialSize&CostCalc'!BH22","v":458490000},{"$f":"TechnologyInputs!AL22","v":15},{"$f":"TechnologyInputs!AM22","v":1.7000000000000001E-2},{"$f":"TechnologyInputs!AN22","v":0},{"$f":"TechnologyInputs!AP22","v":0.9},0.10635278296506255,147.71076626837834,23.610882165512642,0,null,{"$f":"'InitialSize&CostCalc'!BW22","v":0.11777811709567861},{"$f":"'InitialSize&CostCalc'!BX22","v":11777811.70956786},{"$f":"TechnologyInputs!AW22","v":20},{"$f":"TechnologyInputs!AX22","v":0.02},{"$f":"TechnologyInputs!AY22","v":10},{"$f":"TechnologyInputs!AZ22","v":1},9.0756395358304584E-2,3.2379882611209134,0.71355594244072729,10,null,152.17936712326525,337.45255976071786,null,null,null,null,152.17936712326525,0,171.32164843389097,13.951544203561641,337.45255976071786]
[{"$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,{"$f":"'InitialSize&CostCalc'!G23","v":100},{"$f":"'InitialSize&CostCalc'!H23","v":1428.5714285714287},{"$f":"'InitialSize&CostCalc'!I23","v":654.30540864123282},{"$f":"'InitialSize&CostCalc'!J23","v":238.0952380952381},{"$f":"TechnologyInputs!K23","v":0.43433241255938454},null,{"$f":"'InitialSize&CostCalc'!Z23","v":0.4560315666328259}," ",{"$f":"TechnologyInputs!P23","v":0.187},{"$f":"TechnologyInputs!R23","v":30},{"$f":"TechnologyInputs!S23","v":0.02},{"$f":"TechnologyInputs!T23","v":0},{"$f":"TechnologyInputs!U23","v":0},7.6577442245910621E-2,21.318176297302617,5.5677431034701481,0,0,26.885919400772764,null,{"$f":"'InitialSize&CostCalc'!AP23","v":0},{"$f":"'InitialSize&CostCalc'!AQ23","v":0},{"$f":"TechnologyInputs!AB23","v":30},{"$f":"TechnologyInputs!AC23","v":0},{"$f":"TechnologyInputs!AD23","v":0},{"$f":"TechnologyInputs!AE23","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG23","v":26001.559812833686},{"$f":"'InitialSize&CostCalc'!BH23","v":37145085.44690527},{"$f":"TechnologyInputs!AL23","v":30},{"$f":"TechnologyInputs!AM23","v":0.02},{"$f":"TechnologyInputs!AN23","v":0},{"$f":"TechnologyInputs!AP23","v":1},7.6577442245910621E-2,7.4761132522094558,1.9525627999435287,0,null,{"$f":"'InitialSize&CostCalc'!BW23","v":2.4},{"$f":"'InitialSize&CostCalc'!BX23","v":240000000},{"$f":"TechnologyInputs!AW23","v":30},{"$f":"TechnologyInputs!AX23","v":0.02},{"$f":"TechnologyInputs!AY23","v":0},{"$f":"TechnologyInputs!AZ23","v":0.42},7.6577442245910621E-2,48.304295411972412,12.615802773055389,0,null,{"$f":"Y23/(BB23*AQ23*AF23)","v":64.014093811363722},134.3628680485445,null,null,null,null,64.014093811363722,0,9.4286760521529835,60.920098185027797,134.3628680485445]
[{"$f":"TechnologyInputs!A24","v":14},{"$f":"TechnologyInputs!B24","v":"Biomass+AD"},{"$f":"TechnologyInputs!C24","v":"Digestor"},{"$f":"TechnologyInputs!D24","v":"Gas accumulator"},{"$f":"TechnologyInputs!E24","v":"Turbine /eng."},null,{"$f":"'InitialSize&CostCalc'!G24","v":100},{"$f":"'InitialSize&CostCalc'!H24","v":1470.5882352941176},{"$f":"'InitialSize&CostCalc'!I24","v":81.699346405228752},{"$f":"'InitialSize&CostCalc'!J24","v":294.11764705882354},{"$f":"TechnologyInputs!K24","v":0.25},null,{"$f":"'InitialSize&CostCalc'!Z24","v":0},null,{"$f":"TechnologyInputs!P24","v":1},{"$f":"TechnologyInputs!R24","v":20},{"$f":"TechnologyInputs!S24","v":0},{"$f":"TechnologyInputs!T24","v":0},{"$f":"TechnologyInputs!U24","v":0},9.0756395358304584E-2,0,0,0,0,0,null,{"$f":"'InitialSize&CostCalc'!AP24","v":0.93293999999999999},{"$f":"'InitialSize&CostCalc'!AQ24","v":76220588.235294119},{"$f":"TechnologyInputs!AB24","v":20},{"$f":"TechnologyInputs!AC24","v":6.5000000000000002E-2},{"$f":"TechnologyInputs!AD24","v":0},{"$f":"TechnologyInputs!AE24","v":1},9.0756395358304584E-2,31.58678465901777,22.622549019607842,0,null,{"$f":"'InitialSize&CostCalc'!BG24","v":7719.5929999999998},{"$f":"'InitialSize&CostCalc'!BH24","v":11352342.647058822},{"$f":"TechnologyInputs!AL24","v":20},{"$f":"TechnologyInputs!AM24","v":6.5000000000000002E-2},{"$f":"TechnologyInputs!AN24","v":0},{"$f":"TechnologyInputs!AP24","v":1},9.0756395358304584E-2,4.7045556964356736,3.369416767391888,0,null,{"$f":"'InitialSize&CostCalc'!BW24","v":0.60060000000000002},{"$f":"'InitialSize&CostCalc'!BX24","v":60060000},{"$f":"TechnologyInputs!AW24","v":20},{"$f":"TechnologyInputs!AX24","v":6.5000000000000002E-2},{"$f":"TechnologyInputs!AY24","v":0},{"$f":"TechnologyInputs!AZ24","v":0.34},9.0756395358304584E-2,24.889630617441885,17.826027397260273,0,null,0,104.99896415715534,null,null,null,null,0,54.209333678625612,8.0739724638275625,42.715658014702157,104.99896415715533]
[{"$f":"TechnologyInputs!A25","v":15},{"$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,{"$f":"'InitialSize&CostCalc'!G25","v":100},{"$f":"'InitialSize&CostCalc'!H25","v":66176.470588235301},{"$f":"'InitialSize&CostCalc'!I25","v":122.54901960784315},{"$f":"'InitialSize&CostCalc'!J25","v":416.66666666666669},{"$f":"TechnologyInputs!K25","v":0.25},null,{"$f":"'InitialSize&CostCalc'!Z25","v":0},null,{"$f":"TechnologyInputs!P25","v":0.5},{"$f":"TechnologyInputs!R25","v":25},{"$f":"TechnologyInputs!S25","v":0},{"$f":"TechnologyInputs!T25","v":0},{"$f":"TechnologyInputs!U25","v":18},8.1981481083984981E-2,0,0,0,18,18,null,{"$f":"'InitialSize&CostCalc'!AP25","v":0},{"$f":"'InitialSize&CostCalc'!AQ25","v":0},{"$f":"TechnologyInputs!AB25","v":25},{"$f":"TechnologyInputs!AC25","v":0},{"$f":"TechnologyInputs!AD25","v":0},{"$f":"TechnologyInputs!AE25","v":1},8.1981481083984981E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG25","v":6.7},{"$f":"'InitialSize&CostCalc'!BH25","v":443382.3529411765},{"$f":"TechnologyInputs!AL25","v":25},{"$f":"TechnologyInputs!AM25","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AN25","v":0},{"$f":"TechnologyInputs!AP25","v":1},8.1981481083984981E-2,0.16597781726310418,7.2884770346494765E-2,0,null,{"$f":"'InitialSize&CostCalc'!BW25","v":3.4083299999999994},{"$f":"'InitialSize&CostCalc'!BX25","v":340832999.99999994},{"$f":"TechnologyInputs!AW25","v":25},{"$f":"TechnologyInputs!AX25","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AY25","v":0},{"$f":"TechnologyInputs!AZ25","v":0.24},8.1981481083984981E-2,127.589014348392,56.027342465753406,0,null,75,258.85521940175499,null,null,null,null,75,0,0.23886258760959894,183.6163568141454,258.85521940175499]
[{"$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,{"$f":"'InitialSize&CostCalc'!G26","v":100},{"$f":"'InitialSize&CostCalc'!H26","v":66176.470588235301},{"$f":"'InitialSize&CostCalc'!I26","v":122.54901960784315},{"$f":"'InitialSize&CostCalc'!J26","v":416.66666666666669},{"$f":"TechnologyInputs!K26","v":0.25},null,{"$f":"'InitialSize&CostCalc'!Z26","v":0},null,{"$f":"TechnologyInputs!P26","v":0.5},{"$f":"TechnologyInputs!R26","v":25},{"$f":"TechnologyInputs!S26","v":0},{"$f":"TechnologyInputs!T26","v":0},{"$f":"TechnologyInputs!U26","v":9},{"$f":"($D$7*(1+$D$7)^P26)/((1+$D$7)^P26-1)","v":8.1981481083984981E-2},{"$f":"M26*1000000*T26/(O26*365*24)","v":0},{"$f":"M26*1000000*Q26/(O26*365*24)","v":0},{"$f":"R26","v":0},{"$f":"S26","v":9},{"$f":"SUM(U26:X26)","v":9},null,{"$f":"'InitialSize&CostCalc'!AP26","v":0},{"$f":"'InitialSize&CostCalc'!AQ26","v":0},{"$f":"TechnologyInputs!AB26","v":25},{"$f":"TechnologyInputs!AC26","v":0},{"$f":"TechnologyInputs!AD26","v":0},{"$f":"TechnologyInputs!AE26","v":1},{"$f":"($D$7*(1+$D$7)^AC26)/((1+$D$7)^AC26-1)","v":8.1981481083984981E-2},{"$f":"AB26*AG26/(G26*K26*365*24)","v":0},{"$f":"AB26*AD26/(G26*K26*365*24)","v":0},{"$f":"AE26/(AF26*AQ26*BB26)","v":0},null,{"$f":"'InitialSize&CostCalc'!BG26","v":6.7},{"$f":"'InitialSize&CostCalc'!BH26","v":443382.3529411765},{"$f":"TechnologyInputs!AL26","v":25},{"$f":"TechnologyInputs!AM26","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AN26","v":0},{"$f":"TechnologyInputs!AP26","v":1},{"$f":"($D$7*(1+$D$7)^AN26)/((1+$D$7)^AN26-1)","v":8.1981481083984981E-2},{"$f":"AM26*AR26/(G26*K26*365*24)","v":0.16597781726310418},{"$f":"AM26*AO26/(G26*K26*365*24)","v":7.2884770346494765E-2},{"$f":"AP26/(AQ26*BB26)","v":0},null,{"$f":"'InitialSize&CostCalc'!BW26","v":3.4083299999999994},{"$f":"'InitialSize&CostCalc'!BX26","v":340832999.99999994},{"$f":"TechnologyInputs!AW26","v":25},{"$f":"TechnologyInputs!AX26","v":3.5999999999999997E-2},{"$f":"TechnologyInputs!AY26","v":0},{"$f":"TechnologyInputs!AZ26","v":0.24},{"$f":"($D$7*(1+$D$7)^AY26)/((1+$D$7)^AY26-1)","v":8.1981481083984981E-2},{"$f":"AX26*BC26/(G26*K26*365*24)","v":127.589014348392},{"$f":"AX26*AZ26/(G26*K26*365*24)","v":56.027342465753406},{"$f":"BA26","v":0},null,{"$f":"Y26/(BB26*AQ26*AF26)","v":37.5},{"$f":"AH26+AI26+AJ26+AS26+AT26+AU26+BD26+BE26+BF26+BH26","v":221.35521940175499},null,null,null,null,37.5,0,0.23886258760959894,183.6163568141454,221.35521940175499]
[{"$f":"TechnologyInputs!A27","v":17},{"$f":"TechnologyInputs!B27","v":"HSA Geothermal"},{"$f":"TechnologyInputs!C27","v":"na"},{"$f":"TechnologyInputs!D27","v":"Self"},{"$f":"TechnologyInputs!E27","v":"Turbine "},null,{"$f":"'InitialSize&CostCalc'!G27","v":100},{"$f":"'InitialSize&CostCalc'!H27","v":0.1},{"$f":"'InitialSize&CostCalc'!I27","v":500},{"$f":"'InitialSize&CostCalc'!J27","v":500},{"$f":"TechnologyInputs!K27","v":0.25},null,{"$f":"'InitialSize&CostCalc'!Z27","v":0},null,{"$f":"TechnologyInputs!P27","v":1},{"$f":"TechnologyInputs!R27","v":30},{"$f":"TechnologyInputs!S27","v":0.02},{"$f":"TechnologyInputs!T27","v":0},{"$f":"TechnologyInputs!U27","v":0},7.6577442245910621E-2,{"$f":"M27*1000000*T27/(O27*365*24)","v":0},0,0,0,0,null,{"$f":"'InitialSize&CostCalc'!AP27","v":0},{"$f":"'InitialSize&CostCalc'!AQ27","v":0},{"$f":"TechnologyInputs!AB27","v":30},{"$f":"TechnologyInputs!AC27","v":0},{"$f":"TechnologyInputs!AD27","v":0},{"$f":"TechnologyInputs!AE27","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG27","v":0},{"$f":"'InitialSize&CostCalc'!BH27","v":0},{"$f":"TechnologyInputs!AL27","v":30},{"$f":"TechnologyInputs!AM27","v":0},{"$f":"TechnologyInputs!AN27","v":0},{"$f":"TechnologyInputs!AP27","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BW27","v":5.0928225251535961},{"$f":"'InitialSize&CostCalc'!BX27","v":509282252.51535964},{"$f":"TechnologyInputs!AW27","v":30},{"$f":"TechnologyInputs!AX27","v":0.02},{"$f":"TechnologyInputs!AY27","v":0},{"$f":"TechnologyInputs!AZ27","v":0.2},7.6577442245910621E-2,178.08005606786404,46.509794750261158,0,null,0,224.5898508181252,null,null,null,null,0,0,0,224.5898508181252,224.5898508181252]
[{"$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,{"$f":"'InitialSize&CostCalc'!G28","v":100},{"$f":"'InitialSize&CostCalc'!H28","v":0.1},{"$f":"'InitialSize&CostCalc'!I28","v":500},{"$f":"'InitialSize&CostCalc'!J28","v":500},{"$f":"TechnologyInputs!K28","v":0.25},null,{"$f":"'InitialSize&CostCalc'!Z28","v":0},null,{"$f":"TechnologyInputs!P28","v":1},{"$f":"TechnologyInputs!R28","v":30},{"$f":"TechnologyInputs!S28","v":0.02},{"$f":"TechnologyInputs!T28","v":0},{"$f":"TechnologyInputs!U28","v":0},7.6577442245910621E-2,{"$f":"M28*1000000*T28/(O28*365*24)","v":0},0,0,0,0,null,{"$f":"'InitialSize&CostCalc'!AP28","v":0},{"$f":"'InitialSize&CostCalc'!AQ28","v":0},{"$f":"TechnologyInputs!AB28","v":30},{"$f":"TechnologyInputs!AC28","v":0},{"$f":"TechnologyInputs!AD28","v":0},{"$f":"TechnologyInputs!AE28","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BG28","v":0},{"$f":"'InitialSize&CostCalc'!BH28","v":0},{"$f":"TechnologyInputs!AL28","v":30},{"$f":"TechnologyInputs!AM28","v":0},{"$f":"TechnologyInputs!AN28","v":0},{"$f":"TechnologyInputs!AP28","v":1},7.6577442245910621E-2,0,0,0,null,{"$f":"'InitialSize&CostCalc'!BW28","v":12.18770788614574},{"$f":"'InitialSize&CostCalc'!BX28","v":1218770788.614574},{"$f":"TechnologyInputs!AW28","v":30},{"$f":"TechnologyInputs!AX28","v":0.02},{"$f":"TechnologyInputs!AY28","v":0},{"$f":"TechnologyInputs!AZ28","v":0.2},7.6577442245910621E-2,{"$f":"AX28*BC28/(G28*K28*365*24)","v":426.16598025632641},111.30326836662775,0,null,0,{"$f":"AH28+AI28+AJ28+AS28+AT28+AU28+BD28+BE28+BF28+BH28","v":537.46924862295418},null,null,null,null,0,0,0,537.46924862295418,537.46924862295418]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "," "]