{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Input","Assumptions","Results Summary","Projections","Results","Summary","Summ weekend","Load profiles","Net metering","RE generation","EE interventions","Load  Balancing"],"not_rendered":{"charts":29,"images":2,"macros":1,"external_links":0,"defined_names":1,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":147,"n_cols":53,"rows_kept":147,"cut":false,"hidden":false,"merged":[[8,8,8,13],[91,0,91,2],[110,4,110,5],[52,0,53,0],[104,2,105,9],[90,1,90,2],[124,5,124,12],[124,2,124,3],[118,2,118,3],[118,5,118,12],[119,5,119,12]]}
["City electricity load profile and revenue impact analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choose a City:"]
["Background:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Instructions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BLOEM"]
["This tool has been developed by Sustainable Energy Africa (SEA), with funding from the Renewable Energy and Energy Efficiency Partnership (REEEP), and is available at no cost.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete the coloured cells in the sheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CTN"]
["This tool calculates the financial losses to municipalities in South Africa resulting from the uptake of embedded PV generation and energy efficiency interventions by their customer base.",null,null,null,null,null,null,null,null,null,null,null,null,null,"The tool is able to include all of these options simultaneously OR these can be analysed independently by not including any one of them in the input fields below for each scenario run.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DBN"]
["The tool has the ability to project these financial losses over 10 years (year 0; 3; 5 and 10) by sector, for the residential, business and industrial sectors. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Refer to the 'Load Profile' sheet columns O to R (in orange) for typical commercial, residential and industrial user load profiles. These are generic and can be customised by changing the hourly percentage values. This is especially important for the Industrial sector, and if your summer consumption is more than in winter.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JHB"]
["It incorporates current electricity load data and shows the impact of the various interventions on an hourly basis on this - refer to 'Summary' and 'Summ weekend' sheets.",null,null,null,null,null,null,null,null,null,null,null,null,null,"When all the fields have been completed, click on the arrows below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PE"]
["RE options include embedded PV for each sector, as well as landfill gas. Pumped storage (or any other load balancing) can also be inserted. There is also an option for residential load shifting. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"High level results are displayed in the 'Results Summary' worksheet. For detailed results, see 'Results'; 'Summary'; 'Summ Weekend' and 'Net Metering' worksheets.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRETORIA"]
["A fixed service charge option has been included for PV customers the residential sector only, to demonstrate its potentially positive effect on municipal electricity income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT CHANGE THE FILE NAME, or the macro will not run.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPINGTON"]
["Current annual consumption",null,null,"Current # of customers",null,null,null,null,"Current average usuage/customer (kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NELSPRUIT"]
["Residential (mid-high)",null,"kwh yearly","Resid."]
["Commercial buildings",null,"kwh yearly","Commerc."]
["Industrial  ",null,"kwh yearly","LV",null,null,null,null,"LV"]
[null,null,null,"MV",null,null,null,null,"MV"]
[null,null,null,"MV TOU",null,null,null,null,"MV TOU"]
[null,null,null,"HV TOU",null,null,null,null,"HV TOU"]
[]
[]
[]
[]
["Load Data "]
["Average monthly consumption (mid-high user)",null,null,{"$f":"B10/E10/12","v":{"$error":"#DIV/0!"}},"kwh","Note: Do not change unless based on sound information"]
[]
["Hourly Load Data "]
["Insert the average loads for the intake points used. The total hourly loads can be adjusted using the adjustment factor below to scale up to 100% of the load."]
["hr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["Weekday Winter (MWh)",1320,1261,1244,1264,1365,1683,2111,2219,2220,2212,2319,2228,2108,2023,1981,1984,2031,2212,2371,2318,2340,2058,1712,1470]
["Weekday Summer (MWh)",1120,1080,1067,1081,1154,1388,1692,1750,1792,1804,1910,1841,1774,1739,1723,1722,1729,1750,1821,1869,1853,1619,1384,1226]
[]
["Weekend Winter (MWh)",1315,1244,1212,1210,1242,1305,1431,1706,1977,2042,2018,1955,1977,1858,1758,1721,1775,1964,2182,2159,2051,1832,1579,1382]
["Weekend Summer (MWh)",1107,1060,1039,1038,1059,1100,1224,1448,1627,1652,1642,1603,1610,1531,1463,1436,1451,1507,1636,1694,1612,1442,1271,1139]
[]
["Adjustment factor"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Residential load shifting (optional)"]
["% of PV users who will load shift",0]
["NB: The tool assumes no load shifting unless this cell is adjusted. Only change to determine the effect of load shifting of domestic appliances and water heating. See 'Assumptions'."]
[]
[]
[]
[]
["Embedded generation"]
["Radiation (1) - select nearest city","JHB"]
[]
["Solar PV ","These are typical figures - do not change unless based on sound information"]
["Average resid. PV size ",2,"kWp/system","% PV energy used by hh",null,0.7]
["Average comm. PV size ",4.5,"kWp/system"]
["Average industrial PV size ",250,"kWp/system"]
[]
["Landfill gas","Set 'Installed capacity' to '0' if no landfill gas"]
["Installed capacity",0,"MW"]
["Average generation cost ",0,"c/kWh"]
[]
["Load balancing (pumped storage)",null,"Set these to '0' if no load balancing in place"]
["Daily energy generation",0,"MWh"]
["Daily energy use",0,"MWh"]
[]
[]
[]
["PV Net metering"]
["NB: Turn on net metering by inserting '1', and turn off by inserting '0'."]
["Residential",1]
["Commercial",1]
["Industrial",1]
[]
["Number of installations",null,"Note: These figures are based on a typical expected uptake based on the financial case for each intervention. Do not change unless based on sound information"]
[null,"Residential PV ","SWH ","Other residential EE*","Commercial PV","Commercial EE ","Industrial pv","Indust EE LV ","Indust EE MV ","Indust EE MV TOU ","Indust EE HV TOU ","Streetlights","Traffic lights"]
["Current penetration"]
["Penetration of different options after 10 years"]
[null,null,null,"* Low flow showerhead, geyser blanket, LED lights"]
[]
["Penetration rates"]
["NB: Default penetration rates used are a percentage of total uptake by year 10: yr 3 = 10%; year 5=35%. To use other rates, insert rates below:"]
["year3",0.1]
["Year5",0.35]
[]
[]
[]
["Financials"]
[]
["Current electricity revenue"]
["Predicited electricity price increases",null,null,null,"Consumption forecast",null,"CPI+operational increases"]
["Year","Predicted Eskom increase p.a","Predicted Municipal  increase p.a*",null,"% growth /reduction",null,"%"]
["2013/14"]
["2014/15"]
["2015/16"]
["2016/17"]
["2017/18"]
["2018/19"]
["2019/20"]
["2020/21"]
["2021/22"]
["2022/23"]
["2023/24"]
[null,null,"*This percentage is linked to the annual increased operational and capital requirements of the electricity department, NOT the overall electricity increase which is a blend of the Eskom and municipal increases"]
[]
["Tariffs"]
["Current Eskom Elec tariffs (Megaflex)* (excl VAT)"]
["NB: If other Eskom tariffs structures are used e.g. Nightsave, continue to insert tariffs in the table below according to the time structures specified."]
["These should include any levies and subsidies."]
[null,"Low demand","Hi Demand",null,"R/kVA/mth (average)"]
["Off Peak",null,null,null,"Low demand","Hi Demand"]
["Standard"]
["Peak"]
["Current Munic Electricity tariffs SUMMER * (excl VAT)"]
[null,"Resid <600kwh/m*","Resid >600kwh/m*","Resid fixed charge scenario","Comm (small power)","Ind LV","Indust MV","Indust MV Peak","Indust MV Std","Indust MV Off peak","Indust HV Peak","Indust HV Std","Indust HV Off peak"]
["c/kWh "]
["R/KVA"]
["Feed in tariff (generation)"]
["Fixed charge (per kWp of pv/day)"]
["Current Munic Elec tariffs WINTER * (excl VAT)"]
[null,"Resid <600kwh/m*","Resid  >600kwh/m","Resid fixed charge scenario","Comm (small power)","Ind LV","Indust MV","Indust MV Peak","Indust MV Std","Indust MV Offpeak","Indust HV Peak","Indust HV Std","Indust HV offpeak"]
["c/kWh "]
["R/KVA"]
["Feed in tariff (generation)"]
["*Residential seasonal tariffs are the same."]
["Distribution losses",5.7000000000000002E-2,"Note: Do not change unless based on sound information "]
[]
[]
[]
[null,"CALCULATE THE IMPACT ON REVENUE BY CLICKING ON THE ARROW BELOW"]
[null,"NB: The arrows run macros which need to be enabled. When you first click on an arrow, a 'Security Warning' tab will open. Click on 'Options' and select 'enable this content'."]
[null,"You can run the macro for each year separately by clicking the specific year arrows OR calculate for the entire period by clicking the 'Run all Macros' arrow"]
[null,"Each macro finishes on the 'Results Summary' page so that you can see the results calculated. To run more macros return to this page ('Input'), and click the required arrow. "]
[null,"Click arrows in the order shown."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"OR"]

{"sheet":"Assumptions","index":1,"n_rows":14,"n_cols":1,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Assumptions"]
[]
["High demand = Megaflex high demand months (June - August)"]
["Low demand = Megaflex low demand months (September - May)"]
[]
["The average residential and commercial customer that is likely to adopt interventions uses more than 600kWh per month. "]
["It is assumed that the tariff level of the customer remains the same, i.e. A customer that would normally consume 950kWh per month would not drop to a lower tariff block when using PV and EE."]
["For all calculations, it is assumed that all PV owners have a SWH."]
[]
["Load shifting - The commercial sector operates during Standard Megaflex times mainly. The industrial sector is on TOU and therefore operations are optimised already. Hence only residential load shifting is included. "]
["Residential load shifting includes pool pumps, water heating, washing machines and tumble driers. It is assumed that currently 50% of the load is during the day, and the remainder at peak hours. Refer to 'EE interventions' sheet."]
[]
["Radiation data Source: Eberhard, 1990. These measurements that have been taken over a 20 year period."]
["The landfill gas price remains fixed over the period due to long term contracts."]

{"sheet":"Results Summary","index":2,"n_rows":101,"n_cols":15,"rows_kept":101,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,7],[3,8,3,10],[3,11,4,11],[3,12,4,12],[3,21,3,22],[3,23,3,24],[3,17,3,20],[3,13,4,13],[3,14,4,14]]}
["Results "]
[]
[null,"Revenue loss/surplus (R)"]
[null,"Residential",null,null,null,"Commercial",null,null,"Industrial",null,null,"Landfill gas","Load bal.","Street & Traffic lights","All interv. (no fixed Charge)"]
["year","Res PV fixed charge ","Res PV no fixed charge","SWHs","Other res EE*",null,"Comm PV no fixed charge","Commercial EE",null,"Ind PV no fixed charge","Industr EE"]
[0,{"$f":"Results!B6","v":4742.0879880091015},{"$f":"Results!C6","v":-889.67967270853569},{"$f":"Results!D6","v":-1260.8188071921613},{"$f":"Results!E6","v":-600.42614259806919},null,{"$f":"Results!G6","v":-4967.4543376445945},{"$f":"Results!H6","v":-2164.6781597033773},null,{"$f":"Results!J6","v":-124498.87656543833},{"$f":"Results!K6","v":-11367.318881505831},{"$f":"Results!L6","v":0},{"$f":"Results!M6","v":0},{"$f":"Results!N6","v":35044078.632750079},{"$f":"Results!P6","v":34898329.380183339}]
[3,{"$f":"Results!B7","v":2542464.8761435123},{"$f":"Results!C7","v":-480818.63204714807},{"$f":"Results!D7","v":-13547273.453191919},{"$f":"Results!E7","v":-6454005.0729613667},null,{"$f":"Results!G7","v":-2006922.7608885949},{"$f":"Results!H7","v":-2909630.1807643692},null,{"$f":"Results!J7","v":-13669264.541831292},{"$f":"Results!K7","v":-4608797.8592051128},{"$f":"Results!L7","v":0},{"$f":"Results!M7","v":0},{"$f":"Results!N7","v":47687719.516899034},{"$f":"Results!P7","v":4011007.016010006}]
[5,{"$f":"Results!B8","v":9125088.9795333408},{"$f":"Results!C8","v":-1945781.7397917726},{"$f":"Results!D8","v":-55069218.440747023},{"$f":"Results!E8","v":-26227776.957337722},null,{"$f":"Results!G8","v":-8140612.868804032},{"$f":"Results!H8","v":-11820296.733858583},null,{"$f":"Results!J8","v":-55032650.020981692},{"$f":"Results!K8","v":-18646277.340084992},{"$f":"Results!L8","v":0},{"$f":"Results!M8","v":0},{"$f":"Results!N8","v":58228537.204970956},{"$f":"Results!P8","v":-118602764.92915875}]
[10,{"$f":"Results!B9","v":43304171.004688397},{"$f":"Results!C9","v":-8023314.5955572538},{"$f":"Results!D9","v":-228776342.31310862},{"$f":"Results!E9","v":-108880446.98069705},null,{"$f":"Results!G9","v":-33811030.267580234},{"$f":"Results!H9","v":-49098946.024451338},null,{"$f":"Results!J9","v":-245455295.09019071},{"$f":"Results!K9","v":-76941971.141639292},{"$f":"Results!L9","v":0},{"$f":"Results!M9","v":0},{"$f":"Results!N9","v":95510803.83041051},{"$f":"Results!P9","v":-642748944.99040389}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Year3"]
[null,"Revenue gain/loss",{"$f":"'Results Summary'!O7","v":4011007.016010006}]
[null,null,null,null,"Operational","Total"]
[null,"Real value at yr 3, BAU",null,null,{"$f":"(Projections!Q18+Results!M7)/(1+Projections!W8)","v":0},{"$f":"(Projections!Q19+Results!M7)/(1+Projections!W8)","v":0}]
[null,"Real value at year 3 with EE/RE losses",null,null,{"$f":"(Projections!Q18+C67)/(1+Projections!W8)","v":4011007.016010006},{"$f":"(Projections!Q19+C67)/(1+Projections!W8)","v":4011007.016010006}]
[null,"Year 0 value (growth adj. to reflect impact of tariff incr. over CPI)",null,null,{"$f":"Projections!$Q$6*(1+Projections!M18)","v":0},{"$f":"Projections!$Q$7*(1+Projections!M18)","v":0}]
[null,"Growth (%) BAU (growth adjusted)",null,null,{"$f":"(E69-E$71)/E$71","v":{"$error":"#DIV/0!"}},{"$f":"(F69-F$71)/F$71","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) with EE/RE losses (%) (growth adjusted)",null,null,{"$f":"(E70-E$71)/E$71","v":{"$error":"#DIV/0!"}},{"$f":"(F70-F$71)/F$71","v":{"$error":"#DIV/0!"}}]
[null,"Impact from EE/RE (%)",null,null,{"$f":"E73-E72","v":{"$error":"#DIV/0!"}},{"$f":"F73-F72","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) BAU against current value (no growth adjust)",null,null,{"$f":"(E69-Projections!Q$6)/Projections!Q$6","v":{"$error":"#DIV/0!"}},{"$f":"(F69-Projections!Q7)/Projections!Q7","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) with EE/RE losses (%) (no growth adjusted)",null,null,{"$f":"(E70-Projections!Q$6)/Projections!Q$6","v":{"$error":"#DIV/0!"}},{"$f":"(F70-Projections!Q7)/Projections!Q7","v":{"$error":"#DIV/0!"}}]
[null,"Impact from EE/RE (%) (no growth adjusted)",null,null,{"$f":"E76-E75","v":{"$error":"#DIV/0!"}},{"$f":"F76-F75","v":{"$error":"#DIV/0!"}}]
[null,"Year5"]
[null,"Revenue gain/loss",{"$f":"Results!P8","v":-118602764.92915875}]
[null,null,null,null,"Operational","Total"]
[null,"Real value at yr 5, BAU",null,null,{"$f":"(Projections!Q26+Results!M8)/(1+Projections!W10)","v":0},{"$f":"(Projections!Q27+Results!M8)/(1+Projections!W10)","v":0}]
[null,"Real value at year 5 with EE/RE losses",null,null,{"$f":"(Projections!Q26+C79)/(1+Projections!W10)","v":-118602764.92915875},{"$f":"(Projections!Q27+C79)/(1+Projections!W10)","v":-118602764.92915875}]
[null,"Year 0 value (growth adj. to reflect impact of tariff incr. over CPI)",null,null,{"$f":"Projections!$Q$6*(1+Projections!M20)","v":0},{"$f":"Projections!$Q$7*(1+Projections!M20)","v":0}]
[null,"Growth (%) BAU (growth adjusted)",null,null,{"$f":"(E81-E83)/E83","v":{"$error":"#DIV/0!"}},{"$f":"(F81-F$71)/F$71","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) with EE/RE losses (%) (growth adjusted)",null,null,{"$f":"(E82-E83)/E83","v":{"$error":"#DIV/0!"}},{"$f":"(F82-F$71)/F$71","v":{"$error":"#DIV/0!"}}]
[null,"Impact from EE/RE (%)",null,null,{"$f":"E85-E84","v":{"$error":"#DIV/0!"}},{"$f":"F85-F84","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) BAU against current value (no growth adjust)",null,null,{"$f":"(E81-Projections!Q6)/Projections!Q6","v":{"$error":"#DIV/0!"}},{"$f":"(F81-Projections!Q7)/Projections!Q7","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) with EE/RE losses (%) (no growth adjusted)",null,null,{"$f":"(E82-Projections!Q6)/Projections!Q6","v":{"$error":"#DIV/0!"}},{"$f":"(F82-Projections!Q7)/Projections!Q7","v":{"$error":"#DIV/0!"}}]
[null,"Impact from EE/RE (%) (no growth adjusted)",null,null,{"$f":"E88-E87","v":{"$error":"#DIV/0!"}},{"$f":"F88-F87","v":{"$error":"#DIV/0!"}}]
[null,"Year 10"]
[null,"Revenue gain/loss",{"$f":"Results!P9","v":-642748944.99040389}]
[null,null,null,null,"Operational","Total"]
[null,"Real value at yr 5, BAU",null,null,{"$f":"(Projections!Q46+Results!M9)/(1+Projections!W15)","v":0},{"$f":"(Projections!Q47+Results!M9)/(1+Projections!W15)","v":0}]
[null,"Real value at year 5 with EE/RE losses",null,null,{"$f":"(Projections!Q46+C91)/(1+Projections!W15)","v":-642748944.99040389},{"$f":"(Projections!Q47+C91)/(1+Projections!W15)","v":-642748944.99040389}]
[null,"Year 0 value (growth adj. to reflect impact of tariff incr. over CPI)",null,null,{"$f":"Projections!$Q$6*(1+Projections!M25)","v":0},{"$f":"Projections!$Q$7*(1+Projections!M25)","v":0}]
[null,"Growth (%) BAU (growth adjusted)",null,null,{"$f":"(E93-E95)/E95","v":{"$error":"#DIV/0!"}},{"$f":"(F93-F$71)/F$71","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) with EE/RE losses (%) (growth adjusted)",null,null,{"$f":"(E94-E95)/E95","v":{"$error":"#DIV/0!"}},{"$f":"(F94-F$71)/F$71","v":{"$error":"#DIV/0!"}}]
[null,"Impact from EE/RE (%)",null,null,{"$f":"E97-E96","v":{"$error":"#DIV/0!"}},{"$f":"F97-F96","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) BAU against current value (no growth adjust)",null,null,{"$f":"(E93-Projections!Q6)/Projections!Q6","v":{"$error":"#DIV/0!"}},{"$f":"(F93-Projections!Q7)/Projections!Q7","v":{"$error":"#DIV/0!"}}]
[null,"Growth (%) with EE/RE losses (%) (no growth adjusted)",null,null,{"$f":"(E94-Projections!Q6)/Projections!Q6","v":{"$error":"#DIV/0!"}},{"$f":"(F94-Projections!Q7)/Projections!Q7","v":{"$error":"#DIV/0!"}}]
[null,"Impact from EE/RE (%) (no growth adjusted)",null,null,{"$f":"E100-E99","v":{"$error":"#DIV/0!"}},{"$f":"F100-F99","v":{"$error":"#DIV/0!"}}]

{"sheet":"Projections","index":3,"n_rows":95,"n_cols":24,"rows_kept":95,"cut":false,"hidden":false,"merged":[[2,19,2,21],[82,6,82,7]]}
["Projections of tariffs, revenue and technology penetration",null,null,null,null,null,null,null,null,null,null,null,"Colour code:","current","year 3","year 5","year 10"]
["Penetration of different options over time",null,null,null,null,null,null,"3yrs, 5 yrs, 10 yrs, 15 years"]
["year","PV implement","SWH realistic","Other res EE (No hhs)*","Commercial PV","Commercial EE (customers)","Industrial pv","Indust EE LV (customers)","Indust EE MV (customers)","Indust EE MV TOU (customers)","Indust EE HV TOU (customers)","Streetlights","Traffic lights",null,null,null,null,null,null,"Inflation"]
[0,{"$f":"IF(Input!B78=0,0.00000001,Input!B78)","v":1E-8},{"$f":"IF(Input!C78=0,0.00000001,Input!C78)","v":1E-8},{"$f":"IF(Input!D78=0,0.00000001,Input!D78)","v":1E-8},{"$f":"IF(Input!E78=0,0.00000001,Input!E78)","v":1E-8},{"$f":"IF(Input!F78=0,0.00000001,Input!F78)","v":1E-8},{"$f":"IF(Input!G78=0,0.00000001,Input!G78)","v":1E-8},{"$f":"IF(Input!H78=0,0.00000001,Input!H78)","v":1E-8},{"$f":"IF(Input!I78=0,0.00000001,Input!I78)","v":1E-8},{"$f":"IF(Input!J78=0,0.00000001,Input!J78)","v":1E-8},{"$f":"IF(Input!K78=0,0.00000001,Input!K78)","v":1E-8},{"$f":"IF(Input!L78=0,0.00000001,Input!L78)","v":1E-8},{"$f":"IF(Input!M78=0,0.00000001,Input!M78)","v":1E-8},"Year",null,null,null,null,null,"Year","CPI forecast (%)","Inflated value","Inflated increase (%)"]
[3,{"$f":"(B7-B$4)*Input!$B$84+B4","v":0.100000009},{"$f":"(C7-C$4)*Input!$B$84+C4","v":0.100000009},{"$f":"(D7-D$4)*Input!$B$84+D4","v":0.100000009},{"$f":"(E7-E$4)*Input!$B$84+E4","v":0.100000009},{"$f":"(F7-F$4)*Input!$B$84+F4","v":0.100000009},{"$f":"(G7-G$4)*Input!$B$84+G4","v":0.100000009},{"$f":"(H7-H$4)*Input!$B$84+H4","v":0.100000009},{"$f":"(I7-I$4)*Input!$B$84+I4","v":0.100000009},{"$f":"(J7-J$4)*Input!$B$84+J4","v":0.100000009},{"$f":"(K7-K$4)*Input!$B$84+K4","v":0.100000009},{"$f":"(L7-L$4)*Input!$B$84+L4","v":0.100000009},{"$f":"(M7-M$4)*Input!$B$84+M4","v":0.100000009},0,"Elec increase (nom)",{"$f":"C15","v":0},{"$f":"(Results!B22-Results!E22)*(1+P5)*(1+K15)","v":0},{"$f":"Q5/Q7","v":{"$error":"#DIV/0!"}},null,0,null,1,0]
[5,{"$f":"(B7-B$4)*Input!$B$85+B4","v":0.35000000649999996},{"$f":"(C7-C$4)*Input!$B$85+C4","v":0.35000000649999996},{"$f":"(D7-D$4)*Input!$B$85+D4","v":0.35000000649999996},{"$f":"(E7-E$4)*Input!$B$85+E4","v":0.35000000649999996},{"$f":"(F7-F$4)*Input!$B$85+F4","v":0.35000000649999996},{"$f":"(G7-G$4)*Input!$B$85+G4","v":0.35000000649999996},{"$f":"(H7-H$4)*Input!$B$85+H4","v":0.35000000649999996},{"$f":"(I7-I$4)*Input!$B$85+I4","v":0.35000000649999996},{"$f":"(J7-J$4)*Input!$B$85+J4","v":0.35000000649999996},{"$f":"(K7-K$4)*Input!$B$85+K4","v":0.35000000649999996},{"$f":"(L7-L$4)*Input!$B$85+L4","v":0.35000000649999996},{"$f":"(M7-M$4)*Input!$B$85+M4","v":0.35000000649999996},null,"Operation cost increase (nom)",{"$f":"E15","v":0},{"$f":"Results!E22*(1+P6)*(1+K15)","v":0},{"$f":"Q6/Q7","v":{"$error":"#DIV/0!"}},null,1,{"$f":"Input!G95","v":0},{"$f":"V5*(1+(U6/100))","v":1},{"$f":"(V6-V$5)","v":0}]
[10,{"$f":"IF(Input!B79=0,1,Input!B79)","v":1},{"$f":"IF(Input!C79=0,1,Input!C79)","v":1},{"$f":"IF(Input!D79=0,1,Input!D79)","v":1},{"$f":"IF(Input!E79=0,1,Input!E79)","v":1},{"$f":"IF(Input!F79=0,1,Input!F79)","v":1},{"$f":"IF(Input!G79=0,1,Input!G79)","v":1},{"$f":"IF(Input!H79=0,1,Input!H79)","v":1},{"$f":"IF(Input!I79=0,1,Input!I79)","v":1},{"$f":"IF(Input!J79=0,1,Input!J79)","v":1},{"$f":"IF(Input!K79=0,1,Input!K79)","v":1},{"$f":"IF(Input!L79=0,1,Input!L79)","v":1},{"$f":"IF(Input!M79=0,1,Input!M79)","v":1},null,null,{"$f":"Results!C22*(1+P5)+Results!D22*(1+P6)","v":1},{"$f":"P7*Results!B22","v":0},null,null,2,{"$f":"Input!G96","v":0},{"$f":"V6*(1+(U7/100))","v":1},0]
["SWH owners load shift",{"$f":"B5*Input!B46/C5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Nominal growth",null,{"$f":"Q7/B34-1","v":{"$error":"#DIV/0!"}},null,null,3,{"$f":"Input!G97","v":0},1,0]
[null,"% of SWH owners who have PV and load shift",null,null,null,"Residential (mid-high)","Commecial","Indust EE LV (customers)","Indust EE MV (customers)","Indust EE MV TOU (customers)","Indust EE HV TOU (customers)","Total customers",null,1,"Elec increase (nom)",{"$f":"C16","v":0},{"$f":"Q5*(1+P9)*(1+K16)","v":0},{"$f":"Q9/Q11","v":{"$error":"#DIV/0!"}},null,4,{"$f":"Input!G98","v":0},1,0]
[null,null,null,null,"Av usuage/cust (kwh)",null,null,{"$f":"Input!J12","v":0},{"$f":"Input!J13","v":0},{"$f":"Input!J14","v":0},{"$f":"Input!J15","v":0},null,null,null,"Operation cost increase (nom)",{"$f":"E16","v":0},{"$f":"Q6*(1+P10)*(1+K16)","v":0},{"$f":"Q10/Q11","v":{"$error":"#DIV/0!"}},null,5,{"$f":"Input!G99","v":0},1,0]
[null,null,null,null,"# of customers",{"$f":"Input!E10","v":0},{"$f":"Input!E11","v":0},{"$f":"Input!E12","v":0},{"$f":"Input!E13","v":0},{"$f":"Input!E14","v":0},{"$f":"Input!E15","v":0},{"$f":"SUM(H11:K11)","v":0},null,null,"Total Growth",null,{"$f":"SUM(Q9:Q10)","v":0},null,null,6,{"$f":"Input!G100","v":0},1,0]
["Elec price increases",null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal growth",{"$f":"(P9*Q9+P10*Q10)/Q11","v":{"$error":"#DIV/0!"}},{"$f":"Q11/Q7-1","v":{"$error":"#DIV/0!"}},null,null,7,{"$f":"Input!G101","v":0},1,0]
[null,null,"NERSA increase",null,null,"City increase",null,null,"Customer growth",null,null,null,null,2,"Elec increase (nom)",{"$f":"C17","v":0},{"$f":"Q9*(1+P13)*(1+K17)","v":0},{"$f":"Q13/Q15","v":{"$error":"#DIV/0!"}},null,8,{"$f":"Input!G102","v":0},1,0]
["year no.","year","inc p.a.","inc % cum","Operational","op increase","inc % cum",null,"year no.","Year","% growth",null,null,null,"Operation cost increase (nom)",{"$f":"E17","v":0},{"$f":"Q10*(1+P14)*(1+K17)","v":0},{"$f":"Q14/Q15","v":{"$error":"#DIV/0!"}},null,9,{"$f":"Input!G103","v":0},1,0]
[0,"13/14",{"$f":"Input!B94","v":0},{"$f":"C15","v":0},{"$f":"Input!C94","v":0},{"$f":"Q8","v":{"$error":"#DIV/0!"}},{"$f":"F15","v":{"$error":"#DIV/0!"}},null,0,"13/14",{"$f":"Input!E94","v":0},{"$f":"1","v":1},null,null,"Total Growth",null,{"$f":"SUM(Q13:Q14)","v":0},null,null,10,{"$f":"Input!G104","v":0},1,0]
[1,"14/15",{"$f":"Input!B95","v":0},{"$f":"(1+D15)*(1+C16)-1","v":0},{"$f":"Input!C95","v":0},{"$f":"P12","v":{"$error":"#DIV/0!"}},{"$f":"(1+G15)*(1+F16)-1","v":{"$error":"#DIV/0!"}},null,1,"14/15",{"$f":"Input!E95","v":0},{"$f":"L15*(1+K16)","v":1},null,null,"Nominal growth",{"$f":"(P13*Q13+P14*Q14)/Q15","v":{"$error":"#DIV/0!"}},{"$f":"Q15/Q11-1","v":{"$error":"#DIV/0!"}}]
[2,"15/16",{"$f":"Input!B96","v":0},0,{"$f":"Input!C96","v":0},{"$f":"P16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,2,"15/16",{"$f":"Input!E96","v":0},{"$f":"L16*(1+K17)","v":1},null,3,"Elec increase (nom)",{"$f":"C18","v":0},{"$f":"Q13*(1+P17)*(1+K18)","v":0},{"$f":"Q17/Q19","v":{"$error":"#DIV/0!"}}]
[3,"16/17",{"$f":"Input!B97","v":0},0,{"$f":"Input!C97","v":0},{"$f":"P20","v":{"$error":"#DIV/0!"}},{"$f":"(1+G17)*(1+F18)-1","v":{"$error":"#DIV/0!"}},null,3,"16/17",{"$f":"Input!E97","v":0},1,{"$f":"L18-1","v":0},null,"Operation cost increase (nom)",{"$f":"E18","v":0},{"$f":"Q14*(1+P18)*(1+K18)","v":0},{"$f":"Q18/Q19","v":{"$error":"#DIV/0!"}}]
[4,"17/18",{"$f":"Input!B98","v":0},0,{"$f":"Input!C98","v":0},{"$f":"P24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,4,"17/18",{"$f":"Input!E98","v":0},1,{"$f":"L19-1","v":0},null,null,null,{"$f":"SUM(Q17:Q18)","v":0}]
[5,"18/19",{"$f":"Input!B99","v":0},0,{"$f":"Input!C99","v":0},{"$f":"P28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,5,"18/19",{"$f":"Input!E99","v":0},1,0,null,"Nominal growth",{"$f":"(P17*Q17+P18*Q18)/Q19","v":{"$error":"#DIV/0!"}},{"$f":"Q19/Q15-1","v":{"$error":"#DIV/0!"}}]
[6,"19/20",{"$f":"Input!B100","v":0},0,{"$f":"Input!C100","v":0},{"$f":"P32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,6,"19/20",{"$f":"Input!E100","v":0},1,0,4,"Elec increase (nom)",{"$f":"C19","v":0},{"$f":"Q17*(1+P21)*(1+K19)","v":0},{"$f":"Q21/Q23","v":{"$error":"#DIV/0!"}}]
[7,"20/21",{"$f":"Input!B101","v":0},0,{"$f":"Input!C101","v":0},{"$f":"P36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,7,"20/21",{"$f":"Input!E101","v":0},1,0,null,"Operation cost increase (nom)",{"$f":"E19","v":0},{"$f":"Q18*(1+P22)*(1+K19)","v":0},{"$f":"Q22/Q23","v":{"$error":"#DIV/0!"}}]
[8,"21/22",{"$f":"Input!B102","v":0},0,{"$f":"Input!C102","v":0},{"$f":"P40","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,8,"21/22",{"$f":"Input!E102","v":0},1,0,null,"Total Growth",null,{"$f":"SUM(Q21:Q22)","v":0}]
[9,"22/23",{"$f":"Input!B103","v":0},0,{"$f":"Input!C103","v":0},{"$f":"P44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,9,"22/23",{"$f":"Input!E103","v":0},1,0,null,"Nominal growth",{"$f":"(P21*Q21+P22*Q22)/Q23","v":{"$error":"#DIV/0!"}},{"$f":"Q23/Q19-1","v":{"$error":"#DIV/0!"}}]
[10,"23/24",{"$f":"Input!B104","v":0},0,{"$f":"Input!C104","v":0},{"$f":"P48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,10,"23/24",{"$f":"Input!E104","v":0},1,0,5,"Elec increase (nom)",{"$f":"C20","v":0},{"$f":"Q21*(1+P25)*(1+K20)","v":0},{"$f":"Q25/Q27","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation cost increase (nom)",{"$f":"E20","v":0},{"$f":"Q22*(1+P26)*(1+K20)","v":0},{"$f":"Q26/Q27","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q25:Q26)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal growth",{"$f":"(P25*Q25+P26*Q26)/Q27","v":{"$error":"#DIV/0!"}},{"$f":"Q27/Q23-1","v":{"$error":"#DIV/0!"}}]
["Elec revenue growth",null,null,null,null,null,null,null,null,null,null,null,null,6,"Elec increase (nom)",{"$f":"C21","v":0},{"$f":"Q25*(1+P29)*(1+K21)","v":0},{"$f":"Q29/Q31","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Elec tariffs (Megaflex)* (excl VAT)",null,null,null,null,null,null,"Operation cost increase (nom)",{"$f":"E21","v":0},{"$f":"Q26*(1+P30)*(1+K21)","v":0},{"$f":"Q30/Q31","v":{"$error":"#DIV/0!"}}]
["Year","R bn","Rev+Cons growth","cum % growth","Revenue projn","nom% growth",null,"2012/13","Low demand**","Hi Demand**","R/kVA/mth (Hi demand)","R/kVA/mth (Low demand)",null,null,"Total Growth",null,{"$f":"SUM(Q29:Q30)","v":0}]
[null,null,null,null,null,null,null,"Off Peak",{"$f":"Input!B112","v":0},{"$f":"Input!C112","v":0},{"$f":"Input!F113","v":0},{"$f":"Input!E113","v":0},null,null,"Nominal growth",{"$f":"(P29*Q29+P30*Q30)/Q31","v":{"$error":"#DIV/0!"}},{"$f":"Q31/Q27-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Standard",{"$f":"Input!B113","v":0},{"$f":"Input!C113","v":0},null,null,null,7,"Elec increase (nom)",{"$f":"C22","v":0},{"$f":"Q29*(1+P33)*(1+K22)","v":0},{"$f":"Q33/Q35","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Input!B91","v":0},null,null,null,null,null,"Peak",{"$f":"Input!B114","v":0},{"$f":"Input!C114","v":0},null,null,null,null,"Operation cost increase (nom)",{"$f":"E22","v":0},{"$f":"Q30*(1+P34)*(1+K22)","v":0},{"$f":"Q34/Q35","v":{"$error":"#DIV/0!"}}]
["13/14",null,{"$f":"F35+K15","v":{"$error":"#DIV/0!"}},7.0000000000000007E-2,{"$f":"B34*(1+C35)","v":{"$error":"#DIV/0!"}},{"$f":"Q8","v":{"$error":"#DIV/0!"}},null,"2015/16 (Yr 3)","increase:",{"$f":"D18","v":0},null,null,null,null,"Total Growth",null,{"$f":"SUM(Q33:Q34)","v":0}]
["14/15",null,{"$f":"F36","v":{"$error":"#DIV/0!"}},{"$f":"(1+D35)*(1+C36)-1","v":{"$error":"#DIV/0!"}},{"$f":"E35*(1+C36)","v":{"$error":"#DIV/0!"}},{"$f":"Q12","v":{"$error":"#DIV/0!"}},null,"Off Peak",{"$f":"I32*(1+$J$35)","v":0},{"$f":"J32*(1+$J$35)","v":0},{"$f":"K32*(1+$J$35)","v":0},{"$f":"L32*(1+$J$35)","v":0},null,null,"Nominal growth",{"$f":"(P33*Q33+P34*Q34)/Q35","v":{"$error":"#DIV/0!"}},{"$f":"Q35/Q31-1","v":{"$error":"#DIV/0!"}}]
["15/16",null,{"$f":"F37","v":{"$error":"#DIV/0!"}},{"$f":"(1+D36)*(1+C37)-1","v":{"$error":"#DIV/0!"}},{"$f":"E36*(1+C37)","v":{"$error":"#DIV/0!"}},{"$f":"Q16","v":{"$error":"#DIV/0!"}},null,"Standard",{"$f":"I33*(1+$J$35)","v":0},{"$f":"J33*(1+$J$35)","v":0},null,null,null,8,"Elec increase (nom)",{"$f":"C23","v":0},{"$f":"Q33*(1+P37)*(1+K23)","v":0},{"$f":"Q37/Q39","v":{"$error":"#DIV/0!"}}]
["16/17",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q20","v":{"$error":"#DIV/0!"}},null,"Peak",{"$f":"I34*(1+$J$35)","v":0},{"$f":"J34*(1+$J$35)","v":0},null,null,null,null,"Operation cost increase (nom)",{"$f":"E23","v":0},{"$f":"Q34*(1+P38)*(1+K23)","v":0},{"$f":"Q38/Q39","v":{"$error":"#DIV/0!"}}]
["17/18",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q24","v":{"$error":"#DIV/0!"}},null,"2017/18 (Yr 5)","increase:",{"$f":"D20","v":0},null,null,null,null,"Total Growth",null,{"$f":"SUM(Q37:Q38)","v":0}]
["18/19",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q28","v":{"$error":"#DIV/0!"}},null,"Off Peak",{"$f":"I32*(1+$J$39)","v":0},{"$f":"J32*(1+$J$39)","v":0},{"$f":"K32*(1+$J$39)","v":0},{"$f":"L32*(1+$J$39)","v":0},null,null,"Nominal growth",{"$f":"(P37*Q37+P38*Q38)/Q39","v":{"$error":"#DIV/0!"}},{"$f":"Q39/Q35-1","v":{"$error":"#DIV/0!"}}]
["19/20",null,{"$f":"F41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q32","v":{"$error":"#DIV/0!"}},null,"Standard",{"$f":"I33*(1+$J$39)","v":0},{"$f":"J33*(1+$J$39)","v":0},null,null,null,9,"Elec increase (nom)",{"$f":"C24","v":0},{"$f":"Q37*(1+P41)*(1+K24)","v":0},{"$f":"Q41/Q43","v":{"$error":"#DIV/0!"}}]
["20/21",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q36","v":{"$error":"#DIV/0!"}},null,"Peak",{"$f":"I34*(1+$J$39)","v":0},{"$f":"J34*(1+$J$39)","v":0},null,null,null,null,"Operation cost increase (nom)",{"$f":"E24","v":0},{"$f":"Q38*(1+P42)*(1+K24)","v":0},{"$f":"Q42/Q43","v":{"$error":"#DIV/0!"}}]
["21/22",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q40","v":{"$error":"#DIV/0!"}},null,"2022/23 (Yr 10) ","increase:",{"$f":"D25","v":0},null,null,null,null,"Total Growth",null,{"$f":"SUM(Q41:Q42)","v":0}]
["22/23",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q44","v":{"$error":"#DIV/0!"}},null,"Off Peak",{"$f":"I32*(1+$J$43)","v":0},{"$f":"J32*(1+$J$43)","v":0},{"$f":"K32*(1+$J$43)","v":0},{"$f":"L32*(1+$J$43)","v":0},null,null,"Nominal growth",{"$f":"(P41*Q41+P42*Q42)/Q43","v":{"$error":"#DIV/0!"}},{"$f":"Q43/Q39-1","v":{"$error":"#DIV/0!"}}]
["23/24",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q48","v":{"$error":"#DIV/0!"}},null,"Standard",{"$f":"I33*(1+$J$43)","v":0},{"$f":"J33*(1+$J$43)","v":0},null,null,null,10,"Elec increase (nom)",{"$f":"C25","v":0},{"$f":"Q41*(1+P45)*(1+K25)","v":0},{"$f":"Q45/Q47","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Peak",{"$f":"I34*(1+$J$43)","v":0},{"$f":"J34*(1+$J$43)","v":0},null,null,null,null,"Operation cost increase (nom)",{"$f":"E25","v":0},{"$f":"Q42*(1+P46)*(1+K25)","v":0},{"$f":"Q46/Q47","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"* - increass from 'Elec price increases' table above",null,null,null,null,null,null,"Total Growth",null,{"$f":"SUM(Q45:Q46)","v":0}]
[null,null,null,null,null,null,null,"** - incl environ levy and elec subsidy",null,null,null,null,null,null,"Nominal growth",{"$f":"(P45*Q45+P46*Q46)/Q47","v":{"$error":"#DIV/0!"}},{"$f":"Q47/Q43-1","v":{"$error":"#DIV/0!"}}]
[]
["Elec tariffs SUMMER * (excl VAT)"]
["2012/13","Resid>600kwh/m","Res feed in","Res resale","Comm (small)","Comm feed in","Comm resale","Ind LV","Indust MV","Indust MV Peak","Indust MV Std","Indust MV Off peak","Indust HV Peak","Indust HV Std","Indust HV Off peak","Ind feed in","Ind resale"]
["c/kWh summer",null,{"$f":"Input!C119","v":0},{"$f":"AVERAGE(G85:H85)","v":0},{"$f":"Input!E117","v":0},{"$f":"Input!E119","v":0},{"$f":"E52","v":0},{"$f":"Input!F117","v":0},{"$f":"Input!G117","v":0},{"$f":"Input!H117","v":0},{"$f":"Input!I117","v":0},{"$f":"Input!J117","v":0},{"$f":"Input!K117","v":0},{"$f":"Input!L117","v":0},{"$f":"Input!M117","v":0},{"$f":"Input!F119","v":0},{"$f":"SUM(H52,I52,K52,N52)/$V$52","v":{"$error":"#DIV/0!"}},{"$f":"IF(H52>0,1,0)","v":0},{"$f":"IF(I52>0,1,0)","v":0},{"$f":"IF(K52>0,1,0)","v":0},{"$f":"IF(N52>0,1,0)","v":0},{"$f":"SUM(R52:U52)","v":0}]
["R/KVA",null,null,null,null,null,null,{"$f":"Input!F118","v":0},{"$f":"Input!G118","v":0},{"$f":"Input!H118","v":0},{"$f":"Input!I118","v":0},{"$f":"Input!J118","v":0},{"$f":"Input!K118","v":0},{"$f":"Input!L118","v":0},{"$f":"Input!M118","v":0},null,null,null,null,null,null,null,{"$f":"1-'Results Summary'!E94/'Results Summary'!E93","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"E86*Summary!AC9","v":0}]
["2015/16 (Yr 3)",null,null,null,{"$f":"G18","v":{"$error":"#DIV/0!"}}]
["c/kWh",null,{"$f":"C52*(1+$E$73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C56","v":{"$error":"#DIV/0!"}},{"$f":"K56","v":{"$error":"#DIV/0!"}}]
["R/KVA",null,null,null,null,null,null,{"$f":"H53*(1+$E$55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,2007,2013,"difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fbe",250000,306194,{"$f":"V58-U58","v":56194},{"$f":"W58/6/U58","v":3.7462666666666665E-2}]
["2017/18 (Yr 5)",null,null,null,{"$f":"G20","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mid-high",271000,265000,{"$f":"V59-U59","v":-6000},{"$f":"W59/6/U59","v":-3.6900369003690036E-3}]
["c/kWh",null,{"$f":"C52*(1+$E$76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C60","v":{"$error":"#DIV/0!"}},{"$f":"K60","v":{"$error":"#DIV/0!"}},null,null,"sc",28835,30933,{"$f":"V60-U60","v":2098},{"$f":"W60/6/U60","v":1.2126466678226692E-2}]
["R/KVA",null,null,null,null,null,null,{"$f":"H53*(1+$E$76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,"in",1628,1526,{"$f":"V61-U61","v":-102},{"$f":"W61/6/U61","v":-1.0442260442260442E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U59:U61)","v":301463},{"$f":"SUM(V59:V61)","v":297459},{"$f":"(V62-U62)/6","v":-667.33333333333337},{"$f":"W62/V62","v":-2.2434464357552917E-3}]
["2022/23 (Yr 10) ",null,null,null,{"$f":"G25","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U58:U61)","v":551463},{"$f":"SUM(V58:V61)","v":603653},{"$f":"(V63-U63)/6","v":8698.3333333333339},{"$f":"W63/V63","v":1.4409492429149419E-2}]
["c/kWh",null,{"$f":"C52*(1+$E$79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C64","v":{"$error":"#DIV/0!"}},{"$f":"K64","v":{"$error":"#DIV/0!"}}]
["R/KVA",null,null,null,null,null,null,{"$f":"H53*(1+$E$79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
["Elec tariffs WINTER * (excl VAT)"]
["2012/13","Resid>600kwh/m","Res feed in","Res resale","Comm (small)","Comm feed in","Comm resale","Ind LV","Indust MV","Indust MV Peak","Indust MV Std","Indust MV Offpeak","Indust HV Peak","Indust HV Std","Indust HV offpeak","Ind feed in","Ind resale"]
["c/kWh summer",null,{"$f":"Input!C125","v":0},{"$f":"AVERAGE(G85:H85)","v":0},{"$f":"Input!E123","v":0},{"$f":"Input!E125","v":0},{"$f":"E71","v":0},{"$f":"Input!F123","v":0},{"$f":"Input!G123","v":0},{"$f":"Input!H123","v":0},{"$f":"Input!I123","v":0},{"$f":"Input!J123","v":0},{"$f":"Input!K123","v":0},{"$f":"Input!L123","v":0},{"$f":"Input!M123","v":0},{"$f":"Input!F125","v":0},{"$f":"SUM(H71,I71,K71,N71)/V71","v":{"$error":"#DIV/0!"}},{"$f":"IF(H71>0,1,0)","v":0},{"$f":"IF(I71>0,1,0)","v":0},{"$f":"IF(K71>0,1,0)","v":0},{"$f":"IF(N71>0,1,0)","v":0},{"$f":"SUM(R71:U71)","v":0}]
["R/KVA",null,null,null,null,null,null,{"$f":"Input!F124","v":0},{"$f":"Input!G124","v":0},{"$f":"Input!H124","v":0},{"$f":"Input!I124","v":0},{"$f":"Input!J124","v":0},{"$f":"Input!K124","v":0},{"$f":"Input!L124","v":0},{"$f":"Input!M124","v":0}]
["2015/16 (Yr 3)",null,null,null,{"$f":"G18","v":{"$error":"#DIV/0!"}}]
["c/kWh",null,{"$f":"C71*(1+$E$73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C74","v":{"$error":"#DIV/0!"}},{"$f":"K74","v":{"$error":"#DIV/0!"}}]
["R/KVA",null,null,null,null,null,null,{"$f":"H72*(1+$E$73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2017/18 (Yr 5)",null,null,null,{"$f":"G20","v":{"$error":"#DIV/0!"}}]
["c/kWh",null,{"$f":"C71*(1+$E$76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C77","v":{"$error":"#DIV/0!"}},{"$f":"K77","v":{"$error":"#DIV/0!"}}]
["R/KVA",null,null,null,null,null,null,{"$f":"H72*(1+$E$76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2022/23 (Yr 10) ",null,null,null,{"$f":"G25","v":{"$error":"#DIV/0!"}}]
["c/kWh",null,{"$f":"C71*(1+$E$79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C80","v":{"$error":"#DIV/0!"}},{"$f":"K80","v":{"$error":"#DIV/0!"}}]
["R/KVA",null,null,null,null,null,null,{"$f":"H72*(1+$E$79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"Fixed Charge Scenario",null,"Non fixed charge scenario"]
[null,null,"Year",null,null,null,"Block 2 IBT","Block 1 IBT"]
[null,null,0,"Residential tariff",{"$f":"Input!D117","v":0},null,{"$f":"Input!C117","v":0},{"$f":"Input!B117","v":0}]
[null,null,null,"Charge kwp/day",{"$f":"Input!D120","v":0},null,0]
[null,null,3,null,"Fixed Charge Scenario",null,"Non fixed charge scenario"]
[null,null,null,"Residential tariff",{"$f":"E85*(1+E73)","v":{"$error":"#DIV/0!"}},null,{"$f":"G85*(1+E73)","v":{"$error":"#DIV/0!"}},{"$f":"H85*(1+E73)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Charge kwp/day",{"$f":"E86*(1+E73)","v":{"$error":"#DIV/0!"}},null,0]
[null,null,5,null,"Fixed Charge Scenario",null,"Non fixed charge scenario"]
[null,null,null,"Residential tariff",{"$f":"E85*(1+E76)","v":{"$error":"#DIV/0!"}},null,{"$f":"G85*(1+E76)","v":{"$error":"#DIV/0!"}},{"$f":"H85*(1+E76)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Charge kwp/day",{"$f":"E86*(1+E76)","v":{"$error":"#DIV/0!"}},null,0]
[null,null,10,null,"Fixed Charge Scenario",null,"Non fixed charge scenario"]
[null,null,null,"Residential tariff",{"$f":"E85*(1+E79)","v":{"$error":"#DIV/0!"}},null,{"$f":"G85*(1+E79)","v":{"$error":"#DIV/0!"}},{"$f":"H85*(1+E79)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Charge kwp/day",{"$f":"E86*(1+E79)","v":{"$error":"#DIV/0!"}},null,0]

{"sheet":"Results","index":4,"n_rows":112,"n_cols":29,"rows_kept":112,"cut":false,"hidden":false,"merged":[[28,1,28,4],[28,5,28,7],[28,8,28,10],[3,5,3,7],[3,1,3,4],[12,1,12,4],[12,5,12,7],[3,8,3,10],[12,8,12,10],[28,15,29,15],[12,15,13,15],[3,15,4,15],[3,11,4,11],[3,12,4,12],[3,13,4,13],[28,11,29,11],[28,12,29,12],[28,13,29,13],[12,11,13,11],[12,12,13,12],[12,13,13,13]]}
["Results detailed"]
[]
[null,"Revenue loss (R)"]
[null,"Residential",null,null,null,"Commercial",null,null,"Industrial",null,null,"Landfill gas","Load bal.","Street & Traffic lights",null,"All interv. (no fixed Charge)"]
["year","Res PV fixed charge ","Res PV no fixed charge","SWHs","Other res EE*",null,"Comm PV no fixed charge","Commercial EE",null,"Ind PV no fixed charge","Industr EE"]
[0,4742.0879880091015,-889.67967270853569,-1260.8188071921613,-600.42614259806919,null,-4967.4543376445945,-2164.6781597033773,null,-124498.87656543833,-11367.318881505831,0,0,35044078.632750079,null,34898329.380183339]
[3,2542464.8761435123,-480818.63204714807,-13547273.453191919,-6454005.0729613667,null,-2006922.7608885949,-2909630.1807643692,null,-13669264.541831292,-4608797.8592051128,0,0,47687719.516899034,null,4011007.016010006]
[5,9125088.9795333408,-1945781.7397917726,-55069218.440747023,-26227776.957337722,null,-8140612.868804032,-11820296.733858583,null,-55032650.020981692,-18646277.340084992,0,0,58228537.204970956,null,-118602764.92915875,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!B5","v":0.100000009}]
[10,43304171.004688397,-8023314.5955572538,-228776342.31310862,-108880446.98069705,null,-33811030.267580234,-49098946.024451338,null,-245455295.09019071,-76941971.141639292,0,0,95510803.83041051,null,-642748944.99040389]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!E5","v":0.100000009}]
[null,"Revenue loss (of total revenue) %"]
[null,"Residential",null,null,null,"Commercial",null,null,"Industrial",null,null,"Landfill gas","Load bal.","Street & Traffic lights",null,"All interv. (no fixed Charge)"]
["year","Res PV fixed charge ","Res PV no fixed charge","SWHs","Other res EE*",null,"Comm PV no fixed charge","Commercial EE",null,"Ind PV no fixed charge","Industr EE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!G5","v":0.100000009}]
[0,{"$f":"B6/B22","v":{"$error":"#DIV/0!"}},{"$f":"C6/$B22","v":{"$error":"#DIV/0!"}},{"$f":"D6/$B22","v":{"$error":"#DIV/0!"}},{"$f":"E6/$B22","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P6/$B22","v":{"$error":"#DIV/0!"}}]
[3,{"$f":"B7/B23","v":{"$error":"#DIV/0!"}},{"$f":"C7/$B23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P7/$B23","v":{"$error":"#DIV/0!"}}]
[5,{"$f":"B8/B24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P8/$B24","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"B9/B25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P9/$B25","v":{"$error":"#DIV/0!"}}]
[]
[null,"Bulk purchases vs operational revenue"]
["year","Total revenue*","Bulk purchase %*","Op revenue %","Op revenue est"]
[0,{"$f":"Projections!B34","v":0},0.63,{"$f":"1-C22","v":0.37},{"$f":"D22*B22","v":0}]
[3,{"$f":"Projections!E38","v":{"$error":"#DIV/0!"}},{"$f":"Projections!R17","v":{"$error":"#DIV/0!"}},{"$f":"1-C23","v":{"$error":"#DIV/0!"}},{"$f":"D23*B23","v":{"$error":"#DIV/0!"}}]
[5,{"$f":"Projections!E40","v":{"$error":"#DIV/0!"}},{"$f":"Projections!R25","v":{"$error":"#DIV/0!"}},{"$f":"1-C24","v":{"$error":"#DIV/0!"}},{"$f":"D24*B24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!C5","v":0.100000009}]
[10,{"$f":"Projections!E45","v":{"$error":"#DIV/0!"}},{"$f":"Projections!R45","v":{"$error":"#DIV/0!"}},{"$f":"1-C25","v":{"$error":"#DIV/0!"}},{"$f":"D25*B25","v":{"$error":"#DIV/0!"}}]
[null,"* Total revenue from 'Projections' worksheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!D5","v":0.100000009}]
[null,"Revenue loss (of operational revenue) %"]
[null,"Residential",null,null,null,"Commercial",null,null,"Industrial",null,null,"Landfill gas","Load bal.","Street & Traffic lights",null,"All interv. (no fixed Charge)"]
["year","Res PV fixed charge ","Res PV no fixed charge","SWHs","Other res EE*",null,"Comm PV no fixed charge","Commercial EE",null,"Ind PV no fixed charge","Industr EE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!D5","v":0.100000009}]
[0,{"$f":"B6/E22","v":{"$error":"#DIV/0!"}},{"$f":"C6/$E$22","v":{"$error":"#DIV/0!"}},{"$f":"D6/$E22","v":{"$error":"#DIV/0!"}},{"$f":"E6/$E22","v":{"$error":"#DIV/0!"}},null,{"$f":"G6/$E22","v":{"$error":"#DIV/0!"}},{"$f":"H6/$E22","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/$E22","v":{"$error":"#DIV/0!"}},{"$f":"K6/$E22","v":{"$error":"#DIV/0!"}},{"$f":"L6/$E22","v":{"$error":"#DIV/0!"}},{"$f":"M6/$E22","v":{"$error":"#DIV/0!"}},{"$f":"N6/$E22","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/$E22","v":{"$error":"#DIV/0!"}}]
[3,{"$f":"B7/E23","v":{"$error":"#DIV/0!"}},{"$f":"C7/E23","v":{"$error":"#DIV/0!"}},{"$f":"D7/$E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"K7/$E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P7/$E23","v":{"$error":"#DIV/0!"}}]
[5,{"$f":"B8/E24","v":{"$error":"#DIV/0!"}},{"$f":"C8/E24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P8/$E24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!D5","v":0.100000009}]
[10,{"$f":"B9/E25","v":{"$error":"#DIV/0!"}},{"$f":"C9/E25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"N9/$E25","v":{"$error":"#DIV/0!"}},null,{"$f":"P9/$E25","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!F5","v":0.100000009}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!H5","v":0.100000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I5","v":0.100000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J5","v":0.100000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!K5","v":0.100000009}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!L5","v":0.100000009}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!M5","v":0.100000009}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!G85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!G85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!D56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!D74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!C56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!C74","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!E74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!E56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!G56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!G74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!F56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!F74","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!Q74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!Q56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!Q56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!Q74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!P56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!P74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!H74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!H56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!H57","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!H75","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I57","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I75","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!K74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!K56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!L74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!L56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J57","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J75","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!M74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!M56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!N74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!N56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!O74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!O56","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!M53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!M75","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!I38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!J38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!K36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Projections!E38","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary","index":5,"n_rows":214,"n_cols":33,"rows_kept":214,"cut":false,"hidden":false,"merged":[[41,14,41,16],[42,14,42,16],[43,14,43,16],[41,17,41,19],[42,17,42,19],[43,17,43,19],[41,20,41,22],[41,23,41,25],[42,20,42,22],[42,23,42,25],[43,20,43,22],[43,23,43,25],[67,1,68,1],[73,1,74,1],[60,1,61,1],[154,4,154,5],[117,0,117,1],[204,4,204,5],[204,8,204,10],[205,4,205,5],[205,8,205,10],[193,4,193,5],[193,8,193,10],[194,4,194,5],[194,8,194,10],[137,13,137,14],[138,13,138,14],[182,4,182,5],[182,8,182,10],[183,4,183,5],[183,8,183,10],[175,8,175,10],[176,4,176,5],[176,8,176,10],[155,4,155,5],[154,8,154,10],[155,8,155,10],[175,4,175,5]]}
["City electricity load profile (MW) and revenue impact analysis",null,null,null,null,null,null,null,null,null,null,null,null,"Weekday"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","Residential",{"$f":"Input!B10","v":0},"kwh yearly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial buildings",{"$f":"Input!B11","v":0},"kwh yearly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial  ",{"$f":"Input!B12","v":0},"kwh yearly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. sys",{"$f":"Projections!B7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWp/sys",{"$f":"Input!B56","v":2},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. sys",{"$f":"Projections!E7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWp/sys",{"$f":"Input!B57","v":4.5},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. sys",{"$f":"Projections!G7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWp/sys",{"$f":"Input!B58","v":250},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfill gas"]
[null,null,"off pk","off pk","off pk","off pk","off pk","off pk","std","peak","peak","peak","std","std","std","std","std","std","std","std","peak","peak","std","std","off pk","off pk",null,"Installed MW",{"$f":"Input!B61","v":0},"MW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av Generation cost ",{"$f":"Input!B62","v":0},"c/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load balancing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily energy gen",{"$f":"Input!B65","v":0},"MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily energy use",{"$f":"Input!B66","v":0},"MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential water heating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No SWHs",{"$f":"Projections!C7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand / cyl",3,"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential cooking to gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No hhs to gas",{"$f":"Projections!D7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW avoided per hh",2,"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential LED downlighters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No lights",{"$f":"Projections!D7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per light",40,"watts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential showrhd, geyser blk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No installations",{"$f":"Projections!D7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per install",0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Customers",{"$f":"Projections!F7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av demand/customer",{"$f":"Input!B11/Input!E11/365*5/68","v":{"$error":"#DIV/0!"}},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per customer",{"$f":"AC37/10","v":{"$error":"#DIV/0!"}},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial load reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No customers LV",{"$f":"Projections!H7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"daily (wkday)",null,null,"daily (wkend)",null,null,"monthly",null,null,"Annual",null,null,"No customers MV",{"$f":"Projections!I7","v":1}]
["Revenue Impact",null,null,null,null,null,null,null,null,null,null,null,null,"Loss from interventions - low demand (summer):",{"$f":"AA211","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Summ weekend'!AA190","v":{"$error":"#DIV/0!"}},null,null,{"$f":"X42/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(O42*251+R42*114)*0.75","v":{"$error":"#DIV/0!"}},null,null,null,"No customers MV TOU",{"$f":"Projections!J7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No customers HV TOU",{"$f":"Projections!K7","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss from interventions - hi demand (winter)*:",{"$f":"AA213","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Summ weekend'!AA192","v":{"$error":"#DIV/0!"}},null,null,{"$f":"X44/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(O44*251+R44*114)*0.25","v":{"$error":"#DIV/0!"}},null,null,null,"Av demand/cust (pk)",600,"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (loss) from interventions - average over year:",{"$f":"X42+X44","v":{"$error":"#DIV/0!"}},null,null,null,null,"Savings per customer",0.05,"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City elec revenue:",{"$f":"AC112","v":{"$error":"#DIV/0!"}},null,null,null,null,"Streetlights"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact on revenue:",{"$f":"W45/W46","v":{"$error":"#DIV/0!"}},null,null,null,null,"No lights",{"$f":"Projections!L7","v":1}]
["Hourly load impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per light",55,"watts"]
["hr",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,"Traffic lights"]
["Nett MW purchas frm Eskom (sum)",null,{"$f":"(C52-C54-C77-C94-C63)","v":{"$error":"#DIV/0!"}},{"$f":"(D52-D54-D77-D94-D63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"No lights on",{"$f":"Projections!M7","v":1}]
["Nett MW purchas frm Eskom (wint)",null,{"$f":"(C53-C55-C78-C94-C63)","v":{"$error":"#DIV/0!"}},{"$f":"(D53-D55-D78-D94-D63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Av demand/light",75,"watts"]
["Original Demand MW (sum)",null,{"$f":"'Load profiles'!B5","v":0},{"$f":"'Load profiles'!C5","v":0},{"$f":"'Load profiles'!D5","v":0},{"$f":"'Load profiles'!E5","v":0},{"$f":"'Load profiles'!F5","v":0},{"$f":"'Load profiles'!G5","v":0},{"$f":"'Load profiles'!H5","v":0},{"$f":"'Load profiles'!I5","v":0},{"$f":"'Load profiles'!J5","v":0},{"$f":"'Load profiles'!K5","v":0},{"$f":"'Load profiles'!L5","v":0},{"$f":"'Load profiles'!M5","v":0},{"$f":"'Load profiles'!N5","v":0},{"$f":"'Load profiles'!O5","v":0},{"$f":"'Load profiles'!P5","v":0},{"$f":"'Load profiles'!Q5","v":0},{"$f":"'Load profiles'!R5","v":0},{"$f":"'Load profiles'!S5","v":0},{"$f":"'Load profiles'!T5","v":0},{"$f":"'Load profiles'!U5","v":0},{"$f":"'Load profiles'!V5","v":0},{"$f":"'Load profiles'!W5","v":0},{"$f":"'Load profiles'!X5","v":0},{"$f":"'Load profiles'!Y5","v":0},null,"Savings per light",60,"watts"]
["Original Demand MW (wint)",null,{"$f":"'Load profiles'!B4","v":0},{"$f":"'Load profiles'!C4","v":0},{"$f":"'Load profiles'!D4","v":0},{"$f":"'Load profiles'!E4","v":0},{"$f":"'Load profiles'!F4","v":0},{"$f":"'Load profiles'!G4","v":0},{"$f":"'Load profiles'!H4","v":0},{"$f":"'Load profiles'!I4","v":0},{"$f":"'Load profiles'!J4","v":0},{"$f":"'Load profiles'!K4","v":0},{"$f":"'Load profiles'!L4","v":0},{"$f":"'Load profiles'!M4","v":0},{"$f":"'Load profiles'!N4","v":0},{"$f":"'Load profiles'!O4","v":0},{"$f":"'Load profiles'!P4","v":0},{"$f":"'Load profiles'!Q4","v":0},{"$f":"'Load profiles'!R4","v":0},{"$f":"'Load profiles'!S4","v":0},{"$f":"'Load profiles'!T4","v":0},{"$f":"'Load profiles'!U4","v":0},{"$f":"'Load profiles'!V4","v":0},{"$f":"'Load profiles'!W4","v":0},{"$f":"'Load profiles'!X4","v":0},{"$f":"'Load profiles'!Y4","v":0},null,"Tariffs"]
["PV generation (summer)",null,{"$f":"C57+C64+C70","v":0},{"$f":"D57+D64+D70","v":0},0,0,0,0,2.0780314878865902E-5,1.922179126295096E-4,4.9237801643535039E-4,8.0090796928962329E-4,1.0670114459328782E-3,1.2667333611575339E-3,1.360533393596859E-3,1.3593789316591442E-3,1.2456644307942395E-3,1.0268938935972898E-3,7.4722548918588648E-4,4.4562230795790214E-4,1.7403513711050192E-4,2.0203083910008512E-5,0,0,0,0,null,"Residential"]
["PV generation (winter)",null,{"$f":"C58+C65+C71","v":0},{"$f":"D58+D65+D71","v":0},0,0,0,0,0,1.7504135308072198E-5,2.888182325831913E-4,7.2801290031300286E-4,1.1266297998286468E-3,1.4226088150378678E-3,1.5801460328105177E-3,1.5682113951004685E-3,1.417039317439845E-3,1.0422916933442992E-3,7.2403468774298639E-4,2.8404437749917163E-4,1.5912850280065635E-5,0,0,0,0,0,null,"Tariff (winter)",{"$f":"Projections!E94","v":{"$error":"#DIV/0!"}},"c/kWh"]
[null,"Yes=1 /No=0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff (summer)",{"$f":"Projections!E94","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV (MW) summer",1,{"$f":"'RE generation'!C3*$B$57","v":0},{"$f":"'RE generation'!D3*$B$57","v":0},{"$f":"'RE generation'!E3*$B$57","v":0},{"$f":"'RE generation'!F3*$B$57","v":0},{"$f":"'RE generation'!G3*$B$57","v":0},{"$f":"'RE generation'!H3*$B$57","v":0},{"$f":"'RE generation'!I3*$B$57","v":2.0780314878865902E-5},{"$f":"'RE generation'!J3*$B$57","v":1.922179126295096E-4},{"$f":"'RE generation'!K3*$B$57","v":4.9237801643535039E-4},{"$f":"'RE generation'!L3*$B$57","v":8.0090796928962329E-4},{"$f":"'RE generation'!M3*$B$57","v":1.0670114459328782E-3},{"$f":"'RE generation'!N3*$B$57","v":1.2667333611575339E-3},{"$f":"'RE generation'!O3*$B$57","v":1.360533393596859E-3},{"$f":"'RE generation'!P3*$B$57","v":1.3593789316591442E-3},{"$f":"'RE generation'!Q3*$B$57","v":1.2456644307942395E-3},{"$f":"'RE generation'!R3*$B$57","v":1.0268938935972898E-3},{"$f":"'RE generation'!S3*$B$57","v":7.4722548918588648E-4},{"$f":"'RE generation'!T3*$B$57","v":4.4562230795790214E-4},{"$f":"'RE generation'!U3*$B$57","v":1.7403513711050192E-4},{"$f":"'RE generation'!V3*$B$57","v":2.0203083910008512E-5},{"$f":"'RE generation'!W3*$B$57","v":0},{"$f":"'RE generation'!X3*$B$57","v":0},{"$f":"'RE generation'!Y3*$B$57","v":0},{"$f":"'RE generation'!Z3*$B$57","v":0},null,"PV daily charge",{"$f":"Projections!E95*Summary!AC9","v":{"$error":"#DIV/0!"}},"R/day"]
["Resid PV (MW) winter",1,{"$f":"'RE generation'!C5*$B$58","v":0},{"$f":"'RE generation'!D5*$B$58","v":0},{"$f":"'RE generation'!E5*$B$58","v":0},{"$f":"'RE generation'!F5*$B$58","v":0},{"$f":"'RE generation'!G5*$B$58","v":0},{"$f":"'RE generation'!H5*$B$58","v":0},{"$f":"'RE generation'!I5*$B$58","v":0},{"$f":"'RE generation'!J5*$B$58","v":1.7504135308072198E-5},{"$f":"'RE generation'!K5*$B$58","v":2.888182325831913E-4},{"$f":"'RE generation'!L5*$B$58","v":7.2801290031300286E-4},{"$f":"'RE generation'!M5*$B$58","v":1.1266297998286468E-3},{"$f":"'RE generation'!N5*$B$58","v":1.4226088150378678E-3},{"$f":"'RE generation'!O5*$B$58","v":1.5801460328105177E-3},{"$f":"'RE generation'!P5*$B$58","v":1.5682113951004685E-3},{"$f":"'RE generation'!Q5*$B$58","v":1.417039317439845E-3},{"$f":"'RE generation'!R5*$B$58","v":1.0422916933442992E-3},{"$f":"'RE generation'!S5*$B$58","v":7.2403468774298639E-4},{"$f":"'RE generation'!T5*$B$58","v":2.8404437749917163E-4},{"$f":"'RE generation'!U5*$B$58","v":1.5912850280065635E-5},{"$f":"'RE generation'!V5*$B$58","v":0},{"$f":"'RE generation'!W5*$B$58","v":0},{"$f":"'RE generation'!X5*$B$58","v":0},{"$f":"'RE generation'!Y5*$B$58","v":0},{"$f":"'RE generation'!Z5*$B$58","v":0},null,"PV resale tariff (summer)",{"$f":"Projections!D64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Net metering summer (MW)",1,{"$f":"IF('Net metering'!AK96>0,0,'Net metering'!AK96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL96>0,0,'Net metering'!AL96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM96>0,0,'Net metering'!AM96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN96>0,0,'Net metering'!AN96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO96>0,0,'Net metering'!AO96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP96>0,0,'Net metering'!AP96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ96>0,0,'Net metering'!AQ96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR96>0,0,'Net metering'!AR96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS96>0,0,'Net metering'!AS96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AT96>0,0,'Net metering'!AT96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AU96>0,0,'Net metering'!AU96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AV96>0,0,'Net metering'!AV96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AW96>0,0,'Net metering'!AW96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AX96>0,0,'Net metering'!AX96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AY96>0,0,'Net metering'!AY96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AZ96>0,0,'Net metering'!AZ96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BA96>0,0,'Net metering'!BA96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BB96>0,0,'Net metering'!BB96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BC96>0,0,'Net metering'!BC96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BD96>0,0,'Net metering'!BD96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BE96>0,0,'Net metering'!BE96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BF96>0,0,'Net metering'!BF96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BG96>0,0,'Net metering'!BG96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BH96>0,0,'Net metering'!BH96*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},null,"PV resale tariff (winter)",{"$f":"Projections!D80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Net metering winter (MW)",1,{"$f":"IF('Net metering'!AK97>0,0,'Net metering'!AK97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL97>0,0,'Net metering'!AL97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM97>0,0,'Net metering'!AM97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN97>0,0,'Net metering'!AN97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO97>0,0,'Net metering'!AO97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP97>0,0,'Net metering'!AP97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ97>0,0,'Net metering'!AQ97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR97>0,0,'Net metering'!AR97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS97>0,0,'Net metering'!AS97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AT97>0,0,'Net metering'!AT97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AU97>0,0,'Net metering'!AU97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AV97>0,0,'Net metering'!AV97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AW97>0,0,'Net metering'!AW97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AX97>0,0,'Net metering'!AX97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AY97>0,0,'Net metering'!AY97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AZ97>0,0,'Net metering'!AZ97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BA97>0,0,'Net metering'!BA97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BB97>0,0,'Net metering'!BB97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BC97>0,0,'Net metering'!BC97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BD97>0,0,'Net metering'!BD97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BE97>0,0,'Net metering'!BE97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BF97>0,0,'Net metering'!BF97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BG97>0,0,'Net metering'!BG97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BH97>0,0,'Net metering'!BH97*-Summary!$B$59)/1000","v":{"$error":"#DIV/0!"}},null,"PV feed-in tariff (summer)",{"$f":"Projections!C64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV used internally (summer)","x",{"$f":"C57-C59","v":{"$error":"#DIV/0!"}},{"$f":"D57-D59","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"PV feed-in charge (winter) ",{"$f":"Projections!C80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV used internally (winter)",null,{"$f":"C58-C60","v":{"$error":"#DIV/0!"}},{"$f":"D58-D60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O58-O60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Commercial"]
["Landfill gas (MW)",0,{"$f":"'RE generation'!C54*$B$63","v":0},{"$f":"'RE generation'!D54*$B$63","v":0},{"$f":"'RE generation'!E54*$B$63","v":0},{"$f":"'RE generation'!F54*$B$63","v":0},{"$f":"'RE generation'!G54*$B$63","v":0},{"$f":"'RE generation'!H54*$B$63","v":0},{"$f":"'RE generation'!I54*$B$63","v":0},{"$f":"'RE generation'!J54*$B$63","v":0},{"$f":"'RE generation'!K54*$B$63","v":0},{"$f":"'RE generation'!L54*$B$63","v":0},{"$f":"'RE generation'!M54*$B$63","v":0},{"$f":"'RE generation'!N54*$B$63","v":0},{"$f":"'RE generation'!O54*$B$63","v":0},{"$f":"'RE generation'!P54*$B$63","v":0},{"$f":"'RE generation'!Q54*$B$63","v":0},{"$f":"'RE generation'!R54*$B$63","v":0},{"$f":"'RE generation'!S54*$B$63","v":0},{"$f":"'RE generation'!T54*$B$63","v":0},{"$f":"'RE generation'!U54*$B$63","v":0},{"$f":"'RE generation'!V54*$B$63","v":0},{"$f":"'RE generation'!W54*$B$63","v":0},{"$f":"'RE generation'!X54*$B$63","v":0},{"$f":"'RE generation'!Y54*$B$63","v":0},{"$f":"'RE generation'!Z54*$B$63","v":0},null,"Tariff (winter)",{"$f":"Projections!E80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV (MW) summer",0,{"$f":"'RE generation'!C26*$B$64","v":0},{"$f":"'RE generation'!D26*$B$64","v":0},{"$f":"'RE generation'!E26*$B$64","v":0},{"$f":"'RE generation'!F26*$B$64","v":0},{"$f":"'RE generation'!G26*$B$64","v":0},{"$f":"'RE generation'!H26*$B$64","v":0},{"$f":"'RE generation'!I26*$B$64","v":0},{"$f":"'RE generation'!J26*$B$64","v":0},{"$f":"'RE generation'!K26*$B$64","v":0},{"$f":"'RE generation'!L26*$B$64","v":0},{"$f":"'RE generation'!M26*$B$64","v":0},{"$f":"'RE generation'!N26*$B$64","v":0},{"$f":"'RE generation'!O26*$B$64","v":0},{"$f":"'RE generation'!P26*$B$64","v":0},{"$f":"'RE generation'!Q26*$B$64","v":0},{"$f":"'RE generation'!R26*$B$64","v":0},{"$f":"'RE generation'!S26*$B$64","v":0},{"$f":"'RE generation'!T26*$B$64","v":0},{"$f":"'RE generation'!U26*$B$64","v":0},{"$f":"'RE generation'!V26*$B$64","v":0},{"$f":"'RE generation'!W26*$B$64","v":0},{"$f":"'RE generation'!X26*$B$64","v":0},{"$f":"'RE generation'!Y26*$B$64","v":0},{"$f":"'RE generation'!Z26*$B$64","v":0},null,"Tariff (summer)",{"$f":"Projections!E64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV (MW) winter",0,{"$f":"'RE generation'!C28*$B$65","v":0},{"$f":"'RE generation'!D28*$B$65","v":0},{"$f":"'RE generation'!E28*$B$65","v":0},{"$f":"'RE generation'!F28*$B$65","v":0},{"$f":"'RE generation'!G28*$B$65","v":0},{"$f":"'RE generation'!H28*$B$65","v":0},{"$f":"'RE generation'!I28*$B$65","v":0},{"$f":"'RE generation'!J28*$B$65","v":0},{"$f":"'RE generation'!K28*$B$65","v":0},{"$f":"'RE generation'!L28*$B$65","v":0},{"$f":"'RE generation'!M28*$B$65","v":0},{"$f":"'RE generation'!N28*$B$65","v":0},{"$f":"'RE generation'!O28*$B$65","v":0},{"$f":"'RE generation'!P28*$B$65","v":0},{"$f":"'RE generation'!Q28*$B$65","v":0},{"$f":"'RE generation'!R28*$B$65","v":0},{"$f":"'RE generation'!S28*$B$65","v":0},{"$f":"'RE generation'!T28*$B$65","v":0},{"$f":"'RE generation'!U28*$B$65","v":0},{"$f":"'RE generation'!V28*$B$65","v":0},{"$f":"'RE generation'!W28*$B$65","v":0},{"$f":"'RE generation'!X28*$B$65","v":0},{"$f":"'RE generation'!Y28*$B$65","v":0},{"$f":"'RE generation'!Z28*$B$65","v":0},null,"PV daily charge",0,"R/day"]
["Net metering summer (MW)",0,{"$f":"IF('Net metering'!V203>0,0,'Net metering'!V203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W203>0,0,'Net metering'!W203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X203>0,0,'Net metering'!X203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y203>0,0,'Net metering'!Y203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z203>0,0,'Net metering'!Z203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA203>0,0,'Net metering'!AA203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB203>0,0,'Net metering'!AB203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC203>0,0,'Net metering'!AC203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD203>0,0,'Net metering'!AD203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE203>0,0,'Net metering'!AE203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF203>0,0,'Net metering'!AF203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG203>0,0,'Net metering'!AG203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH203>0,0,'Net metering'!AH203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI203>0,0,'Net metering'!AI203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ203>0,0,'Net metering'!AJ203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK203>0,0,'Net metering'!AK203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL203>0,0,'Net metering'!AL203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM203>0,0,'Net metering'!AM203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN203>0,0,'Net metering'!AN203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO203>0,0,'Net metering'!AO203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP203>0,0,'Net metering'!AP203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ203>0,0,'Net metering'!AQ203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR203>0,0,'Net metering'!AR203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS203>0,0,'Net metering'!AS203*-Summary!$B$66)/1000","v":{"$error":"#DIV/0!"}},null,"PV resale tariff (summer)",{"$f":"Projections!G64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Net metering winter (MW)",0,{"$f":"IF('Net metering'!V204>0,0,'Net metering'!V204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W204>0,0,'Net metering'!W204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X204>0,0,'Net metering'!X204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y204>0,0,'Net metering'!Y204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z204>0,0,'Net metering'!Z204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA204>0,0,'Net metering'!AA204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB204>0,0,'Net metering'!AB204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC204>0,0,'Net metering'!AC204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD204>0,0,'Net metering'!AD204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE204>0,0,'Net metering'!AE204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF204>0,0,'Net metering'!AF204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG204>0,0,'Net metering'!AG204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH204>0,0,'Net metering'!AH204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI204>0,0,'Net metering'!AI204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ204>0,0,'Net metering'!AJ204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK204>0,0,'Net metering'!AK204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL204>0,0,'Net metering'!AL204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM204>0,0,'Net metering'!AM204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN204>0,0,'Net metering'!AN204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO204>0,0,'Net metering'!AO204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP204>0,0,'Net metering'!AP204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ204>0,0,'Net metering'!AQ204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR204>0,0,'Net metering'!AR204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS204>0,0,'Net metering'!AS204*-Summary!$B$67)/1000","v":{"$error":"#DIV/0!"}},null,"PV resale tariff (winter)",{"$f":"Projections!G80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV used internally (summer)","x",{"$f":"C64-C66","v":{"$error":"#DIV/0!"}},{"$f":"D64-D66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"PV feed-in tariff (summer)",{"$f":"Projections!F64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV used internally (winter)",null,{"$f":"C65-C67","v":{"$error":"#DIV/0!"}},{"$f":"D65-D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"PV feed-in charge (winter) ",{"$f":"Projections!F80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Ind PV (MW) summer",0,{"$f":"'RE generation'!C34*$B$70","v":0},{"$f":"'RE generation'!D34*$B$70","v":0},{"$f":"'RE generation'!E34*$B$70","v":0},{"$f":"'RE generation'!F34*$B$70","v":0},{"$f":"'RE generation'!G34*$B$70","v":0},{"$f":"'RE generation'!H34*$B$70","v":0},{"$f":"'RE generation'!I34*$B$70","v":0},{"$f":"'RE generation'!J34*$B$70","v":0},{"$f":"'RE generation'!K34*$B$70","v":0},{"$f":"'RE generation'!L34*$B$70","v":0},{"$f":"'RE generation'!M34*$B$70","v":0},{"$f":"'RE generation'!N34*$B$70","v":0},{"$f":"'RE generation'!O34*$B$70","v":0},{"$f":"'RE generation'!P34*$B$70","v":0},{"$f":"'RE generation'!Q34*$B$70","v":0},{"$f":"'RE generation'!R34*$B$70","v":0},{"$f":"'RE generation'!S34*$B$70","v":0},{"$f":"'RE generation'!T34*$B$70","v":0},{"$f":"'RE generation'!U34*$B$70","v":0},{"$f":"'RE generation'!V34*$B$70","v":0},{"$f":"'RE generation'!W34*$B$70","v":0},{"$f":"'RE generation'!X34*$B$70","v":0},{"$f":"'RE generation'!Y34*$B$70","v":0},{"$f":"'RE generation'!Z34*$B$70","v":0},null,"Industrial"]
["Ind PV (MW) winter",0,{"$f":"'RE generation'!C36*$B$71","v":0},{"$f":"'RE generation'!D36*$B$71","v":0},{"$f":"'RE generation'!E36*$B$71","v":0},{"$f":"'RE generation'!F36*$B$71","v":0},{"$f":"'RE generation'!G36*$B$71","v":0},{"$f":"'RE generation'!H36*$B$71","v":0},{"$f":"'RE generation'!I36*$B$71","v":0},{"$f":"'RE generation'!J36*$B$71","v":0},{"$f":"'RE generation'!K36*$B$71","v":0},{"$f":"'RE generation'!L36*$B$71","v":0},{"$f":"'RE generation'!M36*$B$71","v":0},{"$f":"'RE generation'!N36*$B$71","v":0},{"$f":"'RE generation'!O36*$B$71","v":0},{"$f":"'RE generation'!P36*$B$71","v":0},{"$f":"'RE generation'!Q36*$B$71","v":0},{"$f":"'RE generation'!R36*$B$71","v":0},{"$f":"'RE generation'!S36*$B$71","v":0},{"$f":"'RE generation'!T36*$B$71","v":0},{"$f":"'RE generation'!U36*$B$71","v":0},{"$f":"'RE generation'!V36*$B$71","v":0},{"$f":"'RE generation'!W36*$B$71","v":0},{"$f":"'RE generation'!X36*$B$71","v":0},{"$f":"'RE generation'!Y36*$B$71","v":0},{"$f":"'RE generation'!Z36*$B$71","v":0},null,"Average Standard Tariff (winter)",{"$f":"Projections!Q80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Net metering summer (MW)",0,{"$f":"IF('Net metering'!V270>0,0,'Net metering'!V270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W270>0,0,'Net metering'!W270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X270>0,0,'Net metering'!X270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y270>0,0,'Net metering'!Y270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z270>0,0,'Net metering'!Z270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA270>0,0,'Net metering'!AA270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB270>0,0,'Net metering'!AB270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC270>0,0,'Net metering'!AC270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD270>0,0,'Net metering'!AD270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE270>0,0,'Net metering'!AE270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF270>0,0,'Net metering'!AF270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG270>0,0,'Net metering'!AG270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH270>0,0,'Net metering'!AH270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI270>0,0,'Net metering'!AI270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ270>0,0,'Net metering'!AJ270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK270>0,0,'Net metering'!AK270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL270>0,0,'Net metering'!AL270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM270>0,0,'Net metering'!AM270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN270>0,0,'Net metering'!AN270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO270>0,0,'Net metering'!AO270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP270>0,0,'Net metering'!AP270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ270>0,0,'Net metering'!AQ270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR270>0,0,'Net metering'!AR270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS270>0,0,'Net metering'!AS270*-Summary!$B$72)/1000","v":{"$error":"#DIV/0!"}},null,"Average Standard Tariff (summer)",{"$f":"Projections!Q64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Net metering winter (MW)",0,{"$f":"IF('Net metering'!V271>0,0,'Net metering'!V271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W271>0,0,'Net metering'!W271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X271>0,0,'Net metering'!X271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y271>0,0,'Net metering'!Y271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z271>0,0,'Net metering'!Z271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA271>0,0,'Net metering'!AA271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB271>0,0,'Net metering'!AB271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC271>0,0,'Net metering'!AC271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD271>0,0,'Net metering'!AD271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE271>0,0,'Net metering'!AE271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF271>0,0,'Net metering'!AF271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG271>0,0,'Net metering'!AG271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH271>0,0,'Net metering'!AH271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI271>0,0,'Net metering'!AI271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ271>0,0,'Net metering'!AJ271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK271>0,0,'Net metering'!AK271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL271>0,0,'Net metering'!AL271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM271>0,0,'Net metering'!AM271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN271>0,0,'Net metering'!AN271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO271>0,0,'Net metering'!AO271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP271>0,0,'Net metering'!AP271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ271>0,0,'Net metering'!AQ271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR271>0,0,'Net metering'!AR271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS271>0,0,'Net metering'!AS271*-Summary!$B$73)/1000","v":{"$error":"#DIV/0!"}},null,"PV daily charge (LV)",0,"R/day"]
["Ind PV used internally (summer)","x",{"$f":"C70-C72","v":{"$error":"#DIV/0!"}},{"$f":"D70-D72","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"PV daily charge (MV)",0,"R/day"]
["Ind PV used internally (winter)",null,{"$f":"C71-C73","v":{"$error":"#DIV/0!"}},{"$f":"D71-D73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"PV daily charge (HV)",0,"R/day"]
["EE savings (average)",null,{"$f":"AVERAGE(C77:C78)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D77:D78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"PV resale tariff summer ",{"$f":"Projections!Q64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["EE savings (summer)",null,{"$f":"C80+C82+C83+C84+C86+C87+C88+C92+C90+C91+C93+C89","v":{"$error":"#DIV/0!"}},{"$f":"D80+D82+D83+D84+D86+D87+D88+D92+D90+D91+D93+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M80+M82+M83+M84+M86+M87+M88+M92+M90+M91+M93+M89","v":{"$error":"#DIV/0!"}},{"$f":"N80+N82+N83+N84+N86+N87+N88+N92+N90+N91+N93+N89","v":{"$error":"#DIV/0!"}},{"$f":"O80+O82+O83+O84+O86+O87+O88+O92+O90+O91+O93+O89","v":{"$error":"#DIV/0!"}},{"$f":"P80+P82+P83+P84+P86+P87+P88+P92+P90+P91+P93+P89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y80+Y82+Y83+Y84+Y86+Y87+Y88+Y92+Y90+Y91+Y93+Y89","v":{"$error":"#DIV/0!"}},{"$f":"Z80+Z82+Z83+Z84+Z86+Z87+Z88+Z92+Z90+Z91+Z93+Z89","v":{"$error":"#DIV/0!"}},null,"PV resale tariff winter ",{"$f":"Projections!Q80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["EE Savings (winter)",null,{"$f":"C81+C82+C83+C85+C86+C87+C88+C92+C90+C91+C93+C89","v":{"$error":"#DIV/0!"}},{"$f":"D81+D82+D83+D85+D86+D87+D88+D92+D90+D91+D93+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M81+M82+M83+M85+M86+M87+M88+M92+M90+M91+M93+M89","v":{"$error":"#DIV/0!"}},{"$f":"N81+N82+N83+N85+N86+N87+N88+N92+N90+N91+N93+N89","v":{"$error":"#DIV/0!"}},{"$f":"O81+O82+O83+O85+O86+O87+O88+O92+O90+O91+O93+O89","v":{"$error":"#DIV/0!"}},{"$f":"P81+P82+P83+P85+P86+P87+P88+P92+P90+P91+P93+P89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y81+Y82+Y83+Y85+Y86+Y87+Y88+Y92+Y90+Y91+Y93+Y89","v":{"$error":"#DIV/0!"}},{"$f":"Z81+Z82+Z83+Z85+Z86+Z87+Z88+Z92+Z90+Z91+Z93+Z89","v":{"$error":"#DIV/0!"}},null,"PV feed-in tariff (summer)",{"$f":"Projections!P64","v":{"$error":"#DIV/0!"}},"c/kWh"]
[null,"Yes=1 /No=0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV feed-in charge (winter) ",{"$f":"Projections!P80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Streetlights (summer)",0,{"$f":"'EE interventions'!B3*$B$80","v":0},{"$f":"'EE interventions'!C3*$B$80","v":0},{"$f":"'EE interventions'!D3*$B$80","v":0},{"$f":"'EE interventions'!E3*$B$80","v":0},{"$f":"'EE interventions'!F3*$B$80","v":0},{"$f":"'EE interventions'!G3*$B$80","v":0},{"$f":"'EE interventions'!H3*$B$80","v":0},{"$f":"'EE interventions'!I3*$B$80","v":0},{"$f":"'EE interventions'!J3*$B$80","v":0},{"$f":"'EE interventions'!K3*$B$80","v":0},{"$f":"'EE interventions'!L3*$B$80","v":0},{"$f":"'EE interventions'!M3*$B$80","v":0},{"$f":"'EE interventions'!N3*$B$80","v":0},{"$f":"'EE interventions'!O3*$B$80","v":0},{"$f":"'EE interventions'!P3*$B$80","v":0},{"$f":"'EE interventions'!Q3*$B$80","v":0},{"$f":"'EE interventions'!R3*$B$80","v":0},{"$f":"'EE interventions'!S3*$B$80","v":0},{"$f":"'EE interventions'!T3*$B$80","v":0},{"$f":"'EE interventions'!U3*$B$80","v":0},{"$f":"'EE interventions'!V3*$B$80","v":0},{"$f":"'EE interventions'!W3*$B$80","v":0},{"$f":"'EE interventions'!X3*$B$80","v":0},{"$f":"'EE interventions'!Y3*$B$80","v":0},null,"LV (winter)",{"$f":"Projections!H80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Streetlights (winter)",0,{"$f":"'EE interventions'!B4*$B$81","v":0},{"$f":"'EE interventions'!C4*$B$81","v":0},{"$f":"'EE interventions'!D4*$B$81","v":0},{"$f":"'EE interventions'!E4*$B$81","v":0},{"$f":"'EE interventions'!F4*$B$81","v":0},{"$f":"'EE interventions'!G4*$B$81","v":0},{"$f":"'EE interventions'!H4*$B$81","v":0},{"$f":"'EE interventions'!I4*$B$81","v":0},{"$f":"'EE interventions'!J4*$B$81","v":0},{"$f":"'EE interventions'!K4*$B$81","v":0},{"$f":"'EE interventions'!L4*$B$81","v":0},{"$f":"'EE interventions'!M4*$B$81","v":0},{"$f":"'EE interventions'!N4*$B$81","v":0},{"$f":"'EE interventions'!O4*$B$81","v":0},{"$f":"'EE interventions'!P4*$B$81","v":0},{"$f":"'EE interventions'!Q4*$B$81","v":0},{"$f":"'EE interventions'!R4*$B$81","v":0},{"$f":"'EE interventions'!S4*$B$81","v":0},{"$f":"'EE interventions'!T4*$B$81","v":0},{"$f":"'EE interventions'!U4*$B$81","v":0},{"$f":"'EE interventions'!V4*$B$81","v":0},{"$f":"'EE interventions'!W4*$B$81","v":0},{"$f":"'EE interventions'!X4*$B$81","v":0},{"$f":"'EE interventions'!Y4*$B$81","v":0},null,"LV (summer)",{"$f":"Projections!H64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Traffic lights",0,{"$f":"'EE interventions'!B5*$B$82","v":0},{"$f":"'EE interventions'!C5*$B$82","v":0},{"$f":"'EE interventions'!D5*$B$82","v":0},{"$f":"'EE interventions'!E5*$B$82","v":0},{"$f":"'EE interventions'!F5*$B$82","v":0},{"$f":"'EE interventions'!G5*$B$82","v":0},{"$f":"'EE interventions'!H5*$B$82","v":0},{"$f":"'EE interventions'!I5*$B$82","v":0},{"$f":"'EE interventions'!J5*$B$82","v":0},{"$f":"'EE interventions'!K5*$B$82","v":0},{"$f":"'EE interventions'!L5*$B$82","v":0},{"$f":"'EE interventions'!M5*$B$82","v":0},{"$f":"'EE interventions'!N5*$B$82","v":0},{"$f":"'EE interventions'!O5*$B$82","v":0},{"$f":"'EE interventions'!P5*$B$82","v":0},{"$f":"'EE interventions'!Q5*$B$82","v":0},{"$f":"'EE interventions'!R5*$B$82","v":0},{"$f":"'EE interventions'!S5*$B$82","v":0},{"$f":"'EE interventions'!T5*$B$82","v":0},{"$f":"'EE interventions'!U5*$B$82","v":0},{"$f":"'EE interventions'!V5*$B$82","v":0},{"$f":"'EE interventions'!W5*$B$82","v":0},{"$f":"'EE interventions'!X5*$B$82","v":0},{"$f":"'EE interventions'!Y5*$B$82","v":0},null,"LV KVA summer",{"$f":"Projections!H65","v":{"$error":"#DIV/0!"}},"R/KVA"]
["Commercial EE",0,{"$f":"'EE interventions'!B8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!C8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!D8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!E8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!F8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!G8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!H8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!I8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!J8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!K8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!L8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!M8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!N8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!O8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!P8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!Q8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!R8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!S8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!T8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!U8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!V8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!W8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!X8*$B$83","v":{"$error":"#DIV/0!"}},{"$f":"'EE interventions'!Y8*$B$83","v":{"$error":"#DIV/0!"}},null,"LV KVA winter",{"$f":"Projections!H81","v":{"$error":"#DIV/0!"}},"R/KVA"]
["Residential SWH (sum)",0,{"$f":"'EE interventions'!B11*$B$84","v":0},{"$f":"'EE interventions'!C11*$B$84","v":0},{"$f":"'EE interventions'!D11*$B$84","v":0},{"$f":"'EE interventions'!E11*$B$84","v":0},{"$f":"'EE interventions'!F11*$B$84","v":0},{"$f":"'EE interventions'!G11*$B$84","v":0},{"$f":"'EE interventions'!H11*$B$84","v":0},{"$f":"'EE interventions'!I11*$B$84","v":0},{"$f":"'EE interventions'!J11*$B$84","v":0},{"$f":"'EE interventions'!K11*$B$84","v":0},{"$f":"'EE interventions'!L11*$B$84","v":0},{"$f":"'EE interventions'!M11*$B$84","v":0},{"$f":"'EE interventions'!N11*$B$84","v":0},{"$f":"'EE interventions'!O11*$B$84","v":0},{"$f":"'EE interventions'!P11*$B$84","v":0},{"$f":"'EE interventions'!Q11*$B$84","v":0},{"$f":"'EE interventions'!R11*$B$84","v":0},{"$f":"'EE interventions'!S11*$B$84","v":0},{"$f":"'EE interventions'!T11*$B$84","v":0},{"$f":"'EE interventions'!U11*$B$84","v":0},{"$f":"'EE interventions'!V11*$B$84","v":0},{"$f":"'EE interventions'!W11*$B$84","v":0},{"$f":"'EE interventions'!X11*$B$84","v":0},{"$f":"'EE interventions'!Y11*$B$84","v":0},null,"MV (winter)",{"$f":"Projections!I80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Residential SWHs (wint)",0,{"$f":"'EE interventions'!B12*$B$85","v":0},{"$f":"'EE interventions'!C12*$B$85","v":0},{"$f":"'EE interventions'!D12*$B$85","v":0},{"$f":"'EE interventions'!E12*$B$85","v":0},{"$f":"'EE interventions'!F12*$B$85","v":0},{"$f":"'EE interventions'!G12*$B$85","v":0},{"$f":"'EE interventions'!H12*$B$85","v":0},{"$f":"'EE interventions'!I12*$B$85","v":0},{"$f":"'EE interventions'!J12*$B$85","v":0},{"$f":"'EE interventions'!K12*$B$85","v":0},{"$f":"'EE interventions'!L12*$B$85","v":0},{"$f":"'EE interventions'!M12*$B$85","v":0},{"$f":"'EE interventions'!N12*$B$85","v":0},{"$f":"'EE interventions'!O12*$B$85","v":0},{"$f":"'EE interventions'!P12*$B$85","v":0},{"$f":"'EE interventions'!Q12*$B$85","v":0},{"$f":"'EE interventions'!R12*$B$85","v":0},{"$f":"'EE interventions'!S12*$B$85","v":0},{"$f":"'EE interventions'!T12*$B$85","v":0},{"$f":"'EE interventions'!U12*$B$85","v":0},{"$f":"'EE interventions'!V12*$B$85","v":0},{"$f":"'EE interventions'!W12*$B$85","v":0},{"$f":"'EE interventions'!X12*$B$85","v":0},{"$f":"'EE interventions'!Y12*$B$85","v":0},null,"MV (summer)",{"$f":"Projections!I64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Residential cook (gas)",0,{"$f":"'EE interventions'!B19*$B$86","v":0},{"$f":"'EE interventions'!C19*$B$86","v":0},{"$f":"'EE interventions'!D19*$B$86","v":0},{"$f":"'EE interventions'!E19*$B$86","v":0},{"$f":"'EE interventions'!F19*$B$86","v":0},{"$f":"'EE interventions'!G19*$B$86","v":0},{"$f":"'EE interventions'!H19*$B$86","v":0},{"$f":"'EE interventions'!I19*$B$86","v":0},{"$f":"'EE interventions'!J19*$B$86","v":0},{"$f":"'EE interventions'!K19*$B$86","v":0},{"$f":"'EE interventions'!L19*$B$86","v":0},{"$f":"'EE interventions'!M19*$B$86","v":0},{"$f":"'EE interventions'!N19*$B$86","v":0},{"$f":"'EE interventions'!O19*$B$86","v":0},{"$f":"'EE interventions'!P19*$B$86","v":0},{"$f":"'EE interventions'!Q19*$B$86","v":0},{"$f":"'EE interventions'!R19*$B$86","v":0},{"$f":"'EE interventions'!S19*$B$86","v":0},{"$f":"'EE interventions'!T19*$B$86","v":0},{"$f":"'EE interventions'!U19*$B$86","v":0},{"$f":"'EE interventions'!V19*$B$86","v":0},{"$f":"'EE interventions'!W19*$B$86","v":0},{"$f":"'EE interventions'!X19*$B$86","v":0},{"$f":"'EE interventions'!Y19*$B$86","v":0},null,"MV KVA summer",{"$f":"Projections!I65","v":{"$error":"#DIV/0!"}},"R/KVA"]
["Residential light (LED downlt)",0,{"$f":"'EE interventions'!B21*$B$87","v":0},{"$f":"'EE interventions'!C21*$B$87","v":0},{"$f":"'EE interventions'!D21*$B$87","v":0},{"$f":"'EE interventions'!E21*$B$87","v":0},{"$f":"'EE interventions'!F21*$B$87","v":0},{"$f":"'EE interventions'!G21*$B$87","v":0},{"$f":"'EE interventions'!H21*$B$87","v":0},{"$f":"'EE interventions'!I21*$B$87","v":0},{"$f":"'EE interventions'!J21*$B$87","v":0},{"$f":"'EE interventions'!K21*$B$87","v":0},{"$f":"'EE interventions'!L21*$B$87","v":0},{"$f":"'EE interventions'!M21*$B$87","v":0},{"$f":"'EE interventions'!N21*$B$87","v":0},{"$f":"'EE interventions'!O21*$B$87","v":0},{"$f":"'EE interventions'!P21*$B$87","v":0},{"$f":"'EE interventions'!Q21*$B$87","v":0},{"$f":"'EE interventions'!R21*$B$87","v":0},{"$f":"'EE interventions'!S21*$B$87","v":0},{"$f":"'EE interventions'!T21*$B$87","v":0},{"$f":"'EE interventions'!U21*$B$87","v":0},{"$f":"'EE interventions'!V21*$B$87","v":0},{"$f":"'EE interventions'!W21*$B$87","v":0},{"$f":"'EE interventions'!X21*$B$87","v":0},{"$f":"'EE interventions'!Y21*$B$87","v":0},null,"MV KVA winter",{"$f":"Projections!I81","v":{"$error":"#DIV/0!"}},"R/KVA"]
["Res showerhd, geyser blankt",0,{"$f":"'EE interventions'!B23*$B$88","v":0},{"$f":"'EE interventions'!C23*$B$88","v":0},{"$f":"'EE interventions'!D23*$B$88","v":0},{"$f":"'EE interventions'!E23*$B$88","v":0},{"$f":"'EE interventions'!F23*$B$88","v":0},{"$f":"'EE interventions'!G23*$B$88","v":0},{"$f":"'EE interventions'!H23*$B$88","v":0},{"$f":"'EE interventions'!I23*$B$88","v":0},{"$f":"'EE interventions'!J23*$B$88","v":0},{"$f":"'EE interventions'!K23*$B$88","v":0},{"$f":"'EE interventions'!L23*$B$88","v":0},{"$f":"'EE interventions'!M23*$B$88","v":0},{"$f":"'EE interventions'!N23*$B$88","v":0},{"$f":"'EE interventions'!O23*$B$88","v":0},{"$f":"'EE interventions'!P23*$B$88","v":0},{"$f":"'EE interventions'!Q23*$B$88","v":0},{"$f":"'EE interventions'!R23*$B$88","v":0},{"$f":"'EE interventions'!S23*$B$88","v":0},{"$f":"'EE interventions'!T23*$B$88","v":0},{"$f":"'EE interventions'!U23*$B$88","v":0},{"$f":"'EE interventions'!V23*$B$88","v":0},{"$f":"'EE interventions'!W23*$B$88","v":0},{"$f":"'EE interventions'!X23*$B$88","v":0},{"$f":"'EE interventions'!Y23*$B$88","v":0},null,"MV TOU (winter) Peak",{"$f":"Projections!J80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Domestic load shifting","x",{"$f":"'EE interventions'!B25","v":0},{"$f":"'EE interventions'!C25","v":0},{"$f":"'EE interventions'!D25","v":0},{"$f":"'EE interventions'!E25","v":0},{"$f":"'EE interventions'!F25","v":0},{"$f":"'EE interventions'!G25","v":0},{"$f":"'EE interventions'!H25","v":0},{"$f":"'EE interventions'!I25","v":0},{"$f":"'EE interventions'!J25","v":0},{"$f":"'EE interventions'!K25","v":0},{"$f":"'EE interventions'!L25","v":0},{"$f":"'EE interventions'!M25","v":0},{"$f":"'EE interventions'!N25","v":0},{"$f":"'EE interventions'!O25","v":0},{"$f":"'EE interventions'!P25","v":0},{"$f":"'EE interventions'!Q25","v":0},{"$f":"'EE interventions'!R25","v":0},{"$f":"'EE interventions'!S25","v":0},{"$f":"'EE interventions'!T25","v":0},{"$f":"'EE interventions'!U25","v":0},{"$f":"'EE interventions'!V25","v":0},{"$f":"'EE interventions'!W25","v":0},{"$f":"'EE interventions'!X25","v":0},{"$f":"'EE interventions'!Y25","v":0},null,"MV TOU (summer) Peak",{"$f":"Projections!J64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indust eff LV",0,{"$f":"'EE interventions'!B26*$B$90","v":0},{"$f":"'EE interventions'!C26*$B$90","v":0},{"$f":"'EE interventions'!D26*$B$90","v":0},{"$f":"'EE interventions'!E26*$B$90","v":0},{"$f":"'EE interventions'!F26*$B$90","v":0},{"$f":"'EE interventions'!G26*$B$90","v":0},{"$f":"'EE interventions'!H26*$B$90","v":0},{"$f":"'EE interventions'!I26*$B$90","v":0},{"$f":"'EE interventions'!J26*$B$90","v":0},{"$f":"'EE interventions'!K26*$B$90","v":0},{"$f":"'EE interventions'!L26*$B$90","v":0},{"$f":"'EE interventions'!M26*$B$90","v":0},{"$f":"'EE interventions'!N26*$B$90","v":0},{"$f":"'EE interventions'!O26*$B$90","v":0},{"$f":"'EE interventions'!P26*$B$90","v":0},{"$f":"'EE interventions'!Q26*$B$90","v":0},{"$f":"'EE interventions'!R26*$B$90","v":0},{"$f":"'EE interventions'!S26*$B$90","v":0},{"$f":"'EE interventions'!T26*$B$90","v":0},{"$f":"'EE interventions'!U26*$B$90","v":0},{"$f":"'EE interventions'!V26*$B$90","v":0},{"$f":"'EE interventions'!W26*$B$90","v":0},{"$f":"'EE interventions'!X26*$B$90","v":0},{"$f":"'EE interventions'!Y26*$B$90","v":0},null,"MV TOU (winter) Std",{"$f":"Projections!K80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indust eff MV",0,{"$f":"'EE interventions'!B27*$B$91","v":0},{"$f":"'EE interventions'!C27*$B$91","v":0},{"$f":"'EE interventions'!D27*$B$91","v":0},{"$f":"'EE interventions'!E27*$B$91","v":0},{"$f":"'EE interventions'!F27*$B$91","v":0},{"$f":"'EE interventions'!G27*$B$91","v":0},{"$f":"'EE interventions'!H27*$B$91","v":0},{"$f":"'EE interventions'!I27*$B$91","v":0},{"$f":"'EE interventions'!J27*$B$91","v":0},{"$f":"'EE interventions'!K27*$B$91","v":0},{"$f":"'EE interventions'!L27*$B$91","v":0},{"$f":"'EE interventions'!M27*$B$91","v":0},{"$f":"'EE interventions'!N27*$B$91","v":0},{"$f":"'EE interventions'!O27*$B$91","v":0},{"$f":"'EE interventions'!P27*$B$91","v":0},{"$f":"'EE interventions'!Q27*$B$91","v":0},{"$f":"'EE interventions'!R27*$B$91","v":0},{"$f":"'EE interventions'!S27*$B$91","v":0},{"$f":"'EE interventions'!T27*$B$91","v":0},{"$f":"'EE interventions'!U27*$B$91","v":0},{"$f":"'EE interventions'!V27*$B$91","v":0},{"$f":"'EE interventions'!W27*$B$91","v":0},{"$f":"'EE interventions'!X27*$B$91","v":0},{"$f":"'EE interventions'!Y27*$B$91","v":0},null,"MV TOU (summer) Std",{"$f":"Projections!K64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indust eff MV TOU",0,{"$f":"'EE interventions'!B28*$B$92","v":0},{"$f":"'EE interventions'!C28*$B$92","v":0},{"$f":"'EE interventions'!D28*$B$92","v":0},{"$f":"'EE interventions'!E28*$B$92","v":0},{"$f":"'EE interventions'!F28*$B$92","v":0},{"$f":"'EE interventions'!G28*$B$92","v":0},{"$f":"'EE interventions'!H28*$B$92","v":0},{"$f":"'EE interventions'!I28*$B$92","v":0},{"$f":"'EE interventions'!J28*$B$92","v":0},{"$f":"'EE interventions'!K28*$B$92","v":0},{"$f":"'EE interventions'!L28*$B$92","v":0},{"$f":"'EE interventions'!M28*$B$92","v":0},{"$f":"'EE interventions'!N28*$B$92","v":0},{"$f":"'EE interventions'!O28*$B$92","v":0},{"$f":"'EE interventions'!P28*$B$92","v":0},{"$f":"'EE interventions'!Q28*$B$92","v":0},{"$f":"'EE interventions'!R28*$B$92","v":0},{"$f":"'EE interventions'!S28*$B$92","v":0},{"$f":"'EE interventions'!T28*$B$92","v":0},{"$f":"'EE interventions'!U28*$B$92","v":0},{"$f":"'EE interventions'!V28*$B$92","v":0},{"$f":"'EE interventions'!W28*$B$92","v":0},{"$f":"'EE interventions'!X28*$B$92","v":0},{"$f":"'EE interventions'!Y28*$B$92","v":0},null,"MV TOU (winter) Off peak",{"$f":"Projections!L80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indust eff HV TOU",0,{"$f":"'EE interventions'!B29*$B$93","v":0},{"$f":"'EE interventions'!C29*$B$93","v":0},{"$f":"'EE interventions'!D29*$B$93","v":0},{"$f":"'EE interventions'!E29*$B$93","v":0},{"$f":"'EE interventions'!F29*$B$93","v":0},{"$f":"'EE interventions'!G29*$B$93","v":0},{"$f":"'EE interventions'!H29*$B$93","v":0},{"$f":"'EE interventions'!I29*$B$93","v":0},{"$f":"'EE interventions'!J29*$B$93","v":0},{"$f":"'EE interventions'!K29*$B$93","v":0},{"$f":"'EE interventions'!L29*$B$93","v":0},{"$f":"'EE interventions'!M29*$B$93","v":0},{"$f":"'EE interventions'!N29*$B$93","v":0},{"$f":"'EE interventions'!O29*$B$93","v":0},{"$f":"'EE interventions'!P29*$B$93","v":0},{"$f":"'EE interventions'!Q29*$B$93","v":0},{"$f":"'EE interventions'!R29*$B$93","v":0},{"$f":"'EE interventions'!S29*$B$93","v":0},{"$f":"'EE interventions'!T29*$B$93","v":0},{"$f":"'EE interventions'!U29*$B$93","v":0},{"$f":"'EE interventions'!V29*$B$93","v":0},{"$f":"'EE interventions'!W29*$B$93","v":0},{"$f":"'EE interventions'!X29*$B$93","v":0},{"$f":"'EE interventions'!Y29*$B$93","v":0},null,"MV TOU (summer) Off peak",{"$f":"Projections!L64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Load balancing",0,{"$f":"$B$94*'Load  Balancing'!B5","v":0},{"$f":"$B$94*'Load  Balancing'!C5","v":0},{"$f":"$B$94*'Load  Balancing'!D5","v":0},{"$f":"$B$94*'Load  Balancing'!E5","v":0},{"$f":"$B$94*'Load  Balancing'!F5","v":0},{"$f":"$B$94*'Load  Balancing'!G5","v":0},{"$f":"$B$94*'Load  Balancing'!H5","v":0},{"$f":"$B$94*'Load  Balancing'!I5","v":0},{"$f":"$B$94*'Load  Balancing'!J5","v":0},{"$f":"$B$94*'Load  Balancing'!K5","v":0},{"$f":"$B$94*'Load  Balancing'!L5","v":0},{"$f":"$B$94*'Load  Balancing'!M5","v":0},{"$f":"$B$94*'Load  Balancing'!N5","v":0},{"$f":"$B$94*'Load  Balancing'!O5","v":0},{"$f":"$B$94*'Load  Balancing'!P5","v":0},{"$f":"$B$94*'Load  Balancing'!Q5","v":0},{"$f":"$B$94*'Load  Balancing'!R5","v":0},{"$f":"$B$94*'Load  Balancing'!S5","v":0},{"$f":"$B$94*'Load  Balancing'!T5","v":0},{"$f":"$B$94*'Load  Balancing'!U5","v":0},{"$f":"$B$94*'Load  Balancing'!V5","v":0},{"$f":"$B$94*'Load  Balancing'!W5","v":0},{"$f":"$B$94*'Load  Balancing'!X5","v":0},{"$f":"$B$94*'Load  Balancing'!Y5","v":0},null,"MV KVA TOU summer",{"$f":"Projections!J65","v":{"$error":"#DIV/0!"}},"R/KVA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV KVA TOU winter",{"$f":"Projections!J81","v":{"$error":"#DIV/0!"}},"R/KVA"]
["Tariffs and revenue calcs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HV TOU (winter) Peak",{"$f":"Projections!M80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Tariff (Megaflex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HV TOU (summer) Peak",{"$f":"Projections!M64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Period",null,"off pk","off pk","off pk","off pk","off pk","off pk","std","peak","peak","peak","std","std","std","std","std","std","std","std","peak","peak","std","std","off pk","off pk",null,"HV TOU (winter) Std",{"$f":"Projections!N80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Low demand c/kWh",null,{"$f":"AC105","v":0},{"$f":"$C$99","v":0},{"$f":"$C$99","v":0},{"$f":"$C$99","v":0},{"$f":"$C$99","v":0},{"$f":"$C$99","v":0},{"$f":"AC107","v":0},{"$f":"AC109","v":0},{"$f":"$J$99","v":0},{"$f":"$J$99","v":0},{"$f":"$I$99","v":0},{"$f":"$I$99","v":0},0,0,0,0,0,0,{"$f":"$J$99","v":0},{"$f":"$J$99","v":0},{"$f":"$I$99","v":0},{"$f":"$I$99","v":0},{"$f":"$C$99","v":0},{"$f":"$C$99","v":0},null,"HV TOU (summer) Std",{"$f":"Projections!N64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Hi demand c/kWh",null,{"$f":"AC106","v":0},{"$f":"$C$100","v":0},{"$f":"$C$100","v":0},{"$f":"$C$100","v":0},{"$f":"$C$100","v":0},{"$f":"$C$100","v":0},{"$f":"AC108","v":0},{"$f":"AC110","v":0},{"$f":"$J$100","v":0},{"$f":"$J$100","v":0},{"$f":"$I$100","v":0},{"$f":"$I$100","v":0},0,0,0,0,0,0,{"$f":"$J$100","v":0},{"$f":"$J$100","v":0},{"$f":"$I$100","v":0},{"$f":"$I$100","v":0},{"$f":"$C$100","v":0},{"$f":"$C$100","v":0},null,"HV TOU (winter) Off peak",{"$f":"Projections!O80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Eskom demand charges:","Winter",{"$f":"AC111","v":0},"R/KVA/mth",null,null,"Summer",{"$f":"AF111","v":0},"R/KVA/mth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HV TOU (summer) Off peak",{"$f":"Projections!O64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Revenue lost from PV feed in tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily loss","HV KVA TOU summer",{"$f":"Projections!M65","v":{"$error":"#DIV/0!"}},"R/KVA"]
["Resid PV feed-in tariff  (summ)",{"$f":"AC60","v":{"$error":"#DIV/0!"}},"c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HV KVA TOU winter",{"$f":"Projections!M81","v":{"$error":"#DIV/0!"}},"R/KVA"]
["Resid PV feed-in tariff (winter)",{"$f":"AC61","v":{"$error":"#DIV/0!"}},"c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eskom tariffs"]
["Resid PV net generation feed-in(summer)",null,{"$f":"C59*$B$103/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D59*$B$103/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W59*$B$103/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C105:Z105)","v":{"$error":"#DIV/0!"}},"Low demand Off peak",{"$f":"Projections!I44","v":0},"c/kWh"]
["Resid PV net generation feed-in (winter)",null,{"$f":"C60*$B$104/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D60*$B$104/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C106:Z106)","v":{"$error":"#DIV/0!"}},"Hi demand Off peak",{"$f":"Projections!J44","v":0},"c/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low demand Std",{"$f":"Projections!I45","v":0},"c/kWh"]
["Comm PV feed-in tariff (summer)",{"$f":"AC68","v":{"$error":"#DIV/0!"}},"c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hi demand Std",{"$f":"Projections!J45","v":0},"c/kWh"]
["Comm PV feed-in tariff (winter)",{"$f":"AC69","v":{"$error":"#DIV/0!"}},"c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low demand Peak",{"$f":"Projections!I46","v":0},"c/kWh"]
["Comm PV net generation feed-in (summer)",null,{"$f":"C66*$B$108/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D66*$B$108/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C110:Z110)","v":{"$error":"#DIV/0!"}},"Hi demand c/kWh Peak",{"$f":"Projections!J46","v":0},"c/kWh"]
["Comm PV net generation feed-in (winter)",null,{"$f":"C67*$B$109/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D67*$B$109/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C111:Z111)","v":{"$error":"#DIV/0!"}},"Demand charges (Winter)",{"$f":"Projections!K44","v":0},"R/KVA/mth","Summer",{"$f":"Projections!L44","v":0},"R/KVA/mth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Revenue",{"$f":"Projections!E45","v":{"$error":"#DIV/0!"}}]
["Indus PV feed-in tariff  (summer)",{"$f":"AC78","v":{"$error":"#DIV/0!"}},"c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution losses",{"$f":"Input!B127","v":5.7000000000000002E-2}]
["Indus PV feed-in tariff  (winter)",{"$f":"AC79","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indus PV net generation feed-in (summer)",null,{"$f":"C72*$B$113/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D72*$B$113/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C115:Z115)","v":{"$error":"#DIV/0!"}}]
["Indus PV net generation feed-in (winter)",null,{"$f":"C73*$B$114/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D73*$B$114/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C116:Z116)","v":{"$error":"#DIV/0!"}}]
[]
["Revenue gained from PV resale"]
["Resid PV resale tariff  (summer)",{"$f":"AC58","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV resale tariff  (winter)",{"$f":"AC59","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV net generation resale (summer)",null,{"$f":"C59*$B$119/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D59*$B$119/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O59*$B$119/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C121:Z121)","v":{"$error":"#DIV/0!"}}]
["Resid PV net generation resale (winter)",null,{"$f":"C60*$B$120/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D60*$B$120/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C122:Z122)","v":{"$error":"#DIV/0!"}}]
[]
["Comm PV resale tariff (summer)",{"$f":"AC66","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV resale tariff (winter)",{"$f":"AC67","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV net generation resale (summer)",null,{"$f":"C66*$B$124/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D66*$B$124/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C126:Z126)","v":{"$error":"#DIV/0!"}}]
["Comm PV net generation resale (winter)",null,{"$f":"C67*$B$125/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D67*$B$125/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C127:Z127)","v":{"$error":"#DIV/0!"}}]
[]
["Indus PV resale tariff  (summer)",{"$f":"AC76","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indus PV resale tariff  (winter)",{"$f":"AC77","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indus PV net generation resale(summer)",null,{"$f":"C72*$B$129/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D72*$B$129/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C131:Z131)","v":{"$error":"#DIV/0!"}}]
["Indus PV net generation resale (winter)",null,{"$f":"C73*$B$130/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D73*$B$130/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C132:Z132)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Financial savings from reduced purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily save"]
["Saving - low demand (kWh related)",null,{"$f":"(C52-C50)*C99/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(D52-D50)*D99/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(P52-P50)*P99/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Q52-Q50)*Q99/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(Z52-Z50)*Z99/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C136:Z136)","v":{"$error":"#DIV/0!"}}]
["Saving - hi demand (kWh related)",null,{"$f":"(C53-C51)*C100/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(D53-D51)*D100/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(P53-P51)*P100/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Q53-Q51)*Q100/100*1000/(1-$AC$113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C137:Z137)","v":{"$error":"#DIV/0!"}}]
["Saving demand kVA",null,"Summer:",null,null,"Original MVAmax:",{"$f":"MAX(C52:Z52)","v":0},null,null,"Final MVAmax:",{"$f":"MAX(C50:Z50)","v":{"$error":"#DIV/0!"}},null,"Saving:",{"$f":"(G138-K138)*1000*$H$101","v":{"$error":"#DIV/0!"}},null,"/mth",null,null,null,null,null,null,null,null,null,"Summer:",{"$f":"N138/30","v":{"$error":"#DIV/0!"}}]
[null,null,"Winter:",null,null,"Original MVAmax:",{"$f":"MAX(C53:Z53)","v":0},null,null,"Final MVAmax:",{"$f":"MAX(C51:Z51)","v":{"$error":"#DIV/0!"}},null,"Saving:",{"$f":"(G139-K139)*1000*$C$101","v":{"$error":"#DIV/0!"}},null,"/mth",null,null,null,null,null,null,null,null,null,"Winter:",{"$f":"N139/30","v":{"$error":"#DIV/0!"}}]
["Municipal Tariffs: Revenue reductions from reduced sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily loss"]
["Revenue loss from PV"]
["Resid PV c/kWh lost (winter)",{"$f":"AC55","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV c/kWh lost (summer)",{"$f":"AC56","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV daily charge",{"$f":"AC57","v":{"$error":"#DIV/0!"}},"R/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT REMOVE"]
["Resid PV revenue loss (summer)",null,{"$f":"(C61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(D61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(E61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(F61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(G61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(H61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(I61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(J61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(K61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(L61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(M61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(N61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(O61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(P61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Q61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(R61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(S61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(T61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(U61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(V61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(W61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(X61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Y61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Z61)*1000*$B$143/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC57>0,'RE generation'!AN35,Summary!AB145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C145:Z145)","v":{"$error":"#DIV/0!"}}]
["Resid PV revenue loss (winter)",null,{"$f":"(C62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(D62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(E62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(F62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(G62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(H62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(I62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(J62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(K62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(L62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(M62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(N62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(O62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(P62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Q62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(R62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(S62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(T62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(U62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(V62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(W62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(X62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Y62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Z62)*1000*$B$142/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC57>0,'RE generation'!AN36,Summary!AB146)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C146:Z146)","v":{"$error":"#DIV/0!"}}]
["Comm PV c/kWh lost (winter)",{"$f":"AC63","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV c/kWh lost (summer)",{"$f":"AC64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV daily charge",{"$f":"AC65*AC12","v":0},"R/day"]
["Comm PV revenue loss (summer)",null,{"$f":"(C68)*1000*$B$148/100","v":{"$error":"#DIV/0!"}},{"$f":"(D68)*1000*$B$148/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C150:Z150)-$B$149*$AC$11*B64","v":{"$error":"#DIV/0!"}}]
["Comm PV revenue loss (winter)",null,{"$f":"(C69)*1000*$B$147/100","v":{"$error":"#DIV/0!"}},{"$f":"(D69)*1000*$B$147/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C151:Z151)-$B$149*$AC$11*B65","v":{"$error":"#DIV/0!"}}]
["Ind PV c/kWh lost (winter)",{"$f":"AC71","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Ind PV c/kWh lost (summer)",{"$f":"AC72","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Ind PV daily charge",{"$f":"AC73*AC15","v":0},"R/day"]
["Ind KVA summer",{"$f":"AC82","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"'Net metering'!J277","v":{"$error":"#DIV/0!"}},null,"KVA charge lost to city/day",null,null,{"$f":"B155/30*G155*B70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L155","v":{"$error":"#DIV/0!"}}]
["Ind KVA winter",{"$f":"AC83","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"'Net metering'!J312","v":{"$error":"#DIV/0!"}},null,"KVA charge lost to city/day",null,null,{"$f":"B156/30*G156*B71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L156","v":{"$error":"#DIV/0!"}}]
["Ind PV revenue loss (summer)",null,{"$f":"(C74)*1000*$B$153/100","v":{"$error":"#DIV/0!"}},{"$f":"(D74)*1000*$B$153/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C157:Z157)-$B$149*$AC$11*B70","v":{"$error":"#DIV/0!"}}]
["Ind PV revenue loss (winter)",null,{"$f":"(C75)*1000*$B$152/100","v":{"$error":"#DIV/0!"}},{"$f":"(D75)*1000*$B$152/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C158:Z158)-$B$149*$AC$11*B71","v":{"$error":"#DIV/0!"}}]
[]
["Landfill gas av generation cost",{"$f":"AC18","v":0},"c/kWh"]
["(revenue loss thro greater expend)",null,{"$f":"C63*1000*$B$160/100*$B$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C161:Z161)","v":0}]
[]
["Revenue loss from EE"]
["Residential tariff (summer)",{"$f":"AC56","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Residential tariff (winter)",{"$f":"AC55","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Res revenue loss (summer)",null,{"$f":"(C84+C86+C87+C88)*1000*$B164/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C166:Z166)","v":{"$error":"#DIV/0!"}}]
["Res revenue loss (winter)",null,{"$f":"(C85+C86+C87+C88)*1000*$B165/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C167:Z167)","v":{"$error":"#DIV/0!"}}]
[]
["Comm (winter)",{"$f":"AC63","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm (summer)",{"$f":"AC64","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm revenue loss summer",null,{"$f":"C83*1000*$B$170/100","v":{"$error":"#DIV/0!"}},{"$f":"D83*1000*$B$170/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C171:Z171)","v":{"$error":"#DIV/0!"}}]
["Comm revenue loss winter",null,{"$f":"C83*1000*$B$169/100","v":{"$error":"#DIV/0!"}},{"$f":"D83*1000*$B$169/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C172:Z172)","v":{"$error":"#DIV/0!"}}]
[]
["LV (winter)",{"$f":"AC80","v":{"$error":"#DIV/0!"}},"c/kWh"]
["LV (summer)",{"$f":"AC81","v":{"$error":"#DIV/0!"}},"c/kWh"]
["LV KVA summer",{"$f":"AC82","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"MAX(C90:Z90)*1000","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B176/30*G176","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L176","v":{"$error":"#DIV/0!"}}]
["LV KVA winter",{"$f":"AC83","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"G176","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B177/30*G177","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L177","v":{"$error":"#DIV/0!"}}]
["LV Indust revenue loss from EE (summer)",null,{"$f":"C90*1000*$B$175/100","v":{"$error":"#DIV/0!"}},{"$f":"D90*1000*$B$175/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C178:Z178)","v":{"$error":"#DIV/0!"}}]
["LV Indust revenue loss from EE (winter)",null,{"$f":"$B$174/100*C90*1000","v":{"$error":"#DIV/0!"}},{"$f":"$B$174/100*D90*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C179:Z179)","v":{"$error":"#DIV/0!"}}]
[]
["MV (winter)",{"$f":"AC84","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV (summer)",{"$f":"AC85","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV KVA summer",{"$f":"AC86","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"MAX(C91:Z91)*1000","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B183/30*G183","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L183","v":{"$error":"#DIV/0!"}}]
["MV KVA winter",{"$f":"AC87","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"G183","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B184/30*G184","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L184","v":{"$error":"#DIV/0!"}}]
["MV Indust revenue loss from EE (summer)",null,{"$f":"(C91*1000*$B$182/100)","v":{"$error":"#DIV/0!"}},{"$f":"(D91*1000*$B$182/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C185:Z185)","v":{"$error":"#DIV/0!"}}]
["MV Indust revenue loss  from EE (winter)",null,{"$f":"(C91*1000*$B$181/100)","v":{"$error":"#DIV/0!"}},{"$f":"(D91*1000*$B$181/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C186:Z186)","v":{"$error":"#DIV/0!"}}]
[]
["MV TOU (winter) Peak",{"$f":"AC88","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV TOU (summer) Peak",{"$error":"#DIV/0!"},"c/kWh"]
["MV TOU (winter) Std",{"$error":"#DIV/0!"},"c/kWh"]
["MV TOU (summer) Std",{"$error":"#DIV/0!"},"c/kWh"]
["MV TOU (winter) Off peak",{"$error":"#DIV/0!"},"c/kWh"]
["MV TOU (summer) Off peak",{"$error":"#DIV/0!"},"c/kWh"]
["MV KVA TOU summer",{"$error":"#DIV/0!"},"R/KVA",null,"Max KVA reduction",null,{"$f":"MAX(C92:Z92)*1000","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B194/30*G194","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L194","v":{"$error":"#DIV/0!"}}]
["MV KVA TOU winter",{"$error":"#DIV/0!"},"R/KVA",null,"Max KVA reduction",null,{"$f":"G194","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B195/30*G195","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L195","v":{"$error":"#DIV/0!"}}]
["MV TOU Indust revenue loss from EE (summer)",null,{"$f":"(C92*1000*$B$193/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I92*1000*$B$191/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J92*1000*$B$189/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K92*1000*$B$189/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L92*1000*$B$189/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M92*1000*$B$191/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U92*1000*$B$189/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V92*1000*$B$189/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W92*1000*$B$191/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X92*1000*$B$191/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y92*1000*$B$193/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z92*1000*$B$193/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C196:Z196)","v":{"$error":"#DIV/0!"}}]
["MV TOU Indust revenue loss  from EE (winter)",null,{"$f":"(C92*1000*$B$192/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I92*1000*$B$190/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J92*1000*$B$188/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K92*1000*$B$188/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L92*1000*$B$188/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M92*1000*$B$190/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U92*1000*$B$188/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V92*1000*$B$188/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W92*1000*$B$190/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X92*1000*$B$190/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y92*1000*$B$192/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z92*1000*$B$192/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C197:Z197)","v":{"$error":"#DIV/0!"}}]
[]
["HV TOU (winter) Peak",{"$f":"AC96","v":{"$error":"#DIV/0!"}},"c/kWh"]
["HV TOU (summer) Peak",{"$error":"#DIV/0!"},"c/kWh"]
["HV TOU (winter) Std",{"$error":"#DIV/0!"},"c/kWh"]
["HV TOU (summer) Std",{"$error":"#DIV/0!"},"c/kWh"]
["HV TOU (winter) Off peak",{"$error":"#DIV/0!"},"c/kWh"]
["HV TOU (summer) Off peak",{"$error":"#DIV/0!"},"c/kWh"]
["HV KVA TOU summer",{"$error":"#DIV/0!"},"R/KVA",null,"Max KVA reduction",null,{"$f":"MAX(C93:Z93)*1000","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B205/30*G205","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L205","v":{"$error":"#DIV/0!"}}]
["HV KVA TOU winter",{"$error":"#DIV/0!"},"R/KVA",null,"Max KVA reduction",null,{"$f":"G205","v":0},null,"KVA charge lost to city/day",null,null,{"$f":"B206/30*G206","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L206","v":{"$error":"#DIV/0!"}}]
["HV TOU Indust revenue loss from EE (summer)",null,{"$f":"(C93*1000*$B$204/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I93*1000*$B$202/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J93*1000*$B$200/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K93*1000*$B$200/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L93*1000*$B$200/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M93*1000*$B$202/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U93*1000*$B$200/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V93*1000*$B$200/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W93*1000*$B$202/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X93*1000*$B$202/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y93*1000*$B$204/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z93*1000*$B$204/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C207:Z207)","v":{"$error":"#DIV/0!"}}]
["HV TOU Indust revenue loss  from EE (winter)",null,{"$f":"(C93*1000*$B$203/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I93*1000*$B$201/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J93*1000*$B$199/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K93*1000*$B$199/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L93*1000*$B$199/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M93*1000*$B$201/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U93*1000*$B$199/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V93*1000*$B$199/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W93*1000*$B$201/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X93*1000*$B$201/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y93*1000*$B$203/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z93*1000*$B$203/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C208:Z208)","v":{"$error":"#DIV/0!"}}]
["TOTAL revenue loss (summer)",null,{"$f":"C110+C115+C145+C150+C157+C161+C166+C171+C178+C185+C196+C207","v":{"$error":"#DIV/0!"}},{"$f":"D105+D110+D115+D145+D150+D157+D161+D166+D171+D178+D185+D196+D207","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA105+AA110+AA115+AA145+AA150+AA161+AA178+AA185+AA207+AA121+AA126+AA131+AA155+AA157+AA166+AA171+AA176+AA183+AA194+AA196+AA205","v":{"$error":"#DIV/0!"}}]
["TOTAL revenue loss (winter)",null,{"$f":"C106+C111+C116+C146+C151+C158+C161+C167+C172+C197+C179+C186+C208","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA106+AA111+AA116+AA146+AA151+AA158+AA161+AA167+AA179+AA184+AA186+AA208+AA122+AA127+AA132+AA156+AA172+AA177+AA195+AA197+AA206","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss from interventions - low demand (summer):",{"$f":"(AA136+AA138)-AA209","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss from interventions - hi demand (winter)*:",{"$f":"AA137+AA139-AA210","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Megaflex hi demand only for 3 mths"]

{"sheet":"Summ weekend","index":6,"n_rows":193,"n_cols":29,"rows_kept":193,"cut":false,"hidden":false,"merged":[[172,12,172,14],[171,12,171,14],[0,27,0,29],[44,1,45,1],[51,1,52,1],[57,1,58,1]]}
["Weekend: City electricity load profile (MW) and revenue impact analysis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Megaflex preiods:","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","std","std","std","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["hr",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["Nett MW purchas frm Eskom (sum)",null,{"$f":"C36-C38-C61-C78-C47","v":{"$error":"#DIV/0!"}},{"$f":"D36-D38-D61-D78-D47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Nett MW purchas frm Eskom (wint)",null,{"$f":"C37-C39-C62-C78-C47","v":{"$error":"#DIV/0!"}},{"$f":"D37-D39-D62-D78-D47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Original Demand MW (sum)",null,{"$f":"'Load profiles'!B27","v":0},{"$f":"'Load profiles'!C27","v":0},{"$f":"'Load profiles'!D27","v":0},{"$f":"'Load profiles'!E27","v":0},{"$f":"'Load profiles'!F27","v":0},{"$f":"'Load profiles'!G27","v":0},{"$f":"'Load profiles'!H27","v":0},{"$f":"'Load profiles'!I27","v":0},{"$f":"'Load profiles'!J27","v":0},{"$f":"'Load profiles'!K27","v":0},{"$f":"'Load profiles'!L27","v":0},{"$f":"'Load profiles'!M27","v":0},{"$f":"'Load profiles'!N27","v":0},{"$f":"'Load profiles'!O27","v":0},{"$f":"'Load profiles'!P27","v":0},{"$f":"'Load profiles'!Q27","v":0},{"$f":"'Load profiles'!R27","v":0},{"$f":"'Load profiles'!S27","v":0},{"$f":"'Load profiles'!T27","v":0},{"$f":"'Load profiles'!U27","v":0},{"$f":"'Load profiles'!V27","v":0},{"$f":"'Load profiles'!W27","v":0},{"$f":"'Load profiles'!X27","v":0},{"$f":"'Load profiles'!Y27","v":0}]
["Original Demand MW (wint)",null,{"$f":"'Load profiles'!B26","v":0},{"$f":"'Load profiles'!C26","v":0},{"$f":"'Load profiles'!D26","v":0},{"$f":"'Load profiles'!E26","v":0},{"$f":"'Load profiles'!F26","v":0},{"$f":"'Load profiles'!G26","v":0},{"$f":"'Load profiles'!H26","v":0},{"$f":"'Load profiles'!I26","v":0},{"$f":"'Load profiles'!J26","v":0},{"$f":"'Load profiles'!K26","v":0},{"$f":"'Load profiles'!L26","v":0},{"$f":"'Load profiles'!M26","v":0},{"$f":"'Load profiles'!N26","v":0},{"$f":"'Load profiles'!O26","v":0},{"$f":"'Load profiles'!P26","v":0},{"$f":"'Load profiles'!Q26","v":0},{"$f":"'Load profiles'!R26","v":0},{"$f":"'Load profiles'!S26","v":0},{"$f":"'Load profiles'!T26","v":0},{"$f":"'Load profiles'!U26","v":0},{"$f":"'Load profiles'!V26","v":0},{"$f":"'Load profiles'!W26","v":0},{"$f":"'Load profiles'!X26","v":0},{"$f":"'Load profiles'!Y26","v":0}]
["PV generation(summer)",null,{"$f":"C45+C52+C58","v":{"$error":"#DIV/0!"}},{"$f":"D45+D52+D58","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV generation (winter)",null,{"$f":"C46+C53+C59","v":{"$error":"#DIV/0!"}},{"$f":"D46+D53+D59","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Yes=1 /No=0"]
["Resid PV (MW) summer","x",{"$f":"Summary!C57","v":0},{"$f":"Summary!D57","v":0},{"$f":"Summary!E57","v":0},{"$f":"Summary!F57","v":0},{"$f":"Summary!G57","v":0},{"$f":"Summary!H57","v":0},{"$f":"Summary!I57","v":2.0780314878865902E-5},{"$f":"Summary!J57","v":1.922179126295096E-4},{"$f":"Summary!K57","v":4.9237801643535039E-4},{"$f":"Summary!L57","v":8.0090796928962329E-4},{"$f":"Summary!M57","v":1.0670114459328782E-3},{"$f":"Summary!N57","v":1.2667333611575339E-3},{"$f":"Summary!O57","v":1.360533393596859E-3},{"$f":"Summary!P57","v":1.3593789316591442E-3},{"$f":"Summary!Q57","v":1.2456644307942395E-3},{"$f":"Summary!R57","v":1.0268938935972898E-3},{"$f":"Summary!S57","v":7.4722548918588648E-4},{"$f":"Summary!T57","v":4.4562230795790214E-4},{"$f":"Summary!U57","v":1.7403513711050192E-4},{"$f":"Summary!V57","v":2.0203083910008512E-5},{"$f":"Summary!W57","v":0},{"$f":"Summary!X57","v":0},{"$f":"Summary!Y57","v":0},{"$f":"Summary!Z57","v":0}]
["Resid PV (MW) winter","x",{"$f":"Summary!C58","v":0},{"$f":"Summary!D58","v":0},{"$f":"Summary!E58","v":0},{"$f":"Summary!F58","v":0},{"$f":"Summary!G58","v":0},{"$f":"Summary!H58","v":0},{"$f":"Summary!I58","v":0},{"$f":"Summary!J58","v":1.7504135308072198E-5},{"$f":"Summary!K58","v":2.888182325831913E-4},{"$f":"Summary!L58","v":7.2801290031300286E-4},{"$f":"Summary!M58","v":1.1266297998286468E-3},{"$f":"Summary!N58","v":1.4226088150378678E-3},{"$f":"Summary!O58","v":1.5801460328105177E-3},{"$f":"Summary!P58","v":1.5682113951004685E-3},{"$f":"Summary!Q58","v":1.417039317439845E-3},{"$f":"Summary!R58","v":1.0422916933442992E-3},{"$f":"Summary!S58","v":7.2403468774298639E-4},{"$f":"Summary!T58","v":2.8404437749917163E-4},{"$f":"Summary!U58","v":1.5912850280065635E-5},{"$f":"Summary!V58","v":0},{"$f":"Summary!W58","v":0},{"$f":"Summary!X58","v":0},{"$f":"Summary!Y58","v":0},{"$f":"Summary!Z58","v":0}]
["Net metering summer (MW)",{"$f":"Summary!B59","v":1},{"$f":"IF('Net metering'!AK$91>0,0,'Net metering'!AK$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL$91>0,0,'Net metering'!AL$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM$91>0,0,'Net metering'!AM$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN$91>0,0,'Net metering'!AN$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO$91>0,0,'Net metering'!AO$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP$91>0,0,'Net metering'!AP$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ$91>0,0,'Net metering'!AQ$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR$91>0,0,'Net metering'!AR$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS$91>0,0,'Net metering'!AS$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AT$91>0,0,'Net metering'!AT$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AU$91>0,0,'Net metering'!AU$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AV$91>0,0,'Net metering'!AV$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AW$91>0,0,'Net metering'!AW$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AX$91>0,0,'Net metering'!AX$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AY$91>0,0,'Net metering'!AY$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AZ$91>0,0,'Net metering'!AZ$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BA$91>0,0,'Net metering'!BA$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BB$91>0,0,'Net metering'!BB$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BC$91>0,0,'Net metering'!BC$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BD$91>0,0,'Net metering'!BD$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BE$91>0,0,'Net metering'!BE$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BF$91>0,0,'Net metering'!BF$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BG$91>0,0,'Net metering'!BG$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BH$91>0,0,'Net metering'!BH$91*-$B$43)/1000","v":{"$error":"#DIV/0!"}}]
["Net metering winter (MW)",{"$f":"Summary!B60","v":1},{"$f":"IF('Net metering'!AK$92>0,0,'Net metering'!AK$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL$92>0,0,'Net metering'!AL$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM$92>0,0,'Net metering'!AM$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN$92>0,0,'Net metering'!AN$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO$92>0,0,'Net metering'!AO$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP$92>0,0,'Net metering'!AP$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ$92>0,0,'Net metering'!AQ$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR$92>0,0,'Net metering'!AR$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS$92>0,0,'Net metering'!AS$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AT$92>0,0,'Net metering'!AT$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AU$92>0,0,'Net metering'!AU$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AV$92>0,0,'Net metering'!AV$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AW$92>0,0,'Net metering'!AW$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AX$92>0,0,'Net metering'!AX$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AY$92>0,0,'Net metering'!AY$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AZ$92>0,0,'Net metering'!AZ$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BA$92>0,0,'Net metering'!BA$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BB$92>0,0,'Net metering'!BB$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BC$92>0,0,'Net metering'!BC$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BD$92>0,0,'Net metering'!BD$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BE$92>0,0,'Net metering'!BE$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BF$92>0,0,'Net metering'!BF$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BG$92>0,0,'Net metering'!BG$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!BH$92>0,0,'Net metering'!BH$92*-$B$44)/1000","v":{"$error":"#DIV/0!"}}]
["Resid PV used internally (summer)","x",{"$f":"C41-C43","v":{"$error":"#DIV/0!"}},{"$f":"D41-D43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Resid PV used internally (winter)",null,{"$f":"C42-C44","v":{"$error":"#DIV/0!"}},{"$f":"D42-D44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Landfill gas (MW)",{"$f":"Summary!B63","v":0},{"$f":"Summary!C63","v":0},{"$f":"Summary!D63","v":0},{"$f":"Summary!E63","v":0},{"$f":"Summary!F63","v":0},{"$f":"Summary!G63","v":0},{"$f":"Summary!H63","v":0},{"$f":"Summary!I63","v":0},{"$f":"Summary!J63","v":0},{"$f":"Summary!K63","v":0},{"$f":"Summary!L63","v":0},{"$f":"Summary!M63","v":0},{"$f":"Summary!N63","v":0},{"$f":"Summary!O63","v":0},{"$f":"Summary!P63","v":0},{"$f":"Summary!Q63","v":0},{"$f":"Summary!R63","v":0},{"$f":"Summary!S63","v":0},{"$f":"Summary!T63","v":0},{"$f":"Summary!U63","v":0},{"$f":"Summary!V63","v":0},{"$f":"Summary!W63","v":0},{"$f":"Summary!X63","v":0},{"$f":"Summary!Y63","v":0},{"$f":"Summary!Z63","v":0}]
["Comm PV (MW) summer","x",{"$f":"Summary!C64","v":0},{"$f":"Summary!D64","v":0},{"$f":"Summary!E64","v":0},{"$f":"Summary!F64","v":0},{"$f":"Summary!G64","v":0},{"$f":"Summary!H64","v":0},{"$f":"Summary!I64","v":0},{"$f":"Summary!J64","v":0},{"$f":"Summary!K64","v":0},{"$f":"Summary!L64","v":0},{"$f":"Summary!M64","v":0},{"$f":"Summary!N64","v":0},{"$f":"Summary!O64","v":0},{"$f":"Summary!P64","v":0},{"$f":"Summary!Q64","v":0},{"$f":"Summary!R64","v":0},{"$f":"Summary!S64","v":0},{"$f":"Summary!T64","v":0},{"$f":"Summary!U64","v":0},{"$f":"Summary!V64","v":0},{"$f":"Summary!W64","v":0},{"$f":"Summary!X64","v":0},{"$f":"Summary!Y64","v":0},{"$f":"Summary!Z64","v":0}]
["Comm PV (MW) winter","x",{"$f":"Summary!C65","v":0},{"$f":"Summary!D65","v":0},{"$f":"Summary!E65","v":0},{"$f":"Summary!F65","v":0},{"$f":"Summary!G65","v":0},{"$f":"Summary!H65","v":0},{"$f":"Summary!I65","v":0},{"$f":"Summary!J65","v":0},{"$f":"Summary!K65","v":0},{"$f":"Summary!L65","v":0},{"$f":"Summary!M65","v":0},{"$f":"Summary!N65","v":0},{"$f":"Summary!O65","v":0},{"$f":"Summary!P65","v":0},{"$f":"Summary!Q65","v":0},{"$f":"Summary!R65","v":0},{"$f":"Summary!S65","v":0},{"$f":"Summary!T65","v":0},{"$f":"Summary!U65","v":0},{"$f":"Summary!V65","v":0},{"$f":"Summary!W65","v":0},{"$f":"Summary!X65","v":0},{"$f":"Summary!Y65","v":0},{"$f":"Summary!Z65","v":0}]
["Net metering summer (MW)",{"$f":"Summary!B66","v":0},{"$f":"IF('Net metering'!V198>0,0,'Net metering'!V198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W198>0,0,'Net metering'!W198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X198>0,0,'Net metering'!X198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y198>0,0,'Net metering'!Y198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z198>0,0,'Net metering'!Z198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA198>0,0,'Net metering'!AA198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB198>0,0,'Net metering'!AB198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC198>0,0,'Net metering'!AC198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD198>0,0,'Net metering'!AD198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE198>0,0,'Net metering'!AE198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF198>0,0,'Net metering'!AF198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG198>0,0,'Net metering'!AG198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH198>0,0,'Net metering'!AH198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI198>0,0,'Net metering'!AI198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ198>0,0,'Net metering'!AJ198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK198>0,0,'Net metering'!AK198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL198>0,0,'Net metering'!AL198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM198>0,0,'Net metering'!AM198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN198>0,0,'Net metering'!AN198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO198>0,0,'Net metering'!AO198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP198>0,0,'Net metering'!AP198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ198>0,0,'Net metering'!AQ198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR198>0,0,'Net metering'!AR198*-$B$50)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS198>0,0,'Net metering'!AS198*-$B$50)/1000","v":{"$error":"#DIV/0!"}}]
["Net metering winter (MW)",{"$f":"Summary!B67","v":0},{"$f":"IF('Net metering'!V199>0,0,'Net metering'!V199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W199>0,0,'Net metering'!W199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X199>0,0,'Net metering'!X199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y199>0,0,'Net metering'!Y199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z199>0,0,'Net metering'!Z199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA199>0,0,'Net metering'!AA199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB199>0,0,'Net metering'!AB199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC199>0,0,'Net metering'!AC199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD199>0,0,'Net metering'!AD199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE199>0,0,'Net metering'!AE199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF199>0,0,'Net metering'!AF199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG199>0,0,'Net metering'!AG199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH199>0,0,'Net metering'!AH199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI199>0,0,'Net metering'!AI199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ199>0,0,'Net metering'!AJ199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK199>0,0,'Net metering'!AK199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL199>0,0,'Net metering'!AL199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM199>0,0,'Net metering'!AM199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN199>0,0,'Net metering'!AN199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO199>0,0,'Net metering'!AO199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP199>0,0,'Net metering'!AP199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ199>0,0,'Net metering'!AQ199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR199>0,0,'Net metering'!AR199*-$B$51)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS199>0,0,'Net metering'!AS199*-$B$51)/1000","v":{"$error":"#DIV/0!"}}]
["Comm PV used internally (summer)","x",{"$f":"C48-C50","v":{"$error":"#DIV/0!"}},{"$f":"D48-D50","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Comm PV used internally (winter)",null,{"$f":"C49-C51","v":{"$error":"#DIV/0!"}},{"$f":"D49-D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ind PV (MW) summer","x",{"$f":"Summary!C70","v":0},{"$f":"Summary!D70","v":0},{"$f":"Summary!E70","v":0},{"$f":"Summary!F70","v":0},{"$f":"Summary!G70","v":0},{"$f":"Summary!H70","v":0},{"$f":"Summary!I70","v":0},{"$f":"Summary!J70","v":0},{"$f":"Summary!K70","v":0},{"$f":"Summary!L70","v":0},{"$f":"Summary!M70","v":0},{"$f":"Summary!N70","v":0},{"$f":"Summary!O70","v":0},{"$f":"Summary!P70","v":0},{"$f":"Summary!Q70","v":0},{"$f":"Summary!R70","v":0},{"$f":"Summary!S70","v":0},{"$f":"Summary!T70","v":0},{"$f":"Summary!U70","v":0},{"$f":"Summary!V70","v":0},{"$f":"Summary!W70","v":0},{"$f":"Summary!X70","v":0},{"$f":"Summary!Y70","v":0},{"$f":"Summary!Z70","v":0}]
["Ind PV (MW) winter","x",{"$f":"Summary!C71","v":0},{"$f":"Summary!D71","v":0},{"$f":"Summary!E71","v":0},{"$f":"Summary!F71","v":0},{"$f":"Summary!G71","v":0},{"$f":"Summary!H71","v":0},{"$f":"Summary!I71","v":0},{"$f":"Summary!J71","v":0},{"$f":"Summary!K71","v":0},{"$f":"Summary!L71","v":0},{"$f":"Summary!M71","v":0},{"$f":"Summary!N71","v":0},{"$f":"Summary!O71","v":0},{"$f":"Summary!P71","v":0},{"$f":"Summary!Q71","v":0},{"$f":"Summary!R71","v":0},{"$f":"Summary!S71","v":0},{"$f":"Summary!T71","v":0},{"$f":"Summary!U71","v":0},{"$f":"Summary!V71","v":0},{"$f":"Summary!W71","v":0},{"$f":"Summary!X71","v":0},{"$f":"Summary!Y71","v":0},{"$f":"Summary!Z71","v":0}]
["Net metering summer (MW)",{"$f":"Summary!B72","v":0},{"$f":"IF('Net metering'!V265>0,0,'Net metering'!V265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W265>0,0,'Net metering'!W265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X265>0,0,'Net metering'!X265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y265>0,0,'Net metering'!Y265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z265>0,0,'Net metering'!Z265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA265>0,0,'Net metering'!AA265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB265>0,0,'Net metering'!AB265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC265>0,0,'Net metering'!AC265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD265>0,0,'Net metering'!AD265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE265>0,0,'Net metering'!AE265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF265>0,0,'Net metering'!AF265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG265>0,0,'Net metering'!AG265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH265>0,0,'Net metering'!AH265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI265>0,0,'Net metering'!AI265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ265>0,0,'Net metering'!AJ265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK265>0,0,'Net metering'!AK265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL265>0,0,'Net metering'!AL265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM265>0,0,'Net metering'!AM265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN265>0,0,'Net metering'!AN265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO265>0,0,'Net metering'!AO265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP265>0,0,'Net metering'!AP265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ265>0,0,'Net metering'!AQ265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR265>0,0,'Net metering'!AR265*-$B$56)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS265>0,0,'Net metering'!AS265*-$B$56)/1000","v":{"$error":"#DIV/0!"}}]
["Net metering winter (MW)",{"$f":"Summary!B73","v":0},{"$f":"IF('Net metering'!V266>0,0,'Net metering'!V266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!W266>0,0,'Net metering'!W266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!X266>0,0,'Net metering'!X266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Y266>0,0,'Net metering'!Y266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!Z266>0,0,'Net metering'!Z266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AA266>0,0,'Net metering'!AA266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AB266>0,0,'Net metering'!AB266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AC266>0,0,'Net metering'!AC266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AD266>0,0,'Net metering'!AD266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AE266>0,0,'Net metering'!AE266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AF266>0,0,'Net metering'!AF266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AG266>0,0,'Net metering'!AG266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AH266>0,0,'Net metering'!AH266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AI266>0,0,'Net metering'!AI266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AJ266>0,0,'Net metering'!AJ266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AK266>0,0,'Net metering'!AK266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AL266>0,0,'Net metering'!AL266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AM266>0,0,'Net metering'!AM266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AN266>0,0,'Net metering'!AN266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AO266>0,0,'Net metering'!AO266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AP266>0,0,'Net metering'!AP266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AQ266>0,0,'Net metering'!AQ266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AR266>0,0,'Net metering'!AR266*-$B$57)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF('Net metering'!AS266>0,0,'Net metering'!AS266*-$B$57)/1000","v":{"$error":"#DIV/0!"}}]
["Ind PV used internally (summer)","x",{"$f":"C54-C56","v":{"$error":"#DIV/0!"}},{"$f":"D54-D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ind PV used internally (winter)",null,{"$f":"C55-C57","v":{"$error":"#DIV/0!"}},{"$f":"D55-D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["EE savings (average)",null,{"$f":"AVERAGE(C61:C62)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D61:D62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["EE savings (summer)",null,{"$f":"C64+C66+C67+C68+C70+C71+C72+C74+C75+C76+C77+C73","v":{"$error":"#DIV/0!"}},{"$f":"D64+D66+D67+D68+D70+D71+D72+D74+D75+D76+D77+D73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["EE Savings (winter)",null,{"$f":"C65+C66+C67+C69+C70+C71+C72+C74+C75+C76+C77+C73","v":{"$error":"#DIV/0!"}},{"$f":"D65+D66+D67+D69+D70+D71+D72+D74+D75+D76+D77+D73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Yes=1 /No=0"]
["Streetlights (summer)","x",{"$f":"Summary!C80","v":0},{"$f":"Summary!D80","v":0},{"$f":"Summary!E80","v":0},{"$f":"Summary!F80","v":0},{"$f":"Summary!G80","v":0},{"$f":"Summary!H80","v":0},{"$f":"Summary!I80","v":0},{"$f":"Summary!J80","v":0},{"$f":"Summary!K80","v":0},{"$f":"Summary!L80","v":0},{"$f":"Summary!M80","v":0},{"$f":"Summary!N80","v":0},{"$f":"Summary!O80","v":0},{"$f":"Summary!P80","v":0},{"$f":"Summary!Q80","v":0},{"$f":"Summary!R80","v":0},{"$f":"Summary!S80","v":0},{"$f":"Summary!T80","v":0},{"$f":"Summary!U80","v":0},{"$f":"Summary!V80","v":0},{"$f":"Summary!W80","v":0},{"$f":"Summary!X80","v":0},{"$f":"Summary!Y80","v":0},{"$f":"Summary!Z80","v":0}]
["Streetlights (winter)","x",{"$f":"Summary!C81","v":0},{"$f":"Summary!D81","v":0},{"$f":"Summary!E81","v":0},{"$f":"Summary!F81","v":0},{"$f":"Summary!G81","v":0},{"$f":"Summary!H81","v":0},{"$f":"Summary!I81","v":0},{"$f":"Summary!J81","v":0},{"$f":"Summary!K81","v":0},{"$f":"Summary!L81","v":0},{"$f":"Summary!M81","v":0},{"$f":"Summary!N81","v":0},{"$f":"Summary!O81","v":0},{"$f":"Summary!P81","v":0},{"$f":"Summary!Q81","v":0},{"$f":"Summary!R81","v":0},{"$f":"Summary!S81","v":0},{"$f":"Summary!T81","v":0},{"$f":"Summary!U81","v":0},{"$f":"Summary!V81","v":0},{"$f":"Summary!W81","v":0},{"$f":"Summary!X81","v":0},{"$f":"Summary!Y81","v":0},{"$f":"Summary!Z81","v":0}]
["Traffic lights","x",{"$f":"Summary!C82","v":0},{"$f":"Summary!D82","v":0},{"$f":"Summary!E82","v":0},{"$f":"Summary!F82","v":0},{"$f":"Summary!G82","v":0},{"$f":"Summary!H82","v":0},{"$f":"Summary!I82","v":0},{"$f":"Summary!J82","v":0},{"$f":"Summary!K82","v":0},{"$f":"Summary!L82","v":0},{"$f":"Summary!M82","v":0},{"$f":"Summary!N82","v":0},{"$f":"Summary!O82","v":0},{"$f":"Summary!P82","v":0},{"$f":"Summary!Q82","v":0},{"$f":"Summary!R82","v":0},{"$f":"Summary!S82","v":0},{"$f":"Summary!T82","v":0},{"$f":"Summary!U82","v":0},{"$f":"Summary!V82","v":0},{"$f":"Summary!W82","v":0},{"$f":"Summary!X82","v":0},{"$f":"Summary!Y82","v":0},{"$f":"Summary!Z82","v":0}]
["Commercial EE","x",{"$f":"Summary!C83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!D83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!E83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!F83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!G83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!H83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!I83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!J83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!K83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!L83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!M83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!N83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!O83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!P83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!Q83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!R83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!S83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!T83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!U83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!V83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!W83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!X83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!Y83","v":{"$error":"#DIV/0!"}},{"$f":"Summary!Z83","v":{"$error":"#DIV/0!"}}]
["Residential SWH (sum)","x",{"$f":"Summary!C84","v":0},{"$f":"Summary!D84","v":0},{"$f":"Summary!E84","v":0},{"$f":"Summary!F84","v":0},{"$f":"Summary!G84","v":0},{"$f":"Summary!H84","v":0},{"$f":"Summary!I84","v":0},{"$f":"Summary!J84","v":0},{"$f":"Summary!K84","v":0},{"$f":"Summary!L84","v":0},{"$f":"Summary!M84","v":0},{"$f":"Summary!N84","v":0},{"$f":"Summary!O84","v":0},{"$f":"Summary!P84","v":0},{"$f":"Summary!Q84","v":0},{"$f":"Summary!R84","v":0},{"$f":"Summary!S84","v":0},{"$f":"Summary!T84","v":0},{"$f":"Summary!U84","v":0},{"$f":"Summary!V84","v":0},{"$f":"Summary!W84","v":0},{"$f":"Summary!X84","v":0},{"$f":"Summary!Y84","v":0},{"$f":"Summary!Z84","v":0}]
["Residential SWHs (wint)","x",{"$f":"Summary!C85","v":0},{"$f":"Summary!D85","v":0},{"$f":"Summary!E85","v":0},{"$f":"Summary!F85","v":0},{"$f":"Summary!G85","v":0},{"$f":"Summary!H85","v":0},{"$f":"Summary!I85","v":0},{"$f":"Summary!J85","v":0},{"$f":"Summary!K85","v":0},{"$f":"Summary!L85","v":0},{"$f":"Summary!M85","v":0},{"$f":"Summary!N85","v":0},{"$f":"Summary!O85","v":0},{"$f":"Summary!P85","v":0},{"$f":"Summary!Q85","v":0},{"$f":"Summary!R85","v":0},{"$f":"Summary!S85","v":0},{"$f":"Summary!T85","v":0},{"$f":"Summary!U85","v":0},{"$f":"Summary!V85","v":0},{"$f":"Summary!W85","v":0},{"$f":"Summary!X85","v":0},{"$f":"Summary!Y85","v":0},{"$f":"Summary!Z85","v":0}]
["Residential cook (gas)","x",{"$f":"Summary!C86","v":0},{"$f":"Summary!D86","v":0},{"$f":"Summary!E86","v":0},{"$f":"Summary!F86","v":0},{"$f":"Summary!G86","v":0},{"$f":"Summary!H86","v":0},{"$f":"Summary!I86","v":0},{"$f":"Summary!J86","v":0},{"$f":"Summary!K86","v":0},{"$f":"Summary!L86","v":0},{"$f":"Summary!M86","v":0},{"$f":"Summary!N86","v":0},{"$f":"Summary!O86","v":0},{"$f":"Summary!P86","v":0},{"$f":"Summary!Q86","v":0},{"$f":"Summary!R86","v":0},{"$f":"Summary!S86","v":0},{"$f":"Summary!T86","v":0},{"$f":"Summary!U86","v":0},{"$f":"Summary!V86","v":0},{"$f":"Summary!W86","v":0},{"$f":"Summary!X86","v":0},{"$f":"Summary!Y86","v":0},{"$f":"Summary!Z86","v":0}]
["Residential light (LED downlt)","x",{"$f":"Summary!C87","v":0},{"$f":"Summary!D87","v":0},{"$f":"Summary!E87","v":0},{"$f":"Summary!F87","v":0},{"$f":"Summary!G87","v":0},{"$f":"Summary!H87","v":0},{"$f":"Summary!I87","v":0},{"$f":"Summary!J87","v":0},{"$f":"Summary!K87","v":0},{"$f":"Summary!L87","v":0},{"$f":"Summary!M87","v":0},{"$f":"Summary!N87","v":0},{"$f":"Summary!O87","v":0},{"$f":"Summary!P87","v":0},{"$f":"Summary!Q87","v":0},{"$f":"Summary!R87","v":0},{"$f":"Summary!S87","v":0},{"$f":"Summary!T87","v":0},{"$f":"Summary!U87","v":0},{"$f":"Summary!V87","v":0},{"$f":"Summary!W87","v":0},{"$f":"Summary!X87","v":0},{"$f":"Summary!Y87","v":0},{"$f":"Summary!Z87","v":0}]
["Res showerhd, geyser blankt","x",{"$f":"Summary!C88","v":0},{"$f":"Summary!D88","v":0},{"$f":"Summary!E88","v":0},{"$f":"Summary!F88","v":0},{"$f":"Summary!G88","v":0},{"$f":"Summary!H88","v":0},{"$f":"Summary!I88","v":0},{"$f":"Summary!J88","v":0},{"$f":"Summary!K88","v":0},{"$f":"Summary!L88","v":0},{"$f":"Summary!M88","v":0},{"$f":"Summary!N88","v":0},{"$f":"Summary!O88","v":0},{"$f":"Summary!P88","v":0},{"$f":"Summary!Q88","v":0},{"$f":"Summary!R88","v":0},{"$f":"Summary!S88","v":0},{"$f":"Summary!T88","v":0},{"$f":"Summary!U88","v":0},{"$f":"Summary!V88","v":0},{"$f":"Summary!W88","v":0},{"$f":"Summary!X88","v":0},{"$f":"Summary!Y88","v":0},{"$f":"Summary!Z88","v":0}]
["Domestic appliance load shifting","x",{"$f":"Summary!C89","v":0},{"$f":"Summary!D89","v":0},{"$f":"Summary!E89","v":0},{"$f":"Summary!F89","v":0},{"$f":"Summary!G89","v":0},{"$f":"Summary!H89","v":0},{"$f":"Summary!I89","v":0},{"$f":"Summary!J89","v":0},{"$f":"Summary!K89","v":0},{"$f":"Summary!L89","v":0},{"$f":"Summary!M89","v":0},{"$f":"Summary!N89","v":0},{"$f":"Summary!O89","v":0},{"$f":"Summary!P89","v":0},{"$f":"Summary!Q89","v":0},{"$f":"Summary!R89","v":0},{"$f":"Summary!S89","v":0},{"$f":"Summary!T89","v":0},{"$f":"Summary!U89","v":0},{"$f":"Summary!V89","v":0},{"$f":"Summary!W89","v":0},{"$f":"Summary!X89","v":0},{"$f":"Summary!Y89","v":0},{"$f":"Summary!Z89","v":0}]
["Indust eff LV","x",{"$f":"Summary!C90","v":0},{"$f":"Summary!D90","v":0},{"$f":"Summary!E90","v":0},{"$f":"Summary!F90","v":0},{"$f":"Summary!G90","v":0},{"$f":"Summary!H90","v":0},{"$f":"Summary!I90","v":0},{"$f":"Summary!J90","v":0},{"$f":"Summary!K90","v":0},{"$f":"Summary!L90","v":0},{"$f":"Summary!M90","v":0},{"$f":"Summary!N90","v":0},{"$f":"Summary!O90","v":0},{"$f":"Summary!P90","v":0},{"$f":"Summary!Q90","v":0},{"$f":"Summary!R90","v":0},{"$f":"Summary!S90","v":0},{"$f":"Summary!T90","v":0},{"$f":"Summary!U90","v":0},{"$f":"Summary!V90","v":0},{"$f":"Summary!W90","v":0},{"$f":"Summary!X90","v":0},{"$f":"Summary!Y90","v":0},{"$f":"Summary!Z90","v":0}]
["Indust eff MV","x",{"$f":"Summary!C91","v":0},{"$f":"Summary!D91","v":0},{"$f":"Summary!E91","v":0},{"$f":"Summary!F91","v":0},{"$f":"Summary!G91","v":0},{"$f":"Summary!H91","v":0},{"$f":"Summary!I91","v":0},{"$f":"Summary!J91","v":0},{"$f":"Summary!K91","v":0},{"$f":"Summary!L91","v":0},{"$f":"Summary!M91","v":0},{"$f":"Summary!N91","v":0},{"$f":"Summary!O91","v":0},{"$f":"Summary!P91","v":0},{"$f":"Summary!Q91","v":0},{"$f":"Summary!R91","v":0},{"$f":"Summary!S91","v":0},{"$f":"Summary!T91","v":0},{"$f":"Summary!U91","v":0},{"$f":"Summary!V91","v":0},{"$f":"Summary!W91","v":0},{"$f":"Summary!X91","v":0},{"$f":"Summary!Y91","v":0},{"$f":"Summary!Z91","v":0}]
["Indust eff MV TOU","x",{"$f":"Summary!C92","v":0},{"$f":"Summary!D92","v":0},{"$f":"Summary!E92","v":0},{"$f":"Summary!F92","v":0},{"$f":"Summary!G92","v":0},{"$f":"Summary!H92","v":0},{"$f":"Summary!I92","v":0},{"$f":"Summary!J92","v":0},{"$f":"Summary!K92","v":0},{"$f":"Summary!L92","v":0},{"$f":"Summary!M92","v":0},{"$f":"Summary!N92","v":0},{"$f":"Summary!O92","v":0},{"$f":"Summary!P92","v":0},{"$f":"Summary!Q92","v":0},{"$f":"Summary!R92","v":0},{"$f":"Summary!S92","v":0},{"$f":"Summary!T92","v":0},{"$f":"Summary!U92","v":0},{"$f":"Summary!V92","v":0},{"$f":"Summary!W92","v":0},{"$f":"Summary!X92","v":0},{"$f":"Summary!Y92","v":0},{"$f":"Summary!Z92","v":0}]
["Indust eff HV TOU","x",{"$f":"Summary!C93","v":0},{"$f":"Summary!D93","v":0},{"$f":"Summary!E93","v":0},{"$f":"Summary!F93","v":0},{"$f":"Summary!G93","v":0},{"$f":"Summary!H93","v":0},{"$f":"Summary!I93","v":0},{"$f":"Summary!J93","v":0},{"$f":"Summary!K93","v":0},{"$f":"Summary!L93","v":0},{"$f":"Summary!M93","v":0},{"$f":"Summary!N93","v":0},{"$f":"Summary!O93","v":0},{"$f":"Summary!P93","v":0},{"$f":"Summary!Q93","v":0},{"$f":"Summary!R93","v":0},{"$f":"Summary!S93","v":0},{"$f":"Summary!T93","v":0},{"$f":"Summary!U93","v":0},{"$f":"Summary!V93","v":0},{"$f":"Summary!W93","v":0},{"$f":"Summary!X93","v":0},{"$f":"Summary!Y93","v":0},{"$f":"Summary!Z93","v":0}]
["Load balancing","x",{"$f":"Summary!C94","v":0},{"$f":"Summary!D94","v":0},{"$f":"Summary!E94","v":0},{"$f":"Summary!F94","v":0},{"$f":"Summary!G94","v":0},{"$f":"Summary!H94","v":0},{"$f":"Summary!I94","v":0},{"$f":"Summary!J94","v":0},{"$f":"Summary!K94","v":0},{"$f":"Summary!L94","v":0},{"$f":"Summary!M94","v":0},{"$f":"Summary!N94","v":0},{"$f":"Summary!O94","v":0},{"$f":"Summary!P94","v":0},{"$f":"Summary!Q94","v":0},{"$f":"Summary!R94","v":0},{"$f":"Summary!S94","v":0},{"$f":"Summary!T94","v":0},{"$f":"Summary!U94","v":0},{"$f":"Summary!V94","v":0},{"$f":"Summary!W94","v":0},{"$f":"Summary!X94","v":0},{"$f":"Summary!Y94","v":0},{"$f":"Summary!Z94","v":0}]
[]
[]
["Tariff (Megaflex) Weekend"]
["Period",null,"off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","std","std","std","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk","off pk"]
["Low demand c/kWh",null,{"$f":"Summary!C99","v":0},{"$f":"$C$83","v":0},{"$f":"$C$83","v":0},0,0,0,0,0,{"$f":"Summary!I99","v":0},{"$f":"$K$83","v":0},{"$f":"$K$83","v":0},{"$f":"$C$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Hi demand c/kWh",null,{"$f":"Summary!C100","v":0},{"$f":"$C$84","v":0},{"$f":"$C$84","v":0},0,0,0,0,0,{"$f":"Summary!I100","v":0},{"$f":"$K$84","v":0},{"$f":"$K$84","v":0},{"$f":"$C$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenue lost from PV buy back"]
["Resid PV buyback tariff (summer)",{"$f":"Summary!B103","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV buyback tariff (winter)",{"$f":"Summary!B104","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV net generation buyback(summer)",null,{"$f":"C43*$B$87/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D43*$B$87/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C89:Z89)-Summary!B144*Summary!AC8*Summary!B59","v":{"$error":"#DIV/0!"}}]
["Resid PV net generation buyback (winter)",null,{"$f":"C44*$B$87/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D44*$B$87/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C90:Z90)-Summary!B144*Summary!AC8*Summary!B60","v":{"$error":"#DIV/0!"}}]
[]
["Comm PV buyback tariff (summer)",{"$f":"Summary!B108","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV buyback tariff (winter)",{"$f":"Summary!B109","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV net generation buyback(summer)",null,{"$f":"C50*$B$92/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D50*$B$92/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C94:Z94)-Summary!B149*Summary!AC11*Summary!B66","v":{"$error":"#DIV/0!"}}]
["Comm PV net generation buyback (winter)",null,{"$f":"C51*$B$93/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D51*$B$93/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C95:Z95)-Summary!B149*Summary!AC11*Summary!B67","v":{"$error":"#DIV/0!"}}]
[]
["Indus PV buyback tariff (summer)",{"$f":"Summary!B113","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indus PV buyback tariff (winter)",{"$f":"Summary!B114","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indus PV net generation buyback(summer)",null,{"$f":"C56*$B$97/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D56*$B$97/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C99:Z99)-Summary!B154*Summary!AC14*Summary!B72","v":{"$error":"#DIV/0!"}}]
["Indus PV net generation buyback (winter)",null,{"$f":"C57*$B$98/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D57*$B$98/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C100:Z100)-Summary!B154*Summary!AC14*Summary!B73","v":{"$error":"#DIV/0!"}}]
[]
["Revenue gained from PV resale"]
["Resid PV resale tariff (summer)",{"$f":"Summary!B119","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV resale tariff (winter)",{"$f":"Summary!B120","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV net generation resale (summer)",null,{"$f":"C43*$B$103/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D43*$B$103/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C105:Z105)","v":{"$error":"#DIV/0!"}}]
["Resid PV net generation resale (winter)",null,{"$f":"C44*$B$104/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D44*$B$104/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C106:Z106)","v":{"$error":"#DIV/0!"}}]
["Comm PV resale tariff (summer)",{"$f":"Summary!B124","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV resale tariff (winter)",{"$f":"Summary!B125","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV net generation resale (summer)",null,{"$f":"C50*$B$107/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D50*$B$107/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C109:Z109)","v":{"$error":"#DIV/0!"}}]
["Comm PV net generation resale (winter)",null,{"$f":"C51*$B$108/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D51*$B$108/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C110:Z110)","v":{"$error":"#DIV/0!"}}]
["Indus PV resale tariff (summer)",{"$f":"Summary!B129","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indus PV resale tariff  (winter)",{"$f":"Summary!B130","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Indus PV net generation resale(summer)",null,{"$f":"C56*$B$111/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D56*$B$111/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C113:Z113)","v":{"$error":"#DIV/0!"}}]
["Indus PV net generation resale (winter)",null,{"$f":"C57*$B$112/100*1000","v":{"$error":"#DIV/0!"}},{"$f":"D57*$B$112/100*1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-SUM(C114:Z114)","v":{"$error":"#DIV/0!"}}]
["Financial savings from reduced purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily save"]
["Saving - low demand (kWh related)",null,{"$f":"(C36-C34)*C83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(D36-D34)*D83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(E36-E34)*E83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(F36-F34)*F83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(G36-G34)*G83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(H36-H34)*H83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(I36-I34)*I83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(J36-J34)*J83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(K36-K34)*K83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(L36-L34)*L83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(M36-M34)*M83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(N36-N34)*N83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(O36-O34)*O83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(P36-P34)*P83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Q36-Q34)*Q83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(R36-R34)*R83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(S36-S34)*S83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(T36-T34)*T83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(U36-U34)*U83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(V36-V34)*V83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(W36-W34)*W83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(X36-X34)*X83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Y36-Y34)*Y83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Z36-Z34)*Z83/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C116:Z116)","v":{"$error":"#DIV/0!"}}]
["Saving - hi demand (kWh related)",null,{"$f":"(C37-C35)*C84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(D37-D35)*D84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(E37-E35)*E84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(F37-F35)*F84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(G37-G35)*G84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(H37-H35)*H84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(I37-I35)*I84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(J37-J35)*J84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(K37-K35)*K84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(L37-L35)*L84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(M37-M35)*M84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(N37-N35)*N84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(O37-O35)*O84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(P37-P35)*P84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Q37-Q35)*Q84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(R37-R35)*R84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(S37-S35)*S84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(T37-T35)*T84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(U37-U35)*U84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(V37-V35)*V84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(W37-W35)*W84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(X37-X35)*X84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Y37-Y35)*Y84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"(Z37-Z35)*Z84/100*1000/(1-Summary!$AC$113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C117:Z117)","v":{"$error":"#DIV/0!"}}]
["Revenue reductions from reduced sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily loss"]
["Resid PV c/kWh lost (winter)",{"$f":"Summary!B142","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV c/kWh lost (summer)",{"$f":"Summary!B143","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Resid PV daily charge",{"$f":"Summary!B144","v":{"$error":"#DIV/0!"}},"R/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT REMOVE"]
["Resid PV revenue loss (summer)",null,{"$f":"(C45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(D45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(E45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(F45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(G45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(H45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(I45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(J45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(K45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(L45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(M45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(N45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(O45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(P45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Q45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(R45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(S45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(T45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(U45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(V45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(W45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(X45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Y45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Z45)*1000*$B$120/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"IF(Summary!AC57>0,'RE generation'!AN35,AC122)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(C122:Z122)","v":{"$error":"#DIV/0!"}}]
["Resid PV revenue loss (winter)",null,{"$f":"(C46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(D46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(E46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(F46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(G46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(H46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(I46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(J46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(K46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(L46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(M46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(N46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(O46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(P46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Q46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(R46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(S46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(T46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(U46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(V46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(W46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(X46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Y46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"(Z46)*1000*$B$119/100*Input!$F$56","v":{"$error":"#DIV/0!"}},{"$f":"IF(Summary!AC57>0,'RE generation'!AN36,AC123)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(C123:Z123)","v":{"$error":"#DIV/0!"}}]
["Comm PV c/kWh lost (winter)",{"$f":"Summary!B147","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV c/kWh lost (summer)",{"$f":"Summary!B148","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm PV daily charge",{"$f":"Summary!B149","v":0},"R/day"]
["Comm PV revenue loss (summer)",null,{"$f":"(C52)*1000*$B$125/100","v":{"$error":"#DIV/0!"}},{"$f":"(D52)*1000*$B$125/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C127:Z127)","v":{"$error":"#DIV/0!"}}]
["Comm PV revenue loss (winter)",null,{"$f":"(C53)*1000*$B$124/100","v":{"$error":"#DIV/0!"}},{"$f":"(D53)*1000*$B$124/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C128:Z128)","v":{"$error":"#DIV/0!"}}]
[]
["Ind PV c/kWh lost (winter)",{"$f":"Summary!B152","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Ind PV c/kWh lost (summer)",{"$f":"Summary!B153","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Ind PV daily charge",{"$f":"Summary!B154","v":0},"R/day"]
["Ind KVA summer",{"$f":"Summary!B155","v":{"$error":"#DIV/0!"}},"R/KVA",null,null,"Max KVA reduction",null,null,{"$f":"Summary!G155","v":{"$error":"#DIV/0!"}},null,"KVA charge lost to city/day",null,null,null,{"$f":"Summary!L155","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O133","v":{"$error":"#DIV/0!"}}]
["Ind KVA winter",{"$f":"Summary!B156","v":{"$error":"#DIV/0!"}},"R/KVA",null,null,"Max KVA reduction",null,null,{"$f":"Summary!G156","v":{"$error":"#DIV/0!"}},null,"KVA charge lost to city/day",null,null,null,{"$f":"Summary!L156","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O134","v":{"$error":"#DIV/0!"}}]
["Ind PV revenue loss (summer)",null,{"$f":"C58*1000*$B$131/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C135:Z135)","v":{"$error":"#DIV/0!"}}]
["Ind PV revenue loss (winter)",null,{"$f":"C59*1000*$B$130/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C136:Z136)","v":{"$error":"#DIV/0!"}}]
[]
["Landfill gas av generation cost",{"$f":"Summary!B160","v":0},"c.kWh"]
["(revenue loss thro greater expend)",null,{"$f":"C47*1000*$B$138/100*$B$47","v":0},{"$f":"D47*1000*$B$138/100*$B$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C139:Z139)","v":0}]
[]
["Revenue loss from EE"]
["Residential tariff (summer)",{"$f":"Summary!B164","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Residential tariff (winter)",{"$f":"Summary!B165","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Res revenue loss from EE (summer)",null,{"$f":"(C68+C70+C71+C72)*1000*$B$142/100","v":{"$error":"#DIV/0!"}},{"$f":"(D68+D70+D71+D72)*1000*$B$142/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C144:Z144)","v":{"$error":"#DIV/0!"}}]
["Res revenue loss from EE(winter)",null,{"$f":"(C69+C70+C71+C72)*1000*$B$143/100","v":{"$error":"#DIV/0!"}},{"$f":"(D69+D70+D71+D72)*1000*$B$143/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C145:Z145)","v":{"$error":"#DIV/0!"}}]
[]
["Comm tariff (summer)",{"$f":"Summary!B170","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm tariff (winter)",{"$f":"Summary!B169","v":{"$error":"#DIV/0!"}},"c/kWh"]
["Comm rev loss from EE (summer)",null,{"$f":"(C67*1000*$B$147/100)","v":{"$error":"#DIV/0!"}},{"$f":"(D67*1000*$B$147/100)","v":{"$error":"#DIV/0!"}},{"$f":"(E67*1000*$B$147/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C149:Z149)","v":{"$error":"#DIV/0!"}}]
["Comm rev loss from EE (winter)",null,{"$f":"(C67*1000*$B$148/100)","v":{"$error":"#DIV/0!"}},{"$f":"(D67*1000*$B$148/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C150:Z150)","v":{"$error":"#DIV/0!"}}]
[]
["LV (winter)",{"$f":"Summary!B174","v":{"$error":"#DIV/0!"}},"c/kWh"]
["LV (summer)",{"$f":"Summary!B175","v":{"$error":"#DIV/0!"}},"c/kWh"]
["LV KVA summer",{"$f":"Summary!B176","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,null,null,{"$f":"MAX(C74:Z74)*1000","v":0},null,null,"KVA charge lost to city/day",null,null,null,{"$f":"B154/30*I154","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"P154","v":{"$error":"#DIV/0!"}}]
["LV KVA winter",{"$f":"Summary!B177","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,null,null,{"$f":"I154","v":0},null,null,"KVA charge lost to city/day",null,null,null,{"$f":"B155/30*I155","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"P155","v":{"$error":"#DIV/0!"}}]
["LV Indust revenue loss from EE (summer)",null,{"$f":"(C74*1000*$B$153/100)","v":{"$error":"#DIV/0!"}},{"$f":"(D74*1000*$B$153/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C156:Z156)","v":{"$error":"#DIV/0!"}}]
["LV Indust revenue loss from EE (winter)",null,{"$f":"(C74*1000*$B$152/100)","v":{"$error":"#DIV/0!"}},{"$f":"(D74*1000*$B$152/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C157:Z157)","v":{"$error":"#DIV/0!"}}]
[]
["MV (winter)",{"$f":"Summary!B181","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV (summer)",{"$f":"Summary!B182","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV KVA summer",{"$f":"Summary!B183","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,null,null,{"$f":"MAX(C75:Z75)*1000","v":0},null,null,"KVA charge lost to city/day",null,null,null,{"$f":"B161/30*I161","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"P161","v":{"$error":"#DIV/0!"}}]
["MV KVA winter",{"$f":"Summary!B184","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,null,null,{"$f":"I161","v":0},null,null,"KVA charge lost to city/day",null,null,null,{"$f":"B162/30*I162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"P162","v":{"$error":"#DIV/0!"}}]
["MV Indust revenue loss from EE (summer)",null,{"$f":"(C$75*1000*$B$160/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C163:Z163)","v":{"$error":"#DIV/0!"}}]
["MV Indust revenue loss  from EE (winter)",null,{"$f":"(C$75*1000*$B$159/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C164:Z164)","v":{"$error":"#DIV/0!"}}]
[]
["MV TOU (winter) Peak",{"$f":"Summary!B188","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV TOU (summer) Peak",{"$f":"Summary!B189","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV TOU (winter) Std",{"$f":"Summary!B190","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV TOU (summer) Std",{"$f":"Summary!B191","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV TOU (winter) Off peak",{"$f":"Summary!B192","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV TOU (summer) Off peak",{"$f":"Summary!B193","v":{"$error":"#DIV/0!"}},"c/kWh"]
["MV KVA TOU summer",{"$f":"Summary!B194","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,null,{"$f":"MAX(C76:Z76)*1000","v":0},null,null,null,null,"KVA charge lost to city/day",null,null,{"$f":"B172/30*H172","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"P172","v":{"$error":"#DIV/0!"}}]
["MV KVA TOU winter",{"$f":"Summary!B195","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,null,{"$f":"H172","v":0},null,null,null,null,"KVA charge lost to city/day",null,null,{"$f":"B173/30*H173","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"P173","v":{"$error":"#DIV/0!"}}]
["MV TOU Indust revenue loss from EE (summer)",null,{"$f":"(C76*1000*$B$171/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I76*1000*$B$169/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J76*1000*$B$167/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K76*1000*$B$167/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L76*1000*$B$167/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M76*1000*$B$169/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U76*1000*$B$167/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V76*1000*$B$167/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W76*1000*$B$169/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X76*1000*$B$169/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y76*1000*$B$171/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z76*1000*$B$171/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C174:Z174)","v":{"$error":"#DIV/0!"}}]
["MV TOU Indust revenue loss  from EE (winter)",null,{"$f":"(C76*1000*$B$170/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I76*1000*$B$168/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J76*1000*$B$166/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K76*1000*$B$166/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L76*1000*$B$166/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M76*1000*$B$168/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U76*1000*$B$166/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V76*1000*$B$166/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W76*1000*$B$168/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X76*1000*$B$168/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y76*1000*$B$170/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z76*1000*$B$170/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C175:Z175)","v":{"$error":"#DIV/0!"}}]
[]
["HV TOU (winter) Peak",{"$f":"Summary!B199","v":{"$error":"#DIV/0!"}},"c/kWh"]
["HV TOU (summer) Peak",{"$f":"Summary!B200","v":{"$error":"#DIV/0!"}},"c/kWh"]
["HV TOU (winter) Std",{"$f":"Summary!B201","v":{"$error":"#DIV/0!"}},"c/kWh"]
["HV TOU (summer) Std",{"$f":"Summary!B202","v":{"$error":"#DIV/0!"}},"c/kWh"]
["HV TOU (winter) Off peak",{"$f":"Summary!B203","v":{"$error":"#DIV/0!"}},"c/kWh"]
["HV TOU (summer) Off peak",{"$f":"Summary!B204","v":{"$error":"#DIV/0!"}},"c/kWh"]
["HV KVA TOU summer",{"$f":"Summary!B205","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"MAX(C77:Z77)*1000","v":0},null,"KVA charge lost to city/day",null,null,null,{"$f":"B183/30*G183","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M183","v":{"$error":"#DIV/0!"}}]
["HV KVA TOU winter",{"$f":"Summary!B206","v":{"$error":"#DIV/0!"}},"R/KVA",null,"Max KVA reduction",null,{"$f":"G183","v":0},null,"KVA charge lost to city/day",null,null,null,{"$f":"B184/30*G184","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M184","v":{"$error":"#DIV/0!"}}]
["HV TOU Indust revenue loss from EE (summer)",null,{"$f":"(C77*1000*$B$182/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I77*1000*$B$180/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J77*1000*$B$178/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K77*1000*$B$178/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L77*1000*$B$178/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M77*1000*$B$180/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U77*1000*$B$178/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V77*1000*$B$178/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W77*1000*$B$180/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X77*1000*$B$180/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y77*1000*$B$182/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z77*1000*$B$182/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C185:Z185)","v":{"$error":"#DIV/0!"}}]
["HV TOU Indust revenue loss  from EE (winter)",null,{"$f":"(C77*1000*$B$181/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(I77*1000*$B$179/100)","v":{"$error":"#DIV/0!"}},{"$f":"(J77*1000*$B$177/100)","v":{"$error":"#DIV/0!"}},{"$f":"(K77*1000*$B$177/100)","v":{"$error":"#DIV/0!"}},{"$f":"(L77*1000*$B$177/100)","v":{"$error":"#DIV/0!"}},{"$f":"(M77*1000*$B$179/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(U77*1000*$B$177/100)","v":{"$error":"#DIV/0!"}},{"$f":"(V77*1000*$B$177/100)","v":{"$error":"#DIV/0!"}},{"$f":"(W77*1000*$B$179/100)","v":{"$error":"#DIV/0!"}},{"$f":"(X77*1000*$B$179/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Y77*1000*$B$181/100)","v":{"$error":"#DIV/0!"}},{"$f":"(Z77*1000*$B$181/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C186:Z186)","v":{"$error":"#DIV/0!"}}]
[]
["TOTAL revenue loss (summer)",null,{"$f":"C89+C94+C99+C122+C127+C135+C139+C144+C149+C156+C163+C174+C185","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA89+AA94+AA99+AA122+AA127+AA139+AA144+AA149+AA156+AA163+AA105+AA109+AA113+AA133+AA135+AA154+AA161+AA172+AA174+AA183+AA185","v":{"$error":"#DIV/0!"}}]
["TOTAL revenue loss (winter)",null,{"$f":"C90+C95+C100+C123+C128+C136+C139+C145+C150+C157+C164+C175+C186","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA90+AA95+AA100+AA123+AA128+AA139+AA145+AA150+AA157+AA164+AA106+AA110+AA114+AA134+AA136+AA155+AA162+AA173+AA175+AA184+AA186","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (loss) from interventions - low demand (summer):",{"$f":"AA116-AA188","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (loss) from interventions - hi demand (winter)*:",{"$f":"AA117-AA189","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Megaflex hi demand only for 3 mths"]

{"sheet":"Load profiles","index":7,"n_rows":150,"n_cols":50,"rows_kept":150,"cut":false,"hidden":false,"merged":[[122,14,122,17],[84,14,84,17],[2,26,2,49],[47,1,47,4],[47,8,47,11],[47,14,47,17],[48,16,48,17],[48,1,48,2],[48,3,48,4],[48,8,48,9],[48,10,48,11],[48,14,48,15],[123,1,123,2],[123,3,123,4],[84,1,84,4],[85,1,85,2],[85,3,85,4],[122,1,122,4]]}
["Load profiles (MW)",null,null,null,"Adjustment to full load factor",null,null,null,{"$f":"Input!B32","v":0}]
["Weekday"]
["hr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["Winter",{"$f":"AA4*$I$1","v":0},{"$f":"AB4*$I$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Input!B26","v":1320},{"$f":"Input!C26","v":1261},{"$f":"Input!D26","v":1244},{"$f":"Input!E26","v":1264},{"$f":"Input!F26","v":1365},{"$f":"Input!G26","v":1683},{"$f":"Input!H26","v":2111},{"$f":"Input!I26","v":2219},{"$f":"Input!J26","v":2220},{"$f":"Input!K26","v":2212},{"$f":"Input!L26","v":2319},{"$f":"Input!M26","v":2228},{"$f":"Input!N26","v":2108},{"$f":"Input!O26","v":2023},{"$f":"Input!P26","v":1981},{"$f":"Input!Q26","v":1984},{"$f":"Input!R26","v":2031},{"$f":"Input!S26","v":2212},{"$f":"Input!T26","v":2371},{"$f":"Input!U26","v":2318},{"$f":"Input!V26","v":2340},{"$f":"Input!W26","v":2058},{"$f":"Input!X26","v":1712},{"$f":"Input!Y26","v":1470}]
["Summer",{"$f":"AA5*$I$1","v":0},{"$f":"AB5*$I$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Input!B27","v":1120},{"$f":"Input!C27","v":1080},{"$f":"Input!D27","v":1067},{"$f":"Input!E27","v":1081},{"$f":"Input!F27","v":1154},{"$f":"Input!G27","v":1388},{"$f":"Input!H27","v":1692},{"$f":"Input!I27","v":1750},{"$f":"Input!J27","v":1792},{"$f":"Input!K27","v":1804},{"$f":"Input!L27","v":1910},{"$f":"Input!M27","v":1841},{"$f":"Input!N27","v":1774},{"$f":"Input!O27","v":1739},{"$f":"Input!P27","v":1723},{"$f":"Input!Q27","v":1722},{"$f":"Input!R27","v":1729},{"$f":"Input!S27","v":1750},{"$f":"Input!T27","v":1821},{"$f":"Input!U27","v":1869},{"$f":"Input!V27","v":1853},{"$f":"Input!W27","v":1619},{"$f":"Input!X27","v":1384},{"$f":"Input!Y27","v":1226}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Weekend average load profile (MW)"]
["hr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["Winter",{"$f":"AA26*$I$1","v":0},{"$f":"AB26*$I$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Input!B29","v":1315},{"$f":"Input!C29","v":1244},{"$f":"Input!D29","v":1212},{"$f":"Input!E29","v":1210},{"$f":"Input!F29","v":1242},{"$f":"Input!G29","v":1305},{"$f":"Input!H29","v":1431},{"$f":"Input!I29","v":1706},{"$f":"Input!J29","v":1977},{"$f":"Input!K29","v":2042},{"$f":"Input!L29","v":2018},{"$f":"Input!M29","v":1955},{"$f":"Input!N29","v":1977},{"$f":"Input!O29","v":1858},{"$f":"Input!P29","v":1758},{"$f":"Input!Q29","v":1721},{"$f":"Input!R29","v":1775},{"$f":"Input!S29","v":1964},{"$f":"Input!T29","v":2182},{"$f":"Input!U29","v":2159},{"$f":"Input!V29","v":2051},{"$f":"Input!W29","v":1832},{"$f":"Input!X29","v":1579},{"$f":"Input!Y29","v":1382}]
["Summer",{"$f":"AA27*$I$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Input!B30","v":1107},{"$f":"Input!C30","v":1060},{"$f":"Input!D30","v":1039},{"$f":"Input!E30","v":1038},{"$f":"Input!F30","v":1059},{"$f":"Input!G30","v":1100},{"$f":"Input!H30","v":1224},{"$f":"Input!I30","v":1448},{"$f":"Input!J30","v":1627},{"$f":"Input!K30","v":1652},{"$f":"Input!L30","v":1642},{"$f":"Input!M30","v":1603},{"$f":"Input!N30","v":1610},{"$f":"Input!O30","v":1531},{"$f":"Input!P30","v":1463},{"$f":"Input!Q30","v":1436},{"$f":"Input!R30","v":1451},{"$f":"Input!S30","v":1507},{"$f":"Input!T30","v":1636},{"$f":"Input!U30","v":1694},{"$f":"Input!V30","v":1612},{"$f":"Input!W30","v":1442},{"$f":"Input!X30","v":1271},{"$f":"Input!Y30","v":1139}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CITY LOAD PROFILES",null,null,null,null,null,null,null,null,null,null,null,null,"% consumption for hour for an average day in summer and winter, weekday/weekend."]
[null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Residential"]
[null,"CONSUMPTION PROFILES",null,null,null,null,null,null,null,null,null,null,null,null,"CONSUMPTION PROFILES"]
[null,"Winter",null,"Summer",null,null,null,null,null,null,null,null,null,null,"Winter",null,"Summer"]
[null,"WD","WE","WD","WE",null,null,null,null,null,null,null,null,null,"WWD","WWE","SWD","SWE"]
[0,{"$f":"O51*Summary!$AC$3/365","v":0},{"$f":"P51*Summary!$AC$3/365","v":0},{"$f":"Q51*Summary!$AC$3/365","v":0},{"$f":"R51*Summary!$AC$3/365","v":0},null,null,"No of days/year",null,null,null,null,null,0,2.3699999999999999E-2,2.8500000000000001E-2,2.9399999999999999E-2,2.8500000000000001E-2]
[1,{"$f":"O52*Summary!$AC$3/365","v":0},{"$f":"P52*Summary!$AC$3/365","v":0},{"$f":"Q52*Summary!$AC$3/365","v":0},{"$f":"R52*Summary!$AC$3/365","v":0},null,null,"wwe",26,"swe",65,null,null,1,1.9699999999999999E-2,2.4400000000000002E-2,2.52E-2,2.4400000000000002E-2]
[2,{"$f":"O53*Summary!$AC$3/365","v":0},{"$f":"P53*Summary!$AC$3/365","v":0},{"$f":"Q53*Summary!$AC$3/365","v":0},{"$f":"R53*Summary!$AC$3/365","v":0},null,null,"wwd",78,"swd",195,null,null,2,1.9699999999999999E-2,2.0400000000000001E-2,2.52E-2,2.0400000000000001E-2]
[3,{"$f":"O54*Summary!$AC$3/365","v":0},{"$f":"P54*Summary!$AC$3/365","v":0},{"$f":"Q54*Summary!$AC$3/365","v":0},{"$f":"R54*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,3,1.9699999999999999E-2,2.0400000000000001E-2,2.52E-2,2.0400000000000001E-2]
[4,{"$f":"O55*Summary!$AC$3/365","v":0},{"$f":"P55*Summary!$AC$3/365","v":0},{"$f":"Q55*Summary!$AC$3/365","v":0},{"$f":"R55*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,4,2.1700000000000001E-2,2.0400000000000001E-2,2.63E-2,2.0400000000000001E-2]
[5,{"$f":"O56*Summary!$AC$3/365","v":0},{"$f":"P56*Summary!$AC$3/365","v":0},{"$f":"Q56*Summary!$AC$3/365","v":0},{"$f":"R56*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,5,3.1600000000000003E-2,2.6100000000000002E-2,3.3599999999999998E-2,2.6100000000000002E-2]
[6,{"$f":"O57*Summary!$AC$3/365","v":0},{"$f":"P57*Summary!$AC$3/365","v":0},{"$f":"Q57*Summary!$AC$3/365","v":0},{"$f":"R57*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,6,5.1299999999999998E-2,0.04,5.4699999999999999E-2,0.04]
[7,{"$f":"O58*Summary!$AC$3/365","v":0},{"$f":"P58*Summary!$AC$3/365","v":0},{"$f":"Q58*Summary!$AC$3/365","v":0},{"$f":"R58*Summary!$AC$3/365","v":0},null,"annum",{"$f":"B75*$I$53+C75*$I$52+D75*$K$53+E75*$K$52","v":0},null,null,null,null,null,7,4.7300000000000002E-2,4.3099999999999999E-2,4.7300000000000002E-2,4.3099999999999999E-2]
[8,{"$f":"O59*Summary!$AC$3/365","v":0},{"$f":"P59*Summary!$AC$3/365","v":0},{"$f":"Q59*Summary!$AC$3/365","v":0},{"$f":"R59*Summary!$AC$3/365","v":0},null,{"$f":"B75/$H58","v":{"$error":"#DIV/0!"}},{"$f":"C75/$H58","v":{"$error":"#DIV/0!"}},{"$f":"D75/$H58","v":{"$error":"#DIV/0!"}},{"$f":"E75/$H58","v":{"$error":"#DIV/0!"}},null,null,null,8,4.5400000000000003E-2,4.3299999999999998E-2,4.2099999999999999E-2,4.3299999999999998E-2]
[9,{"$f":"O60*Summary!$AC$3/365","v":0},{"$f":"P60*Summary!$AC$3/365","v":0},{"$f":"Q60*Summary!$AC$3/365","v":0},{"$f":"R60*Summary!$AC$3/365","v":0},null,"wwd","wwe","swd","swe",null,null,null,9,4.9299999999999997E-2,4.4999999999999998E-2,4.7300000000000002E-2,4.4999999999999998E-2]
[10,{"$f":"O61*Summary!$AC$3/365","v":0},{"$f":"P61*Summary!$AC$3/365","v":0},{"$f":"Q61*Summary!$AC$3/365","v":0},{"$f":"R61*Summary!$AC$3/365","v":0},null,"winter",null,"summer",null,null,null,null,10,4.7300000000000002E-2,4.53E-2,4.2099999999999999E-2,4.53E-2]
[11,{"$f":"O62*Summary!$AC$3/365","v":0},{"$f":"P62*Summary!$AC$3/365","v":0},{"$f":"Q62*Summary!$AC$3/365","v":0},{"$f":"R62*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,11,4.3400000000000001E-2,4.8000000000000001E-2,3.6799999999999999E-2,4.8000000000000001E-2]
[12,{"$f":"O63*Summary!$AC$3/365","v":0},{"$f":"P63*Summary!$AC$3/365","v":0},{"$f":"Q63*Summary!$AC$3/365","v":0},{"$f":"R63*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,12,3.9399999999999998E-2,4.87E-2,3.3599999999999998E-2,4.87E-2]
[13,{"$f":"O64*Summary!$AC$3/365","v":0},{"$f":"P64*Summary!$AC$3/365","v":0},{"$f":"Q64*Summary!$AC$3/365","v":0},{"$f":"R64*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,13,3.5499999999999997E-2,4.7500000000000001E-2,3.2599999999999997E-2,4.7500000000000001E-2]
[14,{"$f":"O65*Summary!$AC$3/365","v":0},{"$f":"P65*Summary!$AC$3/365","v":0},{"$f":"Q65*Summary!$AC$3/365","v":0},{"$f":"R65*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,14,3.5499999999999997E-2,4.5600000000000002E-2,3.2599999999999997E-2,4.5600000000000002E-2]
[15,{"$f":"O66*Summary!$AC$3/365","v":0},{"$f":"P66*Summary!$AC$3/365","v":0},{"$f":"Q66*Summary!$AC$3/365","v":0},{"$f":"R66*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,15,3.5499999999999997E-2,4.5699999999999998E-2,3.2599999999999997E-2,4.5699999999999998E-2]
[16,{"$f":"O67*Summary!$AC$3/365","v":0},{"$f":"P67*Summary!$AC$3/365","v":0},{"$f":"Q67*Summary!$AC$3/365","v":0},{"$f":"R67*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,16,3.9399999999999998E-2,4.8000000000000001E-2,4.2099999999999999E-2,4.8000000000000001E-2]
[17,{"$f":"O68*Summary!$AC$3/365","v":0},{"$f":"P68*Summary!$AC$3/365","v":0},{"$f":"Q68*Summary!$AC$3/365","v":0},{"$f":"R68*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,17,6.3100000000000003E-2,4.8899999999999999E-2,5.4699999999999999E-2,4.8899999999999999E-2]
[18,{"$f":"O69*Summary!$AC$3/365","v":0},{"$f":"P69*Summary!$AC$3/365","v":0},{"$f":"Q69*Summary!$AC$3/365","v":0},{"$f":"R69*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,18,5.5199999999999999E-2,0.05,5.2600000000000001E-2,0.05]
[19,{"$f":"O70*Summary!$AC$3/365","v":0},{"$f":"P70*Summary!$AC$3/365","v":0},{"$f":"Q70*Summary!$AC$3/365","v":0},{"$f":"R70*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,19,6.3100000000000003E-2,0.06,6.3100000000000003E-2,0.06]
[20,{"$f":"O71*Summary!$AC$3/365","v":0},{"$f":"P71*Summary!$AC$3/365","v":0},{"$f":"Q71*Summary!$AC$3/365","v":0},{"$f":"R71*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,20,7.0999999999999994E-2,0.06,6.83E-2,0.06]
[21,{"$f":"O72*Summary!$AC$3/365","v":0},{"$f":"P72*Summary!$AC$3/365","v":0},{"$f":"Q72*Summary!$AC$3/365","v":0},{"$f":"R72*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,21,6.3100000000000003E-2,5.7000000000000002E-2,6.3100000000000003E-2,5.7000000000000002E-2]
[22,{"$f":"O73*Summary!$AC$3/365","v":0},{"$f":"P73*Summary!$AC$3/365","v":0},{"$f":"Q73*Summary!$AC$3/365","v":0},{"$f":"R73*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,22,4.7300000000000002E-2,4.7E-2,5.2600000000000001E-2,4.7E-2]
[23,{"$f":"O74*Summary!$AC$3/365","v":0},{"$f":"P74*Summary!$AC$3/365","v":0},{"$f":"Q74*Summary!$AC$3/365","v":0},{"$f":"R74*Summary!$AC$3/365","v":0},null,null,null,null,null,null,null,null,23,3.1600000000000003E-2,3.5000000000000003E-2,3.6799999999999999E-2,3.5000000000000003E-2]
["Total",{"$f":"SUM(B51:B74)","v":0},{"$f":"SUM(C51:C74)","v":0},{"$f":"SUM(D51:D74)","v":0},{"$f":"SUM(E51:E74)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O51:O74)","v":0.99980000000000002},{"$f":"SUM(P51:P74)","v":0.9983000000000003},{"$f":"SUM(Q51:Q74)","v":0.99990000000000001},{"$f":"SUM(R51:R74)","v":0.9983000000000003}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial"]
[null,"CONSUMPTION PROFILES",null,null,null,null,null,null,null,null,null,null,null,null,"CONSUMPTION PROFILES"]
[null,"Winter",null,"Summer",null,null,null,null,null,null,null,null,null,null,"Winter",null,"Summer"]
[null,"WD","WE","WD","WE",null,null,null,null,null,null,null,null,null,"WWD","WWE","SWD","SWE"]
[0,{"$f":"O88*Summary!$AC$5/365","v":0},{"$f":"P88*Summary!$AC$5/365","v":0},{"$f":"Q88*Summary!$AC$5/365","v":0},{"$f":"R88*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,0,4.07E-2,2.1011396011396018E-2,3.4099999999999998E-2,1.4411396011396016E-2]
[1,{"$f":"O89*Summary!$AC$5/365","v":0},{"$f":"P89*Summary!$AC$5/365","v":0},{"$f":"Q89*Summary!$AC$5/365","v":0},{"$f":"R89*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,1,4.2700000000000002E-2,2.1723646723646732E-2,3.3799999999999997E-2,1.2823646723646727E-2]
[2,{"$f":"O90*Summary!$AC$5/365","v":0},{"$f":"P90*Summary!$AC$5/365","v":0},{"$f":"Q90*Summary!$AC$5/365","v":0},{"$f":"R90*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,2,3.7900000000000003E-2,2.0655270655270664E-2,2.9399999999999999E-2,1.215527065527066E-2]
[3,{"$f":"O91*Summary!$AC$5/365","v":0},{"$f":"P91*Summary!$AC$5/365","v":0},{"$f":"Q91*Summary!$AC$5/365","v":0},{"$f":"R91*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,3,4.2000000000000003E-2,2.1011396011396018E-2,3.2899999999999999E-2,1.1911396011396014E-2]
[4,{"$f":"O92*Summary!$AC$5/365","v":0},{"$f":"P92*Summary!$AC$5/365","v":0},{"$f":"Q92*Summary!$AC$5/365","v":0},{"$f":"R92*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,4,0.04,2.1367521367521378E-2,3.1899999999999998E-2,1.3267521367521375E-2]
[5,{"$f":"O93*Summary!$AC$5/365","v":0},{"$f":"P93*Summary!$AC$5/365","v":0},{"$f":"Q93*Summary!$AC$5/365","v":0},{"$f":"R93*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,5,3.2000000000000001E-2,2.1723646723646732E-2,2.5499999999999998E-2,1.522364672364673E-2]
[6,{"$f":"O94*Summary!$AC$5/365","v":0},{"$f":"P94*Summary!$AC$5/365","v":0},{"$f":"Q94*Summary!$AC$5/365","v":0},{"$f":"R94*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,6,3.15E-2,3.4188034188034198E-2,2.8899999999999999E-2,3.15880341880342E-2]
[7,{"$f":"O95*Summary!$AC$5/365","v":0},{"$f":"P95*Summary!$AC$5/365","v":0},{"$f":"Q95*Summary!$AC$5/365","v":0},{"$f":"R95*Summary!$AC$5/365","v":0},null,"annum",{"$f":"B112*$I$53+C112*$I$52+D112*$K$53+E112*$K$52","v":0},null,null,null,null,null,7,4.24E-2,4.7364672364672379E-2,4.1200000000000001E-2,4.6164672364672379E-2]
[8,{"$f":"O96*Summary!$AC$5/365","v":0},{"$f":"P96*Summary!$AC$5/365","v":0},{"$f":"Q96*Summary!$AC$5/365","v":0},{"$f":"R96*Summary!$AC$5/365","v":0},null,{"$f":"B112/$H95","v":{"$error":"#DIV/0!"}},{"$f":"C112/$H95","v":{"$error":"#DIV/0!"}},{"$f":"D112/$H95","v":{"$error":"#DIV/0!"}},{"$f":"E112/$H95","v":{"$error":"#DIV/0!"}},null,null,null,8,5.2600000000000001E-2,5.8404558404558431E-2,5.33E-2,5.910455840455843E-2]
[9,{"$f":"O97*Summary!$AC$5/365","v":0},{"$f":"P97*Summary!$AC$5/365","v":0},{"$f":"Q97*Summary!$AC$5/365","v":0},{"$f":"R97*Summary!$AC$5/365","v":0},null,"wwd","wwe","swd","swe",null,null,null,9,5.3400000000000003E-2,5.9472934472934488E-2,5.4800000000000001E-2,6.0872934472934487E-2]
[10,{"$f":"O98*Summary!$AC$5/365","v":0},{"$f":"P98*Summary!$AC$5/365","v":0},{"$f":"Q98*Summary!$AC$5/365","v":0},{"$f":"R98*Summary!$AC$5/365","v":0},null,"winter",null,"summer",null,null,null,null,10,4.9200000000000001E-2,5.5555555555555573E-2,5.0299999999999997E-2,5.665555555555557E-2]
[11,{"$f":"O99*Summary!$AC$5/365","v":0},{"$f":"P99*Summary!$AC$5/365","v":0},{"$f":"Q99*Summary!$AC$5/365","v":0},{"$f":"R99*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,11,5.3800000000000001E-2,5.8760683760683781E-2,5.6399999999999999E-2,6.1360683760683779E-2]
[12,{"$f":"O100*Summary!$AC$5/365","v":0},{"$f":"P100*Summary!$AC$5/365","v":0},{"$f":"Q100*Summary!$AC$5/365","v":0},{"$f":"R100*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,12,5.3800000000000001E-2,5.7692307692307716E-2,5.6800000000000003E-2,6.0692307692307719E-2]
[13,{"$f":"O101*Summary!$AC$5/365","v":0},{"$f":"P101*Summary!$AC$5/365","v":0},{"$f":"Q101*Summary!$AC$5/365","v":0},{"$f":"R101*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,13,4.6600000000000003E-2,5.1282051282051294E-2,4.9500000000000002E-2,5.4182051282051294E-2]
[14,{"$f":"O102*Summary!$AC$5/365","v":0},{"$f":"P102*Summary!$AC$5/365","v":0},{"$f":"Q102*Summary!$AC$5/365","v":0},{"$f":"R102*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,14,5.16E-2,5.5555555555555573E-2,5.6800000000000003E-2,6.0755555555555577E-2]
[15,{"$f":"O103*Summary!$AC$5/365","v":0},{"$f":"P103*Summary!$AC$5/365","v":0},{"$f":"Q103*Summary!$AC$5/365","v":0},{"$f":"R103*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,15,4.9700000000000001E-2,5.4487179487179502E-2,5.5300000000000002E-2,6.0087179487179503E-2]
[16,{"$f":"O104*Summary!$AC$5/365","v":0},{"$f":"P104*Summary!$AC$5/365","v":0},{"$f":"Q104*Summary!$AC$5/365","v":0},{"$f":"R104*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,16,3.9199999999999999E-2,4.7008547008547022E-2,4.4200000000000003E-2,5.2008547008547026E-2]
[17,{"$f":"O105*Summary!$AC$5/365","v":0},{"$f":"P105*Summary!$AC$5/365","v":0},{"$f":"Q105*Summary!$AC$5/365","v":0},{"$f":"R105*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,17,3.4700000000000002E-2,4.2378917378917393E-2,3.7499999999999999E-2,4.517891737891739E-2]
[18,{"$f":"O106*Summary!$AC$5/365","v":0},{"$f":"P106*Summary!$AC$5/365","v":0},{"$f":"Q106*Summary!$AC$5/365","v":0},{"$f":"R106*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,18,2.9600000000000001E-2,3.525641025641027E-2,3.0499999999999999E-2,3.6156410256410268E-2]
[19,{"$f":"O107*Summary!$AC$5/365","v":0},{"$f":"P107*Summary!$AC$5/365","v":0},{"$f":"Q107*Summary!$AC$5/365","v":0},{"$f":"R107*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,19,3.1899999999999998E-2,3.9173789173789192E-2,3.44E-2,4.1673789173789194E-2]
[20,{"$f":"O108*Summary!$AC$5/365","v":0},{"$f":"P108*Summary!$AC$5/365","v":0},{"$f":"Q108*Summary!$AC$5/365","v":0},{"$f":"R108*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,20,3.5400000000000001E-2,4.4159544159544178E-2,4.0099999999999997E-2,4.8859544159544174E-2]
[21,{"$f":"O109*Summary!$AC$5/365","v":0},{"$f":"P109*Summary!$AC$5/365","v":0},{"$f":"Q109*Summary!$AC$5/365","v":0},{"$f":"R109*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,21,3.6900000000000002E-2,4.4871794871794886E-2,4.2299999999999997E-2,5.0271794871794881E-2]
[22,{"$f":"O110*Summary!$AC$5/365","v":0},{"$f":"P110*Summary!$AC$5/365","v":0},{"$f":"Q110*Summary!$AC$5/365","v":0},{"$f":"R110*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,22,3.73E-2,4.522792022792025E-2,4.2299999999999997E-2,5.0227920227920247E-2]
[23,{"$f":"O111*Summary!$AC$5/365","v":0},{"$f":"P111*Summary!$AC$5/365","v":0},{"$f":"Q111*Summary!$AC$5/365","v":0},{"$f":"R111*Summary!$AC$5/365","v":0},null,null,null,null,null,null,null,null,23,3.4700000000000002E-2,4.1666666666666685E-2,3.78E-2,4.4766666666666684E-2]
["Total",{"$f":"SUM(B88:B111)","v":0},{"$f":"SUM(C88:C111)","v":0},{"$f":"SUM(D88:D111)","v":0},{"$f":"SUM(E88:E111)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O88:O111)","v":0.99959999999999982},{"$f":"SUM(P88:P111)","v":1.0000000000000004},{"$f":"SUM(Q88:Q111)","v":1},{"$f":"SUM(R88:R111)","v":1.0004000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
[null,"CONSUMPTION PROFILES",null,null,null,null,null,null,null,null,null,null,null,null,"CONSUMPTION PROFILES"]
[null,"Winter",null,"Summer",null,null,null,null,null,null,null,null,null,null,"Winter",null,"Summer"]
[null,"WD","WE","WD","WE",null,null,null,null,null,null,null,null,null,"WWD","WWE","SWD","SWE"]
[0,{"$f":"O126*Summary!$AC$4/365","v":0},{"$f":"P126*Summary!$AC$4/365","v":0},{"$f":"Q126*Summary!$AC$4/365","v":0},{"$f":"R126*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,0,2.8735632183908046E-2,4.0209034721873274E-2,3.2335632183908045E-2,4.0209034721873274E-2]
[1,{"$f":"O127*Summary!$AC$4/365","v":0},{"$f":"P127*Summary!$AC$4/365","v":0},{"$f":"Q127*Summary!$AC$4/365","v":0},{"$f":"R127*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,1,2.8735632183908046E-2,4.0399979900507511E-2,3.4435632183908049E-2,4.0399979900507511E-2]
[2,{"$f":"O128*Summary!$AC$4/365","v":0},{"$f":"P128*Summary!$AC$4/365","v":0},{"$f":"Q128*Summary!$AC$4/365","v":0},{"$f":"R128*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,2,2.8735632183908046E-2,4.0440178885483138E-2,3.3935632183908049E-2,4.0440178885483138E-2]
[3,{"$f":"O129*Summary!$AC$4/365","v":0},{"$f":"P129*Summary!$AC$4/365","v":0},{"$f":"Q129*Summary!$AC$4/365","v":0},{"$f":"R129*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,3,2.8735632183908046E-2,4.0399979900507511E-2,3.2135632183908046E-2,4.0399979900507511E-2]
[4,{"$f":"O130*Summary!$AC$4/365","v":0},{"$f":"P130*Summary!$AC$4/365","v":0},{"$f":"Q130*Summary!$AC$4/365","v":0},{"$f":"R130*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,4,2.8735632183908046E-2,4.0500477362946583E-2,3.2135632183908046E-2,4.0500477362946583E-2]
[5,{"$f":"O131*Summary!$AC$4/365","v":0},{"$f":"P131*Summary!$AC$4/365","v":0},{"$f":"Q131*Summary!$AC$4/365","v":0},{"$f":"R131*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,5,3.017241379310345E-2,4.2208934224410834E-2,3.6772413793103448E-2,4.2208934224410834E-2]
[6,{"$f":"O132*Summary!$AC$4/365","v":0},{"$f":"P132*Summary!$AC$4/365","v":0},{"$f":"Q132*Summary!$AC$4/365","v":0},{"$f":"R132*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,6,3.4482758620689655E-2,4.2610924074167125E-2,4.1182758620689652E-2,4.2610924074167125E-2]
[7,{"$f":"O133*Summary!$AC$4/365","v":0},{"$f":"P133*Summary!$AC$4/365","v":0},{"$f":"Q133*Summary!$AC$4/365","v":0},{"$f":"R133*Summary!$AC$4/365","v":0},null,"annum",{"$f":"B150*$I$53+C150*$I$52+D150*$K$53+E150*$K$52","v":0},null,null,null,null,null,7,4.8850574712643681E-2,4.2811918999045274E-2,5.2050574712643682E-2,4.2811918999045274E-2]
[8,{"$f":"O134*Summary!$AC$4/365","v":0},{"$f":"P134*Summary!$AC$4/365","v":0},{"$f":"Q134*Summary!$AC$4/365","v":0},{"$f":"R134*Summary!$AC$4/365","v":0},null,{"$f":"B150/$H133","v":{"$error":"#DIV/0!"}},{"$f":"C150/$H133","v":{"$error":"#DIV/0!"}},{"$f":"D150/$H133","v":{"$error":"#DIV/0!"}},{"$f":"E150/$H133","v":{"$error":"#DIV/0!"}},null,null,null,8,5.3879310344827583E-2,4.3012913923923424E-2,4.8079310344827583E-2,4.3012913923923424E-2]
[9,{"$f":"O135*Summary!$AC$4/365","v":0},{"$f":"P135*Summary!$AC$4/365","v":0},{"$f":"Q135*Summary!$AC$4/365","v":0},{"$f":"R135*Summary!$AC$4/365","v":0},null,"wwd","wwe","swd","swe",null,null,null,9,5.6034482758620691E-2,4.3213908848801566E-2,5.3734482758620687E-2,4.3213908848801566E-2]
[10,{"$f":"O136*Summary!$AC$4/365","v":0},{"$f":"P136*Summary!$AC$4/365","v":0},{"$f":"Q136*Summary!$AC$4/365","v":0},{"$f":"R136*Summary!$AC$4/365","v":0},null,"winter",null,"summer",null,null,null,null,10,5.6752873563218391E-2,4.3012913923923424E-2,5.1852873563218389E-2,4.3012913923923424E-2]
[11,{"$f":"O137*Summary!$AC$4/365","v":0},{"$f":"P137*Summary!$AC$4/365","v":0},{"$f":"Q137*Summary!$AC$4/365","v":0},{"$f":"R137*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,11,5.6034482758620691E-2,4.3314406311240644E-2,5.0134482758620688E-2,4.3314406311240644E-2]
[12,{"$f":"O138*Summary!$AC$4/365","v":0},{"$f":"P138*Summary!$AC$4/365","v":0},{"$f":"Q138*Summary!$AC$4/365","v":0},{"$f":"R138*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,12,5.459770114942529E-2,4.3012913923923424E-2,5.409770114942529E-2,4.3012913923923424E-2]
[13,{"$f":"O139*Summary!$AC$4/365","v":0},{"$f":"P139*Summary!$AC$4/365","v":0},{"$f":"Q139*Summary!$AC$4/365","v":0},{"$f":"R139*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,13,5.3879310344827583E-2,4.2811918999045274E-2,5.2979310344827578E-2,4.2811918999045274E-2]
[14,{"$f":"O140*Summary!$AC$4/365","v":0},{"$f":"P140*Summary!$AC$4/365","v":0},{"$f":"Q140*Summary!$AC$4/365","v":0},{"$f":"R140*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,14,5.3160919540229883E-2,4.2610924074167125E-2,5.356091954022988E-2,4.2610924074167125E-2]
[15,{"$f":"O141*Summary!$AC$4/365","v":0},{"$f":"P141*Summary!$AC$4/365","v":0},{"$f":"Q141*Summary!$AC$4/365","v":0},{"$f":"R141*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,15,5.3160919540229883E-2,4.2811918999045274E-2,5.356091954022988E-2,4.2811918999045274E-2]
[16,{"$f":"O142*Summary!$AC$4/365","v":0},{"$f":"P142*Summary!$AC$4/365","v":0},{"$f":"Q142*Summary!$AC$4/365","v":0},{"$f":"R142*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,16,5.2442528735632182E-2,4.2208934224410834E-2,5.4642528735632183E-2,4.2208934224410834E-2]
[17,{"$f":"O143*Summary!$AC$4/365","v":0},{"$f":"P143*Summary!$AC$4/365","v":0},{"$f":"Q143*Summary!$AC$4/365","v":0},{"$f":"R143*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,17,4.9568965517241381E-2,4.2208934224410834E-2,5.9068965517241383E-2,4.2208934224410834E-2]
[18,{"$f":"O144*Summary!$AC$4/365","v":0},{"$f":"P144*Summary!$AC$4/365","v":0},{"$f":"Q144*Summary!$AC$4/365","v":0},{"$f":"R144*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,18,4.6695402298850573E-2,4.0500477362946583E-2,3.6495402298850579E-2,4.0500477362946583E-2]
[19,{"$f":"O145*Summary!$AC$4/365","v":0},{"$f":"P145*Summary!$AC$4/365","v":0},{"$f":"Q145*Summary!$AC$4/365","v":0},{"$f":"R145*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,19,3.8793103448275863E-2,4.0399979900507511E-2,4.0293103448275865E-2,4.0399979900507511E-2]
[20,{"$f":"O146*Summary!$AC$4/365","v":0},{"$f":"P146*Summary!$AC$4/365","v":0},{"$f":"Q146*Summary!$AC$4/365","v":0},{"$f":"R146*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,20,3.017241379310345E-2,4.0440178885483138E-2,3.1672413793103454E-2,4.0440178885483138E-2]
[21,{"$f":"O147*Summary!$AC$4/365","v":0},{"$f":"P147*Summary!$AC$4/365","v":0},{"$f":"Q147*Summary!$AC$4/365","v":0},{"$f":"R147*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,21,3.017241379310345E-2,4.0460278377970955E-2,2.0872413793103454E-2,4.0460278377970955E-2]
[22,{"$f":"O148*Summary!$AC$4/365","v":0},{"$f":"P148*Summary!$AC$4/365","v":0},{"$f":"Q148*Summary!$AC$4/365","v":0},{"$f":"R148*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,22,2.8735632183908046E-2,4.0198984975629362E-2,2.0235632183908045E-2,4.0198984975629362E-2]
[23,{"$f":"O149*Summary!$AC$4/365","v":0},{"$f":"P149*Summary!$AC$4/365","v":0},{"$f":"Q149*Summary!$AC$4/365","v":0},{"$f":"R149*Summary!$AC$4/365","v":0},null,null,null,null,null,null,null,null,23,2.8735632183908046E-2,4.0198984975629362E-2,2.3735632183908041E-2,4.0198984975629362E-2]
["Total",{"$f":"SUM(B126:B149)","v":0},{"$f":"SUM(C126:C149)","v":0},{"$f":"SUM(D126:D149)","v":0},{"$f":"SUM(E126:E149)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O126:O149)","v":1},{"$f":"SUM(P126:P149)","v":0.99999999999999989},{"$f":"SUM(Q126:Q149)","v":1},{"$f":"SUM(R126:R149)","v":0.99999999999999989}]

{"sheet":"Net metering","index":8,"n_rows":312,"n_cols":60,"rows_kept":312,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Resid customers >600kwh/month"]
[null,null,null,null,null,"Average monthly consumption:",null,"kwh",{"$f":"Summary!AC3/12/Projections!F11*Summary!AC8","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Size of PV panel pk DC kW",null,"kwh",{"$f":"Summary!AC8*Summary!AC9","v":2}]
[null,null,null,null,null,"Ave daily DC output per kWh pk DC pv panel kWh",null,null,{"$f":"'RE generation'!X11","v":5.1092514127118642}]
[null,null,null,null,null,"Yearly DC output per kWh pk DC pv panel kWh",null,null,{"$f":"I4*365","v":1864.8767656398304}]
[null,null,null,null,null,"Inverter efficiency :",null,null,{"$f":"1-'RE generation'!B8","v":0.82000000000000006}]
[null,null,null,null,null,"Summer- 1 day's consumption as % of yearly (weekday)",null,null,{"$f":"'Load profiles'!I59*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Winter- 1 day's consumption as % of yearly (weekday)",null,null,{"$f":"'Load profiles'!G59*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Summer -1 day's consumption as % of yearly (weekend)",null,null,{"$f":"'Load profiles'!J59*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Winter- 1 day's consumption as % of yearly (weekend)",null,null,{"$f":"'Load profiles'!H59*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Summer -1 day's generation as % of yearly  ",null,null,{"$f":"'RE generation'!AB7*100","v":0.27400163583005716}]
[null,null,null,null,null,"Winter -1 day's generation as % of yearly",null,null,{"$f":"'RE generation'!AB8*100","v":0.27388550346873264}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Low Demand",null,"total c/kWh"]
[null,null,"Eskom tariff off-peak",null,{"$f":"Projections!I44","v":0}]
[null,null,"Eskom tariff-standard",null,{"$f":"Projections!I45","v":0}]
[null,null,"Eskom tariff- peak",null,{"$f":"Projections!I46","v":0}]
[]
[null,null,"High Demand",null,"total c/kWh"]
[null,null,"Eskom tariff off-peak",null,{"$f":"Projections!J44","v":0}]
[null,null,"Eskom tariff-standard",null,{"$f":"Projections!J45","v":0}]
[null,null,"Eskom tariff- peak",null,{"$f":"Projections!J46","v":0}]
[]
[null,null,null,null,null,"Summer weekday",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer weekend"]
[]
["Hour",null,"% generation",null,null,"% consumption","Total Generation (load shifters & non-load shifters (kWh's)","Load shifters- Total Generation kWh's ","Non Load shifters- Generation kWhs","Total Consumption (load shifters & non-load shifters (kWh's)","Load shifters- Total Consumption  kWh's ","Non Load shifters- consumption kWhs","Load shifters Consumption-    Generation kWh's","Non - Load shifters Consumption-    Generation             kWh's","Feed in - Load shifters (kwh)","Feed in - Non load shifters (kwh)","Total feed in (kwh)","Hour",null,"% generation",null,null,"% consumption","Total Generation (load shifters & non-load shifters (kWh's)","Load shifters- Total Generation        kWh's ","Non Load shifters- Generation kWhs","Total Consumption (load shifters & non-load shifters (kWh's)","Load shifters- total Consumption        kWh's ","Non Load shifters- consumption kWhs","Load shifters Consumption-    Generation             kWh's","Non - Load shifters Consumption-    Generation             kWh's","Feed in - Load shifters (kwh)","Feed in - Non load shifters (kwh)","Total feed in (kwh)"]
[0,null,0,{"$f":"C42/$C$66*100","v":0},{"$f":"'Load profiles'!Q51","v":2.9399999999999999E-2},{"$f":"E42/$E$66*100","v":2.9402940294029403},{"$f":"(D42/100)*$I$3*($I$11/100)*$I$5*$I$6","v":0},{"$f":"G42*Input!$B$46","v":0},{"$f":"G42-G42*Input!$B$46","v":0},{"$f":"$I$2*12*($I$7/100)*(F42/100)","v":{"$error":"#DIV/0!"}},{"$f":"J42*Input!$B$46-('EE interventions'!$B40*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F40*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J42-(J42*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"K42-H42","v":{"$error":"#DIV/0!"}},{"$f":"L42-I42","v":{"$error":"#DIV/0!"}},{"$f":"IF(M42>0,0,M42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N42>0,0,N42)","v":{"$error":"#DIV/0!"}},{"$f":"P42+O42-'RE generation'!C$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},0,null,0,{"$f":"T42/$T$66*100","v":0},{"$f":"'Load profiles'!R51","v":2.8500000000000001E-2},{"$f":"V42/$V$66*100","v":2.8548532505258932},{"$f":"(U42/100)*$I$3*($I$11/100)*$I$5*$I$6","v":0},{"$f":"X42*Input!$B$46","v":0},{"$f":"X42-X42*Input!$B$46","v":0},{"$f":"$I$2*12*($I$9/100)*(W42/100)","v":{"$error":"#DIV/0!"}},{"$f":"AA42*Input!$B$46-('EE interventions'!$B40*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F40*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA42-(AA42*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AB42-Y42","v":{"$error":"#DIV/0!"}},{"$f":"AC42-Z42","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD42>0,0,AD42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE42>0,0,AE42)","v":{"$error":"#DIV/0!"}},{"$f":"AG42+AF42-'RE generation'!C$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},0]
[1,null,0,{"$f":"C43/$C$66*100","v":0},{"$f":"'Load profiles'!Q52","v":2.52E-2},{"$f":"E43/$E$66*100","v":2.5202520252025202},{"$f":"(D43/100)*$I$3*($I$11/100)*$I$5*$I$6","v":0},{"$f":"G43*Input!$B$46","v":0},{"$f":"G43-G43*Input!$B$46","v":0},{"$f":"$I$2*12*($I$7/100)*(F43/100)","v":{"$error":"#DIV/0!"}},{"$f":"J43*Input!$B$46-('EE interventions'!$B41*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F41*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J43-(J43*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"K43-H43","v":{"$error":"#DIV/0!"}},{"$f":"L43-I43","v":{"$error":"#DIV/0!"}},{"$f":"IF(M43>0,0,M43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N43>0,0,N43)","v":{"$error":"#DIV/0!"}},{"$f":"P43+O43-'RE generation'!D$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},1,null,0,{"$f":"T43/$T$66*100","v":0},{"$f":"'Load profiles'!R52","v":2.4400000000000002E-2},{"$f":"V43/$V$66*100","v":2.4441550636081333},{"$f":"(U43/100)*$I$3*($I$11/100)*$I$5*$I$6","v":0},{"$f":"X43*Input!$B$46","v":0},{"$f":"X43-X43*Input!$B$46","v":0},{"$f":"$I$2*12*($I$9/100)*(W43/100)","v":{"$error":"#DIV/0!"}},{"$f":"AA43*Input!$B$46-('EE interventions'!$B41*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F41*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA43-(AA43*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AB43-Y43","v":{"$error":"#DIV/0!"}},{"$f":"AC43-Z43","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD43>0,0,AD43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE43>0,0,AE43)","v":{"$error":"#DIV/0!"}},{"$f":"AG43+AF43-'RE generation'!D$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},1]
[2,null,0,0,{"$f":"'Load profiles'!Q53","v":2.52E-2},2.5202520252025202,0,{"$f":"G44*Input!$B$46","v":0},{"$f":"G44-G44*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J44*Input!$B$46-('EE interventions'!$B42*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F42*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J44-(J44*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P44+O44-'RE generation'!E$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},2,null,0,0,{"$f":"'Load profiles'!R53","v":2.0400000000000001E-2},2.043473905639587,0,{"$f":"X44*Input!$B$46","v":0},{"$f":"X44-X44*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA44*Input!$B$46-('EE interventions'!$B42*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F42*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA44-(AA44*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG44+AF44-'RE generation'!E$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},2]
[3,null,0,0,{"$f":"'Load profiles'!Q54","v":2.52E-2},2.5202520252025202,0,{"$f":"G45*Input!$B$46","v":0},{"$f":"G45-G45*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J45*Input!$B$46-('EE interventions'!$B43*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F43*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J45-(J45*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P45+O45-'RE generation'!F$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},3,null,0,0,{"$f":"'Load profiles'!R54","v":2.0400000000000001E-2},2.043473905639587,0,{"$f":"X45*Input!$B$46","v":0},{"$f":"X45-X45*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA45*Input!$B$46-('EE interventions'!$B43*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F43*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA45-(AA45*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG45+AF45-'RE generation'!F$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},3]
[4,null,0,0,{"$f":"'Load profiles'!Q55","v":2.63E-2},2.6302630263026301,0,{"$f":"G46*Input!$B$46","v":0},{"$f":"G46-G46*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J46*Input!$B$46-('EE interventions'!$B44*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F44*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J46-(J46*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P46+O46-'RE generation'!G$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},4,null,0,0,{"$f":"'Load profiles'!R55","v":2.0400000000000001E-2},2.043473905639587,0,{"$f":"X46*Input!$B$46","v":0},{"$f":"X46-X46*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA46*Input!$B$46-('EE interventions'!$B44*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F44*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA46-(AA46*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG46+AF46-'RE generation'!G$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},4]
[5,null,0,0,{"$f":"'Load profiles'!Q56","v":3.3599999999999998E-2},3.3603360336033603,0,{"$f":"G47*Input!$B$46","v":0},{"$f":"G47-G47*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J47*Input!$B$46-('EE interventions'!$B45*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F45*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J47-(J47*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P47+O47-'RE generation'!H$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},5,null,0,0,{"$f":"'Load profiles'!R56","v":2.6100000000000002E-2},2.6144445557447655,0,{"$f":"X47*Input!$B$46","v":0},{"$f":"X47-X47*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA47*Input!$B$46-('EE interventions'!$B45*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F45*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA47-(AA47*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG47+AF47-'RE generation'!H$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},5]
[6,null,1.0880458124552614E-2,0.14744398098748659,{"$f":"'Load profiles'!Q57","v":5.4699999999999999E-2},5.4705470547054702,1.2355894462791929E-2,{"$f":"G48*Input!$B$46","v":0},{"$f":"G48-G48*Input!$B$46","v":1.2355894462791929E-2},{"$error":"#DIV/0!"},{"$f":"J48*Input!$B$46-('EE interventions'!$B46*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F46*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J48-(J48*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P48+O48-'RE generation'!I$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},6,null,1.0880458124552614E-2,0.14744398098748659,{"$f":"'Load profiles'!R57","v":0.04},4.006811579685464,1.2355894462791929E-2,{"$f":"X48*Input!$B$46","v":0},{"$f":"X48-X48*Input!$B$46","v":1.2355894462791929E-2},{"$error":"#DIV/0!"},{"$f":"AA48*Input!$B$46-('EE interventions'!$B46*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F46*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA48-(AA48*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG48+AF48-'RE generation'!I$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},6]
[7,null,0.11868289191123838,1.6083034241924521,{"$f":"'Load profiles'!Q58","v":4.7300000000000002E-2},4.7304730473047307,0.13477679617966457,{"$f":"G49*Input!$B$46","v":0},{"$f":"G49-G49*Input!$B$46","v":0.13477679617966457},{"$error":"#DIV/0!"},{"$f":"J49*Input!$B$46-('EE interventions'!$B47*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F47*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J49-(J49*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P49+O49-'RE generation'!J$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},7,null,0.11868289191123838,1.6083034241924521,{"$f":"'Load profiles'!R58","v":4.3099999999999999E-2},4.3173394771110871,0.13477679617966457,{"$f":"X49*Input!$B$46","v":0},{"$f":"X49-X49*Input!$B$46","v":0.13477679617966457},{"$error":"#DIV/0!"},{"$f":"AA49*Input!$B$46-('EE interventions'!$B47*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F47*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA49-(AA49*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG49+AF49-'RE generation'!J$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},7]
[8,null,0.33571939871152467,4.549422834416526,{"$f":"'Load profiles'!Q59","v":4.2099999999999999E-2},4.2104210421042101,0.38124437520061921,{"$f":"G50*Input!$B$46","v":0},{"$f":"G50-G50*Input!$B$46","v":0.38124437520061921},{"$error":"#DIV/0!"},{"$f":"J50*Input!$B$46-('EE interventions'!$B48*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F48*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J50-(J50*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P50+O50-'RE generation'!K$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},8,null,0.33571939871152467,4.549422834416526,{"$f":"'Load profiles'!R59","v":4.3299999999999998E-2},4.3373735350095144,0.38124437520061921,{"$f":"X50*Input!$B$46","v":0},{"$f":"X50-X50*Input!$B$46","v":0.38124437520061921},{"$error":"#DIV/0!"},{"$f":"AA50*Input!$B$46-('EE interventions'!$B48*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F48*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA50-(AA50*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG50+AF50-'RE generation'!K$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},8]
[9,null,0.57222619899785254,7.7543893685129444,{"$f":"'Load profiles'!Q60","v":4.7300000000000002E-2},4.7304730473047307,0.64982250220762272,{"$f":"G51*Input!$B$46","v":0},{"$f":"G51-G51*Input!$B$46","v":0.64982250220762272},{"$error":"#DIV/0!"},{"$f":"J51*Input!$B$46-('EE interventions'!$B49*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F49*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J51-(J51*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P51+O51-'RE generation'!L$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},9,null,0.57222619899785254,7.7543893685129444,{"$f":"'Load profiles'!R60","v":4.4999999999999998E-2},4.5076630271461475,0.64982250220762272,{"$f":"X51*Input!$B$46","v":0},{"$f":"X51-X51*Input!$B$46","v":0.64982250220762272},{"$error":"#DIV/0!"},{"$f":"AA51*Input!$B$46-('EE interventions'!$B49*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F49*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA51-(AA51*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG51+AF51-'RE generation'!L$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},9]
[10,null,0.77895490336435225,10.555825007275191,{"$f":"'Load profiles'!Q61","v":4.2099999999999999E-2},4.2104210421042101,{"$f":"(D52/100)*$I$3*($I$11/100)*$I$5*$I$6","v":0.88458449700066932},{"$f":"G52*Input!$B$46","v":0},{"$f":"G52-G52*Input!$B$46","v":0.88458449700066932},{"$error":"#DIV/0!"},{"$f":"J52*Input!$B$46-('EE interventions'!$B50*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F50*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J52-(J52*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P52+O52-'RE generation'!M$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},10,null,0.77895490336435225,10.555825007275191,{"$f":"'Load profiles'!R61","v":4.53E-2},4.537714113993788,{"$f":"(U52/100)*$I$3*($I$11/100)*$I$5*$I$6","v":0.88458449700066932},{"$f":"X52*Input!$B$46","v":0},{"$f":"X52-X52*Input!$B$46","v":0.88458449700066932},{"$error":"#DIV/0!"},{"$f":"AA52*Input!$B$46-('EE interventions'!$B50*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F50*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA52-(AA52*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG52+AF52-'RE generation'!M$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},10]
[11,null,0.93027916964924839,12.606460374430101,{"$f":"'Load profiles'!Q62","v":3.6799999999999999E-2},3.6803680368036802,{"$f":"(D53/100)*$I$3*($I$11/100)*$I$5*$I$6","v":1.0564289765687096},{"$f":"G53*Input!$B$46","v":0},{"$f":"G53-G53*Input!$B$46","v":1.0564289765687096},{"$error":"#DIV/0!"},{"$f":"J53*Input!$B$46-('EE interventions'!$B51*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F51*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J53-(J53*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P53+O53-'RE generation'!N$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},11,null,0.93027916964924839,12.606460374430101,{"$f":"'Load profiles'!R62","v":4.8000000000000001E-2},4.8081738956225566,{"$f":"(U53/100)*$I$3*($I$11/100)*$I$5*$I$6","v":1.0564289765687096},{"$f":"X53*Input!$B$46","v":0},{"$f":"X53-X53*Input!$B$46","v":1.0564289765687096},{"$error":"#DIV/0!"},{"$f":"AA53*Input!$B$46-('EE interventions'!$B51*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F51*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA53-(AA53*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG53+AF53-'RE generation'!N$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},11]
[12,null,1.0015748031496099,13.57260646037447,{"$f":"'Load profiles'!Q63","v":3.3599999999999998E-2},3.3603360336033603,1.137392600811745,{"$f":"G54*Input!$B$46","v":0},{"$f":"G54-G54*Input!$B$46","v":1.137392600811745},{"$error":"#DIV/0!"},{"$f":"J54*Input!$B$46-('EE interventions'!$B52*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F52*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J54-(J54*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P54+O54-'RE generation'!O$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},12,null,1.0015748031496099,13.57260646037447,{"$f":"'Load profiles'!R63","v":4.87E-2},4.8782930982670525,1.137392600811745,{"$f":"X54*Input!$B$46","v":0},{"$f":"X54-X54*Input!$B$46","v":1.137392600811745},{"$error":"#DIV/0!"},{"$f":"AA54*Input!$B$46-('EE interventions'!$B52*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F52*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA54-(AA54*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG54+AF54-'RE generation'!O$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},12]
[13,null,1,13.551265884178864,{"$f":"'Load profiles'!Q64","v":3.2599999999999997E-2},3.2603260326032597,1.1356042476658108,{"$f":"G55*Input!$B$46","v":0},{"$f":"G55-G55*Input!$B$46","v":1.1356042476658108},{"$error":"#DIV/0!"},{"$f":"J55*Input!$B$46-('EE interventions'!$B53*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F53*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J55-(J55*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P55+O55-'RE generation'!P$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},13,null,1,13.551265884178864,{"$f":"'Load profiles'!R64","v":4.7500000000000001E-2},4.7580887508764889,1.1356042476658108,{"$f":"X55*Input!$B$46","v":0},{"$f":"X55-X55*Input!$B$46","v":1.1356042476658108},{"$error":"#DIV/0!"},{"$f":"AA55*Input!$B$46-('EE interventions'!$B53*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F53*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA55-(AA55*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG55+AF55-'RE generation'!P$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},13]
[14,null,0.91381531853972797,12.383354350567457,{"$f":"'Load profiles'!Q65","v":3.2599999999999997E-2},3.2603260326032597,1.0377325573158007,{"$f":"G56*Input!$B$46","v":0},{"$f":"G56-G56*Input!$B$46","v":1.0377325573158007},{"$error":"#DIV/0!"},{"$f":"J56*Input!$B$46-('EE interventions'!$B54*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F54*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J56-(J56*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P56+O56-'RE generation'!Q$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},14,null,0.91381531853972797,12.383354350567457,{"$f":"'Load profiles'!R65","v":4.5600000000000002E-2},4.5677652008414293,1.0377325573158007,{"$f":"X56*Input!$B$46","v":0},{"$f":"X56-X56*Input!$B$46","v":1.0377325573158007},{"$error":"#DIV/0!"},{"$f":"AA56*Input!$B$46-('EE interventions'!$B54*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F54*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA56-(AA56*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG56+AF56-'RE generation'!Q$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},14]
[15,null,0.7511811023622047,10.179454845280816,{"$f":"'Load profiles'!Q66","v":3.2599999999999997E-2},3.2603260326032597,0.85304445060880563,{"$f":"G57*Input!$B$46","v":0},{"$f":"G57-G57*Input!$B$46","v":0.85304445060880563},{"$error":"#DIV/0!"},{"$f":"J57*Input!$B$46-('EE interventions'!$B55*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F55*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J57-(J57*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P57+O57-'RE generation'!R$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},15,null,0.7511811023622047,10.179454845280816,{"$f":"'Load profiles'!R66","v":4.5699999999999998E-2},4.5777822297906425,0.85304445060880563,{"$f":"X57*Input!$B$46","v":0},{"$f":"X57-X57*Input!$B$46","v":0.85304445060880563},{"$error":"#DIV/0!"},{"$f":"AA57*Input!$B$46-('EE interventions'!$B55*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F55*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA57-(AA57*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG57+AF57-'RE generation'!R$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},15]
[16,null,0.53886900501073731,7.3023571636434141,{"$f":"'Load profiles'!Q67","v":4.2099999999999999E-2},4.2104210421042101,0.61194193102564221,{"$f":"G58*Input!$B$46","v":0},{"$f":"G58-G58*Input!$B$46","v":0.61194193102564221},{"$error":"#DIV/0!"},{"$f":"J58*Input!$B$46-('EE interventions'!$B56*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F56*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J58-(J58*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P58+O58-'RE generation'!S$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},16,null,0.53886900501073731,7.3023571636434141,{"$f":"'Load profiles'!R67","v":4.8000000000000001E-2},4.8081738956225566,0.61194193102564221,{"$f":"X58*Input!$B$46","v":0},{"$f":"X58-X58*Input!$B$46","v":0.61194193102564221},{"$error":"#DIV/0!"},{"$f":"AA58*Input!$B$46-('EE interventions'!$B56*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F56*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA58-(AA58*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG58+AF58-'RE generation'!S$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},16]
[17,null,0.3089477451682176,4.1866330390920528,{"$f":"'Load profiles'!Q68","v":5.4699999999999999E-2},5.4705470547054702,0.35084237171980232,{"$f":"G59*Input!$B$46","v":0},{"$f":"G59-G59*Input!$B$46","v":0.35084237171980232},{"$error":"#DIV/0!"},{"$f":"J59*Input!$B$46-('EE interventions'!$B57*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F57*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J59-(J59*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P59+O59-'RE generation'!T$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},17,null,0.3089477451682176,4.1866330390920528,{"$f":"'Load profiles'!R68","v":4.8899999999999999E-2},4.8983271561654798,0.35084237171980232,{"$f":"X59*Input!$B$46","v":0},{"$f":"X59-X59*Input!$B$46","v":0.35084237171980232},{"$error":"#DIV/0!"},{"$f":"AA59*Input!$B$46-('EE interventions'!$B57*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F57*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA59-(AA59*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG59+AF59-'RE generation'!T$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},17]
[18,null,0.10780243378668576,1.4608594432049655,{"$f":"'Load profiles'!Q69","v":5.2600000000000001E-2},5.2605260526052602,0.12242090171687264,{"$f":"G60*Input!$B$46","v":0},{"$f":"G60-G60*Input!$B$46","v":0.12242090171687264},{"$error":"#DIV/0!"},{"$f":"J60*Input!$B$46-('EE interventions'!$B58*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F58*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J60-(J60*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P60+O60-'RE generation'!U$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},18,null,0.10780243378668576,1.4608594432049655,{"$f":"'Load profiles'!R69","v":0.05},5.0085144746068302,0.12242090171687264,{"$f":"X60*Input!$B$46","v":0},{"$f":"X60-X60*Input!$B$46","v":0.12242090171687264},{"$error":"#DIV/0!"},{"$f":"AA60*Input!$B$46-('EE interventions'!$B58*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F58*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA60-(AA60*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG60+AF60-'RE generation'!U$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},18]
[19,null,1.0450966356478167E-2,0.14162382384324368,{"$f":"'Load profiles'!Q70","v":6.3100000000000003E-2},6.3106310631063103,1.1868161786629087E-2,{"$f":"G61*Input!$B$46","v":0},{"$f":"G61-G61*Input!$B$46","v":1.1868161786629087E-2},{"$error":"#DIV/0!"},{"$f":"J61*Input!$B$46-('EE interventions'!$B59*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F59*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J61-(J61*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P61+O61-'RE generation'!V$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},19,null,1.0450966356478167E-2,0.14162382384324368,{"$f":"'Load profiles'!R70","v":0.06},6.0102173695281955,1.1868161786629087E-2,{"$f":"X61*Input!$B$46","v":0},{"$f":"X61-X61*Input!$B$46","v":1.1868161786629087E-2},{"$error":"#DIV/0!"},{"$f":"AA61*Input!$B$46-('EE interventions'!$B59*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F59*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA61-(AA61*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG61+AF61-'RE generation'!V$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},19]
[20,null,0,0,{"$f":"'Load profiles'!Q71","v":6.83E-2},6.8306830683068309,0,{"$f":"G62*Input!$B$46","v":0},{"$f":"G62-G62*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J62*Input!$B$46-('EE interventions'!$B60*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F60*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J62-(J62*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P62+O62-'RE generation'!W$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},20,null,0,0,{"$f":"'Load profiles'!R71","v":0.06},6.0102173695281955,0,{"$f":"X62*Input!$B$46","v":0},{"$f":"X62-X62*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA62*Input!$B$46-('EE interventions'!$B60*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F60*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA62-(AA62*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG62+AF62-'RE generation'!W$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},20]
[21,null,0,0,{"$f":"'Load profiles'!Q72","v":6.3100000000000003E-2},6.3106310631063103,0,{"$f":"G63*Input!$B$46","v":0},{"$f":"G63-G63*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J63*Input!$B$46-('EE interventions'!$B61*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F61*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J63-(J63*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P63+O63-'RE generation'!X$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},21,null,0,0,{"$f":"'Load profiles'!R72","v":5.7000000000000002E-2},5.7097065010517865,0,{"$f":"X63*Input!$B$46","v":0},{"$f":"X63-X63*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA63*Input!$B$46-('EE interventions'!$B61*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F61*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA63-(AA63*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG63+AF63-'RE generation'!X$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},21]
[22,null,0,0,{"$f":"'Load profiles'!Q73","v":5.2600000000000001E-2},5.2605260526052602,0,{"$f":"G64*Input!$B$46","v":0},{"$f":"G64-G64*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J64*Input!$B$46-('EE interventions'!$B62*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F62*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J64-(J64*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P64+O64-'RE generation'!Y$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},22,null,0,0,{"$f":"'Load profiles'!R73","v":4.7E-2},4.7080036061304202,0,{"$f":"X64*Input!$B$46","v":0},{"$f":"X64-X64*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA64*Input!$B$46-('EE interventions'!$B62*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F62*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA64-(AA64*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG64+AF64-'RE generation'!Y$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},22]
[23,null,0,0,{"$f":"'Load profiles'!Q74","v":3.6799999999999999E-2},3.6803680368036802,0,{"$f":"G65*Input!$B$46","v":0},{"$f":"G65-G65*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J65*Input!$B$46-('EE interventions'!$B63*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F63*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J65-(J65*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P65+O65-'RE generation'!Z$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},23,null,0,0,{"$f":"'Load profiles'!R74","v":3.5000000000000003E-2},3.5059601322247813,0,{"$f":"X65*Input!$B$46","v":0},{"$f":"X65-X65*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA65*Input!$B$46-('EE interventions'!$B63*Summary!$AC$8*Input!$B$46)-('EE interventions'!$F63*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA65-(AA65*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG65+AF65-'RE generation'!Z$3*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},23]
[null,null,{"$f":"SUM(C42:C65)","v":7.3793843951324316},null,{"$f":"SUM(E42:E65)","v":0.99990000000000001},{"$f":"SUM(F42:F65)","v":99.999999999999986},{"$f":"SUM(G42:G65)","v":8.380060264271183},{"$f":"SUM(H42:H65)","v":0},{"$f":"SUM(I42:I65)","v":8.380060264271183},{"$error":"#DIV/0!"},{"$f":"SUM(K42:K65)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L42:L65)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"SUM(T42:T65)","v":7.3793843951324316},null,{"$f":"SUM(V42:V65)","v":0.9983000000000003},{"$f":"SUM(W42:W65)","v":99.999999999999957},{"$f":"SUM(X42:X65)","v":8.380060264271183},{"$f":"SUM(Y42:Y65)","v":0},{"$f":"SUM(Z42:Z65)","v":8.380060264271183},{"$f":"$I$2*12*($I$7/100)*(W66/100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB42:AB65)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC42:AC65)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"cross check",{"$f":"SUM(H66:I66)","v":8.380060264271183},null,null,{"$f":"SUM(K66:L66)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y66:Z66)","v":8.380060264271183},null,null,{"$f":"SUM(AB66:AC66)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Winter weekday",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter weekend"]
[]
["Hour",null,"% generation",null,null,"% consumption","Total Generation (load shifters & non-load shifters (kWh's)","Load shifters- Actual Generation        kWh's ","Non Load shifters- Generation kWhs","Total Consumption (load shifters & non-load shifters (kWh's)","Load shifters- Actual Consumption        kWh's ","Non Load shifters- consumption kWhs","Load shifters Consumption-    Generation             kWh's","Non - Load shifters Consumption-    Generation             kWh's","Feed in - Load shifters (kwh)","Feed in - Non load shifters (kwh)","Total feed in (kwh)","Hour",null,"% generation",null,null,"% consumption","Total Generation (load shifters & non-load shifters (kWh's)","Load shifters- Total Generation        kWh's ","Non Load shifters- Generation kWhs","Total Consumption (load shifters & non-load shifters (kWh's)","Load shifters- total Consumption        kWh's ","Non Load shifters- consumption kWhs","Load shifters Consumption-    Generation             kWh's","Non - Load shifters Consumption-    Generation             kWh's","Feed in - Load shifters (kwh)","Feed in - Non load shifters (kwh)","Total feed in (kwh)",null,"Weekend"]
[0,null,0,{"$f":"C76/$C$100*100","v":0},{"$f":"'Load profiles'!O51","v":2.3699999999999999E-2},{"$f":"E76/$E$100*100","v":2.3704740948189635},{"$f":"(D76/100)*$I$3*($I$12/100)*$I$5*$I$6","v":0},{"$f":"G76*Input!$B$46","v":0},{"$f":"G76-G76*Input!$B$46","v":0},{"$f":"$I$2*12*($I$8/100)*(F76/100)","v":{"$error":"#DIV/0!"}},{"$f":"J76*Input!$B$46-('EE interventions'!$B40*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M40*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J76-(J76*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"K76-H76","v":{"$error":"#DIV/0!"}},{"$f":"L76-I76","v":{"$error":"#DIV/0!"}},{"$f":"IF(M76>0,0,M76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N76>0,0,N76)","v":{"$error":"#DIV/0!"}},{"$f":"P76+O76-'RE generation'!C$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},0,null,0,{"$f":"T76/$C$100*100","v":0},{"$f":"'Load profiles'!P51","v":2.8500000000000001E-2},{"$f":"V76/$V$100*100","v":2.8548532505258932},{"$f":"(U76/100)*$I$3*($I$11/100)*$I$5*$I$6","v":0},{"$f":"X76*Input!$B$46","v":0},{"$f":"X76-X76*Input!$B$46","v":0},{"$f":"$I$2*12*($I$10/100)*(W76/100)","v":{"$error":"#DIV/0!"}},{"$f":"AA76*Input!$B$46-('EE interventions'!$B40*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M40*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA76-(AA76*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AB76-Y76","v":{"$error":"#DIV/0!"}},{"$f":"AC76-Z76","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD76>0,0,AD76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE76>0,0,AE76)","v":{"$error":"#DIV/0!"}},{"$f":"AG76+AF76-'RE generation'!C$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Time",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[1,null,0,{"$f":"C77/$C$100*100","v":0},{"$f":"'Load profiles'!O52","v":1.9699999999999999E-2},{"$f":"E77/$E$100*100","v":1.970394078815763},{"$f":"(D77/100)*$I$3*($I$12/100)*$I$5*$I$6","v":0},{"$f":"G77*Input!$B$46","v":0},{"$f":"G77-G77*Input!$B$46","v":0},{"$f":"$I$2*12*($I$8/100)*(F77/100)","v":{"$error":"#DIV/0!"}},{"$f":"J77*Input!$B$46-('EE interventions'!$B41*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M41*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J77-(J77*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"K77-H77","v":{"$error":"#DIV/0!"}},{"$f":"L77-I77","v":{"$error":"#DIV/0!"}},{"$f":"IF(M77>0,0,M77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N77>0,0,N77)","v":{"$error":"#DIV/0!"}},{"$f":"P77+O77-'RE generation'!D$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},1,null,0,{"$f":"T77/$C$100*100","v":0},{"$f":"'Load profiles'!P52","v":2.4400000000000002E-2},{"$f":"V77/$V$100*100","v":2.4441550636081333},{"$f":"(U77/100)*$I$3*($I$12/100)*$I$5*$I$6","v":0},{"$f":"X77*Input!$B$46","v":0},{"$f":"X77-X77*Input!$B$46","v":0},{"$f":"$I$2*12*($I$8/100)*(W77/100)","v":{"$error":"#DIV/0!"}},{"$f":"AA77*Input!$B$46-('EE interventions'!$B41*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M41*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA77-(AA77*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AB77-Y77","v":{"$error":"#DIV/0!"}},{"$f":"AC77-Z77","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD77>0,0,AD77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE77>0,0,AE77)","v":{"$error":"#DIV/0!"}},{"$f":"AG77+AF77-'RE generation'!D$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (summer)",{"$f":"AH42","v":{"$error":"#DIV/0!"}},{"$f":"AH43","v":{"$error":"#DIV/0!"}},{"$f":"AH44","v":{"$error":"#DIV/0!"}},{"$f":"AH45","v":{"$error":"#DIV/0!"}},{"$f":"AH46","v":{"$error":"#DIV/0!"}},{"$f":"AH47","v":{"$error":"#DIV/0!"}},{"$f":"AH48","v":{"$error":"#DIV/0!"}},{"$f":"AH49","v":{"$error":"#DIV/0!"}},{"$f":"AH50","v":{"$error":"#DIV/0!"}},{"$f":"AH51","v":{"$error":"#DIV/0!"}},{"$f":"AH52","v":{"$error":"#DIV/0!"}},{"$f":"AH53","v":{"$error":"#DIV/0!"}},{"$f":"AH54","v":{"$error":"#DIV/0!"}},{"$f":"AH55","v":{"$error":"#DIV/0!"}},{"$f":"AH56","v":{"$error":"#DIV/0!"}},{"$f":"AH57","v":{"$error":"#DIV/0!"}},{"$f":"AH58","v":{"$error":"#DIV/0!"}},{"$f":"AH59","v":{"$error":"#DIV/0!"}},{"$f":"AH60","v":{"$error":"#DIV/0!"}},{"$f":"AH61","v":{"$error":"#DIV/0!"}},{"$f":"AH62","v":{"$error":"#DIV/0!"}},{"$f":"AH63","v":{"$error":"#DIV/0!"}},{"$f":"AH64","v":{"$error":"#DIV/0!"}},{"$f":"AH65","v":{"$error":"#DIV/0!"}}]
[2,null,0,0,{"$f":"'Load profiles'!O53","v":1.9699999999999999E-2},1.970394078815763,0,{"$f":"G78*Input!$B$46","v":0},{"$f":"G78-G78*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J78*Input!$B$46-('EE interventions'!$B42*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M42*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J78-(J78*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P78+O78-'RE generation'!E$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},2,null,0,0,{"$f":"'Load profiles'!P53","v":2.0400000000000001E-2},2.043473905639587,0,{"$f":"X78*Input!$B$46","v":0},{"$f":"X78-X78*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA78*Input!$B$46-('EE interventions'!$B42*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M42*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA78-(AA78*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG78+AF78-'RE generation'!E$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (winter)",{"$f":"AH76","v":{"$error":"#DIV/0!"}},{"$f":"AH77","v":{"$error":"#DIV/0!"}},{"$f":"AH78","v":{"$error":"#DIV/0!"}},{"$f":"AH79","v":{"$error":"#DIV/0!"}},{"$f":"AH80","v":{"$error":"#DIV/0!"}},{"$f":"AH81","v":{"$error":"#DIV/0!"}},{"$f":"AH82","v":{"$error":"#DIV/0!"}},{"$f":"AH83","v":{"$error":"#DIV/0!"}},{"$f":"AH84","v":{"$error":"#DIV/0!"}},{"$f":"AH85","v":{"$error":"#DIV/0!"}},{"$f":"AH86","v":{"$error":"#DIV/0!"}},{"$f":"AH87","v":{"$error":"#DIV/0!"}},{"$f":"AH88","v":{"$error":"#DIV/0!"}},{"$f":"AH89","v":{"$error":"#DIV/0!"}},{"$f":"AH90","v":{"$error":"#DIV/0!"}},{"$f":"AH91","v":{"$error":"#DIV/0!"}},{"$f":"AH92","v":{"$error":"#DIV/0!"}},{"$f":"AH93","v":{"$error":"#DIV/0!"}},{"$f":"AH94","v":{"$error":"#DIV/0!"}},{"$f":"AH95","v":{"$error":"#DIV/0!"}},{"$f":"AH96","v":{"$error":"#DIV/0!"}},{"$f":"AH97","v":{"$error":"#DIV/0!"}},{"$f":"AH98","v":{"$error":"#DIV/0!"}},{"$f":"AH99","v":{"$error":"#DIV/0!"}}]
[3,null,0,0,{"$f":"'Load profiles'!O54","v":1.9699999999999999E-2},1.970394078815763,0,{"$f":"G79*Input!$B$46","v":0},{"$f":"G79-G79*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J79*Input!$B$46-('EE interventions'!$B43*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M43*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J79-(J79*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P79+O79-'RE generation'!F$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},3,null,0,0,{"$f":"'Load profiles'!P54","v":2.0400000000000001E-2},2.043473905639587,0,{"$f":"X79*Input!$B$46","v":0},{"$f":"X79-X79*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA79*Input!$B$46-('EE interventions'!$B43*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M43*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA79-(AA79*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG79+AF79-'RE generation'!F$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[4,null,0,0,{"$f":"'Load profiles'!O55","v":2.1700000000000001E-2},2.1704340868173637,0,{"$f":"G80*Input!$B$46","v":0},{"$f":"G80-G80*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J80*Input!$B$46-('EE interventions'!$B44*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M44*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J80-(J80*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P80+O80-'RE generation'!G$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},4,null,0,0,{"$f":"'Load profiles'!P55","v":2.0400000000000001E-2},2.043473905639587,0,{"$f":"X80*Input!$B$46","v":0},{"$f":"X80-X80*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA80*Input!$B$46-('EE interventions'!$B44*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M44*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA80-(AA80*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG80+AF80-'RE generation'!G$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Weekday"]
[5,null,0,0,{"$f":"'Load profiles'!O56","v":3.1600000000000003E-2},3.1606321264252855,0,{"$f":"G81*Input!$B$46","v":0},{"$f":"G81-G81*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J81*Input!$B$46-('EE interventions'!$B45*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M45*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J81-(J81*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P81+O81-'RE generation'!H$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},5,null,0,0,{"$f":"'Load profiles'!P56","v":2.6100000000000002E-2},2.6144445557447655,0,{"$f":"X81*Input!$B$46","v":0},{"$f":"X81-X81*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA81*Input!$B$46-('EE interventions'!$B45*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M45*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA81-(AA81*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG81+AF81-'RE generation'!H$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Time",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[6,null,0,0,{"$f":"'Load profiles'!O57","v":5.1299999999999998E-2},5.1310262052410485,0,{"$f":"G82*Input!$B$46","v":0},{"$f":"G82-G82*Input!$B$46","v":0},{"$f":"$I$2*12*($I$8/100)*(F82/100)","v":{"$error":"#DIV/0!"}},{"$f":"J82*Input!$B$46-('EE interventions'!$B46*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M46*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J82-(J82*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P82+O82-'RE generation'!I$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},6,null,0,0,{"$f":"'Load profiles'!P57","v":0.04},4.006811579685464,0,{"$f":"X82*Input!$B$46","v":0},{"$f":"X82-X82*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA82*Input!$B$46-('EE interventions'!$B46*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M46*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA82-(AA82*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG82+AF82-'RE generation'!I$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (summer)",{"$f":"Q42","v":{"$error":"#DIV/0!"}},{"$f":"Q43","v":{"$error":"#DIV/0!"}},{"$f":"Q44","v":{"$error":"#DIV/0!"}},{"$f":"Q45","v":{"$error":"#DIV/0!"}},{"$f":"Q46","v":{"$error":"#DIV/0!"}},{"$f":"Q47","v":{"$error":"#DIV/0!"}},{"$f":"Q48","v":{"$error":"#DIV/0!"}},{"$f":"Q49","v":{"$error":"#DIV/0!"}},{"$f":"Q50","v":{"$error":"#DIV/0!"}},{"$f":"Q51","v":{"$error":"#DIV/0!"}},{"$f":"Q52","v":{"$error":"#DIV/0!"}},{"$f":"Q53","v":{"$error":"#DIV/0!"}},{"$f":"Q54","v":{"$error":"#DIV/0!"}},{"$f":"Q55","v":{"$error":"#DIV/0!"}},{"$f":"Q56","v":{"$error":"#DIV/0!"}},{"$f":"Q57","v":{"$error":"#DIV/0!"}},{"$f":"Q58","v":{"$error":"#DIV/0!"}},{"$f":"Q59","v":{"$error":"#DIV/0!"}},{"$f":"Q60","v":{"$error":"#DIV/0!"}},{"$f":"Q61","v":{"$error":"#DIV/0!"}},{"$f":"Q62","v":{"$error":"#DIV/0!"}},{"$f":"Q63","v":{"$error":"#DIV/0!"}},{"$f":"Q64","v":{"$error":"#DIV/0!"}},{"$f":"Q65","v":{"$error":"#DIV/0!"}}]
[7,null,1.1077542799597179E-2,0.17002859571837084,{"$f":"'Load profiles'!O58","v":4.7300000000000002E-2},4.730946189237847,1.424245972955236E-2,{"$f":"G83*Input!$B$46","v":0},{"$f":"G83-G83*Input!$B$46","v":1.424245972955236E-2},{"$error":"#DIV/0!"},{"$f":"J83*Input!$B$46-('EE interventions'!$B47*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M47*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J83-(J83*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P83+O83-'RE generation'!J$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},7,null,1.1077542799597179E-2,0.17002859571837084,{"$f":"'Load profiles'!P58","v":4.3099999999999999E-2},4.3173394771110871,1.424245972955236E-2,{"$f":"X83*Input!$B$46","v":0},{"$f":"X83-X83*Input!$B$46","v":1.424245972955236E-2},{"$error":"#DIV/0!"},{"$f":"AA83*Input!$B$46-('EE interventions'!$B47*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M47*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA83-(AA83*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG83+AF83-'RE generation'!J$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (winter)",{"$f":"Q76","v":{"$error":"#DIV/0!"}},{"$f":"Q77","v":{"$error":"#DIV/0!"}},{"$f":"Q78","v":{"$error":"#DIV/0!"}},{"$f":"Q79","v":{"$error":"#DIV/0!"}},{"$f":"Q80","v":{"$error":"#DIV/0!"}},{"$f":"Q81","v":{"$error":"#DIV/0!"}},{"$f":"Q82","v":{"$error":"#DIV/0!"}},{"$f":"Q83","v":{"$error":"#DIV/0!"}},{"$f":"Q84","v":{"$error":"#DIV/0!"}},{"$f":"Q85","v":{"$error":"#DIV/0!"}},{"$f":"Q86","v":{"$error":"#DIV/0!"}},{"$f":"Q87","v":{"$error":"#DIV/0!"}},{"$f":"Q88","v":{"$error":"#DIV/0!"}},{"$f":"Q89","v":{"$error":"#DIV/0!"}},{"$f":"Q90","v":{"$error":"#DIV/0!"}},{"$f":"Q91","v":{"$error":"#DIV/0!"}},{"$f":"Q92","v":{"$error":"#DIV/0!"}},{"$f":"Q93","v":{"$error":"#DIV/0!"}},{"$f":"Q94","v":{"$error":"#DIV/0!"}},{"$f":"Q95","v":{"$error":"#DIV/0!"}},{"$f":"Q96","v":{"$error":"#DIV/0!"}},{"$f":"Q97","v":{"$error":"#DIV/0!"}},{"$f":"Q98","v":{"$error":"#DIV/0!"}},{"$f":"Q99","v":{"$error":"#DIV/0!"}}]
[8,null,0.18277945619335348,2.8054718293531193,{"$f":"'Load profiles'!O59","v":4.5400000000000003E-2},4.5409081816363273,0.23500058553761397,{"$f":"G84*Input!$B$46","v":0},{"$f":"G84-G84*Input!$B$46","v":0.23500058553761397},{"$error":"#DIV/0!"},{"$f":"J84*Input!$B$46-('EE interventions'!$B48*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M48*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J84-(J84*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P84+O84-'RE generation'!K$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},8,null,0.18277945619335348,2.8054718293531193,{"$f":"'Load profiles'!P59","v":4.3299999999999998E-2},4.3373735350095144,0.23500058553761397,{"$f":"X84*Input!$B$46","v":0},{"$f":"X84-X84*Input!$B$46","v":0.23500058553761397},{"$error":"#DIV/0!"},{"$f":"AA84*Input!$B$46-('EE interventions'!$B48*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M48*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA84-(AA84*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG84+AF84-'RE generation'!K$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[9,null,0.4607250755287009,7.0716438673776967,{"$f":"'Load profiles'!O60","v":4.9299999999999997E-2},4.9309861972394478,0.592356847842746,{"$f":"G85*Input!$B$46","v":0},{"$f":"G85-G85*Input!$B$46","v":0.592356847842746},{"$error":"#DIV/0!"},{"$f":"J85*Input!$B$46-('EE interventions'!$B49*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M49*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J85-(J85*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P85+O85-'RE generation'!L$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},9,null,0.4607250755287009,7.0716438673776967,{"$f":"'Load profiles'!P60","v":4.4999999999999998E-2},4.5076630271461475,0.592356847842746,{"$f":"X85*Input!$B$46","v":0},{"$f":"X85-X85*Input!$B$46","v":0.592356847842746},{"$error":"#DIV/0!"},{"$f":"AA85*Input!$B$46-('EE interventions'!$B49*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M49*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA85-(AA85*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG85+AF85-'RE generation'!L$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[10,null,0.71299093655589119,10.94365870623696,{"$f":"'Load profiles'!O61","v":4.7300000000000002E-2},4.730946189237847,0.91669649895664274,{"$f":"G86*Input!$B$46","v":0},{"$f":"G86-G86*Input!$B$46","v":0.91669649895664274},{"$error":"#DIV/0!"},{"$f":"J86*Input!$B$46-('EE interventions'!$B50*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M50*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J86-(J86*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P86+O86-'RE generation'!M$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},10,null,0.71299093655589119,10.94365870623696,{"$f":"'Load profiles'!P61","v":4.53E-2},4.537714113993788,0.91669649895664274,{"$f":"X86*Input!$B$46","v":0},{"$f":"X86-X86*Input!$B$46","v":0.91669649895664274},{"$error":"#DIV/0!"},{"$f":"AA86*Input!$B$46-('EE interventions'!$B50*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M50*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA86-(AA86*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG86+AF86-'RE generation'!M$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[11,null,0.90030211480362543,13.81868768838396,{"$f":"'Load profiles'!O62","v":4.3400000000000001E-2},4.3408681736347274,1.1575235452927102,{"$f":"G87*Input!$B$46","v":0},{"$f":"G87-G87*Input!$B$46","v":1.1575235452927102},{"$error":"#DIV/0!"},{"$f":"J87*Input!$B$46-('EE interventions'!$B51*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M51*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J87-(J87*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P87+O87-'RE generation'!N$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},11,null,0.90030211480362543,13.81868768838396,{"$f":"'Load profiles'!P62","v":4.8000000000000001E-2},4.8081738956225566,1.1575235452927102,{"$f":"X87*Input!$B$46","v":0},{"$f":"X87-X87*Input!$B$46","v":1.1575235452927102},{"$error":"#DIV/0!"},{"$f":"AA87*Input!$B$46-('EE interventions'!$B51*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M51*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA87-(AA87*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG87+AF87-'RE generation'!N$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Net metering selection (no=0, yes=1)",{"$f":"Input!B72","v":1}]
[12,null,1,15.348945049849297,{"$f":"'Load profiles'!O63","v":3.9399999999999998E-2},3.940788157631526,1.2857056828586815,{"$f":"G88*Input!$B$46","v":0},{"$f":"G88-G88*Input!$B$46","v":1.2857056828586815},{"$error":"#DIV/0!"},{"$f":"J88*Input!$B$46-('EE interventions'!$B52*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M52*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J88-(J88*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P88+O88-'RE generation'!O$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},12,null,1,15.348945049849297,{"$f":"'Load profiles'!P63","v":4.87E-2},4.8782930982670525,1.2857056828586815,{"$f":"X88*Input!$B$46","v":0},{"$f":"X88-X88*Input!$B$46","v":1.2857056828586815},{"$error":"#DIV/0!"},{"$f":"AA88*Input!$B$46-('EE interventions'!$B52*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M52*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA88-(AA88*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG88+AF88-'RE generation'!O$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[13,null,0.99244712990936557,15.233016461859497,{"$f":"'Load profiles'!O64","v":3.5499999999999997E-2},3.5507101420284051,1.275994914861259,{"$f":"G89*Input!$B$46","v":0},{"$f":"G89-G89*Input!$B$46","v":1.275994914861259},{"$error":"#DIV/0!"},{"$f":"J89*Input!$B$46-('EE interventions'!$B53*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M53*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J89-(J89*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P89+O89-'RE generation'!P$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},13,null,0.99244712990936557,15.233016461859497,{"$f":"'Load profiles'!P64","v":4.7500000000000001E-2},4.7580887508764889,1.275994914861259,{"$f":"X89*Input!$B$46","v":0},{"$f":"X89-X89*Input!$B$46","v":1.275994914861259},{"$error":"#DIV/0!"},{"$f":"AA89*Input!$B$46-('EE interventions'!$B53*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M53*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA89-(AA89*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG89+AF89-'RE generation'!P$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Weekend"]
[14,null,0.89677744209466259,13.764587680655385,{"$f":"'Load profiles'!O65","v":3.5499999999999997E-2},3.5507101420284051,1.1529918535605796,{"$f":"G90*Input!$B$46","v":0},{"$f":"G90-G90*Input!$B$46","v":1.1529918535605796},{"$error":"#DIV/0!"},{"$f":"J90*Input!$B$46-('EE interventions'!$B54*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M54*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J90-(J90*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P90+O90-'RE generation'!Q$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},14,null,0.89677744209466259,13.764587680655385,{"$f":"'Load profiles'!P65","v":4.5600000000000002E-2},4.5677652008414293,1.1529918535605796,{"$f":"X90*Input!$B$46","v":0},{"$f":"X90-X90*Input!$B$46","v":1.1529918535605796},{"$error":"#DIV/0!"},{"$f":"AA90*Input!$B$46-('EE interventions'!$B54*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M54*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA90-(AA90*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG90+AF90-'RE generation'!Q$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Time"]
[15,null,0.70996978851963743,10.897287271041041,{"$f":"'Load profiles'!O66","v":3.5499999999999997E-2},3.5507101420284051,0.91281219175767403,{"$f":"G91*Input!$B$46","v":0},{"$f":"G91-G91*Input!$B$46","v":0.91281219175767403},{"$error":"#DIV/0!"},{"$f":"J91*Input!$B$46-('EE interventions'!$B55*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M55*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J91-(J91*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P91+O91-'RE generation'!R$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},15,null,0.70996978851963743,10.897287271041041,{"$f":"'Load profiles'!P66","v":4.5699999999999998E-2},4.5777822297906425,0.91281219175767403,{"$f":"X91*Input!$B$46","v":0},{"$f":"X91-X91*Input!$B$46","v":0.91281219175767403},{"$error":"#DIV/0!"},{"$f":"AA91*Input!$B$46-('EE interventions'!$B55*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M55*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA91-(AA91*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG91+AF91-'RE generation'!R$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (summer)",{"$f":"IF($AK$87=0,AK77=0,AK77)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK$87=0,AL77=0,AL77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,null,0.45820745216515607,7.0330010047144302,{"$f":"'Load profiles'!O67","v":3.9399999999999998E-2},3.940788157631526,0.58911992517693845,{"$f":"G92*Input!$B$46","v":0},{"$f":"G92-G92*Input!$B$46","v":0.58911992517693845},{"$error":"#DIV/0!"},{"$f":"J92*Input!$B$46-('EE interventions'!$B56*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M56*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J92-(J92*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P92+O92-'RE generation'!S$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},16,null,0.45820745216515607,7.0330010047144302,{"$f":"'Load profiles'!P67","v":4.8000000000000001E-2},4.8081738956225566,0.58911992517693845,{"$f":"X92*Input!$B$46","v":0},{"$f":"X92-X92*Input!$B$46","v":0.58911992517693845},{"$error":"#DIV/0!"},{"$f":"AA92*Input!$B$46-('EE interventions'!$B56*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M56*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA92-(AA92*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG92+AF92-'RE generation'!S$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (winter)",{"$f":"IF($AK$87=0,AK78=0,AK78)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK$87=0,AL78=0,AL78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,null,0.1797583081570997,2.7591003941571999,{"$f":"'Load profiles'!O68","v":6.3100000000000003E-2},6.3112622524504909,0.23111627833864515,{"$f":"G93*Input!$B$46","v":0},{"$f":"G93-G93*Input!$B$46","v":0.23111627833864515},{"$error":"#DIV/0!"},{"$f":"J93*Input!$B$46-('EE interventions'!$B57*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M57*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J93-(J93*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P93+O93-'RE generation'!T$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},17,null,0.1797583081570997,2.7591003941571999,{"$f":"'Load profiles'!P68","v":4.8899999999999999E-2},4.8983271561654798,0.23111627833864515,{"$f":"X93*Input!$B$46","v":0},{"$f":"X93-X93*Input!$B$46","v":0.23111627833864515},{"$error":"#DIV/0!"},{"$f":"AA93*Input!$B$46-('EE interventions'!$B57*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M57*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA93-(AA93*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG93+AF93-'RE generation'!T$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[18,null,1.0070493454179255E-2,0.15457145065306441,{"$f":"'Load profiles'!O69","v":5.5199999999999999E-2},5.521104220844169,1.2947690663229421E-2,{"$f":"G94*Input!$B$46","v":0},{"$f":"G94-G94*Input!$B$46","v":1.2947690663229421E-2},{"$error":"#DIV/0!"},{"$f":"J94*Input!$B$46-('EE interventions'!$B58*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M58*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J94-(J94*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P94+O94-'RE generation'!U$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},18,null,1.0070493454179255E-2,0.15457145065306441,{"$f":"'Load profiles'!P69","v":0.05},5.0085144746068302,1.2947690663229421E-2,{"$f":"X94*Input!$B$46","v":0},{"$f":"X94-X94*Input!$B$46","v":1.2947690663229421E-2},{"$error":"#DIV/0!"},{"$f":"AA94*Input!$B$46-('EE interventions'!$B58*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M58*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA94-(AA94*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG94+AF94-'RE generation'!U$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Weekday"]
[19,null,0,0,{"$f":"'Load profiles'!O70","v":6.3100000000000003E-2},6.3112622524504909,0,{"$f":"G95*Input!$B$46","v":0},{"$f":"G95-G95*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J95*Input!$B$46-('EE interventions'!$B59*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M59*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J95-(J95*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P95+O95-'RE generation'!V$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},19,null,0,0,{"$f":"'Load profiles'!P70","v":0.06},6.0102173695281955,0,{"$f":"X95*Input!$B$46","v":0},{"$f":"X95-X95*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA95*Input!$B$46-('EE interventions'!$B59*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M59*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA95-(AA95*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG95+AF95-'RE generation'!V$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Time"]
[20,null,0,0,{"$f":"'Load profiles'!O71","v":7.0999999999999994E-2},7.1014202840568101,0,{"$f":"G96*Input!$B$46","v":0},{"$f":"G96-G96*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J96*Input!$B$46-('EE interventions'!$B60*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M60*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J96-(J96*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P96+O96-'RE generation'!W$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},20,null,0,0,{"$f":"'Load profiles'!P71","v":0.06},6.0102173695281955,0,{"$f":"X96*Input!$B$46","v":0},{"$f":"X96-X96*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA96*Input!$B$46-('EE interventions'!$B60*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M60*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA96-(AA96*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG96+AF96-'RE generation'!W$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (summer)",{"$f":"IF($AK$87=0,AK82=0,AK82)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK$87=0,AL82=0,AL82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[21,null,0,0,{"$f":"'Load profiles'!O72","v":6.3100000000000003E-2},6.3112622524504909,0,{"$f":"G97*Input!$B$46","v":0},{"$f":"G97-G97*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J97*Input!$B$46-('EE interventions'!$B61*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M61*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J97-(J97*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P97+O97-'RE generation'!X$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},21,null,0,0,{"$f":"'Load profiles'!P72","v":5.7000000000000002E-2},5.7097065010517865,0,{"$f":"X97*Input!$B$46","v":0},{"$f":"X97-X97*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA97*Input!$B$46-('EE interventions'!$B61*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M61*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA97-(AA97*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG97+AF97-'RE generation'!X$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (winter)",{"$f":"IF($AK$87=0,AK83=0,AK83)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK$87=0,AL83=0,AL83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[22,null,0,0,{"$f":"'Load profiles'!O73","v":4.7300000000000002E-2},4.730946189237847,0,{"$f":"G98*Input!$B$46","v":0},{"$f":"G98-G98*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J98*Input!$B$46-('EE interventions'!$B62*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M62*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J98-(J98*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P98+O98-'RE generation'!Y$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},22,null,0,0,{"$f":"'Load profiles'!P73","v":4.7E-2},4.7080036061304202,0,{"$f":"X98*Input!$B$46","v":0},{"$f":"X98-X98*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA98*Input!$B$46-('EE interventions'!$B62*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M62*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA98-(AA98*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG98+AF98-'RE generation'!Y$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[23,null,0,0,{"$f":"'Load profiles'!O74","v":3.1600000000000003E-2},3.1606321264252855,0,{"$f":"G99*Input!$B$46","v":0},{"$f":"G99-G99*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"J99*Input!$B$46-('EE interventions'!$B63*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M63*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"J99-(J99*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P99+O99-'RE generation'!Z$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}},23,null,0,0,{"$f":"'Load profiles'!P74","v":3.5000000000000003E-2},3.5059601322247813,0,{"$f":"X99*Input!$B$46","v":0},{"$f":"X99-X99*Input!$B$46","v":0},{"$error":"#DIV/0!"},{"$f":"AA99*Input!$B$46-('EE interventions'!$B63*Summary!$AC$8*Input!$B$46)-('EE interventions'!$M63*Summary!$AC$8*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$f":"AA99-(AA99*Input!$B$46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG99+AF99-'RE generation'!Z$5*(1-Input!$F$56)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"SUM(C76:C99)","v":6.5151057401812675},null,{"$f":"SUM(E76:E99)","v":0.99980000000000002},100,8.3765084745762728,0,8.3765084745762728,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"SUM(T76:T99)","v":6.5151057401812675},null,{"$f":"SUM(V76:V99)","v":0.9983000000000003},99.999999999999957,8.3765084745762728,0,8.3765084745762728,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(H100:I100)","v":8.3765084745762728},null,null,{"$f":"SUM(K100:L100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y100:Z100)","v":8.3765084745762728},null,null,{"$f":"SUM(AB100:AC100)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Comm customers >600kwh/month"]
[null,null,null,null,null,"Average monthly consumption:",null,"kwh",{"$f":"Summary!AC4/12/Projections!G11*Summary!AC11","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Size of PV panel pk DC kW",null,"kwh",{"$f":"Summary!AC12*Summary!AC11","v":4.5}]
[null,null,null,null,null,"Ave daily DC output per kWh pk DC pv panel kWh",null,null,{"$f":"'RE generation'!AB33","v":5.1092514127118633}]
[null,null,null,null,null,"Yearly DC output per kWh pk DC pv panel kWh",null,null,{"$f":"I113*365","v":1864.8767656398302}]
[null,null,null,null,null,"Inverter efficiency",null,null,0.8]
[null,null,null,null,null,"Summer- 1 day's consumption as % of yearly",null,null,{"$f":"'Load profiles'!I134*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Winter- 1 day's consumption as % of yearly",null,null,{"$f":"'Load profiles'!G134*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Summer -1 day's generation as % of yearly",null,null,{"$f":"'RE generation'!AB30*100","v":0.2740016358300571}]
[null,null,null,null,null,"Winter -1 day's generation as % of yearly",null,null,{"$f":"'RE generation'!AB31*100","v":0.27388550346873264}]
[null,null,null,null,null,"Summer -1 day's consumption as % of yearly (weekend)",null,null,{"$f":"'Load profiles'!J134*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Winter- 1 day's consumption as % of yearly (weekend)",null,null,{"$f":"'Load profiles'!H134*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Low Demand",null,"total c/kWh"]
[null,null,"Eskom tariff off-peak",null,{"$f":"Projections!I44","v":0}]
[null,null,"Eskom tariff-standard",null,{"$f":"Projections!I45","v":0}]
[null,null,"Eskom tariff- peak",null,{"$f":"Projections!I46","v":0}]
[]
[null,null,"High Demand",null,"total c/kWh"]
[null,null,"Eskom tariff off-peak",null,{"$f":"Projections!J44","v":0}]
[null,null,"Eskom tariff-standard",null,{"$f":"Projections!J45","v":0}]
[null,null,"Eskom tariff- peak",null,{"$f":"Projections!J46","v":0}]
[]
[null,null,null,null,null,"Summer",null,null,null,null,null,null,null,null,null,"Summer weekend"]
[]
["Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's",null,"Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's"]
[0,null,0,{"$f":"C149/$C$66*100","v":0},{"$f":"'Load profiles'!Q126","v":3.2335632183908045E-2},{"$f":"E149/E$173*100","v":3.2335632183908043},{"$f":"(D149/100)*$I$112*($I$118/100)*$I$114*$I$115","v":0},{"$f":"$I$111*12*($I$116/100)*(F149/100)","v":{"$error":"#DIV/0!"}},{"$f":"H149-G149","v":{"$error":"#DIV/0!"}},null,0,null,0,{"$f":"M149/$C$66*100","v":0},{"$f":"'Load profiles'!R126","v":4.0209034721873274E-2},{"$f":"O149/O$173*100","v":4.020903472187328},{"$f":"(N149/100)*$I$112*($I$118/100)*$I$114*$I$115","v":0},{"$f":"$I$111*12*($I$120/100)*(P149/100)","v":{"$error":"#DIV/0!"}},{"$f":"R149-Q149","v":{"$error":"#DIV/0!"}}]
[1,null,0,{"$f":"C150/$C$66*100","v":0},{"$f":"'Load profiles'!Q127","v":3.4435632183908049E-2},3.4435632183908051,0,{"$error":"#DIV/0!"},{"$f":"H150-G150","v":{"$error":"#DIV/0!"}},null,1,null,0,{"$f":"M150/$C$66*100","v":0},{"$f":"'Load profiles'!R127","v":4.0399979900507511E-2},4.0399979900507521,0,{"$error":"#DIV/0!"},{"$f":"R150-Q150","v":{"$error":"#DIV/0!"}}]
[2,null,0,0,{"$f":"'Load profiles'!Q128","v":3.3935632183908049E-2},3.3935632183908049,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,2,null,0,0,{"$f":"'Load profiles'!R128","v":4.0440178885483138E-2},4.0440178885483142,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,null,0,0,{"$f":"'Load profiles'!Q129","v":3.2135632183908046E-2},3.2135632183908047,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,3,null,0,0,{"$f":"'Load profiles'!R129","v":4.0399979900507511E-2},4.0399979900507521,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,null,0,0,{"$f":"'Load profiles'!Q130","v":3.2135632183908046E-2},3.2135632183908047,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,4,null,0,0,{"$f":"'Load profiles'!R130","v":4.0500477362946583E-2},4.0500477362946592,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,null,0,0,{"$f":"'Load profiles'!Q131","v":3.6772413793103448E-2},3.6772413793103449,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,5,null,0,0,{"$f":"'Load profiles'!R131","v":4.2208934224410834E-2},4.2208934224410841,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[6,null,1.0880458124552614E-2,0.14744398098748659,{"$f":"'Load profiles'!Q132","v":4.1182758620689652E-2},4.1182758620689652,2.7122695162226176E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,6,null,1.0880458124552614E-2,0.14744398098748659,{"$f":"'Load profiles'!R132","v":4.2610924074167125E-2},4.2610924074167134,2.7122695162226176E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,null,0.11868289191123838,1.6083034241924521,{"$f":"'Load profiles'!Q133","v":5.2050574712643682E-2},5.205057471264368,0.2958515038090197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,7,null,0.11868289191123838,1.6083034241924521,{"$f":"'Load profiles'!R133","v":4.2811918999045274E-2},4.2811918999045284,0.2958515038090197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,null,0.33571939871152467,4.549422834416526,{"$f":"'Load profiles'!Q134","v":4.8079310344827583E-2},4.8079310344827579,0.83687789678184688,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,8,null,0.33571939871152467,4.549422834416526,{"$f":"'Load profiles'!R134","v":4.3012913923923424E-2},4.3012913923923435,0.83687789678184688,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,null,0.57222619899785254,7.7543893685129444,{"$f":"'Load profiles'!Q135","v":5.3734482758620687E-2},5.373448275862069,1.4264396389923419,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,9,null,0.57222619899785254,7.7543893685129444,{"$f":"'Load profiles'!R135","v":4.3213908848801566E-2},4.3213908848801577,1.4264396389923419,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,null,0.77895490336435225,10.555825007275191,{"$f":"'Load profiles'!Q136","v":5.1852873563218389E-2},5.1852873563218393,1.9417708470746395,{"$error":"#DIV/0!"},{"$f":"H159-G159","v":{"$error":"#DIV/0!"}},null,10,null,0.77895490336435225,10.555825007275191,{"$f":"'Load profiles'!R136","v":4.3012913923923424E-2},4.3012913923923435,1.9417708470746395,{"$error":"#DIV/0!"},{"$f":"R159-Q159","v":{"$error":"#DIV/0!"}}]
[11,null,0.93027916964924839,12.606460374430101,{"$f":"'Load profiles'!Q137","v":5.0134482758620688E-2},5.0134482758620686,2.3189904363703375,{"$error":"#DIV/0!"},{"$f":"H160-G160","v":{"$error":"#DIV/0!"}},null,11,null,0.93027916964924839,12.606460374430101,{"$f":"'Load profiles'!R137","v":4.3314406311240644E-2},4.3314406311240647,2.3189904363703375,{"$error":"#DIV/0!"},{"$f":"R160-Q160","v":{"$error":"#DIV/0!"}}]
[12,null,1.0015748031496099,13.57260646037447,{"$f":"'Load profiles'!Q138","v":5.409770114942529E-2},5.4097701149425292,2.4967154651965124,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,12,null,1.0015748031496099,13.57260646037447,{"$f":"'Load profiles'!R138","v":4.3012913923923424E-2},4.3012913923923435,2.4967154651965124,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,null,1,13.551265884178864,{"$f":"'Load profiles'!Q139","v":5.2979310344827578E-2},5.2979310344827582,2.4927898119493395,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,13,null,1,13.551265884178864,{"$f":"'Load profiles'!R139","v":4.2811918999045274E-2},4.2811918999045284,2.4927898119493395,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,null,0.91381531853972797,12.383354350567457,{"$f":"'Load profiles'!Q140","v":5.356091954022988E-2},5.3560919540229879,2.2779495160590741,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,14,null,0.91381531853972797,12.383354350567457,{"$f":"'Load profiles'!R140","v":4.2610924074167125E-2},4.2610924074167134,2.2779495160590741,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,null,0.7511811023622047,10.179454845280816,{"$f":"'Load profiles'!Q141","v":5.356091954022988E-2},5.3560919540229879,1.8725365988973779,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,15,null,0.7511811023622047,10.179454845280816,{"$f":"'Load profiles'!R141","v":4.2811918999045274E-2},4.2811918999045284,1.8725365988973779,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,null,0.53886900501073731,7.3023571636434141,{"$f":"'Load profiles'!Q142","v":5.4642528735632183E-2},5.4642528735632183,1.3432871656660434,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,16,null,0.53886900501073731,7.3023571636434141,{"$f":"'Load profiles'!R142","v":4.2208934224410834E-2},4.2208934224410841,1.3432871656660434,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,null,0.3089477451682176,4.1866330390920528,{"$f":"'Load profiles'!Q143","v":5.9068965517241383E-2},5.9068965517241381,0.77014179158005358,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,17,null,0.3089477451682176,4.1866330390920528,{"$f":"'Load profiles'!R143","v":4.2208934224410834E-2},4.2208934224410841,0.77014179158005358,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,null,0.10780243378668576,1.4608594432049655,{"$f":"'Load profiles'!Q144","v":3.6495402298850579E-2},3.6495402298850581,0.26872880864679349,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,18,null,0.10780243378668576,1.4608594432049655,{"$f":"'Load profiles'!R144","v":4.0500477362946583E-2},4.0500477362946592,0.26872880864679349,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,null,1.0450966356478167E-2,0.14162382384324368,{"$f":"'Load profiles'!Q145","v":4.0293103448275865E-2},4.0293103448275867,2.6052062458454085E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,19,null,1.0450966356478167E-2,0.14162382384324368,{"$f":"'Load profiles'!R145","v":4.0399979900507511E-2},4.0399979900507521,2.6052062458454085E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,null,0,0,{"$f":"'Load profiles'!Q146","v":3.1672413793103454E-2},3.1672413793103456,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,20,null,0,0,{"$f":"'Load profiles'!R146","v":4.0440178885483138E-2},4.0440178885483142,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[21,null,0,0,{"$f":"'Load profiles'!Q147","v":2.0872413793103454E-2},2.0872413793103455,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,21,null,0,0,{"$f":"'Load profiles'!R147","v":4.0460278377970955E-2},4.0460278377970962,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[22,null,0,0,{"$f":"'Load profiles'!Q148","v":2.0235632183908045E-2},2.0235632183908043,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,22,null,0,0,{"$f":"'Load profiles'!R148","v":4.0198984975629362E-2},4.019898497562937,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[23,null,0,0,{"$f":"'Load profiles'!Q149","v":2.3735632183908041E-2},2.373563218390804,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,23,null,0,0,{"$f":"'Load profiles'!R149","v":4.0198984975629362E-2},4.019898497562937,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"SUM(C149:C172)","v":7.3793843951324316},null,{"$f":"SUM(E149:E172)","v":1},{"$f":"SUM(F149:F172)","v":100},{"$f":"(D173/100)*$I$112*($I$118/100)*$I$113*$I$114","v":0},null,null,null,null,null,{"$f":"SUM(M149:M172)","v":7.3793843951324316},null,{"$f":"SUM(O149:O172)","v":0.99999999999999989},{"$f":"SUM(P149:P172)","v":100},{"$f":"(N173/100)*$I$112*($I$118/100)*$I$113*$I$114","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Winter",null,null,null,null,null,null,null,null,null,"Winter weekend"]
[]
["Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's",null,"Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's",null,"Weekend"]
[0,null,0,{"$f":"C183/$C$100*100","v":0},{"$f":"'Load profiles'!O126","v":2.8735632183908046E-2},{"$f":"E183/E$207*100","v":2.8735632183908044},{"$f":"(D183/100)*$I$112*($I$119/100)*$I$114*$I$115","v":0},{"$f":"$I$111*12*($I$117/100)*(F183/100)","v":{"$error":"#DIV/0!"}},{"$f":"H183-G183","v":{"$error":"#DIV/0!"}},null,0,null,0,{"$f":"M183/$C$100*100","v":0},{"$f":"'Load profiles'!P126","v":4.0209034721873274E-2},{"$f":"O183/O$207*100","v":4.020903472187328},{"$f":"(N183/100)*$I$112*($I$119/100)*$I$114*$I$115","v":0},{"$f":"$I$111*12*($I$121/100)*(P183/100)","v":{"$error":"#DIV/0!"}},{"$f":"R183-Q183","v":{"$error":"#DIV/0!"}},null,"Time",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[1,null,0,{"$f":"C184/$C$100*100","v":0},{"$f":"'Load profiles'!O127","v":2.8735632183908046E-2},2.8735632183908044,0,{"$error":"#DIV/0!"},{"$f":"H184-G184","v":{"$error":"#DIV/0!"}},null,1,null,0,{"$f":"M184/$C$100*100","v":0},{"$f":"'Load profiles'!P127","v":4.0399979900507511E-2},4.0399979900507521,0,{"$error":"#DIV/0!"},{"$f":"R184-Q184","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (summer)",{"$f":"S149","v":{"$error":"#DIV/0!"}},{"$f":"S150","v":{"$error":"#DIV/0!"}},{"$f":"S151","v":{"$error":"#DIV/0!"}},{"$f":"S152","v":{"$error":"#DIV/0!"}},{"$f":"S153","v":{"$error":"#DIV/0!"}},{"$f":"S154","v":{"$error":"#DIV/0!"}},{"$f":"S155","v":{"$error":"#DIV/0!"}},{"$f":"S156","v":{"$error":"#DIV/0!"}},{"$f":"S157","v":{"$error":"#DIV/0!"}},{"$f":"S158","v":{"$error":"#DIV/0!"}},{"$f":"S159","v":{"$error":"#DIV/0!"}},{"$f":"S160","v":{"$error":"#DIV/0!"}},{"$f":"S161","v":{"$error":"#DIV/0!"}},{"$f":"S162","v":{"$error":"#DIV/0!"}},{"$f":"S163","v":{"$error":"#DIV/0!"}},{"$f":"S164","v":{"$error":"#DIV/0!"}},{"$f":"S165","v":{"$error":"#DIV/0!"}},{"$f":"S166","v":{"$error":"#DIV/0!"}},{"$f":"S167","v":{"$error":"#DIV/0!"}},{"$f":"S168","v":{"$error":"#DIV/0!"}},{"$f":"S169","v":{"$error":"#DIV/0!"}},{"$f":"S170","v":{"$error":"#DIV/0!"}},{"$f":"S171","v":{"$error":"#DIV/0!"}},{"$f":"S172","v":{"$error":"#DIV/0!"}}]
[2,null,0,0,{"$f":"'Load profiles'!O128","v":2.8735632183908046E-2},2.8735632183908044,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,2,null,0,0,{"$f":"'Load profiles'!P128","v":4.0440178885483138E-2},4.0440178885483142,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (winter)",{"$f":"S183","v":{"$error":"#DIV/0!"}},{"$f":"S184","v":{"$error":"#DIV/0!"}},{"$f":"S185","v":{"$error":"#DIV/0!"}},{"$f":"S186","v":{"$error":"#DIV/0!"}},{"$f":"S187","v":{"$error":"#DIV/0!"}},{"$f":"S188","v":{"$error":"#DIV/0!"}},{"$f":"S189","v":{"$error":"#DIV/0!"}},{"$f":"S190","v":{"$error":"#DIV/0!"}},{"$f":"S191","v":{"$error":"#DIV/0!"}},{"$f":"S192","v":{"$error":"#DIV/0!"}},{"$f":"S193","v":{"$error":"#DIV/0!"}},{"$f":"S194","v":{"$error":"#DIV/0!"}},{"$f":"S195","v":{"$error":"#DIV/0!"}},{"$f":"S196","v":{"$error":"#DIV/0!"}},{"$f":"S197","v":{"$error":"#DIV/0!"}},{"$f":"S198","v":{"$error":"#DIV/0!"}},{"$f":"S199","v":{"$error":"#DIV/0!"}},{"$f":"S200","v":{"$error":"#DIV/0!"}},{"$f":"S201","v":{"$error":"#DIV/0!"}},{"$f":"S202","v":{"$error":"#DIV/0!"}},{"$f":"S203","v":{"$error":"#DIV/0!"}},{"$f":"S204","v":{"$error":"#DIV/0!"}},{"$f":"S205","v":{"$error":"#DIV/0!"}},{"$f":"S206","v":{"$error":"#DIV/0!"}}]
[3,null,0,0,{"$f":"'Load profiles'!O129","v":2.8735632183908046E-2},2.8735632183908044,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,3,null,0,0,{"$f":"'Load profiles'!P129","v":4.0399979900507511E-2},4.0399979900507521,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,null,0,0,{"$f":"'Load profiles'!O130","v":2.8735632183908046E-2},2.8735632183908044,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,4,null,0,0,{"$f":"'Load profiles'!P130","v":4.0500477362946583E-2},4.0500477362946592,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Weekday"]
[5,null,0,0,{"$f":"'Load profiles'!O131","v":3.017241379310345E-2},3.0172413793103448,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,5,null,0,0,{"$f":"'Load profiles'!P131","v":4.2208934224410834E-2},4.2208934224410841,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Time",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[6,null,0,0,{"$f":"'Load profiles'!O132","v":3.4482758620689655E-2},3.4482758620689653,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,6,null,0,0,{"$f":"'Load profiles'!P132","v":4.2610924074167125E-2},4.2610924074167134,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (summer)",{"$f":"I149","v":{"$error":"#DIV/0!"}},{"$f":"I150","v":{"$error":"#DIV/0!"}},{"$f":"I151","v":{"$error":"#DIV/0!"}},{"$f":"I152","v":{"$error":"#DIV/0!"}},{"$f":"I153","v":{"$error":"#DIV/0!"}},{"$f":"I154","v":{"$error":"#DIV/0!"}},{"$f":"I155","v":{"$error":"#DIV/0!"}},{"$f":"I156","v":{"$error":"#DIV/0!"}},{"$f":"I157","v":{"$error":"#DIV/0!"}},{"$f":"I158","v":{"$error":"#DIV/0!"}},{"$f":"I159","v":{"$error":"#DIV/0!"}},{"$f":"I160","v":{"$error":"#DIV/0!"}},{"$f":"I161","v":{"$error":"#DIV/0!"}},{"$f":"I162","v":{"$error":"#DIV/0!"}},{"$f":"I163","v":{"$error":"#DIV/0!"}},{"$f":"I164","v":{"$error":"#DIV/0!"}},{"$f":"I165","v":{"$error":"#DIV/0!"}},{"$f":"I166","v":{"$error":"#DIV/0!"}},{"$f":"I167","v":{"$error":"#DIV/0!"}},{"$f":"I168","v":{"$error":"#DIV/0!"}},{"$f":"I169","v":{"$error":"#DIV/0!"}},{"$f":"I170","v":{"$error":"#DIV/0!"}},{"$f":"I171","v":{"$error":"#DIV/0!"}},{"$f":"I172","v":{"$error":"#DIV/0!"}}]
[7,null,1.1077542799597179E-2,0.17002859571837084,{"$f":"'Load profiles'!O133","v":4.8850574712643681E-2},4.8850574712643677,3.1263935991700291E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,7,null,1.1077542799597179E-2,0.17002859571837084,{"$f":"'Load profiles'!P133","v":4.2811918999045274E-2},4.2811918999045284,3.1263935991700291E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (winter)",{"$f":"I183","v":{"$error":"#DIV/0!"}},{"$f":"I184","v":{"$error":"#DIV/0!"}},{"$f":"I185","v":{"$error":"#DIV/0!"}},{"$f":"I186","v":{"$error":"#DIV/0!"}},{"$f":"I187","v":{"$error":"#DIV/0!"}},{"$f":"I188","v":{"$error":"#DIV/0!"}},{"$f":"I189","v":{"$error":"#DIV/0!"}},{"$f":"I190","v":{"$error":"#DIV/0!"}},{"$f":"I191","v":{"$error":"#DIV/0!"}},{"$f":"I192","v":{"$error":"#DIV/0!"}},{"$f":"I193","v":{"$error":"#DIV/0!"}},{"$f":"I194","v":{"$error":"#DIV/0!"}},{"$f":"I195","v":{"$error":"#DIV/0!"}},{"$f":"I196","v":{"$error":"#DIV/0!"}},{"$f":"I197","v":{"$error":"#DIV/0!"}},{"$f":"I198","v":{"$error":"#DIV/0!"}},{"$f":"I199","v":{"$error":"#DIV/0!"}},{"$f":"I200","v":{"$error":"#DIV/0!"}},{"$f":"I201","v":{"$error":"#DIV/0!"}},{"$f":"I202","v":{"$error":"#DIV/0!"}},{"$f":"I203","v":{"$error":"#DIV/0!"}},{"$f":"I204","v":{"$error":"#DIV/0!"}},{"$f":"I205","v":{"$error":"#DIV/0!"}},{"$f":"I206","v":{"$error":"#DIV/0!"}}]
[8,null,0.18277945619335348,2.8054718293531193,{"$f":"'Load profiles'!O134","v":5.3879310344827583E-2},5.387931034482758,0.51585494386305497,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,8,null,0.18277945619335348,2.8054718293531193,{"$f":"'Load profiles'!P134","v":4.3012913923923424E-2},4.3012913923923435,0.51585494386305497,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,null,0.4607250755287009,7.0716438673776967,{"$f":"'Load profiles'!O135","v":5.6034482758620691E-2},5.6034482758620694,1.3002955196548081,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,9,null,0.4607250755287009,7.0716438673776967,{"$f":"'Load profiles'!P135","v":4.3213908848801566E-2},4.3213908848801577,1.3002955196548081,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,null,0.71299093655589119,10.94365870623696,{"$f":"'Load profiles'!O136","v":5.6752873563218391E-2},5.6752873563218387,2.0122606074658007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,10,null,0.71299093655589119,10.94365870623696,{"$f":"'Load profiles'!P136","v":4.3012913923923424E-2},4.3012913923923435,2.0122606074658007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[11,null,0.90030211480362543,13.81868768838396,{"$f":"'Load profiles'!O137","v":5.6034482758620691E-2},5.6034482758620694,2.5409053433254609,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,11,null,0.90030211480362543,13.81868768838396,{"$f":"'Load profiles'!P137","v":4.3314406311240644E-2},4.3314406311240647,2.5409053433254609,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Net metering selection (no=0, yes=1)",{"$f":"Input!B73","v":1}]
[12,null,1,15.348945049849297,{"$f":"'Load profiles'!O138","v":5.459770114942529E-2},5.4597701149425291,2.8222807672507635,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,12,null,1,15.348945049849297,{"$f":"'Load profiles'!P138","v":4.3012913923923424E-2},4.3012913923923435,2.8222807672507635,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,null,0.99244712990936557,15.233016461859497,{"$f":"'Load profiles'!O139","v":5.3879310344827583E-2},5.387931034482758,2.8009644472564221,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,13,null,0.99244712990936557,15.233016461859497,{"$f":"'Load profiles'!P139","v":4.2811918999045274E-2},4.2811918999045284,2.8009644472564221,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Weekend"]
[14,null,0.89677744209466259,13.764587680655385,{"$f":"'Load profiles'!O140","v":5.3160919540229883E-2},5.3160919540229878,2.5309577273281012,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,14,null,0.89677744209466259,13.764587680655385,{"$f":"'Load profiles'!P140","v":4.2610924074167125E-2},4.2610924074167134,2.5309577273281012,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Time"]
[15,null,0.70996978851963743,10.897287271041041,{"$f":"'Load profiles'!O141","v":5.3160919540229883E-2},5.3160919540229878,2.0037340794680647,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,15,null,0.70996978851963743,10.897287271041041,{"$f":"'Load profiles'!P141","v":4.2811918999045274E-2},4.2811918999045284,2.0037340794680647,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (summer)",{"$f":"IF($V$194=0,V184=0,V184)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$194=0,W184=0,W184)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,null,0.45820745216515607,7.0330010047144302,{"$f":"'Load profiles'!O142","v":5.2442528735632182E-2},5.2442528735632186,1.293190079656694,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,16,null,0.45820745216515607,7.0330010047144302,{"$f":"'Load profiles'!P142","v":4.2208934224410834E-2},4.2208934224410841,1.293190079656694,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (winter)",{"$f":"IF($V$194=0,V185=0,V185)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$194=0,W185=0,W185)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,null,0.1797583081570997,2.7591003941571999,{"$f":"'Load profiles'!O143","v":4.9568965517241381E-2},4.9568965517241379,0.50732841586531841,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,17,null,0.1797583081570997,2.7591003941571999,{"$f":"'Load profiles'!P143","v":4.2208934224410834E-2},4.2208934224410841,0.50732841586531841,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,null,1.0070493454179255E-2,0.15457145065306441,{"$f":"'Load profiles'!O144","v":4.6695402298850573E-2},4.6695402298850572,2.8421759992454818E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,18,null,1.0070493454179255E-2,0.15457145065306441,{"$f":"'Load profiles'!P144","v":4.0500477362946583E-2},4.0500477362946592,2.8421759992454818E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Weekday"]
[19,null,0,0,{"$f":"'Load profiles'!O145","v":3.8793103448275863E-2},3.8793103448275863,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,19,null,0,0,{"$f":"'Load profiles'!P145","v":4.0399979900507511E-2},4.0399979900507521,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Time"]
[20,null,0,0,{"$f":"'Load profiles'!O146","v":3.017241379310345E-2},3.0172413793103448,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,20,null,0,0,{"$f":"'Load profiles'!P146","v":4.0440178885483138E-2},4.0440178885483142,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (summer)",{"$f":"IF($V$194=0,V189=0,V189)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$194=0,W189=0,W189)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[21,null,0,0,{"$f":"'Load profiles'!O147","v":3.017241379310345E-2},3.0172413793103448,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,21,null,0,0,{"$f":"'Load profiles'!P147","v":4.0460278377970955E-2},4.0460278377970962,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (winter)",{"$f":"IF($V$194=0,V190=0,V190)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$194=0,W190=0,W190)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[22,null,0,0,{"$f":"'Load profiles'!O148","v":2.8735632183908046E-2},2.8735632183908044,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,22,null,0,0,{"$f":"'Load profiles'!P148","v":4.0198984975629362E-2},4.019898497562937,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[23,null,0,0,{"$f":"'Load profiles'!O149","v":2.8735632183908046E-2},2.8735632183908044,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,23,null,0,0,{"$f":"'Load profiles'!P149","v":4.0198984975629362E-2},4.019898497562937,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"SUM(C183:C206)","v":6.5151057401812675},null,{"$f":"SUM(E183:E206)","v":1},{"$f":"SUM(F183:F206)","v":100.00000000000001},0,{"$f":"SUM(H183:H206)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUM(M183:M206)","v":6.5151057401812675},null,{"$f":"SUM(O183:O206)","v":0.99999999999999989},{"$f":"SUM(P183:P206)","v":100},0]
[]
[]
[]
[null,null,null,null,null,"Indus customers"]
[null,null,null,null,null,"Average monthly consumption:",null,"kwh",{"$f":"Summary!AC5/12/Projections!L11*Summary!AC14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Size of PV panel pk DC kW",null,"kwh",{"$f":"Summary!AC14*Summary!AC15","v":250}]
[null,null,null,null,null,"Ave daily DC output per kWh pk DC pv panel kWh",null,null,{"$f":"'RE generation'!AB41","v":5.1092514127118633}]
[null,null,null,null,null,"Yearly DC output per kWh pk DC pv panel kWh",null,null,{"$f":"I214*365","v":1864.8767656398302}]
[null,null,null,null,null,"Inverter efficiency ",null,null,0.8]
[null,null,null,null,null,"Summer- 1 day's consumption as % of yearly",null,null,{"$f":"'Load profiles'!I96*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Winter- 1 day's consumption as % of yearly",null,null,{"$f":"'Load profiles'!G96*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Summer -1 day's generation as % of yearly",null,null,{"$f":"'RE generation'!AB38*100","v":0.27400163583005721}]
[null,null,null,null,null,"Winter -1 day's generation as % of yearly",null,null,{"$f":"'RE generation'!AB39*100","v":0.27388550346873269}]
[null,null,null,null,null,"Summer -1 day's consumption as % of yearly (weekend)",null,null,{"$f":"'Load profiles'!J96*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Winter- 1 day's consumption as % of yearly (weekend)",null,null,{"$f":"'Load profiles'!H96*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Low Demand",null,"total c/kWh"]
[null,null,"Eskom tariff off-peak",null,{"$f":"Projections!I44","v":0}]
[null,null,"Eskom tariff-standard",null,{"$f":"Projections!I45","v":0}]
[null,null,"Eskom tariff- peak",null,{"$f":"Projections!I46","v":0}]
[]
[null,null,"High Demand",null,"total c/kWh"]
[null,null,"Eskom tariff off-peak",null,{"$f":"Projections!J44","v":0}]
[null,null,"Eskom tariff-standard",null,{"$f":"Projections!J45","v":0}]
[null,null,"Eskom tariff- peak",null,{"$f":"Projections!J46","v":0}]
[]
[]
[null,null,null,null,null,"Summer",null,null,null,null,null,null,null,null,null,"Summer weekend"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weekend"]
["Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's",null,"Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's",null,"Time",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[0,null,0,{"$f":"C251/$C$66*100","v":0},{"$f":"'Load profiles'!Q88","v":3.4099999999999998E-2},{"$f":"E251/$E$275*100","v":3.4099999999999997},{"$f":"(D251/100)*$I$213*($I$219/100)*$I$215*$I$216","v":0},{"$f":"$I$212*12*($I$217/100)*(F251/100)","v":{"$error":"#DIV/0!"}},{"$f":"H251-G251","v":{"$error":"#DIV/0!"}},null,0,null,0,{"$f":"M251/$C$66*100","v":0},{"$f":"'Load profiles'!R88","v":1.4411396011396016E-2},{"$f":"O251/$O$275*100","v":1.4405633757892857},{"$f":"(N251/100)*$I$213*($I$219/100)*$I$215*$I$216","v":0},{"$f":"$I$212*12*($I$221/100)*(P251/100)","v":{"$error":"#DIV/0!"}},{"$f":"R251-Q251","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (summer)",{"$f":"S251","v":{"$error":"#DIV/0!"}},{"$f":"S252","v":{"$error":"#DIV/0!"}},{"$f":"S253","v":{"$error":"#DIV/0!"}},{"$f":"S254","v":{"$error":"#DIV/0!"}},{"$f":"S255","v":{"$error":"#DIV/0!"}},{"$f":"S256","v":{"$error":"#DIV/0!"}},{"$f":"S257","v":{"$error":"#DIV/0!"}},{"$f":"S258","v":{"$error":"#DIV/0!"}},{"$f":"S259","v":{"$error":"#DIV/0!"}},{"$f":"S260","v":{"$error":"#DIV/0!"}},{"$f":"S261","v":{"$error":"#DIV/0!"}},{"$f":"S262","v":{"$error":"#DIV/0!"}},{"$f":"S263","v":{"$error":"#DIV/0!"}},{"$f":"S264","v":{"$error":"#DIV/0!"}},{"$f":"S265","v":{"$error":"#DIV/0!"}},{"$f":"S266","v":{"$error":"#DIV/0!"}},{"$f":"S267","v":{"$error":"#DIV/0!"}},{"$f":"S268","v":{"$error":"#DIV/0!"}},{"$f":"S269","v":{"$error":"#DIV/0!"}},{"$f":"S270","v":{"$error":"#DIV/0!"}},{"$f":"S271","v":{"$error":"#DIV/0!"}},{"$f":"S272","v":{"$error":"#DIV/0!"}},{"$f":"S273","v":{"$error":"#DIV/0!"}},{"$f":"S274","v":{"$error":"#DIV/0!"}}]
[1,null,0,{"$f":"C252/$C$66*100","v":0},{"$f":"'Load profiles'!Q89","v":3.3799999999999997E-2},3.38,0,{"$error":"#DIV/0!"},{"$f":"H252-G252","v":{"$error":"#DIV/0!"}},null,1,null,0,{"$f":"M252/$C$66*100","v":0},{"$f":"'Load profiles'!R89","v":1.2823646723646727E-2},1.2818519315920356,0,{"$error":"#DIV/0!"},{"$f":"R252-Q252","v":{"$error":"#DIV/0!"}},null,"Consumption-Generation kWh's (winter)",{"$f":"S286","v":{"$error":"#DIV/0!"}},{"$f":"S287","v":{"$error":"#DIV/0!"}},{"$f":"S288","v":{"$error":"#DIV/0!"}},{"$f":"S289","v":{"$error":"#DIV/0!"}},{"$f":"S290","v":{"$error":"#DIV/0!"}},{"$f":"S291","v":{"$error":"#DIV/0!"}},{"$f":"S292","v":{"$error":"#DIV/0!"}},{"$f":"S293","v":{"$error":"#DIV/0!"}},{"$f":"S294","v":{"$error":"#DIV/0!"}},{"$f":"S295","v":{"$error":"#DIV/0!"}},{"$f":"S296","v":{"$error":"#DIV/0!"}},{"$f":"S297","v":{"$error":"#DIV/0!"}},{"$f":"S298","v":{"$error":"#DIV/0!"}},{"$f":"S299","v":{"$error":"#DIV/0!"}},{"$f":"S300","v":{"$error":"#DIV/0!"}},{"$f":"S301","v":{"$error":"#DIV/0!"}},{"$f":"S302","v":{"$error":"#DIV/0!"}},{"$f":"S303","v":{"$error":"#DIV/0!"}},{"$f":"S304","v":{"$error":"#DIV/0!"}},{"$f":"S305","v":{"$error":"#DIV/0!"}},{"$f":"S306","v":{"$error":"#DIV/0!"}},{"$f":"S307","v":{"$error":"#DIV/0!"}},{"$f":"S308","v":{"$error":"#DIV/0!"}},{"$f":"S309","v":{"$error":"#DIV/0!"}}]
[2,null,0,0,{"$f":"'Load profiles'!Q90","v":2.9399999999999999E-2},2.94,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,2,null,0,0,{"$f":"'Load profiles'!R90","v":1.215527065527066E-2},1.2150410491074228,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,null,0,0,{"$f":"'Load profiles'!Q91","v":3.2899999999999999E-2},3.29,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,3,null,0,0,{"$f":"'Load profiles'!R91","v":1.1911396011396014E-2},1.1906633358052789,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Weekday"]
[4,null,0,0,{"$f":"'Load profiles'!Q92","v":3.1899999999999998E-2},3.19,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,4,null,0,0,{"$f":"'Load profiles'!R92","v":1.3267521367521375E-2},1.3262216480929001,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Time",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[5,null,0,0,{"$f":"'Load profiles'!Q93","v":2.5499999999999998E-2},2.5499999999999998,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,5,null,0,0,{"$f":"'Load profiles'!R93","v":1.522364672364673E-2},1.5217559699766821,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (summer)",{"$f":"I251","v":{"$error":"#DIV/0!"}},{"$f":"I252","v":{"$error":"#DIV/0!"}},{"$f":"I253","v":{"$error":"#DIV/0!"}},{"$f":"I254","v":{"$error":"#DIV/0!"}},{"$f":"I255","v":{"$error":"#DIV/0!"}},{"$f":"I256","v":{"$error":"#DIV/0!"}},{"$f":"I257","v":{"$error":"#DIV/0!"}},{"$f":"I258","v":{"$error":"#DIV/0!"}},{"$f":"I259","v":{"$error":"#DIV/0!"}},{"$f":"I260","v":{"$error":"#DIV/0!"}},{"$f":"I261","v":{"$error":"#DIV/0!"}},{"$f":"I262","v":{"$error":"#DIV/0!"}},{"$f":"I263","v":{"$error":"#DIV/0!"}},{"$f":"I264","v":{"$error":"#DIV/0!"}},{"$f":"I265","v":{"$error":"#DIV/0!"}},{"$f":"I266","v":{"$error":"#DIV/0!"}},{"$f":"I267","v":{"$error":"#DIV/0!"}},{"$f":"I268","v":{"$error":"#DIV/0!"}},{"$f":"I269","v":{"$error":"#DIV/0!"}},{"$f":"I270","v":{"$error":"#DIV/0!"}},{"$f":"I271","v":{"$error":"#DIV/0!"}},{"$f":"I272","v":{"$error":"#DIV/0!"}},{"$f":"I273","v":{"$error":"#DIV/0!"}},{"$f":"I274","v":{"$error":"#DIV/0!"}}]
[6,null,1.0880458124552614E-2,0.14744398098748659,{"$f":"'Load profiles'!Q94","v":2.8899999999999999E-2},2.8899999999999997,1.5068163979014546,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,6,null,1.0880458124552614E-2,0.14744398098748659,{"$f":"'Load profiles'!R94","v":3.15880341880342E-2},3.157540402642363,1.5068163979014546,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (winter)",{"$f":"I286","v":{"$error":"#DIV/0!"}},{"$f":"I287","v":{"$error":"#DIV/0!"}},{"$f":"I288","v":{"$error":"#DIV/0!"}},{"$f":"I289","v":{"$error":"#DIV/0!"}},{"$f":"I290","v":{"$error":"#DIV/0!"}},{"$f":"I291","v":{"$error":"#DIV/0!"}},{"$f":"I292","v":{"$error":"#DIV/0!"}},{"$f":"I293","v":{"$error":"#DIV/0!"}},{"$f":"I294","v":{"$error":"#DIV/0!"}},{"$f":"I295","v":{"$error":"#DIV/0!"}},{"$f":"I296","v":{"$error":"#DIV/0!"}},{"$f":"I297","v":{"$error":"#DIV/0!"}},{"$f":"I298","v":{"$error":"#DIV/0!"}},{"$f":"I299","v":{"$error":"#DIV/0!"}},{"$f":"I300","v":{"$error":"#DIV/0!"}},{"$f":"I301","v":{"$error":"#DIV/0!"}},{"$f":"I302","v":{"$error":"#DIV/0!"}},{"$f":"I303","v":{"$error":"#DIV/0!"}},{"$f":"I304","v":{"$error":"#DIV/0!"}},{"$f":"I305","v":{"$error":"#DIV/0!"}},{"$f":"I306","v":{"$error":"#DIV/0!"}},{"$f":"I307","v":{"$error":"#DIV/0!"}},{"$f":"I308","v":{"$error":"#DIV/0!"}},{"$f":"I309","v":{"$error":"#DIV/0!"}}]
[7,null,0.11868289191123838,1.6083034241924521,{"$f":"'Load profiles'!Q95","v":4.1200000000000001E-2},4.12,16.436194656056653,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,7,null,0.11868289191123838,1.6083034241924521,{"$f":"'Load profiles'!R95","v":4.6164672364672379E-2},4.6146213879120728,16.436194656056653,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,null,0.33571939871152467,4.549422834416526,{"$f":"'Load profiles'!Q96","v":5.33E-2},5.33,46.493216487880403,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,8,null,0.33571939871152467,4.549422834416526,{"$f":"'Load profiles'!R96","v":5.910455840455843E-2},5.9080926034144765,46.493216487880403,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,null,0.57222619899785254,7.7543893685129444,{"$f":"'Load profiles'!Q97","v":5.4800000000000001E-2},5.48,79.246646610685701,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,9,null,0.57222619899785254,7.7543893685129444,{"$f":"'Load profiles'!R97","v":6.0872934472934487E-2},6.0848595034920505,79.246646610685701,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,null,0.77895490336435225,10.555825007275191,{"$f":"'Load profiles'!Q98","v":5.0299999999999997E-2},5.0299999999999994,107.87615817081335,{"$error":"#DIV/0!"},{"$f":"H261-G261","v":{"$error":"#DIV/0!"}},null,10,null,0.77895490336435225,10.555825007275191,{"$f":"'Load profiles'!R98","v":5.665555555555557E-2},5.6632902394597719,107.87615817081335,{"$error":"#DIV/0!"},{"$f":"R261-Q261","v":{"$error":"#DIV/0!"}},null,"Net metering selection (no=0, yes=1)",{"$f":"Input!B74","v":1}]
[11,null,0.93027916964924839,12.606460374430101,{"$f":"'Load profiles'!Q99","v":5.6399999999999999E-2},5.64,128.83280202057435,{"$error":"#DIV/0!"},{"$f":"H262-G262","v":{"$error":"#DIV/0!"}},null,11,null,0.93027916964924839,12.606460374430101,{"$f":"'Load profiles'!R99","v":6.1360683760683779E-2},6.1336149300963383,128.83280202057435,{"$error":"#DIV/0!"},{"$f":"R262-Q262","v":{"$error":"#DIV/0!"}}]
[12,null,1.0015748031496099,13.57260646037447,{"$f":"'Load profiles'!Q100","v":5.6800000000000003E-2},5.6800000000000006,138.70641473313964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,12,null,1.0015748031496099,13.57260646037447,{"$f":"'Load profiles'!R100","v":6.0692307692307719E-2},6.0668040476117264,138.70641473313964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Weekend"]
[13,null,1,13.551265884178864,{"$f":"'Load profiles'!Q101","v":4.9500000000000002E-2},4.95,138.48832288607446,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,13,null,1,13.551265884178864,{"$f":"'Load profiles'!R101","v":5.4182051282051294E-2},5.4160387127200407,138.48832288607446,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Time"]
[14,null,0.91381531853972797,12.383354350567457,{"$f":"'Load profiles'!Q102","v":5.6800000000000003E-2},5.6800000000000006,126.55275089217081,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,14,null,0.91381531853972797,12.383354350567457,{"$f":"'Load profiles'!R102","v":6.0755555555555577E-2},6.0731263050335427,126.55275089217081,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (summer)",{"$f":"IF($V$261=0,V251=0,V251)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$261=0,W251=0,W251)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,null,0.7511811023622047,10.179454845280816,{"$f":"'Load profiles'!Q103","v":5.5300000000000002E-2},5.53,104.02981104985435,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,15,null,0.7511811023622047,10.179454845280816,{"$f":"'Load profiles'!R103","v":6.0087179487179503E-2},6.006315422548929,104.02981104985435,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (winter)",{"$f":"IF($V$261=0,V252=0,V252)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$261=0,W252=0,W252)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,null,0.53886900501073731,7.3023571636434141,{"$f":"'Load profiles'!Q104","v":4.4200000000000003E-2},4.42,74.627064759224666,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,16,null,0.53886900501073731,7.3023571636434141,{"$f":"'Load profiles'!R104","v":5.2008547008547026E-2},5.1987751907783899,74.627064759224666,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,null,0.3089477451682176,4.1866330390920528,{"$f":"'Load profiles'!Q105","v":3.7499999999999999E-2},3.75,42.785655087780768,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,17,null,0.3089477451682176,4.1866330390920528,{"$f":"'Load profiles'!R105","v":4.517891737891739E-2},4.5160853037702298,42.785655087780768,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Weekday"]
[18,null,0.10780243378668576,1.4608594432049655,{"$f":"'Load profiles'!Q106","v":3.0499999999999999E-2},3.05,14.9293782581552,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,18,null,0.10780243378668576,1.4608594432049655,{"$f":"'Load profiles'!R106","v":3.6156410256410268E-2},3.6141953475020259,14.9293782581552,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Time"]
[19,null,1.0450966356478167E-2,0.14162382384324368,{"$f":"'Load profiles'!Q107","v":3.44E-2},3.44,1.4473368032474496,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,19,null,1.0450966356478167E-2,0.14162382384324368,{"$f":"'Load profiles'!R107","v":4.1673789173789194E-2},4.1657126323259881,1.4473368032474496,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (summer)",{"$f":"IF($V$261=0,V256=0,V256)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$261=0,W256=0,W256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,null,0,0,{"$f":"'Load profiles'!Q108","v":4.0099999999999997E-2},4.01,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,20,null,0,0,{"$f":"'Load profiles'!R108","v":4.8859544159544174E-2},4.8840008156281653,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consumption-Generation kWh's (winter)",{"$f":"IF($V$261=0,V257=0,V257)","v":{"$error":"#DIV/0!"}},{"$f":"IF($V$261=0,W257=0,W257)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[21,null,0,0,{"$f":"'Load profiles'!Q109","v":4.2299999999999997E-2},4.2299999999999995,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,21,null,0,0,{"$f":"'Load profiles'!R109","v":5.0271794871794881E-2},5.0251694194117222,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[22,null,0,0,{"$f":"'Load profiles'!Q110","v":4.2299999999999997E-2},4.2299999999999995,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,22,null,0,0,{"$f":"'Load profiles'!R110","v":5.0227920227920247E-2},5.0207837093083008,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[23,null,0,0,{"$f":"'Load profiles'!Q111","v":3.78E-2},3.7800000000000002,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,23,null,0,0,{"$f":"'Load profiles'!R111","v":4.4766666666666684E-2},4.474876715980276,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"SUM(C251:C274)","v":7.3793843951324316},null,{"$f":"SUM(E251:E274)","v":1},{"$f":"SUM(F251:F274)","v":100.00000000000001},0,{"$error":"#DIV/0!"},null,null,null,null,{"$f":"SUM(M251:M274)","v":7.3793843951324316},null,{"$f":"SUM(O251:O274)","v":1.0004000000000002},{"$f":"SUM(P251:P274)","v":100},0]
[null,null,null,null,null,null,null,"KVA MAX","KVA MAX","KVA Saved"]
[null,null,null,null,null,null,null,{"$f":"MAX(H251:H274)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(I251:I274)","v":{"$error":"#DIV/0!"}},{"$f":"H277-I277","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Winter",null,null,null,null,null,null,null,null,null,"Winter weekend"]
[]
["Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's",null,"Hour",null,"% generation",null,null,"% consumption","Actual Generation kWh's","Actual Consumption        kWh's","Consumption-    Generation             kWh's"]
[0,null,0,{"$f":"C286/$C$100*100","v":0},{"$f":"'Load profiles'!O88","v":4.07E-2},{"$f":"E286/$E$310*100","v":4.0716286514605846},{"$f":"(D286/100)*$I$213*($I$220/100)*$I$215*$I$216","v":0},{"$f":"$I$212*12*($I$218/100)*(F286/100)","v":{"$error":"#DIV/0!"}},{"$f":"H286-G286","v":{"$error":"#DIV/0!"}},null,0,null,0,{"$f":"M286/$C$100*100","v":0},{"$f":"'Load profiles'!P88","v":2.1011396011396018E-2},{"$f":"O286/$O$310*100","v":2.1011396011396006},{"$f":"(N286/100)*$I$213*($I$220/100)*$I$215*$I$216","v":0},{"$f":"$I$212*12*($I$222/100)*(P286/100)","v":{"$error":"#DIV/0!"}},{"$f":"R286-Q286","v":{"$error":"#DIV/0!"}}]
[1,null,0,{"$f":"C287/$C$100*100","v":0},{"$f":"'Load profiles'!O89","v":4.2700000000000002E-2},4.2717086834733902,0,{"$error":"#DIV/0!"},{"$f":"H287-G287","v":{"$error":"#DIV/0!"}},null,1,null,0,{"$f":"M287/$C$100*100","v":0},{"$f":"'Load profiles'!P89","v":2.1723646723646732E-2},2.1723646723646723,0,{"$error":"#DIV/0!"},{"$f":"R287-Q287","v":{"$error":"#DIV/0!"}}]
[2,null,0,0,{"$f":"'Load profiles'!O90","v":3.7900000000000003E-2},3.791516606642658,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,2,null,0,0,{"$f":"'Load profiles'!P90","v":2.0655270655270664E-2},2.0655270655270654,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,null,0,0,{"$f":"'Load profiles'!O91","v":4.2000000000000003E-2},4.2016806722689086,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,3,null,0,0,{"$f":"'Load profiles'!P91","v":2.1011396011396018E-2},2.1011396011396006,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,null,0,0,{"$f":"'Load profiles'!O92","v":0.04},4.0016006402561031,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,4,null,0,0,{"$f":"'Load profiles'!P92","v":2.1367521367521378E-2},2.1367521367521367,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,null,0,0,{"$f":"'Load profiles'!O93","v":3.2000000000000001E-2},3.2012805122048826,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,5,null,0,0,{"$f":"'Load profiles'!P93","v":2.1723646723646732E-2},2.1723646723646723,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[6,null,0,0,{"$f":"'Load profiles'!O94","v":3.15E-2},3.1512605042016815,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,6,null,0,0,{"$f":"'Load profiles'!P94","v":3.4188034188034198E-2},3.4188034188034186,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,null,1.1077542799597179E-2,0.17002859571837084,{"$f":"'Load profiles'!O95","v":4.24E-2},4.2416966786714694,1.7368853328722389,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,7,null,1.1077542799597179E-2,0.17002859571837084,{"$f":"'Load profiles'!P95","v":4.7364672364672379E-2},4.7364672364672362,1.7368853328722389,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,null,0.18277945619335348,2.8054718293531193,{"$f":"'Load profiles'!O96","v":5.2600000000000001E-2},5.2621048419367762,28.658607992391946,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,8,null,0.18277945619335348,2.8054718293531193,{"$f":"'Load profiles'!P96","v":5.8404558404558431E-2},5.8404558404558404,28.658607992391946,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,null,0.4607250755287009,7.0716438673776967,{"$f":"'Load profiles'!O97","v":5.3400000000000003E-2},5.3421368547418986,72.238639980822683,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,9,null,0.4607250755287009,7.0716438673776967,{"$f":"'Load profiles'!P97","v":5.9472934472934488E-2},5.947293447293446,72.238639980822683,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,null,0.71299093655589119,10.94365870623696,{"$f":"'Load profiles'!O98","v":4.9200000000000001E-2},4.9219687875150067,111.7922559703223,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,10,null,0.71299093655589119,10.94365870623696,{"$f":"'Load profiles'!P98","v":5.5555555555555573E-2},5.5555555555555545,111.7922559703223,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[11,null,0.90030211480362543,13.81868768838396,{"$f":"'Load profiles'!O99","v":5.3800000000000001E-2},5.3821528611444593,141.16140796252563,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,11,null,0.90030211480362543,13.81868768838396,{"$f":"'Load profiles'!P99","v":5.8760683760683781E-2},5.8760683760683756,141.16140796252563,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,null,1,15.348945049849297,{"$f":"'Load profiles'!O100","v":5.3800000000000001E-2},5.3821528611444593,156.79337595837578,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,12,null,1,15.348945049849297,{"$f":"'Load profiles'!P100","v":5.7692307692307716E-2},5.7692307692307692,156.79337595837578,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,null,0.99244712990936557,15.233016461859497,{"$f":"'Load profiles'!O101","v":4.6600000000000003E-2},4.6618647458983604,155.60913595869016,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,13,null,0.99244712990936557,15.233016461859497,{"$f":"'Load profiles'!P101","v":5.1282051282051294E-2},5.1282051282051277,155.60913595869016,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,null,0.89677744209466259,13.764587680655385,{"$f":"'Load profiles'!O102","v":5.16E-2},5.162064825930373,140.60876262933897,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,14,null,0.89677744209466259,13.764587680655385,{"$f":"'Load profiles'!P102","v":5.5555555555555573E-2},5.5555555555555545,140.60876262933897,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,null,0.70996978851963743,10.897287271041041,{"$f":"'Load profiles'!O103","v":4.9700000000000001E-2},4.9719887955182083,111.31855997044805,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,15,null,0.70996978851963743,10.897287271041041,{"$f":"'Load profiles'!P103","v":5.4487179487179502E-2},5.448717948717948,111.31855997044805,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,null,0.45820745216515607,7.0330010047144302,{"$f":"'Load profiles'!O104","v":3.9199999999999999E-2},3.9215686274509811,71.843893314260797,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,16,null,0.45820745216515607,7.0330010047144302,{"$f":"'Load profiles'!P104","v":4.7008547008547022E-2},4.7008547008547001,71.843893314260797,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,null,0.1797583081570997,2.7591003941571999,{"$f":"'Load profiles'!O105","v":3.4700000000000002E-2},3.4713885554221697,28.184911992517705,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,17,null,0.1797583081570997,2.7591003941571999,{"$f":"'Load profiles'!P105","v":4.2378917378917393E-2},4.2378917378917373,28.184911992517705,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,null,1.0070493454179255E-2,0.15457145065306441,{"$f":"'Load profiles'!O106","v":2.9600000000000001E-2},2.9611844737895163,1.5789866662474898,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,18,null,1.0070493454179255E-2,0.15457145065306441,{"$f":"'Load profiles'!P106","v":3.525641025641027E-2},3.5256410256410255,1.5789866662474898,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,null,0,0,{"$f":"'Load profiles'!O107","v":3.1899999999999998E-2},3.1912765106042422,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,19,null,0,0,{"$f":"'Load profiles'!P107","v":3.9173789173789192E-2},3.9173789173789171,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,null,0,0,{"$f":"'Load profiles'!O108","v":3.5400000000000001E-2},3.5414165666266513,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,20,null,0,0,{"$f":"'Load profiles'!P108","v":4.4159544159544178E-2},4.415954415954416,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[21,null,0,0,{"$f":"'Load profiles'!O109","v":3.6900000000000002E-2},3.6914765906362557,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,21,null,0,0,{"$f":"'Load profiles'!P109","v":4.4871794871794886E-2},4.4871794871794863,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[22,null,0,0,{"$f":"'Load profiles'!O110","v":3.73E-2},3.7314925970388164,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,22,null,0,0,{"$f":"'Load profiles'!P110","v":4.522792022792025E-2},4.5227920227920233,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[23,null,0,0,{"$f":"'Load profiles'!O111","v":3.4700000000000002E-2},3.4713885554221697,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,23,null,0,0,{"$f":"'Load profiles'!P111","v":4.1666666666666685E-2},4.1666666666666661,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"SUM(C286:C309)","v":6.5151057401812675},null,{"$f":"SUM(E286:E309)","v":0.99959999999999982},{"$f":"SUM(F286:F309)","v":100.00000000000003},0,{"$f":"SUM(H286:H309)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUM(M286:M309)","v":6.5151057401812675},null,{"$f":"SUM(O286:O309)","v":1.0000000000000004},{"$f":"SUM(P286:P309)","v":99.999999999999986},0]
[null,null,null,null,null,null,null,"KVA MAX","KVA MAX","KVA Saved"]
[null,null,null,null,null,null,null,{"$f":"MAX(H286:H309)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(I286:I309)","v":{"$error":"#DIV/0!"}},{"$f":"H312-I312","v":{"$error":"#DIV/0!"}}]

{"sheet":"RE generation","index":9,"n_rows":224,"n_cols":40,"rows_kept":224,"cut":false,"hidden":false,"merged":[]}
[" RE generation ",null,"MW"]
[null,"Hour",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,"don't change below"]
["Resid PV","MW (summer)*",{"$f":"C4*$AB$5*$AC$45/(1+$B$8)","v":0},0,0,0,0,0,2.0780314878865902E-5,1.922179126295096E-4,4.9237801643535039E-4,8.0090796928962329E-4,1.0670114459328782E-3,1.2667333611575339E-3,1.360533393596859E-3,1.3593789316591442E-3,1.2456644307942395E-3,1.0268938935972898E-3,7.4722548918588648E-4,4.4562230795790214E-4,1.7403513711050192E-4,2.0203083910008512E-5,0,0,0,0,"No sys",{"$f":"Summary!AC8","v":1}]
[null,"% of max output (summer)",{"$f":"C46","v":0},{"$f":"D46","v":0},0,0,0,0,{"$f":"I46","v":1.5273652948663556E-2},0.1412812897751379,0.36190072125583367,0.58867204072974122,0.78425965210012727,0.93105642766228258,1,0.99915146372507424,0.91557064064488769,0.75477301654645734,0.54921510394569373,0.32753500212134068,0.12791684344505727,1.4849384811200678E-2,0,0,0,0,"kWp/sys",{"$f":"Summary!AC9","v":2},"kWp (rated)"]
[null,"MW (winter)*",{"$f":"C6*$AB$5*$AC$47/(1+$B$8)","v":0},0,0,0,0,0,0,1.7504135308072198E-5,2.888182325831913E-4,7.2801290031300286E-4,1.1266297998286468E-3,1.4226088150378678E-3,1.5801460328105177E-3,1.5682113951004685E-3,1.417039317439845E-3,1.0422916933442992E-3,7.2403468774298639E-4,2.8404437749917163E-4,1.5912850280065635E-5,0,0,0,0,0,"Max cap",{"$f":"AB3*AB4/1000","v":2E-3},"MWp (rated)"]
[null,"% of max output (winter)",{"$f":"C48","v":0},{"$f":"D48","v":0},0,0,0,0,0,1.1077542799597179E-2,0.18277945619335348,0.4607250755287009,0.71299093655589119,0.90030211480362543,1,0.99244712990936557,0.89677744209466259,0.65961732124874117,0.45820745216515607,0.1797583081570997,1.0070493454179255E-2,0,0,0,0,0]
["* - NB to select Wp rating factor for chosen tilt angle (in red below right) - same tilt for summer & winter (i.e. fixed mounting)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C3:Z3)*365*0.75","v":2.7976115821271188},null,"summer",{"$f":"SUM(C3:Z3)","v":1.0219585688135593E-2},{"$f":"AA7/X9","v":2.7400163583005716E-3}]
["System losses:",0.18,"(inverter, wiring etc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:Z5)*365*1/4","v":0.93214194915254223},null,"winter",{"$f":"SUM(C5:Z5)","v":1.0215254237288134E-2},{"$f":"AA8/X9","v":2.7388550346873265E-3}]
["Tilt angle chosen:",{"$f":"AC44","v":25},{"$f":"AC43","v":"ann max"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X7:X8)","v":3.7297535312796608},null,"av"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X9/AB5","v":1864.8767656398304},"MWh/MWp/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X10/365","v":5.1092514127118642},"MWh/MWp/day"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X10/12","v":155.40639713665254},null,null,null,null,null,null,null,null,null,"Year","FC charge","No FC Charge","difference (R)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Projections!E85","v":0},{"$f":"Projections!G85","v":0},{"$f":"(AJ14-AI14)/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"Projections!E88","v":{"$error":"#DIV/0!"}},{"$f":"Projections!G88","v":{"$error":"#DIV/0!"}},{"$f":"(AJ15-AI15)/100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"Projections!E91","v":{"$error":"#DIV/0!"}},{"$f":"Projections!G91","v":{"$error":"#DIV/0!"}},{"$f":"(AJ16-AI16)/100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Projections!E94","v":{"$error":"#DIV/0!"}},{"$f":"Projections!G94","v":{"$error":"#DIV/0!"}},{"$f":"(AJ17-AI17)/100","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average monthly consump",null,{"$f":"Input!D21","v":{"$error":"#DIV/0!"}},"kwh/month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average daily consump ",null,{"$f":"AJ19*12/365","v":{"$error":"#DIV/0!"}},"kwh/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA16*AK17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"daily generation summer",null,{"$f":"SUM(C3:Z3)/AB3*1000","v":10.219585688135593},"kwh "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA18*AK17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"daily generation winter",null,{"$f":"SUM(C5:Z5)/AB3*1000","v":10.215254237288134},"kwh "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"summer",{"$f":"IF(Summary!$B$144>0, 'RE generation'!AA21, 0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"winter",{"$f":"IF(Summary!$B$144>0, 'RE generation'!AA22, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Hour",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,"don't change below"]
["Commer PV","MW (summer)*",{"$f":"C27*$AB$28*$AC$45/(1+$B$8)","v":0},{"$f":"D27*$AB$28*$AC$45/(1+$B$8)","v":0},0,0,0,0,4.6755708477448273E-5,4.324903034163965E-4,1.1078505369795382E-3,1.8020429309016522E-3,2.400775753348976E-3,2.8501500626044508E-3,3.0612001355929327E-3,3.0586025962330743E-3,2.8027449692870385E-3,2.3105112605939018E-3,1.6812573506682442E-3,1.0026501929052795E-3,3.9157905849862925E-4,4.5456938797519154E-5,0,0,0,0,"No sys",{"$f":"Summary!AC11","v":1},null,null,null,null,null,null,"Block 1 tariff","Block 2 tariff"]
[null,"% of max output (summer)",{"$f":"C46","v":0},{"$f":"D46","v":0},0,0,0,0,1.5273652948663556E-2,0.1412812897751379,0.36190072125583367,0.58867204072974122,0.78425965210012727,0.93105642766228258,1,0.99915146372507424,0.91557064064488769,0.75477301654645734,0.54921510394569373,0.32753500212134068,0.12791684344505727,1.4849384811200678E-2,0,0,0,0,"kWp/sys",{"$f":"Summary!AC12","v":4.5},"kWp (rated)",null,null,null,null,"Tariff",{"$f":"IF(Summary!AC58=Projections!D52,Projections!H85, IF(Summary!AC58=Projections!D56,Projections!H88, IF(Summary!AC58=Projections!D60,Projections!H91, IF(Summary!AC58=Projections!D64,Projections!H94))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Summary!AC58=Projections!D52,Projections!G85, IF(Summary!AC58=Projections!D56,Projections!G88, IF(Summary!AC58=Projections!D60,Projections!G91, IF(Summary!AC58=Projections!D64,Projections!G94))))","v":{"$error":"#DIV/0!"}}]
[null,"MW (winter)*",{"$f":"C29*$AB$28*$AC$47/(1+$B$8)","v":0},0,0,0,0,0,0,3.9384304443162447E-5,6.4984102331218038E-4,1.6380290257042563E-3,2.5349170496144552E-3,3.2008698338352026E-3,3.5553285738236643E-3,3.528475638976054E-3,3.1883384642396508E-3,2.3451563100246728E-3,1.6290780474217193E-3,6.3909984937313602E-4,3.5803913130147676E-5,0,0,0,0,0,"Max cap",{"$f":"AB26*AB27/1000","v":4.4999999999999997E-3},"MWp (rated)",null,null,null,null,"% PV energy used by hh"]
[null,"% of max output (winter)",{"$f":"C48","v":0},{"$f":"D48","v":0},0,0,0,0,0,1.1077542799597179E-2,0.18277945619335348,0.4607250755287009,0.71299093655589119,0.90030211480362543,1,0.99244712990936557,0.89677744209466259,0.65961732124874117,0.45820745216515607,0.1797583081570997,1.0070493454179255E-2,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"Input!F56","v":0.7}]
["* - NB to select Wp rating factor for chosen tilt angle (in red below right) - same tilt for summer & winter (i.e. fixed mounting)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:Z26)*365*9/12","v":6.2946260597860153},null,"summer",{"$f":"SUM(C26:Z26)","v":2.2994067798305078E-2},{"$f":"AA30/X32","v":2.7400163583005711E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C28:Z28)*365*1/4","v":2.0973193855932197},null,"winter",{"$f":"SUM(C28:Z28)","v":2.2984322033898299E-2},{"$f":"AA31/X32","v":2.7388550346873265E-3},null,null,null,null,null,null,"Without PV",null,"With PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X30:X31)","v":8.3919454453792355},null,"average",null,null,null,null,null,null,"summer","average cons",{"$f":"Input!D21","v":{"$error":"#DIV/0!"}},"kwh/month",{"$f":"AI32-AJ21*AH29*365/12","v":{"$error":"#DIV/0!"}},"kwh/month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X32/AB28","v":1864.8767656398302},"MWh/MWp/year",null,null,{"$f":"X33/365","v":5.1092514127118633},"MWh/MWp/day",null,null,null,"winter","average cons",{"$f":"AI32","v":{"$error":"#DIV/0!"}},"kwh/month",{"$f":"AI32-AJ22*AH29*365/12","v":{"$error":"#DIV/0!"}},"kwh/month"]
["Industrial PV",{"$f":"B26","v":"MW (summer)*"},{"$f":"C35*$AB$36*$AC$45/(1+$B$8)","v":0},{"$f":"D35*$AB$36*$AC$45/(1+$B$8)","v":0},0,0,0,0,2.5975393598582377E-3,2.40272390786887E-2,6.1547252054418786E-2,0.10011349616120291,0.13337643074160979,0.15834167014469172,0.17006667419960739,0.16992236645739303,0.15570805384927991,0.12836173669966125,9.3403186148235798E-2,5.5702788494737761E-2,2.175439213881274E-2,2.5253854887510641E-3,0,0,0,0,{"$f":"AA26","v":"No sys"},{"$f":"Summary!AC14","v":1},{"$f":"AC26","v":0},null,null,null,null,null,null,null,null,null,"difference/day/hh (loss)","Total resid diff/day (loss)"]
[null,{"$f":"B27","v":"% of max output (summer)"},0,0,0,0,0,0,1.5273652948663556E-2,0.1412812897751379,0.36190072125583367,0.58867204072974122,0.78425965210012727,0.93105642766228258,1,0.99915146372507424,0.91557064064488769,0.75477301654645734,0.54921510394569373,0.32753500212134068,0.12791684344505727,1.4849384811200678E-2,0,0,0,0,"kWp/sys",{"$f":"Summary!AC15","v":250},"kWp (rated)",null,null,"summer","city income from hh",null,{"$f":"(AI32-600)*AJ27/100+(600*AI27)/100","v":{"$error":"#DIV/0!"}},"month",{"$f":"(AK32*Summary!AC56/100)+(Summary!AC57*AB4*365/12)","v":{"$error":"#DIV/0!"}},"month",{"$f":"(AI35-AK35)*12/365","v":{"$error":"#DIV/0!"}},{"$f":"AM35*Summary!AC8","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B28","v":"MW (winter)*"},{"$f":"C37*$AB$36*$AC$47/(1+$B$8)","v":0},{"$f":"D37*$AB$36*$AC$47/(1+$B$8)","v":0},0,0,0,0,0,2.188016913509025E-3,3.610227907289891E-2,9.1001612539125351E-2,0.14082872497858087,0.17782610187973349,0.19751825410131471,0.19602642438755855,0.1771299146799806,0.1302864616680374,9.0504335967873301E-2,3.5505547187396451E-2,1.9891062850082046E-3,0,0,0,0,0,{"$f":"AA28","v":"Max cap"},{"$f":"AB34*AB35/1000","v":0.25},{"$f":"AC28","v":"MWp (rated)"},null,null,"winter","city income from hh",null,{"$f":"AI35","v":{"$error":"#DIV/0!"}},"month",{"$f":"(AK33*Summary!AC55/100)+(Summary!AC57*AB4*365/12)","v":{"$error":"#DIV/0!"}},"month",{"$f":"(AI36-AK36)*12/365","v":{"$error":"#DIV/0!"}},{"$f":"AM36*Summary!AC8","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B29","v":"% of max output (winter)"},0,0,0,0,0,0,0,1.1077542799597179E-2,0.18277945619335348,0.4607250755287009,0.71299093655589119,0.90030211480362543,1,0.99244712990936557,0.89677744209466259,0.65961732124874117,0.45820745216515607,0.1797583081570997,1.0070493454179255E-2,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:Z34)*365*9/12","v":349.70144776588978},null,"summer",{"$f":"SUM(C34:Z34)","v":1.2774482110169492},{"$f":"AA38/X40","v":2.740016358300572E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C36:Z36)*365*1/4","v":116.51774364406778},null,"winter",{"$f":"SUM(C36:Z36)","v":1.2769067796610167},{"$f":"AA39/X40","v":2.7388550346873269E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X38:X39)","v":466.21919140995755},null,"average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X40/AB36","v":1864.8767656398302},"MWh/MWp/year",null,null,{"$f":"X41/365","v":5.1092514127118633},"MWh/MWp/day"]
["Solar radiation calcs & data "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flat","ann max"]
[null,"Hour",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,"Tilt angle:",0,25]
[null,"Summer hourly global average (no tilt)",null,null,null,null,null,{"$f":"O61","v":0},{"$f":"O62","v":12},{"$f":"O63","v":111},{"$f":"O64","v":284.33333333333331},{"$f":"O65","v":462.5},{"$f":"O66","v":616.16666666666663},{"$f":"O67","v":731.5},{"$f":"O68","v":785.66666666666663},{"$f":"O69","v":785},{"$f":"O70","v":719.33333333333337},{"$f":"O71","v":593},{"$f":"O72","v":431.5},{"$f":"O73","v":257.33333333333331},{"$f":"O74","v":100.5},{"$f":"O75","v":11.666666666666666},{"$f":"O76","v":0},null,null,null,"Wp rating factor ",{"$f":"MAX(C45:Z45)/1000","v":0.78566666666666662},{"$f":"AB45*(AC46/AB46)","v":0.8027147022221468}]
[null,"% of max daily radiation",{"$f":"C45/MAX($C45:$Z45)","v":0},{"$f":"D45/MAX($C45:$Z45)","v":0},0,0,0,0,1.5273652948663556E-2,0.1412812897751379,0.36190072125583367,0.58867204072974122,0.78425965210012727,0.93105642766228258,1,0.99915146372507424,0.91557064064488769,0.75477301654645734,0.54921510394569373,0.32753500212134068,0.12791684344505727,1.4849384811200678E-2,0,0,0,0,"kWh/m2/day",{"$f":"SUM(C45:Z45)/1000","v":5.9015000000000004},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!AJ124,IF(Input!$B$53=\"CTN\",'RE generation'!AJ83,IF(Input!$B$53=\"PE\",'RE generation'!AJ146,IF(Input!$B$53=\"DBN\",'RE generation'!AJ103,IF(Input!$B$53=\"JHB\",'RE generation'!AJ166,IF(Input!$B$53=\"Pretoria\",'RE generation'!AJ166,IF(Input!$B$53=\"Nelspruit\",'RE generation'!AJ187,IF(Input!$B$53=\"UPINGTON\",'RE generation'!AJ208))))))))","v":6.029555556}]
[null,"Winter hourly global average (no tilt)",null,null,null,null,null,{"$f":"P61","v":0},{"$f":"P62","v":0},{"$f":"P63","v":7.333333333333333},{"$f":"P64","v":121},{"$f":"P65","v":305},{"$f":"P66","v":472},{"$f":"P67","v":596},{"$f":"P68","v":662},{"$f":"P69","v":657},{"$f":"P70","v":593.66666666666663},{"$f":"P71","v":436.66666666666669},{"$f":"P72","v":303.33333333333331},{"$f":"P73","v":119},{"$f":"P74","v":6.666666666666667},{"$f":"P75","v":0},{"$f":"P76","v":0},null,null,null,"Wp rating factor ",{"$f":"MAX(C47:Z47)/1000","v":0.66200000000000003},{"$f":"AB47*(AC48/AB48)","v":0.93228615935820536}]
[null,"% of max daily radiation",{"$f":"C47/MAX($C47:$Z47)","v":0},{"$f":"D47/MAX($C47:$Z47)","v":0},0,0,0,0,0,1.1077542799597179E-2,0.18277945619335348,0.4607250755287009,0.71299093655589119,0.90030211480362543,1,0.99244712990936557,0.89677744209466259,0.65961732124874117,0.45820745216515607,0.1797583081570997,1.0070493454179255E-2,0,0,0,0,0,"kWh/m2/day",{"$f":"SUM(C47:Z47)/1000","v":4.2796666666666674},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!AI124,IF(Input!$B$53=\"CTN\",'RE generation'!AI83,IF(Input!$B$53=\"PE\",'RE generation'!AI146,IF(Input!$B$53=\"DBN\",'RE generation'!AI103,IF(Input!$B$53=\"JHB\",'RE generation'!AI166,IF(Input!$B$53=\"Pretoria\",'RE generation'!AI166,IF(Input!$B$53=\"Nelspruit\",'RE generation'!AI187,IF(Input!$B$53=\"UPINGTON\",'RE generation'!AI208))))))))","v":6.0270000000000001}]
[]
[]
[]
[]
[]
["Landfill gas","MW",{"$f":"C55*$AB$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Install MW",{"$f":"Summary!AC17","v":0},"MW"]
[null,"CF",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radiation (W/m2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum Ave","Win Ave"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N125,IF(Input!$B$53=\"CTN\",'RE generation'!N84,IF(Input!$B$53=\"PE\",'RE generation'!N146,IF(Input!$B$53=\"DBN\",'RE generation'!N104,IF(Input!$B$53=\"JHB\",'RE generation'!N167,IF(Input!$B$53=\"Pretoria\",'RE generation'!N167,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N188,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N209))))))))","v":0},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O125,IF(Input!$B$53=\"CTN\",'RE generation'!O84,IF(Input!$B$53=\"PE\",'RE generation'!O146,IF(Input!$B$53=\"DBN\",'RE generation'!O104,IF(Input!$B$53=\"JHB\",'RE generation'!O167,IF(Input!$B$53=\"Pretoria\",'RE generation'!O167,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O188,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O209))))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N126,IF(Input!$B$53=\"CTN\",'RE generation'!N85,IF(Input!$B$53=\"PE\",'RE generation'!N147,IF(Input!$B$53=\"DBN\",'RE generation'!N105,IF(Input!$B$53=\"JHB\",'RE generation'!N168,IF(Input!$B$53=\"Pretoria\",'RE generation'!N168,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N189,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N210))))))))","v":12},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O126,IF(Input!$B$53=\"CTN\",'RE generation'!O85,IF(Input!$B$53=\"PE\",'RE generation'!O147,IF(Input!$B$53=\"DBN\",'RE generation'!O105,IF(Input!$B$53=\"JHB\",'RE generation'!O168,IF(Input!$B$53=\"Pretoria\",'RE generation'!O168,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O189,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O210))))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N127,IF(Input!$B$53=\"CTN\",'RE generation'!N86,IF(Input!$B$53=\"PE\",'RE generation'!N148,IF(Input!$B$53=\"DBN\",'RE generation'!N106,IF(Input!$B$53=\"JHB\",'RE generation'!N169,IF(Input!$B$53=\"Pretoria\",'RE generation'!N169,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N190,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N211))))))))","v":111},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O127,IF(Input!$B$53=\"CTN\",'RE generation'!O86,IF(Input!$B$53=\"PE\",'RE generation'!O148,IF(Input!$B$53=\"DBN\",'RE generation'!O106,IF(Input!$B$53=\"JHB\",'RE generation'!O169,IF(Input!$B$53=\"Pretoria\",'RE generation'!O169,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O190,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O211))))))))","v":7.333333333333333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N128,IF(Input!$B$53=\"CTN\",'RE generation'!N87,IF(Input!$B$53=\"PE\",'RE generation'!N149,IF(Input!$B$53=\"DBN\",'RE generation'!N107,IF(Input!$B$53=\"JHB\",'RE generation'!N170,IF(Input!$B$53=\"Pretoria\",'RE generation'!N170,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N191,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N212))))))))","v":284.33333333333331},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O128,IF(Input!$B$53=\"CTN\",'RE generation'!O87,IF(Input!$B$53=\"PE\",'RE generation'!O149,IF(Input!$B$53=\"DBN\",'RE generation'!O107,IF(Input!$B$53=\"JHB\",'RE generation'!O170,IF(Input!$B$53=\"Pretoria\",'RE generation'!O170,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O191,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O212))))))))","v":121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N129,IF(Input!$B$53=\"CTN\",'RE generation'!N88,IF(Input!$B$53=\"PE\",'RE generation'!N150,IF(Input!$B$53=\"DBN\",'RE generation'!N108,IF(Input!$B$53=\"JHB\",'RE generation'!N171,IF(Input!$B$53=\"Pretoria\",'RE generation'!N171,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N192,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N213))))))))","v":462.5},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O129,IF(Input!$B$53=\"CTN\",'RE generation'!O88,IF(Input!$B$53=\"PE\",'RE generation'!O150,IF(Input!$B$53=\"DBN\",'RE generation'!O108,IF(Input!$B$53=\"JHB\",'RE generation'!O171,IF(Input!$B$53=\"Pretoria\",'RE generation'!O171,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O192,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O213))))))))","v":305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N130,IF(Input!$B$53=\"CTN\",'RE generation'!N89,IF(Input!$B$53=\"PE\",'RE generation'!N151,IF(Input!$B$53=\"DBN\",'RE generation'!N109,IF(Input!$B$53=\"JHB\",'RE generation'!N172,IF(Input!$B$53=\"Pretoria\",'RE generation'!N172,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N193,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N214))))))))","v":616.16666666666663},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O130,IF(Input!$B$53=\"CTN\",'RE generation'!O89,IF(Input!$B$53=\"PE\",'RE generation'!O151,IF(Input!$B$53=\"DBN\",'RE generation'!O109,IF(Input!$B$53=\"JHB\",'RE generation'!O172,IF(Input!$B$53=\"Pretoria\",'RE generation'!O172,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O193,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O214))))))))","v":472}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N131,IF(Input!$B$53=\"CTN\",'RE generation'!N90,IF(Input!$B$53=\"PE\",'RE generation'!N152,IF(Input!$B$53=\"DBN\",'RE generation'!N110,IF(Input!$B$53=\"JHB\",'RE generation'!N173,IF(Input!$B$53=\"Pretoria\",'RE generation'!N173,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N194,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N215))))))))","v":731.5},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O131,IF(Input!$B$53=\"CTN\",'RE generation'!O90,IF(Input!$B$53=\"PE\",'RE generation'!O152,IF(Input!$B$53=\"DBN\",'RE generation'!O110,IF(Input!$B$53=\"JHB\",'RE generation'!O173,IF(Input!$B$53=\"Pretoria\",'RE generation'!O173,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O194,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O215))))))))","v":596}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N132,IF(Input!$B$53=\"CTN\",'RE generation'!N91,IF(Input!$B$53=\"PE\",'RE generation'!N153,IF(Input!$B$53=\"DBN\",'RE generation'!N111,IF(Input!$B$53=\"JHB\",'RE generation'!N174,IF(Input!$B$53=\"Pretoria\",'RE generation'!N174,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N195,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N216))))))))","v":785.66666666666663},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O132,IF(Input!$B$53=\"CTN\",'RE generation'!O91,IF(Input!$B$53=\"PE\",'RE generation'!O153,IF(Input!$B$53=\"DBN\",'RE generation'!O111,IF(Input!$B$53=\"JHB\",'RE generation'!O174,IF(Input!$B$53=\"Pretoria\",'RE generation'!O174,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O195,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O216))))))))","v":662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N133,IF(Input!$B$53=\"CTN\",'RE generation'!N92,IF(Input!$B$53=\"PE\",'RE generation'!N154,IF(Input!$B$53=\"DBN\",'RE generation'!N112,IF(Input!$B$53=\"JHB\",'RE generation'!N175,IF(Input!$B$53=\"Pretoria\",'RE generation'!N175,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N196,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N217))))))))","v":785},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O133,IF(Input!$B$53=\"CTN\",'RE generation'!O92,IF(Input!$B$53=\"PE\",'RE generation'!O154,IF(Input!$B$53=\"DBN\",'RE generation'!O112,IF(Input!$B$53=\"JHB\",'RE generation'!O175,IF(Input!$B$53=\"Pretoria\",'RE generation'!O175,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O196,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O217))))))))","v":657}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N134,IF(Input!$B$53=\"CTN\",'RE generation'!N93,IF(Input!$B$53=\"PE\",'RE generation'!N155,IF(Input!$B$53=\"DBN\",'RE generation'!N113,IF(Input!$B$53=\"JHB\",'RE generation'!N176,IF(Input!$B$53=\"Pretoria\",'RE generation'!N176,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N197,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N218))))))))","v":719.33333333333337},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O134,IF(Input!$B$53=\"CTN\",'RE generation'!O93,IF(Input!$B$53=\"PE\",'RE generation'!O155,IF(Input!$B$53=\"DBN\",'RE generation'!O113,IF(Input!$B$53=\"JHB\",'RE generation'!O176,IF(Input!$B$53=\"Pretoria\",'RE generation'!O176,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O197,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O218))))))))","v":593.66666666666663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N135,IF(Input!$B$53=\"CTN\",'RE generation'!N94,IF(Input!$B$53=\"PE\",'RE generation'!N156,IF(Input!$B$53=\"DBN\",'RE generation'!N114,IF(Input!$B$53=\"JHB\",'RE generation'!N177,IF(Input!$B$53=\"Pretoria\",'RE generation'!N177,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N198,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N219))))))))","v":593},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O135,IF(Input!$B$53=\"CTN\",'RE generation'!O94,IF(Input!$B$53=\"PE\",'RE generation'!O156,IF(Input!$B$53=\"DBN\",'RE generation'!O114,IF(Input!$B$53=\"JHB\",'RE generation'!O177,IF(Input!$B$53=\"Pretoria\",'RE generation'!O177,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O198,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O219))))))))","v":436.66666666666669}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N136,IF(Input!$B$53=\"CTN\",'RE generation'!N95,IF(Input!$B$53=\"PE\",'RE generation'!N157,IF(Input!$B$53=\"DBN\",'RE generation'!N115,IF(Input!$B$53=\"JHB\",'RE generation'!N178,IF(Input!$B$53=\"Pretoria\",'RE generation'!N178,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N199,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N220))))))))","v":431.5},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O136,IF(Input!$B$53=\"CTN\",'RE generation'!O95,IF(Input!$B$53=\"PE\",'RE generation'!O157,IF(Input!$B$53=\"DBN\",'RE generation'!O115,IF(Input!$B$53=\"JHB\",'RE generation'!O178,IF(Input!$B$53=\"Pretoria\",'RE generation'!O178,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O199,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O220))))))))","v":303.33333333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N137,IF(Input!$B$53=\"CTN\",'RE generation'!N96,IF(Input!$B$53=\"PE\",'RE generation'!N158,IF(Input!$B$53=\"DBN\",'RE generation'!N116,IF(Input!$B$53=\"JHB\",'RE generation'!N179,IF(Input!$B$53=\"Pretoria\",'RE generation'!N179,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N200,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N221))))))))","v":257.33333333333331},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O137,IF(Input!$B$53=\"CTN\",'RE generation'!O96,IF(Input!$B$53=\"PE\",'RE generation'!O158,IF(Input!$B$53=\"DBN\",'RE generation'!O116,IF(Input!$B$53=\"JHB\",'RE generation'!O179,IF(Input!$B$53=\"Pretoria\",'RE generation'!O179,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O200,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O221))))))))","v":119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N138,IF(Input!$B$53=\"CTN\",'RE generation'!N97,IF(Input!$B$53=\"PE\",'RE generation'!N159,IF(Input!$B$53=\"DBN\",'RE generation'!N117,IF(Input!$B$53=\"JHB\",'RE generation'!N180,IF(Input!$B$53=\"Pretoria\",'RE generation'!N180,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N201,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N222))))))))","v":100.5},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O138,IF(Input!$B$53=\"CTN\",'RE generation'!O97,IF(Input!$B$53=\"PE\",'RE generation'!O159,IF(Input!$B$53=\"DBN\",'RE generation'!O117,IF(Input!$B$53=\"JHB\",'RE generation'!O180,IF(Input!$B$53=\"Pretoria\",'RE generation'!O180,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O201,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O222))))))))","v":6.666666666666667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N139,IF(Input!$B$53=\"CTN\",'RE generation'!N98,IF(Input!$B$53=\"PE\",'RE generation'!N160,IF(Input!$B$53=\"DBN\",'RE generation'!N118,IF(Input!$B$53=\"JHB\",'RE generation'!N181,IF(Input!$B$53=\"Pretoria\",'RE generation'!N181,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N202,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N223))))))))","v":11.666666666666666},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O139,IF(Input!$B$53=\"CTN\",'RE generation'!O98,IF(Input!$B$53=\"PE\",'RE generation'!O160,IF(Input!$B$53=\"DBN\",'RE generation'!O118,IF(Input!$B$53=\"JHB\",'RE generation'!O181,IF(Input!$B$53=\"Pretoria\",'RE generation'!O181,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O202,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O223))))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!N140,IF(Input!$B$53=\"CTN\",'RE generation'!N99,IF(Input!$B$53=\"PE\",'RE generation'!N161,IF(Input!$B$53=\"DBN\",'RE generation'!N119,IF(Input!$B$53=\"JHB\",'RE generation'!N182,IF(Input!$B$53=\"Pretoria\",'RE generation'!N182,IF(Input!$B$53=\"Nelspruit\",'RE generation'!N203,IF(Input!$B$53=\"UPINGTON\",'RE generation'!N224))))))))","v":0},{"$f":"IF(Input!$B$53=\"BLOEM\",'RE generation'!O140,IF(Input!$B$53=\"CTN\",'RE generation'!O99,IF(Input!$B$53=\"PE\",'RE generation'!O161,IF(Input!$B$53=\"DBN\",'RE generation'!O119,IF(Input!$B$53=\"JHB\",'RE generation'!O182,IF(Input!$B$53=\"Pretoria\",'RE generation'!O182,IF(Input!$B$53=\"Nelspruit\",'RE generation'!O203,IF(Input!$B$53=\"UPINGTON\",'RE generation'!O224))))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O61:O76)","v":5901.5},{"$f":"SUM(P61:P76)","v":4279.666666666667}]
[]
[]
["Radiation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radiation at optimum tilt angle (Eberhard 1990) Wh/m2/day"]
[]
["Cape Town Solar Radiation (Eberhard 1990)",null,null,null,null,null,"Avg annual PV generation (kWh)/kWp/yr",null,null,null,null,null,null,1762.0529661016951,null,null,null,null,null,"Month",null,"January","February","March","April","May","June","July","August","September","October","November","December","Average","Avg winter","Avg summer"]
["Hour","J","F","M","A","M","J","J","A","S","O","N","D","Sum Ave","Win Ave",null,null,null,null,"Optimum angle",35,7187,7237,6878,5969,4721,4193,4528,5066,5862,6676,7048,6989,6029.5,{"$f":"4480.666667/1000","v":4.4806666670000004},{"$f":"6545.777778/1000","v":6.5457777779999997}]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(G84:I84)","v":0}]
[6,52,18,2,0,0,0,0,0,0,9,41,64,29.5,{"$f":"AVERAGE(G85:I85)","v":0}]
[7,215,153,75,18,1,0,0,8,42,116,192,225,146.33333333333334,2.6666666666666665]
[8,413,348,251,134,59,34,47,97,182,293,388,418,325.33333333333331,59.333333333333336]
[9,598,538,444,298,190,143,166,241,346,476,576,599,508.83333333333331,183.33333333333334]
[10,763,712,610,447,316,363,291,374,485,620,739,751,670.33333333333337,342.66666666666669]
[11,892,835,737,558,416,352,381,471,595,745,859,872,792.16666666666663,401.33333333333331]
[12,964,906,799,621,470,395,432,524,659,813,922,940,858.66666666666663,450.33333333333331]
[13,965,916,802,620,472,397,441,524,670,824,927,958,864.66666666666663,454]
[14,914,855,743,568,424,352,394,479,621,776,868,899,807.83333333333337,408.33333333333331]
[15,797,742,625,463,329,265,301,384,511,657,758,796,696.83333333333337,316.66666666666669]
[16,638,580,455,312,198,149,177,247,367,503,606,642,538.83333333333337,191]
[17,444,378,262,143,63,37,49,99,194,314,414,454,349.16666666666669,61.666666666666664]
[18,234,168,74,17,1,0,0,7,40,123,208,251,158.66666666666666,2.3333333333333335]
[19,58,20,1,0,0,0,0,0,0,8,45,73,32.833333333333336,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Durban Solar Radiation (Eberhard 1990)",null,null,null,null,null,"Avg annual PV generation (kWh)/kWp/yr",null,null,null,null,null,null,1570.4795197740116,null,null,null,null,null,"Month",null,"January","February","March","April","May","June","July","August","September","October","November","December","Average","Avg winter","Avg summer"]
["Hour","J","F","M","A","M","J","J","A","S","O","N","D","Sum Ave","Win Ave",null,null,null,null,"Optimum angle",35,4996,5311,5488,5310,5013,5113,5117,5068,4759,4897,4776,5055,5075.25,{"$f":"5081/1000","v":5.0810000000000004},{"$f":"5073.333333/1000","v":5.0733333329999999}]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(G104:I104)","v":0}]
[6,26,11,1,0,0,0,0,0,0,19,34,42,19,{"$f":"AVERAGE(G105:I105)","v":0}]
[7,130,105,60,22,5,0,2,11,35,73,115,143,95.833333333333329,4.333333333333333]
[8,271,255,205,139,83,60,68,108,151,208,254,297,236.83333333333334,78.666666666666671]
[9,426,417,369,297,230,200,212,257,297,363,399,457,394.16666666666669,223]
[10,582,556,519,433,363,338,352,393,437,505,539,611,540,361]
[11,682,677,634,535,461,433,452,497,543,623,646,714,648,460.66666666666669]
[12,743,742,700,597,513,485,505,554,602,677,706,767,709.16666666666663,514.66666666666663]
[13,743,745,702,602,515,487,506,560,605,677,703,760,709.16666666666663,517.66666666666663]
[14,681,676,643,537,458,436,453,500,527,601,634,694,644.16666666666663,463]
[15,548,541,515,425,355,336,351,386,405,476,509,546,514,357.66666666666669]
[16,377,370,336,270,214,196,204,242,264,315,343,376,345.33333333333331,214]
[17,209,206,160,114,74,57,64,95,126,170,191,217,182.83333333333334,72]
[18,88,77,41,15,4,0,1,9,25,57,80,97,66.333333333333329,3.3333333333333335]
[19,18,8,0,0,0,0,0,0,0,3,15,24,10.833333333333334,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Bloemfontein Solar Radiation (Eberhard 1990)",null,null,null,null,null,null,"Avg annual PV generation (kWh)/kWp/yr",null,null,null,null,null,null,2055.6627175739927,null,null,null,null,"Month",null,"January","February","March","April","May","June","July","August","September","October","November","December","Average","Avg winter","Avg summer"]
["Hour","J","F","M","A","M","J","J","A","S","O","N","D","Sum Ave","Win Ave",null,null,null,null,"Optimum angle",30,6733,6774,6544,6440,6207,6058,6290,6606,6999,7053,7066,7097,6655.5833329999996,{"$f":"6185/1000","v":6.1849999999999996},{"$f":"6812.444444/1000","v":6.8124444439999996}]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(G125:I125)","v":0}]
[6,45,18,3,0,0,0,0,0,0,11,39,59,27.333333333333332,0]
[7,209,152,86,33,10,3,6,21,65,134,203,237,153.33333333333334,10]
[8,423,361,274,186,117,87,101,162,250,342,428,463,355.83333333333331,116.66666666666667]
[9,625,569,475,384,296,252,279,357,459,548,639,674,561,296]
[10,798,745,647,552,463,416,447,533,640,729,812,852,734.33333333333337,465.33333333333331]
[11,907,856,763,669,587,537,569,658,764,851,924,979,849.66666666666663,588]
[12,953,905,815,726,651,598,633,716,830,908,975,1017,898.5,649]
[13,917,880,791,704,644,593,630,709,823,900,940,975,867.83333333333337,644]
[14,827,790,713,630,574,528,562,638,744,815,861,869,781.66666666666663,576]
[15,686,643,583,501,446,405,436,508,605,677,720,741,645.66666666666663,449.66666666666669]
[16,517,481,410,338,283,244,269,341,425,496,552,575,478.83333333333331,284.66666666666669]
[17,342,299,230,156,105,78,94,150,227,302,365,390,297,107.33333333333333]
[18,174,124,67,23,6,0,3,16,54,114,173,206,127.83333333333333,6.333333333333333]
[19,37,13,2,0,0,0,0,0,0,8,31,52,22.5,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Port Elizabeth Solar Radiation (Eberhard 1990)",null,null,null,null,null,null,"Avg annual PV generation (kWh)/kWp/yr",null,null,null,null,null,null,1698.4701035781543]
["Hour","J","F","M","A","M","J","J","A","S","O","N","D","Sum Ave","Win Ave",null,null,null,null,"Month",null,"January","February","March","April","May","June","July","August","September","October","November","December","Average","Avg winter","Avg summer"]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(G146:I146)","v":0},null,null,null,null,"Optimum angle",35,6416,6319,5974,5669,5011,4782,5024,5384,5733,6162,6330,6399,5766.9166670000004,{"$f":"4939/1000","v":4.9390000000000001},{"$f":"6042.888889/1000","v":6.0428888889999994}]
[6,41,16,1,0,0,0,0,0,0,8,33,54,24.166666666666668,0]
[7,172,125,62,18,1,0,0,8,41,103,164,201,123.66666666666667,2.6666666666666665]
[8,344,290,207,132,65,38,50,100,179,267,330,369,278.66666666666669,62.666666666666664]
[9,517,461,377,289,203,163,180,252,342,438,505,543,448.66666666666669,198.33333333333334]
[10,674,613,529,435,339,291,314,399,492,592,659,697,601.16666666666663,334.66666666666669]
[11,786,732,646,537,441,385,416,503,594,702,773,802,712.66666666666663,434.66666666666669]
[12,875,818,703,588,487,435,470,561,647,767,832,868,780.66666666666663,488.66666666666669]
[13,887,823,710,590,488,441,473,553,657,767,844,882,789.33333333333337,489]
[14,830,762,661,543,438,391,420,499,599,713,799,838,738.83333333333337,436.66666666666669]
[15,713,647,551,437,339,293,323,399,493,599,689,730,627.83333333333337,338.33333333333331]
[16,551,489,399,285,202,167,191,253,343,447,525,571,470,203.66666666666666]
[17,369,303,215,127,64,41,53,99,176,272,351,388,292.16666666666669,64.333333333333329]
[18,191,126,58,15,1,0,0,7,38,101,173,207,128.33333333333334,2.3333333333333335]
[19,47,16,1,0,0,0,0,0,0,8,37,59,26.666666666666668,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Pretoria Solar Radiation (Eberhard 1990)",null,null,null,null,null,"Avg annual PV generation (kWh)/kWp/yr",null,null,null,null,null,null,null,1870.3008578047427,null,null,null,null,"Month",null,"January","February","March","April","May","June","July","August","September","October","November","December","Average","Avg winter","Avg summer"]
["Hour","J","F","M","A","M","J","J","A","S","O","N","D","Sum Ave","Win Ave",null,null,null,null,"Optimum angle",30,5652,5774,5732,5742,5934,5984,6163,6668,6624,6289,5818,5967,6028.9166670000004,{"$f":"6027/1000","v":6.0270000000000001},{"$f":"6029.555556/1000","v":6.029555556}]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(G167:I167)","v":0}]
[6,21,9,1,0,0,0,0,0,0,4,15,26,12,0]
[7,153,116,67,25,8,2,4,16,53,102,139,166,111,7.333333333333333]
[8,334,297,234,170,123,96,107,160,230,286,316,355,284.33333333333331,121]
[9,509,477,414,349,304,272,289,354,436,482,489,537,462.5,305]
[10,653,624,564,508,472,431,455,530,617,655,650,698,616.16666666666663,472]
[11,757,733,680,626,585,549,576,663,747,777,772,821,731.5,596]
[12,805,793,739,672,632,615,642,729,815,835,827,878,785.66666666666663,662]
[13,816,802,732,655,626,605,639,727,809,840,822,883,785,657]
[14,750,722,672,587,562,545,576,660,737,768,767,818,719.33333333333337,593.66666666666663]
[15,624,584,538,477,446,426,353,531,600,643,656,679,593,436.66666666666669]
[16,460,430,380,327,291,266,287,357,422,462,481,511,431.5,303.33333333333331]
[17,292,258,210,154,116,92,107,158,220,278,304,326,257.33333333333331,119]
[18,135,100,57,21,7,1,4,15,48,95,132,158,100.5,6.666666666666667]
[19,19,7,0,0,0,0,0,0,0,3,16,28,11.666666666666666,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Nelspruit Solar Radiation (Eberhard 1990)",null,null,null,null,null,"Avg annual PV generation (kWh)/kWp/yr",null,null,null,null,null,null,null,1776.1763464170203,null,null,null,null,"Month",null,"January","February","March","April","May","June","July","August","September","October","November","December","Average","Avg winter","Avg summer"]
["Hour","J","F","M","A","M","J","J","A","S","O","N","D","Sum Ave","Win Ave",null,null,null,null,"Optimum angle",30,5113,5713,5761,6038,5913,6010,6073,5831,5555,5076,4840,5250,5597.75,{"$f":"5998.666667/1000","v":5.9986666670000002},{"$f":"5464.111111/1000","v":5.4641111110000002}]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(G188:I188)","v":0}]
[6,18,10,1,0,0,0,0,0,0,3,16,26,11.833333333333334,0]
[7,109,98,64,31,13,4,7,17,45,73,107,132,90.166666666666671,9.3333333333333339]
[8,251,269,224,171,123,95,106,139,184,212,247,289,241.83333333333334,113.33333333333333]
[9,427,445,404,357,302,272,283,314,354,361,406,463,417,289.66666666666669]
[10,590,606,573,524,459,435,452,474,507,509,548,622,577.16666666666663,453.66666666666669]
[11,701,729,687,642,576,554,571,584,626,633,657,751,694.5,569.66666666666663]
[12,784,804,739,709,630,615,626,640,698,698,729,819,764,627]
[13,782,813,741,708,630,611,626,649,696,712,719,803,761,628.66666666666663]
[14,683,708,669,635,564,542,563,589,637,625,643,713,675.16666666666663,564.66666666666663]
[15,557,605,549,497,444,422,443,465,512,525,519,581,551.33333333333337,443.33333333333331]
[16,401,437,390,335,283,265,278,306,348,369,369,429,393.5,283]
[17,248,255,204,157,111,95,107,137,177,213,216,269,224.83333333333334,113]
[18,110,96,61,25,9,3,7,16,39,70,91,121,84,8.6666666666666661]
[19,17,9,0,0,0,0,0,0,0,2,11,22,9.8333333333333339,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Upington Solar Radiation (Eberhard 1990)",null,null,null,null,null,"Avg annual PV generation (kWh)/kWp/yr",null,null,null,null,null,null,null,2075.7798841800741,null,null,null,null,"Month",null,"January","February","March","April","May","June","July","August","September","October","November","December","Average","Avg winter","Avg summer"]
["Hour","J","F","M","A","M","J","J","A","S","O","N","D","Sum Ave","Win Ave",null,null,null,null,"Optimum angle",30,7118,7166,6880,6795,6372,6105,6162,7083,7091,7420,7533,7246,6914.25,{"$f":"6213/1000","v":6.2130000000000001},{"$f":"7148/1000","v":7.1479999999999997}]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(G209:I209)","v":0}]
[6,43,16,2,0,0,0,0,0,0,8,35,51,24.5,0]
[7,223,161,86,30,7,1,4,21,60,138,214,239,158.83333333333334,8.6666666666666661]
[8,443,382,285,195,122,86,98,179,250,361,447,461,368.83333333333331,121]
[9,647,590,502,397,310,261,275,385,466,574,663,670,578.16666666666663,307]
[10,820,766,672,572,474,417,437,558,642,754,840,846,752.66666666666663,470.66666666666669]
[11,938,892,788,690,594,540,554,687,772,884,962,962,872,593.66666666666663]
[12,994,938,848,754,657,601,620,759,835,950,1024,1024,930.33333333333337,660]
[13,985,930,836,751,654,604,618,758,831,947,1024,1020,924.33333333333337,660]
[14,902,845,749,684,587,541,558,687,760,870,948,944,845.33333333333337,595.33333333333337]
[15,772,723,626,549,471,424,436,562,633,731,813,819,717,474]
[16,599,538,453,381,303,261,275,383,454,548,644,631,541,306.33333333333331]
[17,405,348,259,184,118,83,94,176,239,333,429,434,343.16666666666669,117.66666666666667]
[18,199,149,75,26,5,0,2,18,53,125,203,227,146.5,6.666666666666667]
[19,38,14,1,0,0,0,0,0,0,6,33,52,23,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"EE interventions","index":10,"n_rows":64,"n_cols":62,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["EE savings","MW"]
["Hour",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,"don't change below"]
["Streetlights (summer)",{"$f":"$AA$3*$AA$4/1000000","v":5.5000000000000002E-5},{"$f":"$AA$3*$AA$4/1000000","v":5.5000000000000002E-5},5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AA$3*$AA$4/1000000","v":5.5000000000000002E-5},5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,{"$f":"$AA$3*$AA$4/1000000","v":5.5000000000000002E-5},"No lights",{"$f":"Summary!AC47","v":1}]
["Streetlights (winter)",5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,0,0,0,0,0,0,0,0,0,0,0,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,5.5000000000000002E-5,{"$f":"$AA$3*$AA$4/1000000","v":5.5000000000000002E-5},"Savings per light",{"$f":"Summary!AC48","v":55},"watts"]
["Traffic lights",{"$f":"$AA$5*$AA$7/1000000","v":6.0000000000000002E-5},{"$f":"$AA$5*$AA$7/1000000","v":6.0000000000000002E-5},6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,"No lights on at one time",{"$f":"Summary!AC50","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av demand/light",{"$f":"Summary!AC51","v":75},"watts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per light",{"$f":"Summary!AC52","v":60},"watts"]
["Comm EE (HVAC, lights etc)",{"$f":"$AA$8*$AA$10/1000/5","v":{"$error":"#DIV/0!"}},{"$f":"$AA$8*$AA$10/1000/5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$AA$8*$AA$10/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$AA$8*$AA$10/1000/5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"No. of customers",{"$f":"Summary!AC36","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av demand/customer",{"$f":"Summary!AC37","v":{"$error":"#DIV/0!"}},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per customer",{"$f":"Summary!AC38","v":{"$error":"#DIV/0!"}},"kW"]
["Residential SWH (summer)",{"$f":"B14-B16+AJ29","v":0},{"$f":"C14-C16+AK29","v":0},0,0,{"$f":"F14-F16+AN29","v":0},0,{"$f":"H14-H16+AP29","v":3.0000000000000003E-4},6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,0,0,0,0,3.0000000000000003E-4,3.0000000000000003E-4,6.0000000000000006E-4,6.0000000000000006E-4,1.5000000000000012E-4,3.0000000000000003E-4,6.0000000000000006E-4,"No SWHs",{"$f":"Summary!AC24","v":1}]
["Residential SWH (winter)",{"$f":"B14-B18+AJ30","v":0},{"$f":"C14-C18+AK30","v":0},0,0,-9.0000000000000008E-4,-9.0000000000000008E-4,3.0000000000000003E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,3.0000000000000003E-4,3.0000000000000003E-4,6.0000000000000006E-4,0,0,0,0,1.5000000000000012E-4,-4.4999999999999966E-4,0,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,"Demand / cyl",{"$f":"Summary!AC25","v":3},"kW",null,null,null,null,null,null,null,"Water heating"]
["ADMD factor (cylinders)",0,0,0,0,0.1,0.1,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,0,0.1,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,"cross check"]
["Demand: no SWHs or timers",{"$f":"$AA$12*$AA$11*B13/1000","v":0},0,0,0,3.0000000000000003E-4,3.0000000000000003E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,0,0,0,3.0000000000000003E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,6.0000000000000006E-4,null,null,null,null,null,null,null,null,null,null,"no load shift"]
["ADMD factor (SWH summer)",{"$f":"AJ15*(1-Projections!$B$8)+AJ22*Projections!$B$8","v":0},{"$f":"AK15*(1-Projections!$B$8)+AK22*Projections!$B$8","v":0},{"$f":"AL15*(1-Projections!$B$8)+AL22*Projections!$B$8","v":0},{"$f":"AM15*(1-Projections!$B$8)+AM22*Projections!$B$8","v":0},{"$f":"AN15*(1-Projections!$B$8)+AN22*Projections!$B$8","v":0.1},{"$f":"AO15*(1-Projections!$B$8)+AO22*Projections!$B$8","v":0.1},{"$f":"AP15*(1-Projections!$B$8)+AP22*Projections!$B$8","v":0.1},{"$f":"AQ15*(1-Projections!$B$8)+AQ22*Projections!$B$8","v":0},{"$f":"AR15*(1-Projections!$B$8)+AR22*Projections!$B$8","v":0},{"$f":"AS15*(1-Projections!$B$8)+AS22*Projections!$B$8","v":0},{"$f":"AT15*(1-Projections!$B$8)+AT22*Projections!$B$8","v":0},{"$f":"AU15*(1-Projections!$B$8)+AU22*Projections!$B$8","v":0},{"$f":"AV15*(1-Projections!$B$8)+AV22*Projections!$B$8","v":0},{"$f":"AW15*(1-Projections!$B$8)+AW22*Projections!$B$8","v":0},{"$f":"AX15*(1-Projections!$B$8)+AX22*Projections!$B$8","v":0},{"$f":"AY15*(1-Projections!$B$8)+AY22*Projections!$B$8","v":0},{"$f":"AZ15*(1-Projections!$B$8)+AZ22*Projections!$B$8","v":0.1},{"$f":"BA15*(1-Projections!$B$8)+BA22*Projections!$B$8","v":0.1},{"$f":"BB15*(1-Projections!$B$8)+BB22*Projections!$B$8","v":0.1},{"$f":"BC15*(1-Projections!$B$8)+BC22*Projections!$B$8","v":0},{"$f":"BD15*(1-Projections!$B$8)+BD22*Projections!$B$8","v":0},{"$f":"BE15*(1-Projections!$B$8)+BE22*Projections!$B$8","v":0.15},{"$f":"BF15*(1-Projections!$B$8)+BF22*Projections!$B$8","v":0.1},{"$f":"BG15*(1-Projections!$B$8)+BG22*Projections!$B$8","v":0},null,null,null,null,null,null,null,null,null,"SWH summer",0,0,0,0,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0,0,0.15,0.1,0,null,{"$f":"SUM(AJ15:BG15)","v":0.85}]
["Demand: SWHs with timers",{"$f":"$AA$12*$AA$11*B15/1000","v":0},0,0,0,3.0000000000000003E-4,3.0000000000000003E-4,3.0000000000000003E-4,0,0,0,0,0,0,0,0,0,3.0000000000000003E-4,3.0000000000000003E-4,3.0000000000000003E-4,0,0,4.4999999999999993E-4,3.0000000000000003E-4,0]
["ADMD factor (SWH winter)",{"$f":"AJ17*(1-Projections!$B$8)+AJ24*Projections!$B$8","v":0},{"$f":"AK17*(1-Projections!$B$8)+AK24*Projections!$B$8","v":0},{"$f":"AL17*(1-Projections!$B$8)+AL24*Projections!$B$8","v":0},{"$f":"AM17*(1-Projections!$B$8)+AM24*Projections!$B$8","v":0},{"$f":"AN17*(1-Projections!$B$8)+AN24*Projections!$B$8","v":0.4},{"$f":"AO17*(1-Projections!$B$8)+AO24*Projections!$B$8","v":0.4},{"$f":"AP17*(1-Projections!$B$8)+AP24*Projections!$B$8","v":0.1},{"$f":"AQ17*(1-Projections!$B$8)+AQ24*Projections!$B$8","v":0},{"$f":"AR17*(1-Projections!$B$8)+AR24*Projections!$B$8","v":0},{"$f":"AS17*(1-Projections!$B$8)+AS24*Projections!$B$8","v":0},{"$f":"AT17*(1-Projections!$B$8)+AT24*Projections!$B$8","v":0.1},{"$f":"AU17*(1-Projections!$B$8)+AU24*Projections!$B$8","v":0.1},{"$f":"AV17*(1-Projections!$B$8)+AV24*Projections!$B$8","v":0},{"$f":"AW17*(1-Projections!$B$8)+AW24*Projections!$B$8","v":0},{"$f":"AX17*(1-Projections!$B$8)+AX24*Projections!$B$8","v":0},{"$f":"AY17*(1-Projections!$B$8)+AY24*Projections!$B$8","v":0},{"$f":"AZ17*(1-Projections!$B$8)+AZ24*Projections!$B$8","v":0.1},{"$f":"BA17*(1-Projections!$B$8)+BA24*Projections!$B$8","v":0.15},{"$f":"BB17*(1-Projections!$B$8)+BB24*Projections!$B$8","v":0.35},{"$f":"BC17*(1-Projections!$B$8)+BC24*Projections!$B$8","v":0.2},{"$f":"BD17*(1-Projections!$B$8)+BD24*Projections!$B$8","v":0},{"$f":"BE17*(1-Projections!$B$8)+BE24*Projections!$B$8","v":0},{"$f":"BF17*(1-Projections!$B$8)+BF24*Projections!$B$8","v":0},{"$f":"BG17*(1-Projections!$B$8)+BG24*Projections!$B$8","v":0},null,null,null,null,null,null,null,null,null,"SWH winter",0,0,0,0,0.4,0.4,0.1,0,0,0,0.1,0.1,0,0,0,0,0.1,0.15,0.35,0.2,0,0,0,0,null,{"$f":"SUM(AJ17:BG17)","v":1.9000000000000001}]
["Demand: SWHs with timers",{"$f":"$AA$12*$AA$11*B17/1000","v":0},0,0,0,1.2000000000000001E-3,1.2000000000000001E-3,3.0000000000000003E-4,0,0,0,3.0000000000000003E-4,3.0000000000000003E-4,0,0,0,0,3.0000000000000003E-4,4.4999999999999993E-4,1.0499999999999997E-3,6.0000000000000006E-4,0,0,0,0]
["Residential cooking",{"$f":"$AA$19*$AA$20*B20/1000","v":0},0,0,0,0,4.0000000000000002E-4,2.0000000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,4.0000000000000002E-4,8.0000000000000004E-4,5.9999999999999995E-4,0,0,{"$f":"$AA$19*$AA$20*Y20/1000","v":0},"No hhs switched to gas",{"$f":"Summary!AC27","v":1}]
["ADMD factor",0,0,0,0,0,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0.2,0.4,0.3,0,0,0,"kW avoided per house",{"$f":"Summary!AC28","v":2},"kW"]
["Residential light (LED downlt)",0,0,0,0,0,{"$f":"$AA$21*$AA$22/1000000/5","v":8.0000000000000013E-6},{"$f":"$AA$21*$AA$22/1000000","v":4.0000000000000003E-5},{"$f":"$AA$21*$AA$22/1000000","v":4.0000000000000003E-5},{"$f":"$AA$21*$AA$22/1000000/5","v":8.0000000000000013E-6},{"$f":"$AA$21*$AA$22/1000000/10","v":4.0000000000000007E-6},{"$f":"$AA$21*$AA$22/1000000/10","v":4.0000000000000007E-6},4.0000000000000007E-6,4.0000000000000007E-6,4.0000000000000007E-6,4.0000000000000007E-6,4.0000000000000007E-6,4.0000000000000007E-6,{"$f":"$AA$21*$AA$22/1000000","v":4.0000000000000003E-5},{"$f":"$AA$21*$AA$22/1000000","v":4.0000000000000003E-5},{"$f":"$AA$21*$AA$22/1000000","v":4.0000000000000003E-5},{"$f":"$AA$21*$AA$22/1000000","v":4.0000000000000003E-5},{"$f":"$AA$21*$AA$22/1000000","v":4.0000000000000003E-5},{"$f":"$AA$21*$AA$22/1000000/2","v":2.0000000000000002E-5},{"$f":"$AA$21*$AA$22/1000000/5","v":8.0000000000000013E-6},"No lights",{"$f":"Summary!AC30","v":1},null,null,null,null,null,null,null,null,"load shift"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per light",{"$f":"Summary!AC31","v":40},"watts",null,null,null,null,null,null,"SWH summer",0,0,0,0,0.1,0.1,0.1,0,0,0,0.1,0.1,0.15,0.1,0.1,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AJ22:BG22)","v":0.85}]
["Res showerhd, geyser blankt",{"$f":"B14*$AA$24","v":0},{"$f":"C14*$AA$24","v":0},0,0,9.0000000000000002E-6,9.0000000000000002E-6,1.8E-5,1.8E-5,1.8E-5,1.8E-5,1.8E-5,1.8E-5,1.8E-5,0,0,0,9.0000000000000002E-6,1.8E-5,1.8E-5,1.8E-5,1.8E-5,1.8E-5,1.8E-5,1.8E-5,"No installations",{"$f":"Summary!AC33","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per install",{"$f":"Summary!AC34","v":0.03},null,null,null,null,null,null,null,"SWH winter",0,0,0,0,0.4,0.4,0.1,0,0,0,0.1,0.1,0.2,0.2,0.2,0.1,0.1,0,0,0,0,0,0,0,null,{"$f":"SUM(AJ24:BG24)","v":1.9000000000000001}]
["Domestic appliances load shift",{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AL55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AM55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AN55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AO55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AP55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AQ55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AR55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AS55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AT55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AU55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AV55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AW55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AX55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AY55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!AZ55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BA55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BB55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BC55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BD55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BE55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BF55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BG55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BH55/1000","v":0},{"$f":"$AA$11*Projections!$B$8*'EE interventions'!BI55/1000","v":0},null,"yr 0"]
["Indust eff LV",{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},{"$f":"$AA26*'EE interventions'!$AA$30/365/24/1000*Projections!$H$10","v":0},"No of customers",{"$f":"Summary!AC40","v":1},null,null,null,null,null,null,null,"diff summer",{"$f":"AJ15-AJ22","v":0},{"$f":"AK15-AK22","v":0},0,0,0,0,0,0,0,0,-0.1,-0.1,-0.15,-0.1,-0.1,0,0.1,0.1,0.1,0,0,0.15,0.1,0,null,{"$f":"SUM(AJ26:BH26)","v":2.7755575615628914E-17}]
["Indust eff MV",{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},{"$f":"$AA27*'EE interventions'!$AA$30/365/24/1000*Projections!$I$10","v":0},null,{"$f":"Summary!AC41","v":1},null,null,null,null,null,null,null,"diff winter",{"$f":"AJ17-AJ24","v":0},{"$f":"AK17-AK24","v":0},0,0,0,0,0,0,0,0,0,0,-0.2,-0.2,-0.2,-0.1,0,0.15,0.35,0.2,0,0,0,0,null,{"$f":"SUM(AJ27:BH27)","v":-5.5511151231257827E-17}]
["Indust eff MV TOU",{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},{"$f":"$AA28*'EE interventions'!$AA$30/365/24/1000*Projections!$J$10","v":0},null,{"$f":"Summary!AC42","v":1}]
["Indust eff HV TOU",{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},{"$f":"$AA29*'EE interventions'!$AA$30/365/24/1000*Projections!$K$10","v":0},null,{"$f":"Summary!AC43","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(Input!$B$46>0,'EE interventions'!AJ26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AK26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AL26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AM26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AN26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AO26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AP26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AQ26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AR26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AS26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AT26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AU26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AV26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AW26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AX26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AY26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AZ26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BA26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BB26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BC26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BD26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BE26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BF26,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BG26,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per customer",{"$f":"Summary!AC45","v":0.05},"kW",null,null,null,null,null,null,null,{"$f":"IF(Input!$B$46>0,'EE interventions'!AJ27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AK27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AL27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AM27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AN27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AO27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AP27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AQ27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AR27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AS27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AT27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AU27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AV27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AW27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AX27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AY27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!AZ27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BA27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BB27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BC27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BD27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BE27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BF27,0)","v":0},{"$f":"IF(Input!$B$46>0,'EE interventions'!BG27,0)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"domestic appliances load shift",null,null,null,null,null,null,null,"kwh ","peak component before load shifting (assume 50% of appliances are run at peak and 50% during the day already)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dishwasher",null,"1 a day for 1.5 hr",null,null,null,null,null,1,{"$f":"AR35*0.5","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pool pump",null,"8 hours",null,null,null,null,null,8,{"$f":"AR36*0.5","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"washing machine",null,"1 a day for 1 hour",null,null,null,null,null,0.78,{"$f":"AR37*0.5","v":0.39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tumble drier",null,"1 a day for 1 hour",null,null,null,null,null,2.8,{"$f":"AR38*0.5","v":1.4}]
["Time","domestic appliances load shift",null,null,null,"Residential SWH (summer)",null,null,null,null,null,null,"Residential SWH (winter)"]
[0,{"$f":"AL55","v":0},null,null,null,{"$f":"AJ26","v":0},null,null,null,null,null,null,{"$f":"AJ27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,"cross check"]
[1,{"$f":"AM55","v":0},null,null,null,{"$f":"AK26","v":0},null,null,null,null,null,null,{"$f":"AK27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"no load shift"]
[2,{"$f":"AN55","v":0},null,null,null,{"$f":"AL26","v":0},null,null,null,null,null,null,{"$f":"AL27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dishwasher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,{"$f":"SUM(AL42:BI42)","v":1}]
[3,{"$f":"AO55","v":0},null,null,null,{"$f":"AM26","v":0},null,null,null,null,null,null,{"$f":"AM27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pool pump",null,null,null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,null,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,{"$f":"SUM(AL43:BI43)","v":7.9999999999999991}]
[4,{"$f":"AP55","v":0},null,null,null,{"$f":"AN26","v":0},null,null,null,null,null,null,{"$f":"AN27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"washing machine",null,null,null,null,null,null,null,null,0.19500000000000001,0.19500000000000001,null,null,null,null,null,null,null,null,null,null,0.19500000000000001,0.19500000000000001,null,null,null,{"$f":"SUM(AL44:BI44)","v":0.78}]
[5,{"$f":"AQ55","v":0},null,null,null,{"$f":"AO26","v":0},null,null,null,null,null,null,{"$f":"AO27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tumble drier",null,null,null,null,null,null,null,null,null,0.5,0.46,0.46,null,null,null,null,null,null,null,null,null,0.46,0.46,0.46,null,{"$f":"SUM(AL45:BI45)","v":2.8}]
[6,{"$f":"AR55","v":0},null,null,null,{"$f":"AP26","v":0},null,null,null,null,null,null,{"$f":"AP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL41:AL45)","v":0},{"$f":"SUM(AM41:AM45)","v":0},0,0,0,0,0,0.19500000000000001,1.4950000000000001,1.26,1.26,0.8,0.8,0,0.8,0.8,0.8,0.8,0.8,0.19500000000000001,1.155,0.96,0.46,0,{"$f":"SUM(AL46:BI46)","v":12.580000000000002}]
[7,{"$f":"AS55","v":0.19500000000000001},null,null,null,{"$f":"AQ26","v":0},null,null,null,null,null,null,{"$f":"AQ27","v":0}]
[8,{"$f":"AT55","v":0.60611111111111127},null,null,null,{"$f":"AR26","v":0},null,null,null,null,null,null,{"$f":"AR27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"load shift",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[9,{"$f":"AU55","v":-0.18388888888888877},null,null,null,{"$f":"AS26","v":0},null,null,null,null,null,null,{"$f":"AS27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dishwasher",null,null,null,null,null,null,null,null,null,null,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,null,null,null,null,null,null,null,{"$f":"SUM(AL49:BI49)","v":1}]
[10,{"$f":"AV55","v":-0.23388888888888881},null,null,null,{"$f":"AT26","v":-0.1},null,null,null,null,null,null,{"$f":"AT27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pool pump",null,null,null,null,null,null,null,null,null,0.88888888888888884,0.88888888888888884,0.88888888888888884,0.88888888888888884,0.88888888888888884,0.88888888888888884,0.88888888888888884,0.88888888888888884,0.88888888888888884,null,null,null,null,null,null,null,{"$f":"SUM(AL50:BI50)","v":8.0000000000000018}]
[11,{"$f":"AW55","v":-0.7438888888888886},null,null,null,{"$f":"AU26","v":-0.1},null,null,null,null,null,null,{"$f":"AU27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"washing machine",null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.13,0.13,null,0.13,0.13,null,null,null,null,null,null,null,null,{"$f":"SUM(AL51:BI51)","v":0.78}]
[12,{"$f":"AX55","v":-0.84388888888888869},null,null,null,{"$f":"AV26","v":-0.15},null,null,null,null,null,null,{"$f":"AV27","v":-0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tumble drier",null,null,null,null,null,null,null,null,null,null,0.3,0.35,0.4,0.5,0.3,0.35,0.3,0.3,null,null,null,null,null,null,null,{"$f":"SUM(AL52:BI52)","v":2.7999999999999994}]
[13,{"$f":"AY55","v":-1.3138888888888889},null,null,null,{"$f":"AW26","v":-0.1},null,null,null,null,null,null,{"$f":"AW27","v":-0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL49:AL52)","v":0},{"$f":"SUM(AM49:AM52)","v":0},0,0,0,0,0,0,0.88888888888888884,1.4438888888888888,1.4938888888888888,1.5438888888888886,1.6438888888888887,1.3138888888888889,1.4938888888888888,1.4438888888888888,1.3138888888888889,0,0,0,0,0,0,0,{"$f":"SUM(AL53:BI53)","v":12.579999999999997}]
[14,{"$f":"AZ55","v":-0.69388888888888878},null,null,null,{"$f":"AX26","v":-0.1},null,null,null,null,null,null,{"$f":"AX27","v":-0.2}]
[15,{"$f":"BA55","v":-0.64388888888888873},null,null,null,{"$f":"AY26","v":0},null,null,null,null,null,null,{"$f":"AY27","v":-0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"AL46-AL53","v":0},{"$f":"AM46-AM53","v":0},0,0,0,0,0,0.19500000000000001,0.60611111111111127,-0.18388888888888877,-0.23388888888888881,-0.7438888888888886,-0.84388888888888869,-1.3138888888888889,-0.69388888888888878,-0.64388888888888873,-0.51388888888888884,0.8,0.8,0.19500000000000001,1.155,0.96,0.46,0,{"$f":"SUM(AL55:BI55)","v":2.7755575615628914E-16}]
[16,{"$f":"BB55","v":-0.51388888888888884},null,null,null,{"$f":"AZ26","v":0.1},null,null,null,null,null,null,{"$f":"AZ27","v":0}]
[17,{"$f":"BC55","v":0.8},null,null,null,{"$f":"BA26","v":0.1},null,null,null,null,null,null,{"$f":"BA27","v":0.15}]
[18,{"$f":"BD55","v":0.8},null,null,null,{"$f":"BB26","v":0.1},null,null,null,null,null,null,{"$f":"BB27","v":0.35}]
[19,{"$f":"BE55","v":0.19500000000000001},null,null,null,{"$f":"BC26","v":0},null,null,null,null,null,null,{"$f":"BC27","v":0.2}]
[20,{"$f":"BF55","v":1.155},null,null,null,{"$f":"BD26","v":0},null,null,null,null,null,null,{"$f":"BD27","v":0}]
[21,{"$f":"BG55","v":0.96},null,null,null,{"$f":"BE26","v":0.15},null,null,null,null,null,null,{"$f":"BE27","v":0}]
[22,{"$f":"BH55","v":0.46},null,null,null,{"$f":"BF26","v":0.1},null,null,null,null,null,null,{"$f":"BF27","v":0}]
[23,{"$f":"BI55","v":0},null,null,null,{"$f":"BG26","v":0},null,null,null,null,null,null,{"$f":"BG27","v":0}]
["cross check",{"$f":"SUM(B40:B63)","v":2.7755575615628914E-16},null,null,null,{"$f":"SUM(F40:F63)","v":2.7755575615628914E-17},null,null,null,null,null,null,{"$f":"SUM(M40:M63)","v":-5.5511151231257827E-17}]

{"sheet":"Load  Balancing","index":11,"n_rows":17,"n_cols":27,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Load balancing","MW",null,null,"Type:","Pumped storage"]
["Hour",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,"don't change below"]
["Power generated",null,null,null,null,null,null,null,{"$f":"$Z$3/5","v":0},{"$f":"$Z$3/5","v":0},{"$f":"$Z$3/5","v":0},null,null,null,null,null,null,null,null,{"$f":"$Z$3/5","v":0},{"$f":"$Z$3/5","v":0},null,null,null,null,{"$f":"Summary!AC20","v":0}]
["Power used",{"$f":"$Z$4/8","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$4/8","v":0},{"$f":"$Z$4/8","v":0},{"$f":"Summary!AC21","v":0}]
["Nett:",{"$f":"B3-B4","v":0},{"$f":"C3-C4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z3/Z4","v":{"$error":"#DIV/0!"}},"eff"]
[]
["Megaflex periods:","off pk","off pk","off pk","off pk","off pk","off pk","std","peak","peak","peak","std","std","std","std","std","std","std","std","peak","peak","std","std","off pk","off pk"]
[]
[]
["Steenbras dam info"]
[200,"MW pumping consumption"]
[352492.9,"MWh/y used (2000/2001)"]
[{"$f":"A12/365","v":965.73397260273975},"MWh per day used"]
[180,"MW Generation capacity"]
[274977.44,"MWh/yr generated (2000/2001)"]
[{"$f":"A15/365","v":753.3628493150685},"MWh per day generated"]
[{"$f":"A15/A12","v":0.78009355649432932},"eff"]