{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Contents","Risks","PPA and Data Table","8 LCOE Drivers","Solar Financial Model","Sensitivity and Tornado","Modelling","Variable Chart","Cost Benefit Analysis","Marginal Cost Base Case","Marginal Cost with CENIT CC","Marginal Cost with Coal","Hourly Loads","Loads-Chart","Case Study","Comparison","Raw Read","Read PDF","Index Chart","Waterfall Chart1","Waterfall Chartdata1","AES Sample","Waterfall Chart2","Waterfall Chartdata2"],"not_rendered":{"charts":15,"images":0,"macros":1,"external_links":0,"defined_names":8,"comments":4,"pivot_tables":0},"unopened":[{"sheet":"Variable Chart","index":7,"reason":"not_a_worksheet"},{"sheet":"Loads-Chart","index":13,"reason":"not_a_worksheet"},{"sheet":"Index Chart","index":18,"reason":"not_a_worksheet"},{"sheet":"Waterfall Chart1","index":19,"reason":"not_a_worksheet"},{"sheet":"Waterfall Chart2","index":22,"reason":"not_a_worksheet"}],"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":"Contents","index":0,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents"]
[null,2,"Risks"]
[null,3,"PPA and Data Table"]
[null,4,"LCOE"]
[null,5,"Solar Financial Model"]
[null,6,"Sensitivity and Tornado"]
[null,7,"Modelling"]
[null,8,"Variable Chart"]
[null,9,"Cost Benefit Analysis"]
[null,10,"Marginal Cost Base Case"]
[null,11,"Variable Costs-cc"]
[null,12,"Hourly Loads"]
[null,13,"Loads-Chart"]
[null,14,"Carrying Charg"]
[null,15,"Comparison"]
[null,16,"Raw Read"]
[null,17,"Read PDF"]
[null,18,"Index Chart"]
[null,19,"Waterfall Chart1"]
[null,20,"Waterfall Chartdata1"]

{"sheet":"Risks","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
["Risk","Risk Bearer","Mechanism","Comments/Mitigant","My Comment"]
["Off-taker Risk - Market Risk","IPP","Political Risk of PPA Problems","Price of power should be close to actual production cost (as low as possible). The higher the cost, the more likely the risk will crystallize"]
["Heat Rate/Effiency","IPP","Contract Heat in PPA fixed in Energy Charge/ Actual Heat Rate for Cost ","O&M contract with Guaranteed Heat Rate"]
["Fuel Price","Off-Taker","Energy Charge has Variable Fuel Price that is multiplied by Heat Rate","N/A"]
["Plant Availability","IPP","Earn Capacity Charge on Availabile Capacity","O&M Contract with Availability Incentive"]
["Contruction Cost","IPP","Capacity Charge is  set at Financial Close","EPC contact with Fixed Price - LSTK Contract (Lump Sum Turn Key)"]
["Construction Delay","IPP","LD in PPA","LD in EPC Contract that shoukd Mirror the LD in PPA Contract"]
["Capacity Volumes - Renewable","IPP","Single Price FIT Tariff","If produce less power earn lower profits"]
["Capacity Volumes - Dispatchable","Off-Taker","Four/Five Part Tariff","If produce more or less, still earn the same revenues while variable costs compensated one for one in energy charge tariff","5-part tariff (the 5th part is the actual penalty charged to thte off-taker for more start and stops than allowed for in the contract."]
["Starts and Stops","Off-Taker","Five Part Tariff with Compensation for Start Cost","O&M Contract provisisions should match PPA","when GE guarantees a HR, they give a minimum no. of start-ups. They charge a penalty for any increase in startups and shutdowns. NB that startup, shutdowns impact HR. this risk is transferred to the offtaker."]
["Demand Forecast - PPA Model","Off-Taker","Capacity Charge Earned at any Level of Dispactch","Capaicty Charge remains constant"]
["Demand Forecast - Merchant Model","IPP","Earnings Fall with Lower Prices from Lower Demand","Marginal Costs Decline"]
["Surplus Capacity - PPA Model","Off-Taker","Capacity Charge Earned at any Level of Dispactch"]
["Surplus Capacity - Merchant Model","IPP","Earnings Fall with Lower Prices from Lower Demand"]
["Exchange Rate","Off-Taker","Capacity Charge Indexed to Exchange Rate","NA"]
["Remittance Delay","Off-Taker","Should have Penalty if make late Payments","PPA Contract pentalities match cost"]
["O&M Cost Risk","IPP","Forecast Cost in O&M components of PPA","Fixed price O&M contract that mirrors PPA Contract"]

{"sheet":"PPA and Data Table","index":2,"n_rows":56,"n_cols":18,"rows_kept":56,"cut":false,"hidden":false,"merged":[[11,8,11,12],[13,6,23,6]]}
["4-PART TARIFF",null,"(fuel price x heat rate)"]
[null,"Energy Charge","USD/ MWh",{"$f":"D3*D4","v":153}]
[null,"Fuel Price","USD/ MMBTU",15,null,null,null,null,null,null,null,null,null,null,null,null,"Open Cycle CT","Combined Gas Cycle"]
[null,"Contract Heat Rate","MMBTU/MWh",10.199999999999999,null,null,null,null,null,null,null,null,null,null,null,"BTUs in KWH",3413,3413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",10200,6860]
[null,"Contract Capacity Charge","USD/ KW-month",{"$f":"F6/10","v":5.5},null,55,null,null,null,null,null,null,null,null,null,"Efficiency (Heat Rate)",{"$f":"Q4/Q5","v":0.33460784313725489},{"$f":"R4/R5","v":0.49752186588921282}]
[null,"Contract Variable O+M Charge","USD/MWh",10]
[null,"Contract Fixed O+M Charge",{"$f":"C6","v":"USD/ KW-month"},0.5]
[null,"Energy Charge",{"$f":"C2","v":"USD/ MWh"},{"$f":"D2","v":153},null,null,null,"Required Minimum Margin",null,null,0.2,null,null,null,null,"cost of gas = cost of fuel/6"]
[null,null,null,null,null,null,null,"Capacity Charge Variable",null,null,{"$f":"D6","v":5.5},null,null,null,null,"add cost of transporting the gas"]
[null,null,null,null,null,"Two Way Table"]
["CAPACITY",null,"MW",110,null,null,null,null,"Fuel Price Sensitivity",null,null,null,null,null,null,"ideally, IPPs should not mak profit on fuel. It is a pass-through cost."]
["Monthly Capacity Factor",null,"%",0.6,null,null,null,{"$f":"D32","v":0.10734962520567981},6,7,8,9,15]
["MWH (for the month)",null,null,{"$f":"D13*D12*31*24","v":49104},null,null,"Actual HR",10.09,0.28474261903552001,0.25527879186413011,0.23153713864548367,0.21199824584320823,0.14220549698336285]
[null,null,null,null,null,null,null,10.1,0.28403374155190814,0.25454071336250866,0.2307755302596021,0.21121727284602618,0.14135535376927297,null,null,"this data table is problematic because:"]
[null,null,null,null,null,null,null,10.199999999999999,0.27694496671578844,0.24715992834629602,0.22315944640078625,0.20340754287420457,0.13285392162837467,null,null,"it has to be formated exactly like this"]
["REVENUES ASSUMING 100% AVAILABILITY",null,null,null,"Formulae",null,null,10.3,0.26985619187966858,0.23977914333008307,0.2155433625419704,0.19559781290238309,0.12435248948747639,null,null,"it has to be on this sheet, etc"]
[null,"Energy Charge Revenue",null,{"$f":"D14*D9","v":7512912},{"$f":"_xlfn.FORMULATEXT(D18)","v":"=D14*D9"},null,null,10.4,0.26276741704354889,0.23239835831387043,0.20792727868315453,0.18778808293056148,0.11585105734657809]
[null,"Capacity Charge Revenue",null,{"$f":"D6*1000*D12","v":605000},{"$f":"_xlfn.FORMULATEXT(D19)","v":"=D6*1000*D12"},null,null,10.5,0.2556786422074292,0.22501757329765759,0.20031119482433876,0.17997835295874001,0.10734962520567981,null,null,"For sensitivity analysis"]
[null,"Variable Charge Revenue",null,{"$f":"D7*D14","v":491040},{"$f":"_xlfn.FORMULATEXT(D20)","v":"=D7*D14"},null,null,10.6,0.2485898673713095,0.21763678828144475,0.192695110965523,0.17216862298691857,9.8848193064781528E-2,null,null,"after inputting the variables (fuel + HR), link cell 'i13' to the margin %"]
[null,"Fixed O+M Revenue",null,{"$f":"D8*1000*D12","v":55000},{"$f":"_xlfn.FORMULATEXT(D21)","v":"=D8*1000*D12"},null,null,10.7,0.24150109253518992,0.21025600326523211,0.18507902710670723,0.16435889301509693,9.0346760923883232E-2,null,null,"select the table (actual HR and fuel price sensitvity)"]
["TOTAL CONTRACT REVENUES",null,null,{"$f":"SUM(D18:D21)","v":8663952},null,null,null,10.8,0.23441231769906989,0.20287521824901916,0.17746294324789119,0.15654916304327549,8.184532878298495E-2,null,null,"go to 'data' tab"]
[null,null,null,null,null,null,null,10.9,0.22732354286295028,0.19549443323280652,0.16984685938907551,0.14873943307145385,7.3343896642086653E-2,null,null,"under 'what if analysis', select 'data table'"]
["RISKS in PPA for IPP",null,null,null,null,null,null,11,0.22023476802683059,0.18811364821659365,0.16223077553025966,0.1409297030996324,6.4842464501188371E-2,null,null,"link the row imput to the 'contract fuel price' and column to 'actual HR'"]
[]
[null,"Actual Heat Rate","MMBTU/MWh",10.5]
[null,"Actual Fuel Cost",{"$f":"C3","v":"USD/ MMBTU"},{"$f":"D3","v":15}]
["Total Rate for Fuel Expense",null,"USD/ MWh",{"$f":"D27*D26","v":157.5}]
[]
[null,"Actual Fuel Expense",null,{"$f":"D28*D14","v":7733880},null,"Copied for Graph"]
[null,"Margin after Fuel Expense",null,{"$f":"D22-D30","v":930072},null,null,null,null,{"$f":"I13","v":6},7,8,9,15]
[null,"Margin %",null,{"$f":"D31/D22","v":0.10734962520567981},null,null,null,10.09,0.28474261903552001,0.25527879186413011,0.23153713864548367,0.21199824584320823,0.14220549698336285]
[null,null,null,null,null,null,null,10.1,0.28403374155190814,0.25454071336250866,0.2307755302596021,0.21121727284602618,0.14135535376927297]
[null,null,null,null,null,null,null,10.199999999999999,0.27694496671578844,0.24715992834629602,0.22315944640078625,0.20340754287420457,0.13285392162837467]
[null,null,null,null,null,null,null,10.3,0.26985619187966858,0.23977914333008307,0.2155433625419704,0.19559781290238309,0.12435248948747639]
[null,null,null,null,null,null,null,10.4,0.26276741704354889,0.23239835831387043,0.20792727868315453,0.18778808293056148,0.11585105734657809]
[null,null,null,null,null,null,null,10.5,0.2556786422074292,0.22501757329765759,0.20031119482433876,0.17997835295874001,0.10734962520567981]
[null,null,null,null,null,null,null,10.6,0.2485898673713095,0.21763678828144475,0.192695110965523,0.17216862298691857,9.8848193064781528E-2]
[null,null,null,null,null,null,null,10.7,0.24150109253518992,0.21025600326523211,0.18507902710670723,0.16435889301509693,9.0346760923883232E-2]
[null,null,null,null,null,null,null,10.8,0.23441231769906989,0.20287521824901916,0.17746294324789119,0.15654916304327549,8.184532878298495E-2]
[null,null,null,null,null,null,null,10.9,0.22732354286295028,0.19549443323280652,0.16984685938907551,0.14873943307145385,7.3343896642086653E-2]
[null,null,null,null,null,null,null,11,0.22023476802683059,0.18811364821659365,0.16223077553025966,0.1409297030996324,6.4842464501188371E-2]
[]
[null,null,null,null,null,"One Way Table"]
[null,null,null,null,null,null,null,null,{"$f":"D32","v":0.10734962520567981}]
[null,null,null,null,null,null,null,{"$f":"H14","v":10.09},0.14220549698336285]
[null,null,null,null,null,null,null,10.1,0.14135535376927297]
[null,null,null,null,null,null,null,10.199999999999999,0.13285392162837467]
[null,null,null,null,null,null,null,10.3,0.12435248948747639]
[null,null,null,null,null,null,null,10.4,0.11585105734657809]
[null,null,null,null,null,null,null,10.5,0.10734962520567981]
[null,null,null,null,null,null,null,10.6,9.8848193064781528E-2]
[null,null,null,null,null,null,null,10.7,9.0346760923883232E-2]
[null,null,null,null,null,null,null,10.8,8.184532878298495E-2]
[null,null,null,null,null,null,null,10.9,7.3343896642086653E-2]
[null,null,null,null,null,null,null,11,6.4842464501188371E-2]

{"sheet":"8 LCOE Drivers","index":3,"n_rows":97,"n_cols":18,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Waterfall Chart"]
[]
[null,"Conversions"]
[null,"KW to MW",1000]
[null,"Years to Hours",{"$f":"24*365","v":8760}]
[]
[null,"SOLAR LCOE",null,"Africa","Dubai","Lagos","Benchmark","Benchmark"]
[null,null,null,"Solar","Solar","Barge","Barge","NGCC (Combined Cycle)"]
["1","EPC Cost","USD/ KW",1200,900,{"$f":"C50/C49/1000","v":833.33333333333337},400,750]
["2","Fixed O+M Cost","USD/ KW-Year",12,8,0,5,10,"check websites for this info, or the EIA"]
["3","Variable O+M Cost","USD/ MWH",null,null,10,10,5]
["4","Capacity Factor","%",0.2,0.2,0.7,0.7,0.7]
["5","Carrying Charge Rate","%",0.14000000000000001,0.08,{"$f":"C53","v":0.27864000000000005},{"$f":"C76","v":0.10970361289007258},{"$f":"G14","v":0.10970361289007258},"carrying charge is the annual revenue divided by the capital expense."]
["6","HR","mmBTU/ MW-Hour",null,null,11,11,6.8]
["7","Fuel Price (FP)","USD/ mmBTU",null,null,3.5,3.5,3.5]
["8","Availability"]
[]
[]
[null,"Capacity Charge","USD/ KW-Year",{"$f":"D14*D10","v":168.00000000000003},72,{"$f":"F14*F10","v":232.20000000000005},{"$f":"G14*G10","v":43.881445156029031},82.277709667554433]
[null,"Capacity Charge","USD/ MW-Hour",{"$f":"D20*1000/($C$6*D13)","v":95.890410958904127},41.095890410958901,37.866927592955001,{"$f":"G20*1000/($C$6*G13)","v":7.1561391317725098},{"$f":"H20*1000/($C$6*H13)","v":13.417760872073456}]
[null,"Fixed O+M","USD/ MW-Hour",{"$f":"D11*1000/(8760*D13)","v":6.8493150684931505},4.5662100456621006,0,{"$f":"G11*1000/(8760*G13)","v":0.81539465101108932},{"$f":"H11*1000/(8760*H13)","v":1.6307893020221786}]
[null,"Variable O+M","USD/ MW-Hour",{"$f":"D12","v":0},0,{"$f":"F12","v":10},{"$f":"G12","v":10},5]
[null,"Energy Charge (HRxFP)","USD/ MW-Hour",{"$f":"D15*D16","v":0},{"$f":"E15*E16","v":0},{"$f":"F15*F16","v":38.5},{"$f":"G15*G16","v":38.5},{"$f":"H15*H16","v":23.8}]
[]
[null,"LCOE","USD/ MWH",{"$f":"SUM(D21:D24)","v":102.73972602739728},{"$f":"SUM(E21:E24)","v":45.662100456621005},86.366927592954994,56.471533782783595,43.848550174095635]
[null,"Plant Size","MW",270,270,270,270,270]
[null,"Annual Generation","MWH",{"$f":"D27*D13*$C$6","v":473040},473040,{"$f":"F27*F13*$C$6","v":1655640},{"$f":"G27*G13*$C$6","v":1655640},1655640]
[null,"Total Annual Cost","USD",{"$f":"D28*D26","v":48600000.000000007},21600000,{"$f":"F28*F26","v":142992540},{"$f":"G28*G26","v":93496530.192127839},72597413.610239699]
[]
[null,"CAPITAL COST",null,null,{"$f":"((E$10*1000*E$14)/(8760*E$13))+(E$11/(8760*E$13)*1000)","v":45.662100456621005}]
[null,"Higher EPC Cost",null,null,{"$f":"((D$10*1000*E$14)/(8760*E$13))+(E$11/(8760*E$13)*1000)","v":59.3607305936073}]
[null,"Higher Fixed O+M Cost",null,null,{"$f":"((E$10*1000*E$14)/(8760*E$13))+(D$11/(8760*E$13)*1000)","v":47.945205479452049}]
[null,"Higher Variable O+M Cost"]
[null,"Higher Carrying Charge",null,null,{"$f":"((E$10*1000*D$14)/(8760*E$13))+(E$11/(8760*E$13)*1000)","v":76.484018264840188}]
[null,"Final Number"]
[]
[]
[null,"Factors for Waterfall Chart"]
[]
[null,"BASE",{"$f":"E26","v":45.662100456621005}]
[null,"Higher EPC Cost",{"$f":"E32-C$41","v":13.698630136986296}]
[null,"Higher O+M Cost",{"$f":"E33-C$41","v":2.2831050228310446}]
[null,"Higher Carrying Charge",{"$f":"E35-C$41","v":30.821917808219183}]
[null,"Final Number"]
[]
[]
[null,"AES Nigeria-Actual IRR"]
[null,"MW",270]
[null,"Investment (USD)",225000000]
[null,"Capacity Charge (USD/KW-Month)",19.350000000000001]
[null,"Project IRR",{"$f":"C61","v":0.2710045066223683}]
[null,"Carrying Charge",{"$f":"D56/C50","v":0.27864000000000005}]
[]
[null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Capacity Revenues",null,{"$f":"$C49*1000*12*$C51","v":62694000.000000007},{"$f":"$C49*1000*12*$C51","v":62694000.000000007},62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007]
[null,"Investment (USD)",{"$f":"-C50","v":-225000000}]
[null,"Accumulated Cash-Flow",{"$f":"SUM(C57)","v":-225000000},{"$f":"C58+SUM(D56:D57)","v":-162306000},{"$f":"D58+SUM(E56:E57)","v":-99612000},{"$f":"E58+SUM(F56:F57)","v":-36917999.999999993},{"$f":"F58+SUM(G56:G57)","v":25776000.000000015},{"$f":"G58+SUM(H56:H57)","v":88470000.00000003},{"$f":"H58+SUM(I56:I57)","v":151164000.00000003},{"$f":"I58+SUM(J56:J57)","v":213858000.00000003},{"$f":"J58+SUM(K56:K57)","v":276552000.00000006},{"$f":"K58+SUM(L56:L57)","v":339246000.00000006},{"$f":"L58+SUM(M56:M57)","v":401940000.00000006},{"$f":"M58+SUM(N56:N57)","v":464634000.00000006},{"$f":"N58+SUM(O56:O57)","v":527328000.00000006},{"$f":"O58+SUM(P56:P57)","v":590022000.00000012},{"$f":"P58+SUM(Q56:Q57)","v":652716000.00000012},{"$f":"Q58+SUM(R56:R57)","v":715410000.00000012}]
[null,"Pay-back Period (Post Construction)",{"$f":"MATCH(0,58:58)-3","v":3}]
[null,"Project Cash-Flow",{"$f":"C57+C56","v":-225000000},{"$f":"D57+D56","v":62694000.000000007},{"$f":"E57+E56","v":62694000.000000007},62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007,62694000.000000007]
[null,"Project IRR",{"$f":"IRR(60:60)","v":0.2710045066223683}]
[null,"Project Investment Growth",{"$f":"-C60","v":225000000},{"$f":"C62*(1+$C61)","v":285976013.99003285},{"$f":"D62*(1+$C61)","v":363476802.5672332},{"$f":"E62*(1+$C61)","v":461980654.11564219},{"$f":"F62*(1+$C61)","v":587179493.35333073},{"$f":"G62*(1+$C61)","v":746307782.24832237},{"$f":"H62*(1+$C61)","v":948560554.56496286},{"$f":"I62*(1+$C61)","v":1205624739.6562808},{"$f":"J62*(1+$C61)","v":1532354477.3985524},{"$f":"K62*(1+$C61)","v":1947629446.5165241},{"$f":"L62*(1+$C61)","v":2475445803.7529311},{"$f":"M62*(1+$C61)","v":3146302772.4694061},{"$f":"N62*(1+$C61)","v":3998965003.0070672},{"$f":"O62*(1+$C61)","v":5082702540.6471148},{"$f":"P62*(1+$C61)","v":6460137834.9834442},{"$f":"Q62*(1+$C61)","v":8210864301.6656275}]
[null,null,{"$f":"C60","v":-225000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R62","v":8210864301.6656275}]
[null,"Check",{"$f":"IRR(63:63)","v":0.2710045066223683}]
[]
[null,"GOAL SEEK",7]
[null,"Target Project IRR",{"$f":"C66/100","v":7.0000000000000007E-2}]
[null,"Difference",{"$f":"C67-C85","v":1.3126436001703601E-4}]
[]
[null,"nb: to enable goal seek macro, ctrl+L"]
[]
[null,"AES Alternative-Target IRR"]
[null,"MW",270]
[null,"Investment (USD)",225000000]
[null,"Capacity Charge (USD/KW-Month)",7.6183064506994853]
[null,"Carrying Charge",{"$f":"D80/C74","v":0.10970361289007258}]
[]
[]
[null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Capacity Revenues",null,{"$f":"$C73*1000*12*$C75","v":24683312.900266331},24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331]
[null,"Investment (USD)",{"$f":"-C74","v":-225000000}]
[null,"Accumulated Cash-Flow",{"$f":"SUM(C81)","v":-225000000},{"$f":"C82+SUM(D80:D81)","v":-200316687.09973368},{"$f":"D82+SUM(E80:E81)","v":-175633374.19946736},-150950061.29920104,-126266748.39893471,-101583435.49866837,-76900122.598402038,-52216809.698135704,-27533496.797869373,-2850183.8976030424,21833129.002663288,46516441.902929619,71199754.803195953,95883067.703462288,120566380.60372862,145249693.50399494]
[null,"Pay-back Period (Post Construction)",{"$f":"MATCH(0,82:82)-3","v":9}]
[null,"Project Cash-Flow",{"$f":"C81+C80","v":-225000000},{"$f":"D81+D80","v":24683312.900266331},24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331,24683312.900266331]
[null,"Project IRR",{"$f":"IRR(84:84)","v":6.9868735639982971E-2}]
[null,"Project Investment Growth",{"$f":"-C84","v":225000000},{"$f":"C86*(1+$C85)","v":240720465.51899618},{"$f":"D86*(1+$C85)","v":257539300.08747655},275533245.36219472,294784404.84243244,315380618.49515808,337415863.55477059,360990683.32621545,386212645.9480316,413196835.20859295,442066375.65505975,472952994.39102852,505997622.12627363,541351036.22107422,579174548.65923536,619640742.08891392]
[null,null,{"$f":"C84","v":-225000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R86","v":619640742.08891392}]
[null,"Check",{"$f":"IRR(87:87)","v":6.9868735639982971E-2}]
[]
[]
[]
[null,"Actual Cost",{"$f":"F29","v":142992540}]
[null,"Benchmark CT",{"$f":"G29-F29","v":-49496009.807872161}]
[null,"Subtotol CT",{"$f":"SUM(C92:C93)","v":93496530.192127839}]
[]
[null,"Benchmark NGCC",{"$f":"H29-G29","v":-20899116.581888139}]
[null,"Cost of NGCC"]

{"sheet":"Solar Financial Model","index":4,"n_rows":110,"n_cols":43,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[]
["TIMING",null,null,null,null,"Drivers of Formula"]
[null,"Period",null,null,null,null,null,{"$f":"E16","v":2016},{"$f":"H3+1","v":2017},{"$f":"I3+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"Construction Period",null,null,null,{"$f":"E16","v":2016},{"$f":"E17","v":2017},{"$f":"AND(H$3>=$F4,H$3<$G4)","v":true},{"$f":"AND(I$3>=$F4,I$3<$G4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation Period",null,null,null,{"$f":"E17","v":2017},{"$f":"E19","v":2037},{"$f":"AND(H$3>=$F5,H$3<$G5)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["ASSUMPTIONS"]
[null,"General"]
[null,null,null,"In Thousands",null,1000]
[null,null,null,"MW to KW",null,1000]
[null,null,null,"Hours/ Annum",null,{"$f":"24*365","v":8760}]
[null,null,"EXCHANGE RATES"]
[null,null,null,"Currency Rates","Pes (GHP)/ Cedis (GHS)",100]
[null,null,null,"Exchange Rate","Cedis (GHS)/ Dollar",{"$f":"'Sensitivity and Tornado'!K12","v":4.5}]
[null,"Timing"]
[null,null,"Start Date",null,2016]
[null,null,"Commercial Operation Date (COD)",null,2017]
[null,null,"Life Time",null,{"$f":"'Sensitivity and Tornado'!D12","v":20}]
[null,null,"End Date (Decommissioning Date)",null,{"$f":"SUM(E17:E18)","v":2037}]
[null,"Operations"]
[null,null,"Capacity (MWP - Mega Watt Peak)",null,"MWP",20]
[null,null,"Annual Capacity Factor",null,"%",{"$f":"'Sensitivity and Tornado'!E12","v":0.18}]
[null,null,"Degradation Rate",null,"%",{"$f":"'Sensitivity and Tornado'!F12","v":0.15}]
[null,null,"Degradation Period",null,"Years",20]
[null,null,"Annual Degradation Factor",null,"%",{"$f":"(1+F23)^(1/F24)-1","v":7.0125708444721546E-3}]
[null,"EPC Contract"]
[null,null,"Panel (Equipment) Cost/ KW",null,"USD/ KW",{"$f":"'Sensitivity and Tornado'!G12","v":600}]
[null,null,"Balance of System Cost/ KW",null,"USD/ KW",{"$f":"'Sensitivity and Tornado'!H12","v":550}]
[null,null,"TOTAL EPC COST",null,"USD/ KW",{"$f":"SUM(F27:F28)","v":1150}]
[null,"Feed-in Tariff",null,null,"Year",2016,2018,2021,2028]
[null,null,"Code Number",null,1]
[null,null,"Base Case",null,"GHP (Pes.)/ KW",58.3249,62,65,70]
[null,null,"Downside Case",null,"GHP (Pes.)/ KW",{"$f":"F32","v":58.3249},50,45,40]
[null,null,"Flat Case",null,"GHP (Pes.)/ KW",{"$f":"F32","v":58.3249},{"$f":"F34","v":58.3249},{"$f":"G34","v":58.3249},{"$f":"H34","v":58.3249}]
[null,null,"Upside Case",null,"GHP (Pes.)/ KW",{"$f":"F32","v":58.3249},65,70,75]
[]
[null,null,{"$f":"INDEX(C32:C35,$E$31)","v":"Base Case"},null,{"$f":"INDEX(E32:E35,$E$31)","v":"GHP (Pes.)/ KW"},{"$f":"INDEX(F32:F35,$E$31)","v":58.3249},{"$f":"INDEX(G32:G35,$E$31)","v":62},{"$f":"INDEX(H32:H35,$E$31)","v":65},{"$f":"INDEX(I32:I35,$E$31)","v":70}]
[null,"Inflation",null,null,null,2016,2018,2021,2028]
[null,null,"Ghana Inflation"]
[null,null,null,"Base Case",null,0.1,0.1,0.1,0.1]
[null,null,null,"Low Case"]
[null,null,null,"High Case"]
[null,null,null," "]
[null,null,"US Inflation",null,null,0.01,1.4999999999999999E-2,0.02,0.02]
[]
[null,"O+M Contract",null,null,"USD/KW-YEAR",{"$f":"'Sensitivity and Tornado'!I12","v":15}]
[]
["FINANCING ASSUMPTIONS"]
[null,"Bank Loan",null,null,"USD'000",{"$f":"70%*F65","v":16099.999999999998}]
[null,"Tenor",null,null,"Years",8]
[null,"Interest Rate",null,null,"%",0.15]
[]
[]
[]
[]
[]
["OPERATIONS"]
[null,"Capacity",null,null,"MW",{"$f":"F21","v":20},null,{"$f":"$F$58*H5","v":0},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Generation before Degradation",null,null,"MWH",{"$f":"F22","v":0.18},null,{"$f":"H58*$F$11*$F$59","v":0},31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,31536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Degradation Factor",null,null,"Index",{"$f":"F25","v":7.0125708444721546E-3},null,1,{"$f":"H60*(1-$F$60*I5)","v":0.99298742915552785},0.98602403446090447,0.9791094710648951,0.97224339653455882,0.96542547083829,0.95865535632897858,0.95193271772728894,0.94525722210505536,0.93862853886879472,0.93204633974333395,0.92551029875555291,0.91902009221824099,0.91257539871406723,0.90617589907966245,0.89982127638981302,0.89351121594176608,0.88724540523964401,0.8810235339789686,0.87484529403129385,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636,0.86871037942894636]
[null,"Generation after/ with Degradation",null,null,"MWH",null,null,{"$f":"H59*H60","v":0},{"$f":"I59*I60","v":31314.851565848727},{"$f":"J59*J60","v":31095.253950759085},30877.196279502532,30660.667753113848,30445.657648356315,30232.155317190667,30020.150186247785,29809.631756305025,29600.589601766311,29393.013370145778,29186.892781555118,28982.217628194448,28778.977773846826,28577.163153376234,28376.763772229144,28177.769705939536,27980.171099637413,27783.958167560755,27589.121192570881,27395.650525671252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CAPEX"]
[null,"EPC",null,null,"USD'000",{"$f":"F58*F10*F29/F9","v":23000},{"$f":"E17-E16","v":1},{"$f":"$F$65/$G$65*H4","v":23000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["REVENUES"]
[null,"Feed-in Tariff",null,null,"GHP/ KWH",null,null,{"$f":"LOOKUP(H3,30:30,37:37)","v":58.3249},58.3249,62,62,62,65,65,65,65,65,65,65,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70]
[null,"Exchange Rate",null,null,"Cedis (GHS)/ Dollar",{"$f":"F14","v":4.5},null,{"$f":"$F$69","v":4.5},{"$f":"$F$69","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[null,"Feed-in Tariff",null,null,"USD/ MWH",null,null,{"$f":"H68/H69*10","v":129.61088888888889},{"$f":"I68/I69*10","v":129.61088888888889},137.77777777777777,137.77777777777777,137.77777777777777,144.44444444444446,144.44444444444446,144.44444444444446,144.44444444444446,144.44444444444446,144.44444444444446,144.44444444444446,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554,155.55555555555554]
[null,"Actual Revenue",null,null,"USD'000",null,null,{"$f":"H70*H61/$F$9","v":0},4058.7457468732678,{"$f":"J70*J61/$F$9","v":4284.2349887712517},4254.1914873981259,4224.3586682067971,4397.7061047625793,4366.8668791497639,4336.2439157913468,4305.835698132948,4275.6407202551336,4245.6574867988347,4215.8845128912953,4508.344964385803,4476.7298759317273,4445.3364905251919,4414.1632534578666,4383.2086209239269,4352.4710599435966,4321.9490482872288,4291.6410743999149,4261.5456373266388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OPERATING EXPENSES"]
[null,"Annual OPEX",null,null,"USD/ MWH",{"$f":"F46/F11/F22*F10/F9","v":9.5129375951293754E-3}]
[null,"Actual OPEX",null,null,"USD'000",null,null,{"$f":"H61*$F$74","v":0},297.89622874665832,{"$f":"J61*$F$74","v":295.80721033827132},293.73284131946849,291.67301896036764,289.62764125148698,287.59660689869355,285.57981531818666,283.5771666315166,281.58856166063839,279.61390192300013,277.65308962666586,275.70602766547228,273.77261961422016,271.85276972389869,269.94638291694389,268.0533647825298,266.17362157189319,264.30706019369057,262.4535882093881,260.61311382868388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBIDTA",null,null,null,"Revenue - OPEX",null,null,{"$f":"H71-H75","v":0},{"$f":"I71-I75","v":3760.8495181266094},3988.4277784329802,3960.4586460786572,3932.6856492464294,4108.0784635110922,4079.2702722510703,4050.66410047316,4022.2585315014312,3994.0521585944953,3966.0435848758348,3938.2314232646295,4232.638936720331,4202.957256317507,4173.4837208012932,4144.2168705409231,4115.1552561413973,4086.2974383717033,4057.6419880935382,4029.1874861905267,4000.9325234979551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PRE-TAX CASH-FLOW",null,null,null,"EBIDTA-CAPEX",null,null,{"$f":"H77-H65","v":-23000},{"$f":"I77-I65","v":3760.8495181266094},3988.4277784329802,3960.4586460786572,3932.6856492464294,4108.0784635110922,4079.2702722510703,4050.66410047316,4022.2585315014312,3994.0521585944953,3966.0435848758348,3938.2314232646295,4232.638936720331,4202.957256317507,4173.4837208012932,4144.2168705409231,4115.1552561413973,4086.2974383717033,4057.6419880935382,4029.1874861905267,4000.9325234979551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PROJECT IRR",null,null,null,null,null,null,{"$f":"IRR(H79:AQ79)","v":0.16525960137981399}]
[]
["PROJECT FINANCING"]
[null,"Sources + Uses of Funds"]
[null,null,"Uses of Funds",null,null,null,null,{"$f":"H65","v":23000}]
[]
[null,null,"Sources of Funds"]
[null,null,null,"Debt",null,null,null,{"$f":"F49","v":16099.999999999998}]
[null,null,null,"Equity",null,null,null,{"$f":"H85-H88","v":6900.0000000000018}]
[]
[]
[null,"Debt Schedule"]
[null,null,"Opening Balance",null,null,null,null,null,{"$f":"H96","v":16099.999999999998},{"$f":"I96","v":14087.499999999998},12074.999999999998,10062.499999999998,8049.9999999999982,6037.4999999999982,4024.9999999999982,2012.4999999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: New Debt",null,null,null,null,{"$f":"H88","v":16099.999999999998}]
[null,null,"Less: Debt Repaid",null,null,{"$f":"F50","v":8},null,{"$f":"MIN($H$88/$F$95*H5,H93)","v":0},{"$f":"MIN($H$88/$F$95*I5,I93)","v":2012.4999999999998},2012.4999999999998,2012.4999999999998,2012.4999999999998,2012.4999999999998,2012.4999999999998,2012.4999999999998,2012.4999999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H93+H94-H95","v":16099.999999999998},{"$f":"I93+I94-I95","v":14087.499999999998},12074.999999999998,10062.499999999998,8049.9999999999982,6037.4999999999982,4024.9999999999982,2012.4999999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Charges",null,null,{"$f":"F51","v":0.15},null,{"$f":"$F$98*H93","v":0},{"$f":"$F$98*I93","v":2414.9999999999995},2113.1249999999995,1811.2499999999998,1509.3749999999998,1207.4999999999998,905.62499999999966,603.74999999999966,301.87499999999977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Service",null,null,null,null,{"$f":"H98+H95","v":0},{"$f":"I98+I95","v":4427.4999999999991},4125.6249999999991,3823.7499999999995,3521.8749999999995,3219.9999999999995,2918.1249999999995,2616.2499999999995,2314.3749999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CASHFLOW"]
[null,"EBIDTA",null,null,null,null,null,{"$f":"H77","v":0},{"$f":"I77","v":3760.8495181266094},3988.4277784329802,3960.4586460786572,3932.6856492464294,4108.0784635110922,4079.2702722510703,4050.66410047316,4022.2585315014312,3994.0521585944953,3966.0435848758348,3938.2314232646295,4232.638936720331,4202.957256317507,4173.4837208012932,4144.2168705409231,4115.1552561413973,4086.2974383717033,4057.6419880935382,4029.1874861905267,4000.9325234979551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Debt Service",null,null,null,null,null,{"$f":"-H100","v":0},{"$f":"I100","v":4427.4999999999991},{"$f":"J100","v":4125.6249999999991},3823.7499999999995,3521.8749999999995,3219.9999999999995,2918.1249999999995,2616.2499999999995,2314.3749999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Cashflow",null,null,null,null,null,{"$f":"SUM(H103:H104)","v":0},{"$f":"I103-I104","v":-666.65048187338971},{"$f":"J103-J104","v":-137.19722156701891},136.70864607865769,410.81064924642988,888.07846351109265,1161.1452722510708,1434.4141004731605,1707.883531501433,3994.0521585944953,3966.0435848758348,3938.2314232646295,4232.638936720331,4202.957256317507,4173.4837208012932,4144.2168705409231,4115.1552561413973,4086.2974383717033,4057.6419880935382,4029.1874861905267,4000.9325234979551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR",null,null,null,{"$f":"IFERROR(H103/-H104,0)","v":0},{"$f":"IFERROR(I103/-I104,0)","v":-0.84942959189759693},-0.96674510611918951,-1.0357525063298223,-1.1166454372305745,-1.2758007650655567,-1.3979079964878376,-1.5482710369701522,-1.7379458953287321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Equity Cash-flows",null,null,null,{"$f":"-H89","v":-6900.0000000000018},{"$f":"I105","v":-666.65048187338971},{"$f":"J105","v":-137.19722156701891},136.70864607865769,410.81064924642988,888.07846351109265,1161.1452722510708,1434.4141004731605,1707.883531501433,3994.0521585944953,3966.0435848758348,3938.2314232646295,4232.638936720331,4202.957256317507,4173.4837208012932,4144.2168705409231,4115.1552561413973,4086.2974383717033,4057.6419880935382,4029.1874861905267,4000.9325234979551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EQUITY IRR",null,null,null,{"$f":"IRR(109:109)","v":0.17467054637364088}]

{"sheet":"Sensitivity and Tornado","index":5,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[8,13,12,18],[14,3,14,10]]}
[null,null,"Off-taker Risk"]
[]
[null,null,"LCOE (Levelized Cost of Electricity)"]
[]
[]
[null,null,"IRR (equivalent to growth rate), important to investors"]
[null,null,"Project IRR",{"$f":"'Solar Financial Model'!H81","v":0.16525960137981399}]
[null,null,"Debt IRR"]
[null,null,"Equity IRR",null,null,null,null,null,null,null,null,null,null,"The tornado diagram lets me know which portion of the sensitivity matrix that is giving the most problems."]
[]
[null,null,"Scenario Code Number",2]
[null,null,{"$f":"INDEX(C19:C23,$D$11)","v":"Low Case"},{"$f":"INDEX(D19:D37,$D$11)","v":20},{"$f":"INDEX(E19:E37,$D$11)","v":0.18},0.15,600,550,15,0,4.5]
[]
[]
[null,null,null,"RISK ANALYSIS"]
[null,null,null,1,2,3,4,5,6,7,8]
[null,null,null,"Life of Plant","Capacity Factor","Degradation","Panel (Capital) Cost","Other Cost","Fixed O+M Cost","Variable O+M Cost","Exchange Rate",null,null,"Project IRR","Equity IRR","DSCR","Debt IRR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D7","v":0.16525960137981399}]
[null,null,"Base Case",23,0.2,0.1,500,450,10,0,3.96,null,1,0.27401830314191966]
[null,null,"Low Case",20,0.18,0.15,600,550,15,0,4.5,null,2,0.16525960137981399]
[null,null,"High Case",25,0.22,0.08,480,400,8,0,3.2,null,3,0.40822917475681098]
[null,1,{"$f":"TRANSPOSE(D17:K17&C20)","v":"Life of PlantLow Case"},{"$f":"IF($B22=D$16,D$20,D$19)","v":20},{"$f":"IF($B22=E$16,E$20,E$19)","v":0.2},0.1,500,450,10,0,3.96,null,4,0.27284712690334523]
[null,2,"Capacity FactorLow Case",{"$f":"IF($B23=D$16,D$20,D$19)","v":23},{"$f":"IF($B23=E$16,E$20,E$19)","v":0.18},0.1,500,450,10,0,3.96,null,5,0.24554353260986228]
[null,3,"DegradationLow Case",23,0.2,0.15,500,450,10,0,3.96,null,6,0.2711563234052965]
[null,4,"Panel (Capital) CostLow Case",23,0.2,0.1,600,450,10,0,3.96,null,7,0.24788617776792177]
[null,5,"Other CostLow Case",23,0.2,0.1,500,550,10,0,3.96,null,8,0.24788617776792177]
[null,6,"Fixed O+M CostLow Case",23,0.2,0.1,500,450,15,0,3.96,null,9,0.26890296151392179]
[null,7,"Variable O+M CostLow Case",23,0.2,0.1,500,450,10,0,3.96,null,10,0.27401830314191966]
[null,8,"Exchange RateLow Case",23,0.2,0.1,500,450,10,0,{"$f":"IF($B29=K$16,K$20,K$19)","v":4.5},null,11,0.23981092175861085]
[null,1,{"$f":"TRANSPOSE(D17:K17)&\" \"&C21","v":"Life of Plant High Case"},{"$f":"IF($B30=D$16,D$21,D$19)","v":25},{"$f":"IF($B30=E$16,E$21,E$19)","v":0.2},0.1,500,450,10,0,3.96,null,12,0.27442494166063636]
[null,2,"Capacity Factor High Case",{"$f":"IF($B31=D$16,D$21,D$19)","v":23},0.22,0.1,500,450,10,0,3.96,null,13,0.30225353828199442]
[null,3,"Degradation High Case",23,0.2,0.08,500,450,10,0,3.96,null,14,0.27519783948061582]
[null,4,"Panel (Capital) Cost High Case",23,0.2,0.1,480,450,10,0,3.96,null,15,0.27988787203880205]
[null,5,"Other Cost High Case",23,0.2,0.1,500,400,10,0,3.96,null,16,0.28916171819851844]
[null,6,"Fixed O+M Cost High Case",23,0.2,0.1,500,450,8,0,3.96,null,17,0.276064184648805]
[null,7,"Variable O+M Cost High Case",23,0.2,0.1,500,450,10,0,3.96,null,18,0.27401830314191966]
[null,8,"Exchange Rate High Case",23,0.2,0.1,500,450,10,0,3.2,null,19,0.34081433500279301]
[null,null,{"$error":"#N/A"}]
[]
[null,null,null,"High vs Base","Low vs Base"]
[null,null,"Life of Plant",{"$f":"N30-$N$19","v":4.0663851871669543E-4},{"$f":"N22-$N$19","v":-1.171176238574434E-3}]
[null,null,"Capacity Factor",{"$f":"N31-$N$19","v":2.8235235140074755E-2},{"$f":"N23-$N$19","v":-2.8474770532057381E-2}]
[null,null,"Degradation",1.1795363386961633E-3,-2.8619797366231658E-3]
[null,null,"Panel (Capital) Cost",5.8695688968823934E-3,-2.6132125373997894E-2]
[null,null,"Other Cost",1.5143415056598775E-2,-2.6132125373997894E-2]
[null,null,"Fixed O+M Cost",2.0458815068853387E-3,-5.1153416279978714E-3]
[null,null,"Variable O+M Cost",0,0]
[null,null,"Exchange Rate",6.6796031860873351E-2,-3.420738138330881E-2]

{"sheet":"Modelling","index":6,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,"F","Flexible",null,"Timing Switch"]
[null,"A","Accurate",null,"Balance Sheet"]
[null,"S","Structuring",null,"EBIDTA/Simple"]
[null,"T","Transparent",null,"Formulas Simple"]
[]
[]
[null,null,null,null,"FINANCIALS"]
[null,null,null,null,"Source of Funds"]
[null,null,null,null,"Debt "]
[null,null,null,null,"Equity"]
[null,null,null,null,"Repayment Plan (Cash Waterfall Plan)","debt service first, balance to the equity"]

{"sheet":"Cost Benefit Analysis","index":8,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Assumptions"]
[null,null,"Fuel Price Year",2018]
[null,null,"Availability",0.85]
[]
["COAL PLANT ANALYSIS"]
[null,null,null,"Cost for Week","Cost for Year",null,"Coal Plant","USD/ KW",1900,null,"Cost in Pakistan",null,1200]
[null,null,"Base Variable Cost",{"$f":"SUM('Marginal Cost Base Case'!$D$69:$D$236)","v":11479605.690890616},{"$f":"D7*52","v":596939495.92631197},null,"Capacity","MW",700]
[null,null,"Cost with Coal Plant",{"$f":"SUM('Marginal Cost with Coal'!D69:D236)","v":7104048.9378886195},{"$f":"D8*52","v":369410544.77020824},null,"Capital Cost",null,{"$f":"I7*1000*I6","v":1330000000}]
[null,null,"Savings",{"$f":"D7-D8","v":4375556.7530019963},{"$f":"E7-E8","v":227528951.15610373},null,"Carrying Charge",null,0.15]
[]
[null,null,null,null,null,null,"Fixed O+M","USD/ KW-Year",25]
[null,null,"Annual Capacity Charge",null,{"$f":"I8*I9","v":199500000},null,"Fixed O+M","USD/ MW-Year",{"$f":"I11*1000","v":25000}]
[null,null,"Fixed Charge",null,{"$f":"I12*I7","v":17500000},null,"Fixed O+M","USD",{"$f":"I12*I7","v":17500000}]
[null,null,"Net Savings",null,{"$f":"E9-E12-E13","v":10528951.15610373}]
[]
[]
["CC for Cenit"]
[null,null,null,"Cost for Week","Cost for Year",null,"CC Plant","USD/ KW",{"$f":"270000000/110/1000","v":2454.5454545454545}]
[null,null,"Base Variable Cost",{"$f":"D7","v":11479605.690890616},{"$f":"D19*52","v":596939495.92631197},null,"Capacity - CC for Cenit","MW",110]
[null,null,"CC for Cenit",{"$f":"SUM('Marginal Cost with CENIT CC'!D69:D236)","v":10538180.882777473},{"$f":"D20*52","v":547985405.9044286},null,"Capital Cost",null,{"$f":"I19*1000*I18","v":270000000}]
[null,null,"Savings",{"$f":"D19-D20","v":941424.80811314285},{"$f":"E19-E20","v":48954090.021883368},null,"Carrying Charge",null,0.15]
[]
[]
[null,null,"Annual Capacity Charge",null,{"$f":"I20*I21","v":40500000},null,"Fixed O+M","USD/ KW-Month",10]
[null,null,"Fixed Charge",null,{"$f":"I26*I19","v":13200000},null,"Fixed O+M","USD/ MW-Month",{"$f":"I24*1000","v":10000}]
[null,null,"Net Savings",null,{"$f":"E21-E24-E25","v":-4745909.9781166315},null,"Fixed O+M","USD/ MW-Year",{"$f":"I25*12","v":120000}]
[]
[]
[]
["Value of Coal Plant"]
["What's the value of converting from CT (combustion turbine (simple cycle) to CC (combined cycle)"]
["What's the value of availability?"]
["What is the Liquidated Damage for Delays?"]

{"sheet":"Marginal Cost Base Case","index":9,"n_rows":236,"n_cols":25,"rows_kept":236,"cut":false,"hidden":false,"merged":[[31,2,31,7],[66,2,66,4]]}
["FUEL COST ASSUMPTIONS",null,null,null,null,null,null,null,"NB"]
[null,null,null,null,null,null,null,null,"CC = steam + simple turbine"]
[null,null,null,"FUEL YEAR",{"$f":"'Cost Benefit Analysis'!D2","v":2018},{"$f":"MATCH(E3,E5:G5)","v":3}]
[]
[null,null,"Row","USD/ MMBTU",2014,2016,2018]
[null,null,1,"Heavy Oil",{"$f":"100/5.5","v":18.181818181818183},{"$f":"28/5.5","v":5.0909090909090908},{"$f":"AVERAGE(E6:F6)","v":11.636363636363637},null,null,null,null,null,null,null,"Demand",null,{"$f":"H67","v":1151.3693450243527},null,null,"Marginal Cost",{"$f":"INDEX(Q16:Q29,$S$13)","v":86.99499999999999},"Total Cost/ Hour",{"$f":"SUM($U$16:$U$29)","v":48402.026170393561},"Fuel Year",{"$f":"E3","v":2018}]
[null,null,2,"Natural Gas",8.6,9.1,{"$f":"AVERAGE(E7:F7)","v":8.85},null,null,null,null,null,null,null,"Hydro Release",null,520]
[null,null,3,"Diesel Oil",{"$f":"140/5.5","v":25.454545454545453},{"$f":"120/5.5","v":21.818181818181817},23.636363636363633,null,null,null,null,null,null,null,"Solar",null,5]
[null,null,4,"Coal",4,4,{"$f":"AVERAGE(E9:F9)","v":4},null,null,null,null,null,null,null,"Net Demand for Thermal",null,{"$f":"Q6-SUM(Q7:Q8)","v":626.3693450243527}]
[null,null,5,"Option",{"$f":"MIN(E6,E7)","v":8.6},{"$f":"MIN(F6,F7)","v":5.0909090909090908},8.85]
[]
[]
["SUPPLY CURVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(Q9,P16:P29)+1,1)","v":5}]
[null,"PLANTS","Capacity","Availability","Net Capacity","Fuel Code","Fuel Cost","Heat Rate","Variable O+M","Total Marginal Cost","Plant Code","Sorted Costs","Plant Code","Plant Name","Capacity","Accumlated Capacity (MW)","Duplicate Sorted Costs","Full Dispatch","Partial Dispatch","Total Cost (Full Dispatch)","Total Cost (Full+Partial)"]
[null,"Units","MW","%","MW",null,"USD/ mmBTU","mmBTU/MW","USD/MWh","USD/MWh",null,"USD/MWh",null,null,"MW",null,{"$f":"L15","v":"USD/MWh"}]
[null,"TICO",330,{"$f":"'Cost Benefit Analysis'!D3","v":0.85},{"$f":"D16*C16","v":280.5},1,{"$f":"INDEX($E$6:$G$10,F16,$F$3)","v":11.636363636363637},7.6,5,{"$f":"(G16*H16)+I16","v":93.436363636363637},1,{"$f":"SMALL($J$16:$J$29,K16)","v":40.200000000000003},{"$f":"MATCH(L16,$J$16:$J$29,0)","v":13},{"$f":"INDEX($B$16:$B$29,M16)","v":"New Coal Plant"},{"$f":"INDEX($E$16:$E$29,M16)","v":0},{"$f":"O16","v":0},{"$f":"L16","v":40.200000000000003},{"$f":"P16<$Q$9","v":true},{"$f":"K16=$S$13","v":false},{"$f":"Q16*R16*O16","v":0},{"$f":"(O16*Q16*R16)+(S16*($Q$9-P15)*Q16)","v":0}]
[null,"TAPCo",330,{"$f":"D16","v":0.85},{"$f":"D17*C17","v":280.5},2,8.85,7.7,5,{"$f":"(G17*H17)+I17","v":73.144999999999996},2,{"$f":"SMALL($J$16:$J$29,K17)","v":73.144999999999996},{"$f":"MATCH(L17,$J$16:$J$29,0)","v":2},{"$f":"INDEX($B$16:$B$29,M17)","v":"TAPCo"},{"$f":"INDEX($E$16:$E$29,M17)","v":280.5},{"$f":"P16+O17","v":280.5},{"$f":"L17","v":73.144999999999996},true,{"$f":"K17=$S$13","v":false},{"$f":"Q17*R17*O17","v":20517.172500000001},20517.172500000001]
[null,"CENIT",110,{"$f":"D17","v":0.85},93.5,5,8.85,10.199999999999999,10,100.27,3,74.03,4,"SAP",170,{"$f":"P17+O18","v":450.5},74.03,true,false,12585.1,12585.1]
[null,"SAP",200,0.85,170,2,8.85,7.8,5,74.03,4,84.127272727272725,14,"New Combined Cycle Plant",0,450.5,84.127272727272725,true,false,0,0]
[null,"KTPP",220,0.85,187,2,8.85,10.199999999999999,9.9499999999999993,100.22,5,86.99499999999999,8,"AMERI",212.5,663,86.99499999999999,false,true,0,15299.753670393562]
[null,"TT1PP",110,0.85,93.5,1,11.636363636363637,10.199999999999999,9.9,128.59090909090909,6,88.965000000000003,7,"TT2PP",71.399999999999991,734.4,88.965000000000003,false,false,0,0]
[null,"TT2PP",84,0.85,71.399999999999991,2,8.85,8.9,10.199999999999999,88.965000000000003,7,93.436363636363637,1,"TICO",280.5,1014.9,93.436363636363637,false,false,0,0]
[null,"AMERI",250,0.85,212.5,2,8.85,8.6999999999999993,10,86.99499999999999,8,100.22,5,"KTPP",187,1201.9000000000001,100.22,false,false,0,0]
[null,"Kaypower",250,0.85,212.5,1,11.636363636363637,9,12,116.72727272727273,9,100.27,3,"CENIT",93.5,1295.4000000000001,100.27,false,false,0,0]
[null,"Trojan",23,0.85,19.55,3,23.636363636363633,11,15,274.99999999999994,10,116.72727272727273,9,"Kaypower",212.5,1507.9,116.72727272727273,false,false,0,0]
[null,"Consumer Diesel Plant",2000,0.85,1700,3,23.636363636363633,13.5,15,334.09090909090907,11,120.625,12,"MRP",68,1575.9,120.625,false,false,0,0]
[null,"MRP",80,0.85,68,2,8.85,12.5,10,120.625,12,128.59090909090909,6,"TT1PP",93.5,1669.4,128.59090909090909,false,false,0,0]
[null,"New Coal Plant",0,0.85,0,4,4,8.8000000000000007,5,40.200000000000003,13,274.99999999999994,10,"Trojan",19.55,1688.95,274.99999999999994,false,false,0,0]
[null,"New Combined Cycle Plant",0,0.85,0,1,11.636363636363637,6.8,5,84.127272727272725,14,334.09090909090907,11,"Consumer Diesel Plant",1700,3388.95,334.09090909090907,false,false,0,0]
[]
[]
[null,null,"SUPPLY CURVE GRAPH INFO"]
[null,null,"no. of plants x 2","logical argument to get stepped graph","Variable Cost Code","Capacity Code","Capacity",{"$f":"Q14","v":"Duplicate Sorted Costs"},"Demand"]
[null,null,null,null,null,null,null,{"$f":"Q15","v":"USD/MWh"}]
[null,null,1,true,1,null,0,{"$f":"INDEX($Q$16:$Q$29,E35)","v":40.200000000000003},{"$f":"Q6","v":1151.3693450243527}]
[null,null,2,{"$f":"NOT(D35)","v":false},{"$f":"E35+D36","v":1},{"$f":"E35","v":1},{"$f":"INDEX($P$16:$P$29,F36)","v":0},{"$f":"INDEX($Q$16:$Q$29,E36)","v":40.200000000000003},{"$f":"I35","v":1151.3693450243527}]
[null,null,3,{"$f":"NOT(D36)","v":true},{"$f":"E36+D37","v":2},{"$f":"E36","v":1},{"$f":"INDEX($P$16:$P$29,F37)","v":0},73.144999999999996,{"$f":"I36","v":1151.3693450243527}]
[null,null,4,false,2,2,280.5,73.144999999999996,1151.3693450243527]
[null,null,5,true,3,2,280.5,74.03,1151.3693450243527]
[null,null,6,false,3,3,450.5,74.03,1151.3693450243527]
[null,null,7,true,4,3,450.5,84.127272727272725,1151.3693450243527]
[null,null,8,false,4,4,450.5,84.127272727272725,1151.3693450243527]
[null,null,9,true,5,4,450.5,86.99499999999999,1151.3693450243527]
[null,null,10,false,5,5,663,86.99499999999999,1151.3693450243527]
[null,null,11,true,6,5,663,88.965000000000003,1151.3693450243527]
[null,null,12,false,6,6,734.4,88.965000000000003,1151.3693450243527]
[null,null,13,true,7,6,734.4,93.436363636363637,1151.3693450243527]
[null,null,14,false,7,7,1014.9,93.436363636363637,1151.3693450243527]
[null,null,15,true,8,7,1014.9,100.22,1151.3693450243527]
[null,null,16,false,8,8,1201.9000000000001,100.22,1151.3693450243527]
[null,null,17,true,9,8,1201.9000000000001,100.27,1151.3693450243527]
[null,null,18,false,9,9,1295.4000000000001,100.27,1151.3693450243527]
[null,null,19,true,10,9,1295.4000000000001,116.72727272727273,1151.3693450243527]
[null,null,20,false,10,10,1507.9,116.72727272727273,1151.3693450243527]
[null,null,21,true,11,10,1507.9,120.625,1151.3693450243527]
[null,null,22,false,11,11,1575.9,120.625,1151.3693450243527]
[null,null,23,true,12,11,1575.9,128.59090909090909,1151.3693450243527]
[null,null,24,false,12,12,1669.4,128.59090909090909,1151.3693450243527]
[null,null,25,true,13,12,1669.4,274.99999999999994,1151.3693450243527]
[null,null,26,false,13,13,1688.95,274.99999999999994,1151.3693450243527]
[null,null,27,true,14,13,1688.95,334.09090909090907,1151.3693450243527]
[null,null,28,false,14,14,3388.95,334.09090909090907,1151.3693450243527]
[]
[]
[]
["DEMAND AND SUPPLY"]
[null,null,{"$f":"'Hourly Loads'!C1","v":"GHANA CONSUMPTION"},null,null,null,30,{"$f":"INDEX(C69:C236,G67)","v":1151.3693450243527}]
[null,null,{"$f":"'Hourly Loads'!C2","v":"HOURLY_AVERAGE(MW)"},{"$f":"W6","v":48402.026170393561}]
[null,null,{"$f":"'Hourly Loads'!C3","v":1323.3573406079026},63916.75233425475,{"$f":"'Hourly Loads'!E3","v":1}]
[null,null,{"$f":"'Hourly Loads'!C4","v":1325.9329639321759},64157.409211771846,{"$f":"'Hourly Loads'!E4","v":2}]
[null,null,{"$f":"'Hourly Loads'!C5","v":1322.8265427007736},63867.156507986831,{"$f":"'Hourly Loads'!E5","v":3}]
[null,null,{"$f":"'Hourly Loads'!C6","v":1286.2935221163259},60453.643911923609,{"$f":"'Hourly Loads'!E6","v":4}]
[null,null,{"$f":"'Hourly Loads'!C7","v":1306.3650084570279},62329.05060837575,{"$f":"'Hourly Loads'!E7","v":5}]
[null,null,{"$f":"'Hourly Loads'!C8","v":1302.6368508897581},61980.705122226667,{"$f":"'Hourly Loads'!E8","v":6}]
[null,null,{"$f":"'Hourly Loads'!C9","v":1210.8161737270286},53618.550895625092,{"$f":"'Hourly Loads'!E9","v":7}]
[null,null,{"$f":"'Hourly Loads'!C10","v":1194.1518567800185},52136.009938434341,{"$f":"'Hourly Loads'!E10","v":8}]
[null,null,{"$f":"'Hourly Loads'!C11","v":1215.5020045454719},54035.425834387897,{"$f":"'Hourly Loads'!E11","v":9}]
[null,null,{"$f":"'Hourly Loads'!C12","v":1209.7839637693764},53526.720336742568,{"$f":"'Hourly Loads'!E12","v":10}]
[null,null,{"$f":"'Hourly Loads'!C13","v":1290.064538279644},60805.993949438009,{"$f":"'Hourly Loads'!E13","v":11}]
[null,null,{"$f":"'Hourly Loads'!C14","v":1230.7605136108436},55392.899093388696,{"$f":"'Hourly Loads'!E14","v":12}]
[null,null,{"$f":"'Hourly Loads'!C15","v":1156.4568176298578},48844.610849709483,{"$f":"'Hourly Loads'!E15","v":13}]
[null,null,{"$f":"'Hourly Loads'!C16","v":1203.1492316093093},52936.461390122189,{"$f":"'Hourly Loads'!E16","v":14}]
[null,null,{"$f":"'Hourly Loads'!C17","v":1256.5348435347969},57685.912355073197,{"$f":"'Hourly Loads'!E17","v":15}]
[null,null,{"$f":"'Hourly Loads'!C18","v":1240.4414693985534},56254.165325042297,{"$f":"'Hourly Loads'!E18","v":16}]
[null,null,{"$f":"'Hourly Loads'!C19","v":1153.7672665447276},48610.633353058576,{"$f":"'Hourly Loads'!E19","v":17}]
[null,null,{"$f":"'Hourly Loads'!C20","v":1128.4582806863418},46408.878128308308,{"$f":"'Hourly Loads'!E20","v":18}]
[null,null,{"$f":"'Hourly Loads'!C21","v":1361.2702610730585},67459.197757353584,{"$f":"'Hourly Loads'!E21","v":19}]
[null,null,{"$f":"'Hourly Loads'!C22","v":1495.083604612415},79962.22998369456,{"$f":"'Hourly Loads'!E22","v":20}]
[null,null,{"$f":"'Hourly Loads'!C23","v":1515.4492428473066},81865.121163496515,{"$f":"'Hourly Loads'!E23","v":21}]
[null,null,{"$f":"'Hourly Loads'!C24","v":1499.5916069917994},80383.441333288298,{"$f":"'Hourly Loads'!E24","v":22}]
[null,null,{"$f":"'Hourly Loads'!C25","v":1413.0251109852481},72294.982733694371,{"$f":"'Hourly Loads'!E25","v":23}]
[null,null,{"$f":"'Hourly Loads'!C26","v":1384.2250227057323},69604.007212450146,{"$f":"'Hourly Loads'!E26","v":24}]
[null,null,{"$f":"'Hourly Loads'!C27","v":1290.3363199693233},60831.388242224588,{"$f":"'Hourly Loads'!E27","v":25}]
[null,null,{"$f":"'Hourly Loads'!C28","v":1199.2316531939282},52587.934026397816,{"$f":"'Hourly Loads'!E28","v":26}]
[null,null,{"$f":"'Hourly Loads'!C29","v":1158.3442107145388},49008.8046111113,{"$f":"'Hourly Loads'!E29","v":27}]
[null,null,{"$f":"'Hourly Loads'!C30","v":1110.5955828239955},44854.912727773488,{"$f":"'Hourly Loads'!E30","v":28}]
[null,null,{"$f":"'Hourly Loads'!C31","v":1125.8108852517132},46178.567962472793,{"$f":"'Hourly Loads'!E31","v":29}]
[null,null,{"$f":"'Hourly Loads'!C32","v":1151.3693450243527},48402.026170393561,{"$f":"'Hourly Loads'!E32","v":30}]
[null,null,{"$f":"'Hourly Loads'!C33","v":1103.0108650028355},44195.080200921679,{"$f":"'Hourly Loads'!E33","v":31}]
[null,null,{"$f":"'Hourly Loads'!C34","v":1161.8872408639065},49317.030518955544,{"$f":"'Hourly Loads'!E34","v":32}]
[null,null,{"$f":"'Hourly Loads'!C35","v":1185.908379747571},51406.749496139935,{"$f":"'Hourly Loads'!E35","v":33}]
[null,null,{"$f":"'Hourly Loads'!C36","v":1242.0499659588479},56397.265221528898,{"$f":"'Hourly Loads'!E36","v":34}]
[null,null,{"$f":"'Hourly Loads'!C37","v":1235.0787608594346},55777.07195985959,{"$f":"'Hourly Loads'!E37","v":35}]
[null,null,{"$f":"'Hourly Loads'!C38","v":1234.2631350400059},55704.509808834111,{"$f":"'Hourly Loads'!E38","v":36}]
[null,null,{"$f":"'Hourly Loads'!C39","v":1277.8406632783713},59663.839519773632,{"$f":"'Hourly Loads'!E39","v":37}]
[null,null,{"$f":"'Hourly Loads'!C40","v":1261.8901524692144},58173.481791623504,{"$f":"'Hourly Loads'!E40","v":38}]
[null,null,{"$f":"'Hourly Loads'!C41","v":1169.8883012623271},50013.082768316148,{"$f":"'Hourly Loads'!E41","v":39}]
[null,null,{"$f":"'Hourly Loads'!C42","v":1148.0411922523317},48112.493519991593,{"$f":"'Hourly Loads'!E42","v":40}]
[null,null,{"$f":"'Hourly Loads'!C43","v":1244.2083685006014},56589.287503656,{"$f":"'Hourly Loads'!E43","v":41}]
[null,null,{"$f":"'Hourly Loads'!C44","v":1202.5072549055064},52879.347932668374,{"$f":"'Hourly Loads'!E44","v":42}]
[null,null,{"$f":"'Hourly Loads'!C45","v":1451.4728473563291},75887.399410257727,{"$f":"'Hourly Loads'!E45","v":43}]
[null,null,{"$f":"'Hourly Loads'!C46","v":1562.8751668021191},86452.282216908381,{"$f":"'Hourly Loads'!E46","v":44}]
[null,null,{"$f":"'Hourly Loads'!C47","v":1588.2759771744754},88997.951432425922,{"$f":"'Hourly Loads'!E47","v":45}]
[null,null,{"$f":"'Hourly Loads'!C48","v":1579.9209981725519},88160.615436853142,{"$f":"'Hourly Loads'!E48","v":46}]
[null,null,{"$f":"'Hourly Loads'!C49","v":1508.1313343987561},81181.362408640125,{"$f":"'Hourly Loads'!E49","v":47}]
[null,null,{"$f":"'Hourly Loads'!C50","v":1418.6101947872971},72816.832654762184,{"$f":"'Hourly Loads'!E50","v":48}]
[null,null,{"$f":"'Hourly Loads'!C51","v":1397.7146524830291},70864.429165641573,{"$f":"'Hourly Loads'!E51","v":49}]
[null,null,{"$f":"'Hourly Loads'!C52","v":1360.5318260335487},67390.201072480122,{"$f":"'Hourly Loads'!E52","v":50}]
[null,null,{"$f":"'Hourly Loads'!C53","v":1348.8477316154995},66298.48177767366,{"$f":"'Hourly Loads'!E53","v":51}]
[null,null,{"$f":"'Hourly Loads'!C54","v":1291.9131552254694},60978.72199461249,{"$f":"'Hourly Loads'!E54","v":52}]
[null,null,{"$f":"'Hourly Loads'!C55","v":1296.0819651691631},61368.240436442349,{"$f":"'Hourly Loads'!E55","v":53}]
[null,null,{"$f":"'Hourly Loads'!C56","v":1331.4439736788161},64672.337922462466,{"$f":"'Hourly Loads'!E56","v":54}]
[null,null,{"$f":"'Hourly Loads'!C57","v":1290.2538832092298},60823.685651131484,{"$f":"'Hourly Loads'!E57","v":55}]
[null,null,{"$f":"'Hourly Loads'!C58","v":1283.039342488358},60149.585200866757,{"$f":"'Hourly Loads'!E58","v":56}]
[null,null,{"$f":"'Hourly Loads'!C59","v":1290.4315640954178},60840.287507024579,{"$f":"'Hourly Loads'!E59","v":57}]
[null,null,{"$f":"'Hourly Loads'!C60","v":1308.7107339223255},62548.226665942377,{"$f":"'Hourly Loads'!E60","v":58}]
[null,null,{"$f":"'Hourly Loads'!C61","v":1277.9625875176316},59675.231677329248,{"$f":"'Hourly Loads'!E61","v":59}]
[null,null,{"$f":"'Hourly Loads'!C62","v":1280.7366974428007},59934.434421064594,{"$f":"'Hourly Loads'!E62","v":60}]
[null,null,{"$f":"'Hourly Loads'!C63","v":1290.3151596069322},60829.411094909534,{"$f":"'Hourly Loads'!E63","v":61}]
[null,null,{"$f":"'Hourly Loads'!C64","v":1284.1944188859757},60257.51133918234,{"$f":"'Hourly Loads'!E64","v":62}]
[null,null,{"$f":"'Hourly Loads'!C65","v":1324.8896385574399},64059.92468266697,{"$f":"'Hourly Loads'!E65","v":63}]
[null,null,{"$f":"'Hourly Loads'!C66","v":1279.5922311941192},59827.499656483247,{"$f":"'Hourly Loads'!E66","v":64}]
[null,null,{"$f":"'Hourly Loads'!C67","v":1285.3450955867513},60365.026385823905,{"$f":"'Hourly Loads'!E67","v":65}]
[null,null,{"$f":"'Hourly Loads'!C68","v":1273.9555951432417},59300.832880747614,{"$f":"'Hourly Loads'!E68","v":66}]
[null,null,{"$f":"'Hourly Loads'!C69","v":1432.4751137978528},74112.320269221193,{"$f":"'Hourly Loads'!E69","v":67}]
[null,null,{"$f":"'Hourly Loads'!C70","v":1570.3316191960234},87199.567875825465,{"$f":"'Hourly Loads'!E70","v":68}]
[null,null,{"$f":"'Hourly Loads'!C71","v":1623.0573806709417},92483.743690841773,{"$f":"'Hourly Loads'!E71","v":69}]
[null,null,{"$f":"'Hourly Loads'!C72","v":1588.2067179656472},88991.010274517161,{"$f":"'Hourly Loads'!E72","v":70}]
[null,null,{"$f":"'Hourly Loads'!C73","v":1497.8978923974048},80225.186800550233,{"$f":"'Hourly Loads'!E73","v":71}]
[null,null,{"$f":"'Hourly Loads'!C74","v":1400.8308189186466},71155.592425871364,{"$f":"'Hourly Loads'!E74","v":72}]
[null,null,{"$f":"'Hourly Loads'!C75","v":1378.8339617284144},69100.286078587655,{"$f":"'Hourly Loads'!E75","v":73}]
[null,null,{"$f":"'Hourly Loads'!C76","v":1358.6843468926272},67217.579339658376,{"$f":"'Hourly Loads'!E76","v":74}]
[null,null,{"$f":"'Hourly Loads'!C77","v":1266.1044911147087},58567.25426979069,{"$f":"'Hourly Loads'!E77","v":75}]
[null,null,{"$f":"'Hourly Loads'!C78","v":1243.9413027890503},56565.528002627849,{"$f":"'Hourly Loads'!E78","v":76}]
[null,null,{"$f":"'Hourly Loads'!C79","v":1263.1307633199847},58289.399958207294,{"$f":"'Hourly Loads'!E79","v":77}]
[null,null,{"$f":"'Hourly Loads'!C80","v":1343.930328818155},65839.017541754511,{"$f":"'Hourly Loads'!E80","v":78}]
[null,null,{"$f":"'Hourly Loads'!C81","v":1299.1248000484068},61652.551862704764,{"$f":"'Hourly Loads'!E81","v":79}]
[null,null,{"$f":"'Hourly Loads'!C82","v":1350.7566071887718},66476.840169874515,{"$f":"'Hourly Loads'!E82","v":80}]
[null,null,{"$f":"'Hourly Loads'!C83","v":1387.7000613758996},69928.702189286327,{"$f":"'Hourly Loads'!E83","v":81}]
[null,null,{"$f":"'Hourly Loads'!C84","v":1379.7966145939295},69190.232861785509,{"$f":"'Hourly Loads'!E84","v":82}]
[null,null,{"$f":"'Hourly Loads'!C85","v":1420.6174948162536},73004.387470195041,{"$f":"'Hourly Loads'!E85","v":83}]
[null,null,{"$f":"'Hourly Loads'!C86","v":1466.1943426624282},77262.92239894942,{"$f":"'Hourly Loads'!E86","v":84}]
[null,null,{"$f":"'Hourly Loads'!C87","v":1442.831763781719},75080.007983168252,{"$f":"'Hourly Loads'!E87","v":85}]
[null,null,{"$f":"'Hourly Loads'!C88","v":1454.6787921337459},76186.951232278545,{"$f":"'Hourly Loads'!E88","v":86}]
[null,null,{"$f":"'Hourly Loads'!C89","v":1465.3894012957348},77187.711604705109,{"$f":"'Hourly Loads'!E89","v":87}]
[null,null,{"$f":"'Hourly Loads'!C90","v":1451.7063606264558},75909.218041079206,{"$f":"'Hourly Loads'!E90","v":88}]
[null,null,{"$f":"'Hourly Loads'!C91","v":1423.5180870125303},73275.408257407136,{"$f":"'Hourly Loads'!E91","v":89}]
[null,null,{"$f":"'Hourly Loads'!C92","v":1385.2801079294309},69702.590539078999,{"$f":"'Hourly Loads'!E92","v":90}]
[null,null,{"$f":"'Hourly Loads'!C93","v":1607.8926124729426},90963.9306220383,{"$f":"'Hourly Loads'!E93","v":91}]
[null,null,{"$f":"'Hourly Loads'!C94","v":1718.3997827474814},102038.95922695257,{"$f":"'Hourly Loads'!E94","v":92}]
[null,null,{"$f":"'Hourly Loads'!C95","v":1761.5639609891346},106366.60636838051,{"$f":"'Hourly Loads'!E95","v":93}]
[null,null,{"$f":"'Hourly Loads'!C96","v":1672.9432001409809},97483.300518129108,{"$f":"'Hourly Loads'!E96","v":94}]
[null,null,{"$f":"'Hourly Loads'!C97","v":1590.5785603262341},89228.716315895173,{"$f":"'Hourly Loads'!E97","v":95}]
[null,null,{"$f":"'Hourly Loads'!C98","v":1461.2813009389242},76803.865645911486,{"$f":"'Hourly Loads'!E98","v":96}]
[null,null,{"$f":"'Hourly Loads'!C99","v":1460.236680108165},76706.26007410654,{"$f":"'Hourly Loads'!E99","v":97}]
[null,null,{"$f":"'Hourly Loads'!C100","v":1399.5461168193544},71035.554533357499,{"$f":"'Hourly Loads'!E100","v":98}]
[null,null,{"$f":"'Hourly Loads'!C101","v":1437.6563504071519},74596.436177133699,{"$f":"'Hourly Loads'!E101","v":99}]
[null,null,{"$f":"'Hourly Loads'!C102","v":1411.5467901780892},72156.853813185458,{"$f":"'Hourly Loads'!E102","v":100}]
[null,null,{"$f":"'Hourly Loads'!C103","v":1381.5862588385642},69357.450712206934,{"$f":"'Hourly Loads'!E103","v":101}]
[null,null,{"$f":"'Hourly Loads'!C104","v":1431.5719198747959},74027.929113392282,{"$f":"'Hourly Loads'!E104","v":102}]
[null,null,{"$f":"'Hourly Loads'!C105","v":1402.9557155753971},71354.135042581198,{"$f":"'Hourly Loads'!E105","v":103}]
[null,null,{"$f":"'Hourly Loads'!C106","v":1380.1086577041813},69219.389035305227,{"$f":"'Hourly Loads'!E106","v":104}]
[null,null,{"$f":"'Hourly Loads'!C107","v":1339.7024330502991},65443.978335372485,{"$f":"'Hourly Loads'!E107","v":105}]
[null,null,{"$f":"'Hourly Loads'!C108","v":1434.1299604555077},74266.943123288249,{"$f":"'Hourly Loads'!E108","v":106}]
[null,null,{"$f":"'Hourly Loads'!C109","v":1466.5214335051071},77293.48457786809,{"$f":"'Hourly Loads'!E109","v":107}]
[null,null,{"$f":"'Hourly Loads'!C110","v":1466.4711741067567},77288.788522447692,{"$f":"'Hourly Loads'!E110","v":108}]
[null,null,{"$f":"'Hourly Loads'!C111","v":1485.9286456467908},79106.823908706501,{"$f":"'Hourly Loads'!E111","v":109}]
[null,null,{"$f":"'Hourly Loads'!C112","v":1471.7345177578729},77780.576213776527,{"$f":"'Hourly Loads'!E112","v":110}]
[null,null,{"$f":"'Hourly Loads'!C113","v":1487.6570641322578},79268.321046830417,{"$f":"'Hourly Loads'!E113","v":111}]
[null,null,{"$f":"'Hourly Loads'!C114","v":1484.7269788756237},78994.544535305991,{"$f":"'Hourly Loads'!E114","v":112}]
[null,null,{"$f":"'Hourly Loads'!C115","v":1497.1198486731796},80152.489224208548,{"$f":"'Hourly Loads'!E115","v":113}]
[null,null,{"$f":"'Hourly Loads'!C116","v":1466.6926787891048},77309.485114494717,{"$f":"'Hourly Loads'!E116","v":114}]
[null,null,{"$f":"'Hourly Loads'!C117","v":1638.2117736012908},94002.516950321369,{"$f":"'Hourly Loads'!E117","v":115}]
[null,null,{"$f":"'Hourly Loads'!C118","v":1739.2032713995675},104124.50002323462,{"$f":"'Hourly Loads'!E118","v":116}]
[null,null,{"$f":"'Hourly Loads'!C119","v":1763.9152002834371},106602.36513242022,{"$f":"'Hourly Loads'!E119","v":117}]
[null,null,{"$f":"'Hourly Loads'!C120","v":1704.1523434265575},100611.08085820959,{"$f":"'Hourly Loads'!E120","v":118}]
[null,null,{"$f":"'Hourly Loads'!C121","v":1646.7041431515988},94853.622226653228,{"$f":"'Hourly Loads'!E121","v":119}]
[null,null,{"$f":"'Hourly Loads'!C122","v":1554.2570755386332},85588.577110481812,{"$f":"'Hourly Loads'!E122","v":120}]
[null,null,{"$f":"'Hourly Loads'!C123","v":1456.7767916615776},76382.980679069951,{"$f":"'Hourly Loads'!E123","v":121}]
[null,null,{"$f":"'Hourly Loads'!C124","v":1401.1555811189453},71185.937024913816,{"$f":"'Hourly Loads'!E124","v":122}]
[null,null,{"$f":"'Hourly Loads'!C125","v":1401.3493724477426},71204.044181980891,{"$f":"'Hourly Loads'!E125","v":123}]
[null,null,{"$f":"'Hourly Loads'!C126","v":1362.1031431240515},67537.019227536366,{"$f":"'Hourly Loads'!E126","v":124}]
[null,null,{"$f":"'Hourly Loads'!C127","v":1355.9107381436834},66958.423424007065,{"$f":"'Hourly Loads'!E127","v":125}]
[null,null,{"$f":"'Hourly Loads'!C128","v":1389.4151082441565},70088.949932122181,{"$f":"'Hourly Loads'!E128","v":126}]
[null,null,{"$f":"'Hourly Loads'!C129","v":1333.8975532996019},64901.59148012098,{"$f":"'Hourly Loads'!E129","v":127}]
[null,null,{"$f":"'Hourly Loads'!C130","v":1331.1669512198985},64646.4539512556,{"$f":"'Hourly Loads'!E130","v":128}]
[null,null,{"$f":"'Hourly Loads'!C131","v":1297.1369844749643},61466.817603942567,{"$f":"'Hourly Loads'!E131","v":129}]
[null,null,{"$f":"'Hourly Loads'!C132","v":1232.4879884825834},55546.583895353026,{"$f":"'Hourly Loads'!E132","v":130}]
[null,null,{"$f":"'Hourly Loads'!C133","v":1187.4840395013673},51543.824016421451,{"$f":"'Hourly Loads'!E133","v":131}]
[null,null,{"$f":"'Hourly Loads'!C134","v":1278.6861156590792},59742.835515854684,{"$f":"'Hourly Loads'!E134","v":132}]
[null,null,{"$f":"'Hourly Loads'!C135","v":1292.8197682317109},61063.43261714113,{"$f":"'Hourly Loads'!E135","v":133}]
[null,null,{"$f":"'Hourly Loads'!C136","v":1312.5647989951224},62908.336491562433,{"$f":"'Hourly Loads'!E136","v":134}]
[null,null,{"$f":"'Hourly Loads'!C137","v":1315.2131766170962},63155.791266095584,{"$f":"'Hourly Loads'!E137","v":135}]
[null,null,{"$f":"'Hourly Loads'!C138","v":1241.2525156579618},56326.320055510565,{"$f":"'Hourly Loads'!E138","v":136}]
[null,null,{"$f":"'Hourly Loads'!C139","v":1310.8127546214585},62744.631836357723,{"$f":"'Hourly Loads'!E139","v":137}]
[null,null,{"$f":"'Hourly Loads'!C140","v":1281.2296661482899},59980.495624292031,{"$f":"'Hourly Loads'!E140","v":138}]
[null,null,{"$f":"'Hourly Loads'!C141","v":1518.8300745816528},82181.013786820244,{"$f":"'Hourly Loads'!E141","v":139}]
[null,null,{"$f":"'Hourly Loads'!C142","v":1603.6930243852216},90543.047903886909,{"$f":"'Hourly Loads'!E142","v":140}]
[null,null,{"$f":"'Hourly Loads'!C143","v":1555.9324963273141},85756.48778192341,{"$f":"'Hourly Loads'!E143","v":141}]
[null,null,{"$f":"'Hourly Loads'!C144","v":1517.6953078966192},82074.985314195015,{"$f":"'Hourly Loads'!E144","v":142}]
[null,null,{"$f":"'Hourly Loads'!C145","v":1434.9212677535713},74340.87999973823,{"$f":"'Hourly Loads'!E145","v":143}]
[null,null,{"$f":"'Hourly Loads'!C146","v":1398.3238767200771},70921.352862990476,{"$f":"'Hourly Loads'!E146","v":144}]
[null,null,{"$f":"'Hourly Loads'!C147","v":1283.3213946820943},60175.939132205131,{"$f":"'Hourly Loads'!E147","v":145}]
[null,null,{"$f":"'Hourly Loads'!C148","v":1269.9365655854187},58925.309373517579,{"$f":"'Hourly Loads'!E148","v":146}]
[null,null,{"$f":"'Hourly Loads'!C149","v":1254.471671455728},57502.362251058832,{"$f":"'Hourly Loads'!E149","v":147}]
[null,null,{"$f":"'Hourly Loads'!C150","v":1197.5468941073973},52438.049434264591,{"$f":"'Hourly Loads'!E150","v":148}]
[null,null,{"$f":"'Hourly Loads'!C151","v":1159.4126902083528},49101.756984675652,{"$f":"'Hourly Loads'!E151","v":149}]
[null,null,{"$f":"'Hourly Loads'!C152","v":1268.2743361236494},58769.99669708062,{"$f":"'Hourly Loads'!E152","v":150}]
[null,null,{"$f":"'Hourly Loads'!C153","v":1280.0495925500475},59870.233838448978,{"$f":"'Hourly Loads'!E153","v":151}]
[null,null,{"$f":"'Hourly Loads'!C154","v":1244.4088382777231},56607.122297377631,{"$f":"'Hourly Loads'!E154","v":152}]
[null,null,{"$f":"'Hourly Loads'!C155","v":1267.2345485910832},58672.842731083212,{"$f":"'Hourly Loads'!E155","v":153}]
[null,null,{"$f":"'Hourly Loads'!C156","v":1152.9488186679821},48539.432480021103,{"$f":"'Hourly Loads'!E156","v":154}]
[null,null,{"$f":"'Hourly Loads'!C157","v":1232.8813412281036},55581.578522358228,{"$f":"'Hourly Loads'!E157","v":155}]
[null,null,{"$f":"'Hourly Loads'!C158","v":1282.1781871837593},60069.121980678887,{"$f":"'Hourly Loads'!E158","v":156}]
[null,null,{"$f":"'Hourly Loads'!C159","v":1233.1416952854547},55604.740921070472,{"$f":"'Hourly Loads'!E159","v":157}]
[null,null,{"$f":"'Hourly Loads'!C160","v":1298.3097367061405},61576.395307870102,{"$f":"'Hourly Loads'!E160","v":158}]
[null,null,{"$f":"'Hourly Loads'!C161","v":1348.7793099513826},66292.088706184644,{"$f":"'Hourly Loads'!E161","v":159}]
[null,null,{"$f":"'Hourly Loads'!C162","v":1422.6344350302656},73192.843029464275,{"$f":"'Hourly Loads'!E162","v":160}]
[null,null,{"$f":"'Hourly Loads'!C163","v":1380.4792304434288},69254.014004523284,{"$f":"'Hourly Loads'!E163","v":161}]
[null,null,{"$f":"'Hourly Loads'!C164","v":1370.9311490645302},68361.876000774922,{"$f":"'Hourly Loads'!E164","v":162}]
[null,null,{"$f":"'Hourly Loads'!C165","v":1592.2991237422698},89401.151181450274,{"$f":"'Hourly Loads'!E165","v":163}]
[null,null,{"$f":"'Hourly Loads'!C166","v":1656.3963541857386},95824.975616494718,{"$f":"'Hourly Loads'!E166","v":164}]
[null,null,{"$f":"'Hourly Loads'!C167","v":1614.8147449347298},91657.66673735861,{"$f":"'Hourly Loads'!E167","v":165}]
[null,null,{"$f":"'Hourly Loads'!C168","v":1608.700285384786},91044.875601263251,{"$f":"'Hourly Loads'!E168","v":166}]
[null,null,{"$f":"'Hourly Loads'!C169","v":1524.9439604801205},82752.273052860706,{"$f":"'Hourly Loads'!E169","v":167}]
[null,null,{"$f":"'Hourly Loads'!C170","v":1433.9696777534455},74251.966890453739,{"$f":"'Hourly Loads'!E170","v":168}]

{"sheet":"Marginal Cost with CENIT CC","index":10,"n_rows":236,"n_cols":25,"rows_kept":236,"cut":false,"hidden":false,"merged":[[31,2,31,7],[66,2,66,4]]}
["FUEL COST ASSUMPTIONS",null,null,null,null,null,null,null,"NB"]
[null,null,null,null,null,null,null,null,"CC = steam + simple turbine"]
[null,null,null,"FUEL YEAR",{"$f":"'Cost Benefit Analysis'!D2","v":2018},{"$f":"MATCH(E3,E5:G5)","v":3}]
[]
[null,null,"Row","USD/ MMBTU",2014,2016,2018]
[null,null,1,"Heavy Oil",{"$f":"100/5.5","v":18.181818181818183},{"$f":"28/5.5","v":5.0909090909090908},{"$f":"AVERAGE(E6:F6)","v":11.636363636363637},null,null,null,null,null,null,null,"Demand",null,{"$f":"H67","v":1151.3693450243527},null,null,"Marginal Cost",{"$f":"INDEX(Q16:Q29,$S$13)","v":74.03},"Total Cost/ Hour",{"$f":"SUM($U$16:$U$29)","v":44293.13011215283},"Fuel Year",{"$f":"E3","v":2018}]
[null,null,2,"Natural Gas",8.6,9.1,{"$f":"AVERAGE(E7:F7)","v":8.85},null,null,null,null,null,null,null,"Hydro Release",null,520]
[null,null,3,"Diesel Oil",{"$f":"140/5.5","v":25.454545454545453},{"$f":"120/5.5","v":21.818181818181817},23.636363636363633,null,null,null,null,null,null,null,"Solar",null,5]
[null,null,4,"Coal",4,4,{"$f":"AVERAGE(E9:F9)","v":4},null,null,null,null,null,null,null,"Net Demand for Thermal",null,{"$f":"Q6-SUM(Q7:Q8)","v":626.3693450243527}]
[null,null,5,"Option",{"$f":"MIN(E6,E7)","v":8.6},{"$f":"MIN(F6,F7)","v":5.0909090909090908},8.85]
[]
[]
["SUPPLY CURVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(Q9,P16:P29)+1,1)","v":4}]
[null,"PLANTS","Capacity","Availability","Net Capacity","Fuel Code","Fuel Cost","Heat Rate","Variable O+M","Total Marginal Cost","Plant Code","Sorted Costs","Plant Code","Plant Name","Capacity","Accumlated Capacity (MW)","Duplicate Sorted Costs","Full Dispatch","Partial Dispatch","Total Cost (Full Dispatch)","Total Cost (Full+Partial)"]
[null,"Units","MW","%","MW",null,"USD/ mmBTU","mmBTU/MW","USD/MWh","USD/MWh",null,"USD/MWh",null,null,"MW",null,{"$f":"L15","v":"USD/MWh"}]
[null,"TICO",330,{"$f":"'Cost Benefit Analysis'!D3","v":0.85},{"$f":"D16*C16","v":280.5},1,{"$f":"INDEX($E$6:$G$10,F16,$F$3)","v":11.636363636363637},7.6,5,{"$f":"(G16*H16)+I16","v":93.436363636363637},1,{"$f":"SMALL($J$16:$J$29,K16)","v":40.200000000000003},{"$f":"MATCH(L16,$J$16:$J$29,0)","v":13},{"$f":"INDEX($B$16:$B$29,M16)","v":"New Coal Plant"},{"$f":"INDEX($E$16:$E$29,M16)","v":0},{"$f":"O16","v":0},{"$f":"L16","v":40.200000000000003},{"$f":"P16<$Q$9","v":true},{"$f":"K16=$S$13","v":false},{"$f":"Q16*R16*O16","v":0},{"$f":"(O16*Q16*R16)+(S16*($Q$9-P15)*Q16)","v":0}]
[null,"TAPCo",330,{"$f":"D16","v":0.85},{"$f":"D17*C17","v":280.5},2,8.85,7.7,5,{"$f":"(G17*H17)+I17","v":73.144999999999996},2,{"$f":"SMALL($J$16:$J$29,K17)","v":65.279999999999987},{"$f":"MATCH(L17,$J$16:$J$29,0)","v":3},{"$f":"INDEX($B$16:$B$29,M17)","v":"CENIT"},{"$f":"INDEX($E$16:$E$29,M17)","v":209},{"$f":"P16+O17","v":209},{"$f":"L17","v":65.279999999999987},true,{"$f":"K17=$S$13","v":false},{"$f":"Q17*R17*O17","v":13643.519999999997},13643.519999999997]
[null,"CENIT",220,0.95,209,5,8.85,6.8,5.0999999999999996,65.279999999999987,3,73.144999999999996,2,"TAPCo",280.5,{"$f":"P17+O18","v":489.5},73.144999999999996,true,false,20517.172500000001,20517.172500000001]
[null,"SAP",200,{"$f":"D18","v":0.95},190,2,8.85,7.8,5,74.03,4,74.03,4,"SAP",190,679.5,74.03,false,true,0,10132.437612152831]
[null,"KTPP",220,0.95,209,2,8.85,10.199999999999999,9.9499999999999993,100.22,5,84.127272727272725,14,"New Combined Cycle Plant",0,679.5,84.127272727272725,false,false,0,0]
[null,"TT1PP",110,0.95,104.5,1,11.636363636363637,10.199999999999999,9.9,128.59090909090909,6,86.99499999999999,8,"AMERI",237.5,917,86.99499999999999,false,false,0,0]
[null,"TT2PP",84,0.95,79.8,2,8.85,8.9,10.199999999999999,88.965000000000003,7,88.965000000000003,7,"TT2PP",79.8,996.8,88.965000000000003,false,false,0,0]
[null,"AMERI",250,0.95,237.5,2,8.85,8.6999999999999993,10,86.99499999999999,8,93.436363636363637,1,"TICO",280.5,1277.3,93.436363636363637,false,false,0,0]
[null,"Kaypower",250,0.95,237.5,1,11.636363636363637,9,12,116.72727272727273,9,100.22,5,"KTPP",209,1486.3,100.22,false,false,0,0]
[null,"Trojan",23,0.95,21.849999999999998,3,23.636363636363633,11,15,274.99999999999994,10,116.72727272727273,9,"Kaypower",237.5,1723.8,116.72727272727273,false,false,0,0]
[null,"Consumer Diesel Plant",2000,0.95,1900,3,23.636363636363633,13.5,15,334.09090909090907,11,120.625,12,"MRP",76,1799.8,120.625,false,false,0,0]
[null,"MRP",80,0.95,76,2,8.85,12.5,10,120.625,12,128.59090909090909,6,"TT1PP",104.5,1904.3,128.59090909090909,false,false,0,0]
[null,"New Coal Plant",0,0.95,0,4,4,8.8000000000000007,5,40.200000000000003,13,274.99999999999994,10,"Trojan",21.849999999999998,1926.1499999999999,274.99999999999994,false,false,0,0]
[null,"New Combined Cycle Plant",0,0.95,0,1,11.636363636363637,6.8,5,84.127272727272725,14,334.09090909090907,11,"Consumer Diesel Plant",1900,3826.1499999999996,334.09090909090907,false,false,0,0]
[]
[]
[null,null,"SUPPLY CURVE GRAPH INFO"]
[null,null,"no. of plants x 2","logical argument to get stepped graph","Variable Cost Code","Capacity Code","Capacity",{"$f":"Q14","v":"Duplicate Sorted Costs"},"Demand"]
[null,null,null,null,null,null,null,{"$f":"Q15","v":"USD/MWh"}]
[null,null,1,true,1,null,0,{"$f":"INDEX($Q$16:$Q$29,E35)","v":40.200000000000003},{"$f":"Q6","v":1151.3693450243527}]
[null,null,2,{"$f":"NOT(D35)","v":false},{"$f":"E35+D36","v":1},{"$f":"E35","v":1},{"$f":"INDEX($P$16:$P$29,F36)","v":0},{"$f":"INDEX($Q$16:$Q$29,E36)","v":40.200000000000003},{"$f":"I35","v":1151.3693450243527}]
[null,null,3,{"$f":"NOT(D36)","v":true},{"$f":"E36+D37","v":2},{"$f":"E36","v":1},{"$f":"INDEX($P$16:$P$29,F37)","v":0},65.279999999999987,{"$f":"I36","v":1151.3693450243527}]
[null,null,4,false,2,2,209,65.279999999999987,1151.3693450243527]
[null,null,5,true,3,2,209,73.144999999999996,1151.3693450243527]
[null,null,6,false,3,3,489.5,73.144999999999996,1151.3693450243527]
[null,null,7,true,4,3,489.5,74.03,1151.3693450243527]
[null,null,8,false,4,4,679.5,74.03,1151.3693450243527]
[null,null,9,true,5,4,679.5,84.127272727272725,1151.3693450243527]
[null,null,10,false,5,5,679.5,84.127272727272725,1151.3693450243527]
[null,null,11,true,6,5,679.5,86.99499999999999,1151.3693450243527]
[null,null,12,false,6,6,917,86.99499999999999,1151.3693450243527]
[null,null,13,true,7,6,917,88.965000000000003,1151.3693450243527]
[null,null,14,false,7,7,996.8,88.965000000000003,1151.3693450243527]
[null,null,15,true,8,7,996.8,93.436363636363637,1151.3693450243527]
[null,null,16,false,8,8,1277.3,93.436363636363637,1151.3693450243527]
[null,null,17,true,9,8,1277.3,100.22,1151.3693450243527]
[null,null,18,false,9,9,1486.3,100.22,1151.3693450243527]
[null,null,19,true,10,9,1486.3,116.72727272727273,1151.3693450243527]
[null,null,20,false,10,10,1723.8,116.72727272727273,1151.3693450243527]
[null,null,21,true,11,10,1723.8,120.625,1151.3693450243527]
[null,null,22,false,11,11,1799.8,120.625,1151.3693450243527]
[null,null,23,true,12,11,1799.8,128.59090909090909,1151.3693450243527]
[null,null,24,false,12,12,1904.3,128.59090909090909,1151.3693450243527]
[null,null,25,true,13,12,1904.3,274.99999999999994,1151.3693450243527]
[null,null,26,false,13,13,1926.1499999999999,274.99999999999994,1151.3693450243527]
[null,null,27,true,14,13,1926.1499999999999,334.09090909090907,1151.3693450243527]
[null,null,28,false,14,14,3826.1499999999996,334.09090909090907,1151.3693450243527]
[]
[]
[]
["DEMAND AND SUPPLY"]
[null,null,{"$f":"'Hourly Loads'!C1","v":"GHANA CONSUMPTION"},null,null,null,30,{"$f":"INDEX(C69:C236,G67)","v":1151.3693450243527}]
[null,null,{"$f":"'Hourly Loads'!C2","v":"HOURLY_AVERAGE(MW)"},{"$f":"W6","v":44293.13011215283}]
[null,null,{"$f":"'Hourly Loads'!C3","v":1323.3573406079026},58566.38684618449,{"$f":"'Hourly Loads'!E3","v":1}]
[null,null,{"$f":"'Hourly Loads'!C4","v":1325.9329639321759},58790.453197279639,{"$f":"'Hourly Loads'!E4","v":2}]
[null,null,{"$f":"'Hourly Loads'!C5","v":1322.8265427007736},58520.210082253805,{"$f":"'Hourly Loads'!E5","v":3}]
[null,null,{"$f":"'Hourly Loads'!C6","v":1286.2935221163259},55342.019956509772,{"$f":"'Hourly Loads'!E6","v":4}]
[null,null,{"$f":"'Hourly Loads'!C7","v":1306.3650084570279},57088.138910719143,{"$f":"'Hourly Loads'!E7","v":5}]
[null,null,{"$f":"'Hourly Loads'!C8","v":1302.6368508897581},56763.807843154507,{"$f":"'Hourly Loads'!E8","v":6}]
[null,null,{"$f":"'Hourly Loads'!C9","v":1210.8161737270286},48775.86803338286,{"$f":"'Hourly Loads'!E9","v":7}]
[null,null,{"$f":"'Hourly Loads'!C10","v":1194.1518567800185},47460.319457424768,{"$f":"'Hourly Loads'!E10","v":8}]
[null,null,{"$f":"'Hourly Loads'!C11","v":1215.5020045454719},49183.511885433327,{"$f":"'Hourly Loads'!E11","v":9}]
[null,null,{"$f":"'Hourly Loads'!C12","v":1209.7839637693764},48686.070928116904,{"$f":"'Hourly Loads'!E12","v":10}]
[null,null,{"$f":"'Hourly Loads'!C13","v":1290.064538279644},55670.079507637631,{"$f":"'Hourly Loads'!E13","v":11}]
[null,null,{"$f":"'Hourly Loads'!C14","v":1230.7605136108436},50510.925881575342,{"$f":"'Hourly Loads'!E14","v":12}]
[null,null,{"$f":"'Hourly Loads'!C15","v":1156.4568176298578},44669.755709138371,{"$f":"'Hourly Loads'!E15","v":13}]
[null,null,{"$f":"'Hourly Loads'!C16","v":1203.1492316093093},48126.395116037165,{"$f":"'Hourly Loads'!E16","v":14}]
[null,null,{"$f":"'Hourly Loads'!C17","v":1256.5348435347969},52753.163713309659,{"$f":"'Hourly Loads'!E17","v":15}]
[null,null,{"$f":"'Hourly Loads'!C18","v":1240.4414693985534},51353.120630327154,{"$f":"'Hourly Loads'!E18","v":16}]
[null,null,{"$f":"'Hourly Loads'!C19","v":1153.7672665447276},44470.648242306183,{"$f":"'Hourly Loads'!E19","v":17}]
[null,null,{"$f":"'Hourly Loads'!C20","v":1128.4582806863418},42597.024019209886,{"$f":"'Hourly Loads'!E20","v":18}]
[null,null,{"$f":"'Hourly Loads'!C21","v":1361.2702610730585},61864.621362050719,{"$f":"'Hourly Loads'!E21","v":19}]
[null,null,{"$f":"'Hourly Loads'!C22","v":1495.083604612415},73610.287884343503,{"$f":"'Hourly Loads'!E22","v":20}]
[null,null,{"$f":"'Hourly Loads'!C23","v":1515.4492428473066},75422.116889910627,{"$f":"'Hourly Loads'!E23","v":21}]
[null,null,{"$f":"'Hourly Loads'!C24","v":1499.5916069917994},74011.342316025432,{"$f":"'Hourly Loads'!E24","v":22}]
[null,null,{"$f":"'Hourly Loads'!C25","v":1413.0251109852481},66367.034530161662,{"$f":"'Hourly Loads'!E25","v":23}]
[null,null,{"$f":"'Hourly Loads'!C26","v":1384.2250227057323},63861.570850285178,{"$f":"'Hourly Loads'!E26","v":24}]
[null,null,{"$f":"'Hourly Loads'!C27","v":1290.3363199693233},55693.723155731284,{"$f":"'Hourly Loads'!E27","v":25}]
[null,null,{"$f":"'Hourly Loads'!C28","v":1199.2316531939282},47836.376785946501,{"$f":"'Hourly Loads'!E28","v":26}]
[null,null,{"$f":"'Hourly Loads'!C29","v":1158.3442107145388},44809.479419197305,{"$f":"'Hourly Loads'!E29","v":27}]
[null,null,{"$f":"'Hourly Loads'!C30","v":1110.5955828239955},41274.648496460388,{"$f":"'Hourly Loads'!E30","v":28}]
[null,null,{"$f":"'Hourly Loads'!C31","v":1125.8108852517132},42401.03733518433,{"$f":"'Hourly Loads'!E31","v":29}]
[null,null,{"$f":"'Hourly Loads'!C32","v":1151.3693450243527},44293.13011215283,{"$f":"'Hourly Loads'!E32","v":30}]
[null,null,{"$f":"'Hourly Loads'!C33","v":1103.0108650028355},40713.151836159916,{"$f":"'Hourly Loads'!E33","v":31}]
[null,null,{"$f":"'Hourly Loads'!C34","v":1161.8872408639065},45071.769941154998,{"$f":"'Hourly Loads'!E34","v":32}]
[null,null,{"$f":"'Hourly Loads'!C35","v":1185.908379747571},46850.054852712674,{"$f":"'Hourly Loads'!E35","v":33}]
[null,null,{"$f":"'Hourly Loads'!C36","v":1242.0499659588479},51493.051788589975,{"$f":"'Hourly Loads'!E36","v":34}]
[null,null,{"$f":"'Hourly Loads'!C37","v":1235.0787608594346},50886.591800966518,{"$f":"'Hourly Loads'!E37","v":35}]
[null,null,{"$f":"'Hourly Loads'!C38","v":1234.2631350400059},50815.63643280531,{"$f":"'Hourly Loads'!E38","v":36}]
[null,null,{"$f":"'Hourly Loads'!C39","v":1277.8406632783713},54606.663501901909,{"$f":"'Hourly Loads'!E39","v":37}]
[null,null,{"$f":"'Hourly Loads'!C40","v":1261.8901524692144},53219.048814059308,{"$f":"'Hourly Loads'!E40","v":38}]
[null,null,{"$f":"'Hourly Loads'!C41","v":1169.8883012623271},45664.088442450069,{"$f":"'Hourly Loads'!E41","v":39}]
[null,null,{"$f":"'Hourly Loads'!C42","v":1148.0411922523317},44046.746962440113,{"$f":"'Hourly Loads'!E42","v":40}]
[null,null,{"$f":"'Hourly Loads'!C43","v":1244.2083685006014},51680.822017709819,{"$f":"'Hourly Loads'!E43","v":41}]
[null,null,{"$f":"'Hourly Loads'!C44","v":1202.5072549055064},48078.869580654638,{"$f":"'Hourly Loads'!E44","v":42}]
[null,null,{"$f":"'Hourly Loads'!C45","v":1451.4728473563291},69730.456865055821,{"$f":"'Hourly Loads'!E45","v":43}]
[null,null,{"$f":"'Hourly Loads'!C46","v":1562.8751668021191},79825.026221747103,{"$f":"'Hourly Loads'!E46","v":44}]
[null,null,{"$f":"'Hourly Loads'!C47","v":1588.2759771744754},82198.385576356901,{"$f":"'Hourly Loads'!E47","v":45}]
[null,null,{"$f":"'Hourly Loads'!C48","v":1579.9209981725519},81417.726720159,{"$f":"'Hourly Loads'!E48","v":46}]
[null,null,{"$f":"'Hourly Loads'!C49","v":1508.1313343987561},74771.079164785333,{"$f":"'Hourly Loads'!E49","v":47}]
[null,null,{"$f":"'Hourly Loads'!C50","v":1418.6101947872971},66852.908895520915,{"$f":"'Hourly Loads'!E50","v":48}]
[null,null,{"$f":"'Hourly Loads'!C51","v":1397.7146524830291},65035.101192761118,{"$f":"'Hourly Loads'!E51","v":49}]
[null,null,{"$f":"'Hourly Loads'!C52","v":1360.5318260335487},61800.381205788566,{"$f":"'Hourly Loads'!E52","v":50}]
[null,null,{"$f":"'Hourly Loads'!C53","v":1348.8477316154995},60783.923411890377,{"$f":"'Hourly Loads'!E53","v":51}]
[null,null,{"$f":"'Hourly Loads'!C54","v":1291.9131552254694},55830.899938839706,{"$f":"'Hourly Loads'!E54","v":52}]
[null,null,{"$f":"'Hourly Loads'!C55","v":1296.0819651691631},56193.565559891351,{"$f":"'Hourly Loads'!E55","v":53}]
[null,null,{"$f":"'Hourly Loads'!C56","v":1331.4439736788161},59269.8834901886,{"$f":"'Hourly Loads'!E56","v":54}]
[null,null,{"$f":"'Hourly Loads'!C57","v":1290.2538832092298},55686.551569786949,{"$f":"'Hourly Loads'!E57","v":55}]
[null,null,{"$f":"'Hourly Loads'!C58","v":1283.039342488358},55058.922599774705,{"$f":"'Hourly Loads'!E58","v":56}]
[null,null,{"$f":"'Hourly Loads'!C59","v":1290.4315640954178},55702.008918480875,{"$f":"'Hourly Loads'!E59","v":57}]
[null,null,{"$f":"'Hourly Loads'!C60","v":1308.7107339223255},57292.205297572713,{"$f":"'Hourly Loads'!E60","v":58}]
[null,null,{"$f":"'Hourly Loads'!C61","v":1277.9625875176316},54617.27030109636,{"$f":"'Hourly Loads'!E61","v":59}]
[null,null,{"$f":"'Hourly Loads'!C62","v":1280.7366974428007},54858.60399403645,{"$f":"'Hourly Loads'!E62","v":60}]
[null,null,{"$f":"'Hourly Loads'!C63","v":1290.3151596069322},55691.882310005065,{"$f":"'Hourly Loads'!E63","v":61}]
[null,null,{"$f":"'Hourly Loads'!C64","v":1284.1944188859757},55159.408470985451,{"$f":"'Hourly Loads'!E64","v":62}]
[null,null,{"$f":"'Hourly Loads'!C65","v":1324.8896385574399},58699.689106304482,{"$f":"'Hourly Loads'!E65","v":63}]
[null,null,{"$f":"'Hourly Loads'!C66","v":1279.5922311941192},54759.041152732403,{"$f":"'Hourly Loads'!E66","v":64}]
[null,null,{"$f":"'Hourly Loads'!C67","v":1285.3450955867513},55259.511590569433,{"$f":"'Hourly Loads'!E67","v":65}]
[null,null,{"$f":"'Hourly Loads'!C68","v":1273.9555951432417},54268.681999486311,{"$f":"'Hourly Loads'!E68","v":66}]
[null,null,{"$f":"'Hourly Loads'!C69","v":1432.4751137978528},68059.087524844203,{"$f":"'Hourly Loads'!E69","v":67}]
[null,null,{"$f":"'Hourly Loads'!C70","v":1570.3316191960234},80521.730019061186,{"$f":"'Hourly Loads'!E70","v":68}]
[null,null,{"$f":"'Hourly Loads'!C71","v":1623.0573806709417},85448.233441235818,{"$f":"'Hourly Loads'!E71","v":69}]
[null,null,{"$f":"'Hourly Loads'!C72","v":1588.2067179656472},82191.914247735665,{"$f":"'Hourly Loads'!E72","v":70}]
[null,null,{"$f":"'Hourly Loads'!C73","v":1497.8978923974048},73860.660997135114,{"$f":"'Hourly Loads'!E73","v":71}]
[null,null,{"$f":"'Hourly Loads'!C74","v":1400.8308189186466},65306.192091827659,{"$f":"'Hourly Loads'!E74","v":72}]
[null,null,{"$f":"'Hourly Loads'!C75","v":1378.8339617284144},63392.575500563406,{"$f":"'Hourly Loads'!E75","v":73}]
[null,null,{"$f":"'Hourly Loads'!C76","v":1358.6843468926272},61639.659757924106,{"$f":"'Hourly Loads'!E76","v":74}]
[null,null,{"$f":"'Hourly Loads'!C77","v":1266.1044911147087},53585.675204524086,{"$f":"'Hourly Loads'!E77","v":75}]
[null,null,{"$f":"'Hourly Loads'!C78","v":1243.9413027890503},51657.588636133427,{"$f":"'Hourly Loads'!E78","v":76}]
[null,null,{"$f":"'Hourly Loads'!C79","v":1263.1307633199847},53326.975755022067,{"$f":"'Hourly Loads'!E79","v":77}]
[null,null,{"$f":"'Hourly Loads'!C80","v":1343.930328818155},60356.133955535392,{"$f":"'Hourly Loads'!E80","v":78}]
[null,null,{"$f":"'Hourly Loads'!C81","v":1299.1248000484068},56458.276980211143,{"$f":"'Hourly Loads'!E81","v":79}]
[null,null,{"$f":"'Hourly Loads'!C82","v":1350.7566071887718},60949.986042387201,{"$f":"'Hourly Loads'!E82","v":80}]
[null,null,{"$f":"'Hourly Loads'!C83","v":1387.7000613758996},64163.881839396388,{"$f":"'Hourly Loads'!E83","v":81}]
[null,null,{"$f":"'Hourly Loads'!C84","v":1379.7966145939295},63476.321486598892,{"$f":"'Hourly Loads'!E84","v":82}]
[null,null,{"$f":"'Hourly Loads'!C85","v":1420.6174948162536},67027.533961539986,{"$f":"'Hourly Loads'!E85","v":83}]
[null,null,{"$f":"'Hourly Loads'!C86","v":1466.1943426624282},71040.154694962926,{"$f":"'Hourly Loads'!E86","v":84}]
[null,null,{"$f":"'Hourly Loads'!C87","v":1442.831763781719},68961.702864840641,{"$f":"'Hourly Loads'!E87","v":85}]
[null,null,{"$f":"'Hourly Loads'!C88","v":1454.6787921337459},70015.673742178711,{"$f":"'Hourly Loads'!E88","v":86}]
[null,null,{"$f":"'Hourly Loads'!C89","v":1465.3894012957348},70968.543086275051,{"$f":"'Hourly Loads'!E89","v":87}]
[null,null,{"$f":"'Hourly Loads'!C90","v":1451.7063606264558},69751.231373132643,{"$f":"'Hourly Loads'!E90","v":88}]
[null,null,{"$f":"'Hourly Loads'!C91","v":1423.5180870125303},67279.870979655068,{"$f":"'Hourly Loads'!E91","v":89}]
[null,null,{"$f":"'Hourly Loads'!C92","v":1385.2801079294309},63953.357989320837,{"$f":"'Hourly Loads'!E92","v":90}]
[null,null,{"$f":"'Hourly Loads'!C93","v":1607.8926124729426},84031.292645426409,{"$f":"'Hourly Loads'!E93","v":91}]
[null,null,{"$f":"'Hourly Loads'!C94","v":1718.3997827474814},94356.680791623774,{"$f":"'Hourly Loads'!E94","v":92}]
[null,null,{"$f":"'Hourly Loads'!C95","v":1761.5639609891346},98389.784645875698,{"$f":"'Hourly Loads'!E95","v":93}]
[null,null,{"$f":"'Hourly Loads'!C96","v":1672.9432001409809},90109.383009536396,{"$f":"'Hourly Loads'!E96","v":94}]
[null,null,{"$f":"'Hourly Loads'!C97","v":1590.5785603262341},82413.530573027587,{"$f":"'Hourly Loads'!E97","v":95}]
[null,null,{"$f":"'Hourly Loads'!C98","v":1461.2813009389242},70603.065938031403,{"$f":"'Hourly Loads'!E98","v":96}]
[null,null,{"$f":"'Hourly Loads'!C99","v":1460.236680108165},70510.131245822908,{"$f":"'Hourly Loads'!E99","v":97}]
[null,null,{"$f":"'Hourly Loads'!C100","v":1399.5461168193544},65194.429432699741,{"$f":"'Hourly Loads'!E100","v":98}]
[null,null,{"$f":"'Hourly Loads'!C101","v":1437.6563504071519},68509.829203670175,{"$f":"'Hourly Loads'!E101","v":99}]
[null,null,{"$f":"'Hourly Loads'!C102","v":1411.5467901780892},66238.42801154287,{"$f":"'Hourly Loads'!E102","v":100}]
[null,null,{"$f":"'Hourly Loads'!C103","v":1381.5862588385642},63632.011587660891,{"$f":"'Hourly Loads'!E103","v":101}]
[null,null,{"$f":"'Hourly Loads'!C104","v":1431.5719198747959},67980.514169507864,{"$f":"'Hourly Loads'!E104","v":102}]
[null,null,{"$f":"'Hourly Loads'!C105","v":1402.9557155753971},65491.047476481675,{"$f":"'Hourly Loads'!E105","v":103}]
[null,null,{"$f":"'Hourly Loads'!C106","v":1380.1086577041813},63503.467676975248,{"$f":"'Hourly Loads'!E106","v":104}]
[null,null,{"$f":"'Hourly Loads'!C107","v":1339.7024330502991},59988.328163210768,{"$f":"'Hourly Loads'!E107","v":105}]
[null,null,{"$f":"'Hourly Loads'!C108","v":1434.1299604555077},68203.050909826881,{"$f":"'Hourly Loads'!E108","v":106}]
[null,null,{"$f":"'Hourly Loads'!C109","v":1466.5214335051071},71069.254331781849,{"$f":"'Hourly Loads'!E109","v":107}]
[null,null,{"$f":"'Hourly Loads'!C110","v":1466.4711741067567},71064.783004407611,{"$f":"'Hourly Loads'!E110","v":108}]
[null,null,{"$f":"'Hourly Loads'!C111","v":1485.9286456467908},72795.816959966745,{"$f":"'Hourly Loads'!E111","v":109}]
[null,null,{"$f":"'Hourly Loads'!C112","v":1471.7345177578729},71533.036372329167,{"$f":"'Hourly Loads'!E112","v":110}]
[null,null,{"$f":"'Hourly Loads'!C113","v":1487.6570641322578},72949.585710526313,{"$f":"'Hourly Loads'!E113","v":111}]
[null,null,{"$f":"'Hourly Loads'!C114","v":1484.7269788756237},72688.91067566986,{"$f":"'Hourly Loads'!E114","v":112}]
[null,null,{"$f":"'Hourly Loads'!C115","v":1497.1198486731796},73791.442337209432,{"$f":"'Hourly Loads'!E115","v":113}]
[null,null,{"$f":"'Hourly Loads'!C116","v":1466.6926787891048},71084.489168472704,{"$f":"'Hourly Loads'!E116","v":114}]
[null,null,{"$f":"'Hourly Loads'!C117","v":1638.2117736012908},86864.204809764255,{"$f":"'Hourly Loads'!E117","v":115}]
[null,null,{"$f":"'Hourly Loads'!C118","v":1739.2032713995675},96300.48312222505,{"$f":"'Hourly Loads'!E118","v":116}]
[null,null,{"$f":"'Hourly Loads'!C119","v":1763.9152002834371},98609.475895574258,{"$f":"'Hourly Loads'!E119","v":117}]
[null,null,{"$f":"'Hourly Loads'!C120","v":1704.1523434265575},93025.451870346908,{"$f":"'Hourly Loads'!E120","v":118}]
[null,null,{"$f":"'Hourly Loads'!C121","v":1646.7041431515988},87657.700939201226,{"$f":"'Hourly Loads'!E121","v":119}]
[null,null,{"$f":"'Hourly Loads'!C122","v":1554.2570755386332},79019.783112600664,{"$f":"'Hourly Loads'!E122","v":120}]
[null,null,{"$f":"'Hourly Loads'!C123","v":1456.7767916615776},70202.322270172255,{"$f":"'Hourly Loads'!E123","v":121}]
[null,null,{"$f":"'Hourly Loads'!C124","v":1401.1555811189453},65334.444779442645,{"$f":"'Hourly Loads'!E124","v":122}]
[null,null,{"$f":"'Hourly Loads'!C125","v":1401.3493724477426},65351.303656091361,{"$f":"'Hourly Loads'!E125","v":123}]
[null,null,{"$f":"'Hourly Loads'!C126","v":1362.1031431240515},61937.077936076857,{"$f":"'Hourly Loads'!E126","v":124}]
[null,null,{"$f":"'Hourly Loads'!C127","v":1355.9107381436834},61398.369664809739,{"$f":"'Hourly Loads'!E127","v":125}]
[null,null,{"$f":"'Hourly Loads'!C128","v":1389.4151082441565},64313.082341700392,{"$f":"'Hourly Loads'!E128","v":126}]
[null,null,{"$f":"'Hourly Loads'!C129","v":1333.8975532996019},59483.332649298871,{"$f":"'Hourly Loads'!E129","v":127}]
[null,null,{"$f":"'Hourly Loads'!C130","v":1331.1669512198985},59245.78392137507,{"$f":"'Hourly Loads'!E130","v":128}]
[null,null,{"$f":"'Hourly Loads'!C131","v":1297.1369844749643},56285.346964399519,{"$f":"'Hourly Loads'!E131","v":129}]
[null,null,{"$f":"'Hourly Loads'!C132","v":1232.4879884825834},50661.207558042348,{"$f":"'Hourly Loads'!E132","v":130}]
[null,null,{"$f":"'Hourly Loads'!C133","v":1187.4840395013673},46966.700944286218,{"$f":"'Hourly Loads'!E133","v":131}]
[null,null,{"$f":"'Hourly Loads'!C134","v":1278.6861156590792},54680.213631761595,{"$f":"'Hourly Loads'!E134","v":132}]
[null,null,{"$f":"'Hourly Loads'!C135","v":1292.8197682317109},55909.770737317689,{"$f":"'Hourly Loads'!E135","v":133}]
[null,null,{"$f":"'Hourly Loads'!C136","v":1312.5647989951224},57627.489688580674,{"$f":"'Hourly Loads'!E136","v":134}]
[null,null,{"$f":"'Hourly Loads'!C137","v":1315.2131766170962},57857.885299804286,{"$f":"'Hourly Loads'!E137","v":135}]
[null,null,{"$f":"'Hourly Loads'!C138","v":1241.2525156579618},51423.677599664385,{"$f":"'Hourly Loads'!E138","v":136}]
[null,null,{"$f":"'Hourly Loads'!C139","v":1310.8127546214585},57475.070588293776,{"$f":"'Hourly Loads'!E139","v":137}]
[null,null,{"$f":"'Hourly Loads'!C140","v":1281.2296661482899},54901.489806570477,{"$f":"'Hourly Loads'!E140","v":138}]
[null,null,{"$f":"'Hourly Loads'!C141","v":1518.8300745816528},75722.892585156733,{"$f":"'Hourly Loads'!E141","v":139}]
[null,null,{"$f":"'Hourly Loads'!C142","v":1603.6930243852216},83638.898405739179,{"$f":"'Hourly Loads'!E142","v":140}]
[null,null,{"$f":"'Hourly Loads'!C143","v":1555.9324963273141},79176.328338655774,{"$f":"'Hourly Loads'!E143","v":141}]
[null,null,{"$f":"'Hourly Loads'!C144","v":1517.6953078966192},75621.938067022726,{"$f":"'Hourly Loads'!E144","v":142}]
[null,null,{"$f":"'Hourly Loads'!C145","v":1434.9212677535713},68271.890688221931,{"$f":"'Hourly Loads'!E145","v":143}]
[null,null,{"$f":"'Hourly Loads'!C146","v":1398.3238767200771},65088.100655263108,{"$f":"'Hourly Loads'!E146","v":144}]
[null,null,{"$f":"'Hourly Loads'!C147","v":1283.3213946820943},55083.459730368791,{"$f":"'Hourly Loads'!E147","v":145}]
[null,null,{"$f":"'Hourly Loads'!C148","v":1269.9365655854187},53919.046523103505,{"$f":"'Hourly Loads'!E148","v":146}]
[null,null,{"$f":"'Hourly Loads'!C149","v":1254.471671455728},52573.678058291058,{"$f":"'Hourly Loads'!E149","v":147}]
[null,null,{"$f":"'Hourly Loads'!C150","v":1197.5468941073973},47711.654070770615,{"$f":"'Hourly Loads'!E150","v":148}]
[null,null,{"$f":"'Hourly Loads'!C151","v":1159.4126902083528},44888.578956124358,{"$f":"'Hourly Loads'!E151","v":149}]
[null,null,{"$f":"'Hourly Loads'!C152","v":1268.2743361236494},53774.440871076877,{"$f":"'Hourly Loads'!E152","v":150}]
[null,null,{"$f":"'Hourly Loads'!C153","v":1280.0495925500475},54798.829303891383,{"$f":"'Hourly Loads'!E153","v":151}]
[null,null,{"$f":"'Hourly Loads'!C154","v":1244.4088382777231},51698.261885970525,{"$f":"'Hourly Loads'!E154","v":152}]
[null,null,{"$f":"'Hourly Loads'!C155","v":1267.2345485910832},53683.984554681287,{"$f":"'Hourly Loads'!E155","v":153}]
[null,null,{"$f":"'Hourly Loads'!C156","v":1152.9488186679821},44410.058545990716,{"$f":"'Hourly Loads'!E156","v":154}]
[null,null,{"$f":"'Hourly Loads'!C157","v":1232.8813412281036},50695.427280138872,{"$f":"'Hourly Loads'!E157","v":155}]
[null,null,{"$f":"'Hourly Loads'!C158","v":1282.1781871837593},54984.006394051139,{"$f":"'Hourly Loads'!E158","v":156}]
[null,null,{"$f":"'Hourly Loads'!C159","v":1233.1416952854547},50718.076781358133,{"$f":"'Hourly Loads'!E159","v":157}]
[null,null,{"$f":"'Hourly Loads'!C160","v":1298.3097367061405},56387.370544750695,{"$f":"'Hourly Loads'!E160","v":158}]
[null,null,{"$f":"'Hourly Loads'!C161","v":1348.7793099513826},60777.971069220534,{"$f":"'Hourly Loads'!E161","v":159}]
[null,null,{"$f":"'Hourly Loads'!C162","v":1422.6344350302656},67202.997675457955,{"$f":"'Hourly Loads'!E162","v":160}]
[null,null,{"$f":"'Hourly Loads'!C163","v":1380.4792304434288},63535.705652426092,{"$f":"'Hourly Loads'!E163","v":161}]
[null,null,{"$f":"'Hourly Loads'!C164","v":1370.9311490645302},62705.070312868811,{"$f":"'Hourly Loads'!E164","v":162}]
[null,null,{"$f":"'Hourly Loads'!C165","v":1592.2991237422698},82574.293762027723,{"$f":"'Hourly Loads'!E165","v":163}]
[null,null,{"$f":"'Hourly Loads'!C166","v":1656.3963541857386},88563.305893827477,{"$f":"'Hourly Loads'!E166","v":164}]
[null,null,{"$f":"'Hourly Loads'!C167","v":1614.8147449347298},84678.071531265043,{"$f":"'Hourly Loads'!E167","v":165}]
[null,null,{"$f":"'Hourly Loads'!C168","v":1608.700285384786},84106.758665316651,{"$f":"'Hourly Loads'!E168","v":166}]
[null,null,{"$f":"'Hourly Loads'!C169","v":1524.9439604801205},76280.872234678915,{"$f":"'Hourly Loads'!E169","v":167}]
[null,null,{"$f":"'Hourly Loads'!C170","v":1433.9696777534455},68189.107116160987,{"$f":"'Hourly Loads'!E170","v":168}]

{"sheet":"Marginal Cost with Coal","index":11,"n_rows":236,"n_cols":25,"rows_kept":236,"cut":false,"hidden":false,"merged":[[31,2,31,7],[66,2,66,4]]}
["FUEL COST ASSUMPTIONS",null,null,null,null,null,null,null,"NB"]
[null,null,null,null,null,null,null,null,"CC = steam + simple turbine"]
[null,null,null,"FUEL YEAR",{"$f":"'Cost Benefit Analysis'!D2","v":2018},{"$f":"MATCH(E3,E5:G5)","v":3}]
[]
[null,null,"Row","USD/ MMBTU",2014,2016,2018]
[null,null,1,"Heavy Oil",{"$f":"100/5.5","v":18.181818181818183},{"$f":"28/5.5","v":5.0909090909090908},{"$f":"AVERAGE(E6:F6)","v":11.636363636363637},null,null,null,null,null,null,null,"Demand",null,{"$f":"H67","v":1151.3693450243527},null,null,"Marginal Cost",{"$f":"INDEX(Q16:Q29,$S$13)","v":73.144999999999996},"Total Cost/ Hour",{"$f":"SUM($U$16:$U$29)","v":26213.510741806276},"Fuel Year",{"$f":"E3","v":2018}]
[null,null,2,"Natural Gas",8.6,9.1,{"$f":"AVERAGE(E7:F7)","v":8.85},null,null,null,null,null,null,null,"Hydro Release",null,520]
[null,null,3,"Diesel Oil",{"$f":"140/5.5","v":25.454545454545453},{"$f":"120/5.5","v":21.818181818181817},23.636363636363633,null,null,null,null,null,null,null,"Solar",null,5]
[null,null,4,"Coal",4,4,{"$f":"AVERAGE(E9:F9)","v":4},null,null,null,null,null,null,null,"Net Demand for Thermal",null,{"$f":"Q6-SUM(Q7:Q8)","v":626.3693450243527}]
[null,null,5,"Option",{"$f":"MIN(E6,E7)","v":8.6},{"$f":"MIN(F6,F7)","v":5.0909090909090908},8.85]
[]
[]
["SUPPLY CURVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(Q9,P16:P29)+1,1)","v":2}]
[null,"PLANTS","Capacity","Availability","Net Capacity","Fuel Code","Fuel Cost","Heat Rate","Variable O+M","Total Marginal Cost","Plant Code","Sorted Costs","Plant Code","Plant Name","Capacity","Accumlated Capacity (MW)","Duplicate Sorted Costs","Full Dispatch","Partial Dispatch","Total Cost (Full Dispatch)","Total Cost (Full+Partial)"]
[null,"Units","MW","%","MW",null,"USD/ mmBTU","mmBTU/MW","USD/MWh","USD/MWh",null,"USD/MWh",null,null,"MW",null,{"$f":"L15","v":"USD/MWh"}]
[null,"TICO",330,{"$f":"'Cost Benefit Analysis'!D3","v":0.85},{"$f":"D16*C16","v":280.5},1,{"$f":"INDEX($E$6:$G$10,F16,$F$3)","v":11.636363636363637},7.6,5,{"$f":"(G16*H16)+I16","v":93.436363636363637},1,{"$f":"SMALL($J$16:$J$29,K16)","v":40.200000000000003},{"$f":"MATCH(L16,$J$16:$J$29,0)","v":13},{"$f":"INDEX($B$16:$B$29,M16)","v":"New Coal Plant"},{"$f":"INDEX($E$16:$E$29,M16)","v":595},{"$f":"O16","v":595},{"$f":"L16","v":40.200000000000003},{"$f":"P16<$Q$9","v":true},{"$f":"K16=$S$13","v":false},{"$f":"Q16*R16*O16","v":23919},{"$f":"(O16*Q16*R16)+(S16*($Q$9-P15)*Q16)","v":23919}]
[null,"TAPCo",330,{"$f":"D16","v":0.85},{"$f":"D17*C17","v":280.5},2,8.85,7.7,5,{"$f":"(G17*H17)+I17","v":73.144999999999996},2,{"$f":"SMALL($J$16:$J$29,K17)","v":73.144999999999996},{"$f":"MATCH(L17,$J$16:$J$29,0)","v":2},{"$f":"INDEX($B$16:$B$29,M17)","v":"TAPCo"},{"$f":"INDEX($E$16:$E$29,M17)","v":280.5},{"$f":"P16+O17","v":875.5},{"$f":"L17","v":73.144999999999996},false,{"$f":"K17=$S$13","v":true},{"$f":"Q17*R17*O17","v":0},2294.510741806278]
[null,"CENIT",110,{"$f":"D17","v":0.85},93.5,5,8.85,10.199999999999999,10,100.27,3,74.03,4,"SAP",170,{"$f":"P17+O18","v":1045.5},74.03,false,false,0,0]
[null,"SAP",200,0.85,170,2,8.85,7.8,5,74.03,4,84.127272727272725,14,"New Combined Cycle Plant",0,1045.5,84.127272727272725,false,false,0,0]
[null,"KTPP",220,0.85,187,2,8.85,10.199999999999999,9.9499999999999993,100.22,5,86.99499999999999,8,"AMERI",212.5,1258,86.99499999999999,false,false,0,0]
[null,"TT1PP",110,0.85,93.5,1,11.636363636363637,10.199999999999999,9.9,128.59090909090909,6,88.965000000000003,7,"TT2PP",71.399999999999991,1329.4,88.965000000000003,false,false,0,0]
[null,"TT2PP",84,0.85,71.399999999999991,2,8.85,8.9,10.199999999999999,88.965000000000003,7,93.436363636363637,1,"TICO",280.5,1609.9,93.436363636363637,false,false,0,0]
[null,"AMERI",250,0.85,212.5,2,8.85,8.6999999999999993,10,86.99499999999999,8,100.22,5,"KTPP",187,1796.9,100.22,false,false,0,0]
[null,"Kaypower",250,0.85,212.5,1,11.636363636363637,9,12,116.72727272727273,9,100.27,3,"CENIT",93.5,1890.4,100.27,false,false,0,0]
[null,"Trojan",23,0.85,19.55,3,23.636363636363633,11,15,274.99999999999994,10,116.72727272727273,9,"Kaypower",212.5,2102.9,116.72727272727273,false,false,0,0]
[null,"Consumer Diesel Plant",2000,0.85,1700,3,23.636363636363633,13.5,15,334.09090909090907,11,120.625,12,"MRP",68,2170.9,120.625,false,false,0,0]
[null,"MRP",80,0.85,68,2,8.85,12.5,10,120.625,12,128.59090909090909,6,"TT1PP",93.5,2264.4,128.59090909090909,false,false,0,0]
[null,"New Coal Plant",700,0.85,595,4,4,8.8000000000000007,5,40.200000000000003,13,274.99999999999994,10,"Trojan",19.55,2283.9500000000003,274.99999999999994,false,false,0,0]
[null,"New Combined Cycle Plant",0,0.85,0,1,11.636363636363637,6.8,5,84.127272727272725,14,334.09090909090907,11,"Consumer Diesel Plant",1700,3983.9500000000003,334.09090909090907,false,false,0,0]
[]
[]
[null,null,"SUPPLY CURVE GRAPH INFO"]
[null,null,"no. of plants x 2","logical argument to get stepped graph","Variable Cost Code","Capacity Code","Capacity",{"$f":"Q14","v":"Duplicate Sorted Costs"},"Demand"]
[null,null,null,null,null,null,null,{"$f":"Q15","v":"USD/MWh"}]
[null,null,1,true,1,null,0,{"$f":"INDEX($Q$16:$Q$29,E35)","v":40.200000000000003},{"$f":"Q6","v":1151.3693450243527}]
[null,null,2,{"$f":"NOT(D35)","v":false},{"$f":"E35+D36","v":1},{"$f":"E35","v":1},{"$f":"INDEX($P$16:$P$29,F36)","v":595},{"$f":"INDEX($Q$16:$Q$29,E36)","v":40.200000000000003},{"$f":"I35","v":1151.3693450243527}]
[null,null,3,{"$f":"NOT(D36)","v":true},{"$f":"E36+D37","v":2},{"$f":"E36","v":1},{"$f":"INDEX($P$16:$P$29,F37)","v":595},73.144999999999996,{"$f":"I36","v":1151.3693450243527}]
[null,null,4,false,2,2,875.5,73.144999999999996,1151.3693450243527]
[null,null,5,true,3,2,875.5,74.03,1151.3693450243527]
[null,null,6,false,3,3,1045.5,74.03,1151.3693450243527]
[null,null,7,true,4,3,1045.5,84.127272727272725,1151.3693450243527]
[null,null,8,false,4,4,1045.5,84.127272727272725,1151.3693450243527]
[null,null,9,true,5,4,1045.5,86.99499999999999,1151.3693450243527]
[null,null,10,false,5,5,1258,86.99499999999999,1151.3693450243527]
[null,null,11,true,6,5,1258,88.965000000000003,1151.3693450243527]
[null,null,12,false,6,6,1329.4,88.965000000000003,1151.3693450243527]
[null,null,13,true,7,6,1329.4,93.436363636363637,1151.3693450243527]
[null,null,14,false,7,7,1609.9,93.436363636363637,1151.3693450243527]
[null,null,15,true,8,7,1609.9,100.22,1151.3693450243527]
[null,null,16,false,8,8,1796.9,100.22,1151.3693450243527]
[null,null,17,true,9,8,1796.9,100.27,1151.3693450243527]
[null,null,18,false,9,9,1890.4,100.27,1151.3693450243527]
[null,null,19,true,10,9,1890.4,116.72727272727273,1151.3693450243527]
[null,null,20,false,10,10,2102.9,116.72727272727273,1151.3693450243527]
[null,null,21,true,11,10,2102.9,120.625,1151.3693450243527]
[null,null,22,false,11,11,2170.9,120.625,1151.3693450243527]
[null,null,23,true,12,11,2170.9,128.59090909090909,1151.3693450243527]
[null,null,24,false,12,12,2264.4,128.59090909090909,1151.3693450243527]
[null,null,25,true,13,12,2264.4,274.99999999999994,1151.3693450243527]
[null,null,26,false,13,13,2283.9500000000003,274.99999999999994,1151.3693450243527]
[null,null,27,true,14,13,2283.9500000000003,334.09090909090907,1151.3693450243527]
[null,null,28,false,14,14,3983.9500000000003,334.09090909090907,1151.3693450243527]
[]
[]
[]
["DEMAND AND SUPPLY"]
[null,null,{"$f":"'Hourly Loads'!C1","v":"GHANA CONSUMPTION"},null,null,null,30,{"$f":"INDEX(C69:C236,G67)","v":1151.3693450243527}]
[null,null,{"$f":"'Hourly Loads'!C2","v":"HOURLY_AVERAGE(MW)"},{"$f":"W6","v":26213.510741806276}]
[null,null,{"$f":"'Hourly Loads'!C3","v":1323.3573406079026},38793.572678765035,{"$f":"'Hourly Loads'!E3","v":1}]
[null,null,{"$f":"'Hourly Loads'!C4","v":1325.9329639321759},38981.966646819004,{"$f":"'Hourly Loads'!E4","v":2}]
[null,null,{"$f":"'Hourly Loads'!C5","v":1322.8265427007736},38754.747465848086,{"$f":"'Hourly Loads'!E5","v":3}]
[null,null,{"$f":"'Hourly Loads'!C6","v":1286.2935221163259},36082.539675198655,{"$f":"'Hourly Loads'!E6","v":4}]
[null,null,{"$f":"'Hourly Loads'!C7","v":1306.3650084570279},37550.668543589301,{"$f":"'Hourly Loads'!E7","v":5}]
[null,null,{"$f":"'Hourly Loads'!C8","v":1302.6368508897581},37277.972458331351,{"$f":"'Hourly Loads'!E8","v":6}]
[null,null,{"$f":"'Hourly Loads'!C9","v":1210.8161737270286},30561.749027263508,{"$f":"'Hourly Loads'!E9","v":7}]
[null,null,{"$f":"'Hourly Loads'!C10","v":1194.1518567800185},29342.837564174457,{"$f":"'Hourly Loads'!E10","v":8}]
[null,null,{"$f":"'Hourly Loads'!C11","v":1215.5020045454719},30904.49412247854,{"$f":"'Hourly Loads'!E11","v":9}]
[null,null,{"$f":"'Hourly Loads'!C12","v":1209.7839637693764},30486.248029911039,{"$f":"'Hourly Loads'!E12","v":10}]
[null,null,{"$f":"'Hourly Loads'!C13","v":1290.064538279644},36358.37065246456,{"$f":"'Hourly Loads'!E13","v":11}]
[null,null,{"$f":"'Hourly Loads'!C14","v":1230.7605136108436},32020.577768065159,{"$f":"'Hourly Loads'!E14","v":12}]
[null,null,{"$f":"'Hourly Loads'!C15","v":1156.4568176298578},26585.633925535949,{"$f":"'Hourly Loads'!E15","v":13}]
[null,null,{"$f":"'Hourly Loads'!C16","v":1203.1492316093093},30000.950546062926,{"$f":"'Hourly Loads'!E16","v":14}]
[null,null,{"$f":"'Hourly Loads'!C17","v":1256.5348435347969},33905.841130352717,{"$f":"'Hourly Loads'!E17","v":15}]
[null,null,{"$f":"'Hourly Loads'!C18","v":1240.4414693985534},32728.691279157189,{"$f":"'Hourly Loads'!E18","v":16}]
[null,null,{"$f":"'Hourly Loads'!C19","v":1153.7672665447276},26388.9067114141,{"$f":"'Hourly Loads'!E19","v":17}]
[null,null,{"$f":"'Hourly Loads'!C20","v":1128.4582806863418},24537.680940802471,{"$f":"'Hourly Loads'!E20","v":18}]
[null,null,{"$f":"'Hourly Loads'!C21","v":1361.2702610730585},41566.713246188861,{"$f":"'Hourly Loads'!E21","v":19}]
[null,null,{"$f":"'Hourly Loads'!C22","v":1495.083604612415},51438.196749457085,{"$f":"'Hourly Loads'!E22","v":20}]
[null,null,{"$f":"'Hourly Loads'!C23","v":1515.4492428473066},52945.864947986105,{"$f":"'Hourly Loads'!E23","v":21}]
[null,null,{"$f":"'Hourly Loads'!C24","v":1499.5916069917994},51771.924165602912,{"$f":"'Hourly Loads'!E24","v":22}]
[null,null,{"$f":"'Hourly Loads'!C25","v":1413.0251109852481},45363.406466237924,{"$f":"'Hourly Loads'!E25","v":23}]
[null,null,{"$f":"'Hourly Loads'!C26","v":1384.2250227057323},43245.739285810785,{"$f":"'Hourly Loads'!E26","v":24}]
[null,null,{"$f":"'Hourly Loads'!C27","v":1290.3363199693233},36378.250124156155,{"$f":"'Hourly Loads'!E27","v":25}]
[null,null,{"$f":"'Hourly Loads'!C28","v":1199.2316531939282},29714.399272869879,{"$f":"'Hourly Loads'!E28","v":26}]
[null,null,{"$f":"'Hourly Loads'!C29","v":1158.3442107145388},26723.687292714942,{"$f":"'Hourly Loads'!E29","v":27}]
[null,null,{"$f":"'Hourly Loads'!C30","v":1110.5955828239955},23540.942429524621,{"$f":"'Hourly Loads'!E30","v":28}]
[null,null,{"$f":"'Hourly Loads'!C31","v":1125.8108852517132},24344.037201736563,{"$f":"'Hourly Loads'!E31","v":29}]
[null,null,{"$f":"'Hourly Loads'!C32","v":1151.3693450243527},26213.510741806276,{"$f":"'Hourly Loads'!E32","v":30}]
[null,null,{"$f":"'Hourly Loads'!C33","v":1103.0108650028355},23236.036773113992,{"$f":"'Hourly Loads'!E33","v":31}]
[null,null,{"$f":"'Hourly Loads'!C34","v":1161.8872408639065},26982.842232990442,{"$f":"'Hourly Loads'!E34","v":32}]
[null,null,{"$f":"'Hourly Loads'!C35","v":1185.908379747571},28739.868436636076,{"$f":"'Hourly Loads'!E35","v":33}]
[null,null,{"$f":"'Hourly Loads'!C36","v":1242.0499659588479},32846.344760059932,{"$f":"'Hourly Loads'!E36","v":34}]
[null,null,{"$f":"'Hourly Loads'!C37","v":1235.0787608594346},32336.435963063344,{"$f":"'Hourly Loads'!E37","v":35}]
[null,null,{"$f":"'Hourly Loads'!C38","v":1234.2631350400059},32276.777012501228,{"$f":"'Hourly Loads'!E38","v":36}]
[null,null,{"$f":"'Hourly Loads'!C39","v":1277.8406632783713},35464.25531549647,{"$f":"'Hourly Loads'!E39","v":37}]
[null,null,{"$f":"'Hourly Loads'!C40","v":1261.8901524692144},34297.555202360687,{"$f":"'Hourly Loads'!E40","v":38}]
[null,null,{"$f":"'Hourly Loads'!C41","v":1169.8883012623271},27568.079795832917,{"$f":"'Hourly Loads'!E41","v":39}]
[null,null,{"$f":"'Hourly Loads'!C42","v":1148.0411922523317},25970.073007296804,{"$f":"'Hourly Loads'!E42","v":40}]
[null,null,{"$f":"'Hourly Loads'!C43","v":1244.2083685006014},33004.221113976491,{"$f":"'Hourly Loads'!E43","v":41}]
[null,null,{"$f":"'Hourly Loads'!C44","v":1202.5072549055064},29953.99316006327,{"$f":"'Hourly Loads'!E44","v":42}]
[null,null,{"$f":"'Hourly Loads'!C45","v":1451.4728473563291},48209.692389789045,{"$f":"'Hourly Loads'!E45","v":43}]
[null,null,{"$f":"'Hourly Loads'!C46","v":1562.8751668021191},56456.806098360881,{"$f":"'Hourly Loads'!E46","v":44}]
[null,null,{"$f":"'Hourly Loads'!C47","v":1588.2759771744754},58567.693634293486,{"$f":"'Hourly Loads'!E47","v":45}]
[null,null,{"$f":"'Hourly Loads'!C48","v":1579.9209981725519},57840.85223602115,{"$f":"'Hourly Loads'!E48","v":46}]
[null,null,{"$f":"'Hourly Loads'!C49","v":1508.1313343987561},52404.120185539912,{"$f":"'Hourly Loads'!E49","v":47}]
[null,null,{"$f":"'Hourly Loads'!C50","v":1418.6101947872971},45776.870220103607,{"$f":"'Hourly Loads'!E50","v":48}]
[null,null,{"$f":"'Hourly Loads'!C51","v":1397.7146524830291},44232.438255871166,{"$f":"'Hourly Loads'!E51","v":49}]
[null,null,{"$f":"'Hourly Loads'!C52","v":1360.5318260335487},41512.700415223917,{"$f":"'Hourly Loads'!E52","v":50}]
[null,null,{"$f":"'Hourly Loads'!C53","v":1348.8477316154995},40658.067329015706,{"$f":"'Hourly Loads'!E53","v":51}]
[null,null,{"$f":"'Hourly Loads'!C54","v":1291.9131552254694},36493.587738966955,{"$f":"'Hourly Loads'!E54","v":52}]
[null,null,{"$f":"'Hourly Loads'!C55","v":1296.0819651691631},36798.515342298437,{"$f":"'Hourly Loads'!E55","v":53}]
[null,null,{"$f":"'Hourly Loads'!C56","v":1331.4439736788161},39385.069454737,{"$f":"'Hourly Loads'!E56","v":54}]
[null,null,{"$f":"'Hourly Loads'!C57","v":1290.2538832092298},36372.220287339114,{"$f":"'Hourly Loads'!E57","v":55}]
[null,null,{"$f":"'Hourly Loads'!C58","v":1283.039342488358},35844.512706310947,{"$f":"'Hourly Loads'!E58","v":56}]
[null,null,{"$f":"'Hourly Loads'!C59","v":1290.4315640954178},36385.216755759335,{"$f":"'Hourly Loads'!E59","v":57}]
[null,null,{"$f":"'Hourly Loads'!C60","v":1308.7107339223255},37722.246632748502,{"$f":"'Hourly Loads'!E60","v":58}]
[null,null,{"$f":"'Hourly Loads'!C61","v":1277.9625875176316},35473.17346397716,{"$f":"'Hourly Loads'!E61","v":59}]
[null,null,{"$f":"'Hourly Loads'!C62","v":1280.7366974428007},35676.085734453663,{"$f":"'Hourly Loads'!E62","v":60}]
[null,null,{"$f":"'Hourly Loads'!C63","v":1290.3151596069322},36376.702349449057,{"$f":"'Hourly Loads'!E63","v":61}]
[null,null,{"$f":"'Hourly Loads'!C64","v":1284.1944188859757},35929.000769414692,{"$f":"'Hourly Loads'!E64","v":62}]
[null,null,{"$f":"'Hourly Loads'!C65","v":1324.8896385574399},38905.652612283942,{"$f":"'Hourly Loads'!E65","v":63}]
[null,null,{"$f":"'Hourly Loads'!C66","v":1279.5922311941192},35592.373750693849,{"$f":"'Hourly Loads'!E66","v":64}]
[null,null,{"$f":"'Hourly Loads'!C67","v":1285.3450955867513},36013.167016692925,{"$f":"'Hourly Loads'!E67","v":65}]
[null,null,{"$f":"'Hourly Loads'!C68","v":1273.9555951432417},35180.082006752411,{"$f":"'Hourly Loads'!E68","v":66}]
[null,null,{"$f":"'Hourly Loads'!C69","v":1432.4751137978528},46803.290174455047,{"$f":"'Hourly Loads'!E69","v":67}]
[null,null,{"$f":"'Hourly Loads'!C70","v":1570.3316191960234},57008.807269081619,{"$f":"'Hourly Loads'!E70","v":68}]
[null,null,{"$f":"'Hourly Loads'!C71","v":1623.0573806709417},61593.501831468573,{"$f":"'Hourly Loads'!E71","v":69}]
[null,null,{"$f":"'Hourly Loads'!C72","v":1588.2067179656472},58561.668429421472,{"$f":"'Hourly Loads'!E72","v":70}]
[null,null,{"$f":"'Hourly Loads'!C73","v":1497.8978923974048},51646.538474179877,{"$f":"'Hourly Loads'!E73","v":71}]
[null,null,{"$f":"'Hourly Loads'!C74","v":1400.8308189186466},44460.663024547408,{"$f":"'Hourly Loads'!E74","v":72}]
[null,null,{"$f":"'Hourly Loads'!C75","v":1378.8339617284144},42851.410130624863,{"$f":"'Hourly Loads'!E75","v":73}]
[null,null,{"$f":"'Hourly Loads'!C76","v":1358.6843468926272},41377.56655346122,{"$f":"'Hourly Loads'!E76","v":74}]
[null,null,{"$f":"'Hourly Loads'!C77","v":1266.1044911147087},34605.813002585368,{"$f":"'Hourly Loads'!E77","v":75}]
[null,null,{"$f":"'Hourly Loads'!C78","v":1243.9413027890503},32984.686592505081,{"$f":"'Hourly Loads'!E78","v":76}]
[null,null,{"$f":"'Hourly Loads'!C79","v":1263.1307633199847},34388.299683040277,{"$f":"'Hourly Loads'!E79","v":77}]
[null,null,{"$f":"'Hourly Loads'!C80","v":1343.930328818155},40298.38390140394,{"$f":"'Hourly Loads'!E80","v":78}]
[null,null,{"$f":"'Hourly Loads'!C81","v":1299.1248000484068},37021.083499540713,{"$f":"'Hourly Loads'!E81","v":79}]
[null,null,{"$f":"'Hourly Loads'!C82","v":1350.7566071887718},40797.692032822713,{"$f":"'Hourly Loads'!E82","v":80}]
[null,null,{"$f":"'Hourly Loads'!C83","v":1387.7000613758996},43499.920989340178,{"$f":"'Hourly Loads'!E83","v":81}]
[null,null,{"$f":"'Hourly Loads'!C84","v":1379.7966145939295},42921.823374472966,{"$f":"'Hourly Loads'!E84","v":82}]
[null,null,{"$f":"'Hourly Loads'!C85","v":1420.6174948162536},45925.470641247259,{"$f":"'Hourly Loads'!E85","v":83}]
[null,null,{"$f":"'Hourly Loads'!C86","v":1466.1943426624282},49299.524687299563,{"$f":"'Hourly Loads'!E86","v":84}]
[null,null,{"$f":"'Hourly Loads'!C87","v":1442.831763781719},47569.992972760658,{"$f":"'Hourly Loads'!E87","v":85}]
[null,null,{"$f":"'Hourly Loads'!C88","v":1454.6787921337459},48447.028481661211,{"$f":"'Hourly Loads'!E88","v":86}]
[null,null,{"$f":"'Hourly Loads'!C89","v":1465.3894012957348},49239.934877923253,{"$f":"'Hourly Loads'!E89","v":87}]
[null,null,{"$f":"'Hourly Loads'!C90","v":1451.7063606264558},48226.979377176518,{"$f":"'Hourly Loads'!E90","v":88}]
[null,null,{"$f":"'Hourly Loads'!C91","v":1423.5180870125303},46140.201481537617,{"$f":"'Hourly Loads'!E91","v":89}]
[null,null,{"$f":"'Hourly Loads'!C92","v":1385.2801079294309},43322.913494498222,{"$f":"'Hourly Loads'!E92","v":90}]
[null,null,{"$f":"'Hourly Loads'!C93","v":1607.8926124729426},60274.242822083637,{"$f":"'Hourly Loads'!E93","v":91}]
[null,null,{"$f":"'Hourly Loads'!C94","v":1718.3997827474814},69887.814100117132,{"$f":"'Hourly Loads'!E94","v":92}]
[null,null,{"$f":"'Hourly Loads'!C95","v":1761.5639609891346},73642.881786249753,{"$f":"'Hourly Loads'!E95","v":93}]
[null,null,{"$f":"'Hourly Loads'!C96","v":1672.9432001409809},65933.318696264629,{"$f":"'Hourly Loads'!E96","v":94}]
[null,null,{"$f":"'Hourly Loads'!C97","v":1590.5785603262341},58768.00685558073,{"$f":"'Hourly Loads'!E97","v":95}]
[null,null,{"$f":"'Hourly Loads'!C98","v":1461.2813009389242},48935.812208508563,{"$f":"'Hourly Loads'!E98","v":96}]
[null,null,{"$f":"'Hourly Loads'!C99","v":1460.236680108165},48858.478928407458,{"$f":"'Hourly Loads'!E99","v":97}]
[null,null,{"$f":"'Hourly Loads'!C100","v":1399.5461168193544},44366.400714751682,{"$f":"'Hourly Loads'!E100","v":98}]
[null,null,{"$f":"'Hourly Loads'!C101","v":1437.6563504071519},47186.857120641456,{"$f":"'Hourly Loads'!E101","v":99}]
[null,null,{"$f":"'Hourly Loads'!C102","v":1411.5467901780892},45253.966376883938,{"$f":"'Hourly Loads'!E102","v":100}]
[null,null,{"$f":"'Hourly Loads'!C103","v":1381.5862588385642},43052.72690274677,{"$f":"'Hourly Loads'!E103","v":101}]
[null,null,{"$f":"'Hourly Loads'!C104","v":1431.5719198747959},46736.426728331142,{"$f":"'Hourly Loads'!E104","v":102}]
[null,null,{"$f":"'Hourly Loads'!C105","v":1402.9557155753971},44617.969124046649,{"$f":"'Hourly Loads'!E105","v":103}]
[null,null,{"$f":"'Hourly Loads'!C106","v":1380.1086577041813},42944.647767772338,{"$f":"'Hourly Loads'!E106","v":104}]
[null,null,{"$f":"'Hourly Loads'!C107","v":1339.7024330502991},39989.134465464129,{"$f":"'Hourly Loads'!E107","v":105}]
[null,null,{"$f":"'Hourly Loads'!C108","v":1434.1299604555077},46925.79847252123,{"$f":"'Hourly Loads'!E108","v":106}]
[null,null,{"$f":"'Hourly Loads'!C109","v":1466.5214335051071},49323.739222383083,{"$f":"'Hourly Loads'!E109","v":107}]
[null,null,{"$f":"'Hourly Loads'!C110","v":1466.4711741067567},49320.018519123201,{"$f":"'Hourly Loads'!E110","v":108}]
[null,null,{"$f":"'Hourly Loads'!C111","v":1485.9286456467908},50760.455137231918,{"$f":"'Hourly Loads'!E111","v":109}]
[null,null,{"$f":"'Hourly Loads'!C112","v":1471.7345177578729},49709.663849615332,{"$f":"'Hourly Loads'!E112","v":110}]
[null,null,{"$f":"'Hourly Loads'!C113","v":1487.6570641322578},50888.409957711046,{"$f":"'Hourly Loads'!E113","v":111}]
[null,null,{"$f":"'Hourly Loads'!C114","v":1484.7269788756237},50671.495746162422,{"$f":"'Hourly Loads'!E114","v":112}]
[null,null,{"$f":"'Hourly Loads'!C115","v":1497.1198486731796},51588.939897275486,{"$f":"'Hourly Loads'!E115","v":113}]
[null,null,{"$f":"'Hourly Loads'!C116","v":1466.6926787891048},49336.41651075743,{"$f":"'Hourly Loads'!E116","v":114}]
[null,null,{"$f":"'Hourly Loads'!C117","v":1638.2117736012908},62911.858244444295,{"$f":"'Hourly Loads'!E117","v":115}]
[null,null,{"$f":"'Hourly Loads'!C118","v":1739.2032713995675},71697.613595405375,{"$f":"'Hourly Loads'!E118","v":116}]
[null,null,{"$f":"'Hourly Loads'!C119","v":1763.9152002834371},73847.427848657608,{"$f":"'Hourly Loads'!E119","v":117}]
[null,null,{"$f":"'Hourly Loads'!C120","v":1704.1523434265575},68648.35811639337,{"$f":"'Hourly Loads'!E120","v":118}]
[null,null,{"$f":"'Hourly Loads'!C121","v":1646.7041431515988},63650.651933473338,{"$f":"'Hourly Loads'!E121","v":119}]
[null,null,{"$f":"'Hourly Loads'!C122","v":1554.2570755386332},55818.808802125015,{"$f":"'Hourly Loads'!E122","v":120}]
[null,null,{"$f":"'Hourly Loads'!C123","v":1456.7767916615776},48602.343386706591,{"$f":"'Hourly Loads'!E123","v":121}]
[null,null,{"$f":"'Hourly Loads'!C124","v":1401.1555811189453},44484.705170235524,{"$f":"'Hourly Loads'!E124","v":122}]
[null,null,{"$f":"'Hourly Loads'!C125","v":1401.3493724477426},44499.051542306384,{"$f":"'Hourly Loads'!E125","v":123}]
[null,null,{"$f":"'Hourly Loads'!C126","v":1362.1031431240515},41627.634403808741,{"$f":"'Hourly Loads'!E126","v":124}]
[null,null,{"$f":"'Hourly Loads'!C127","v":1355.9107381436834},41174.690941519715,{"$f":"'Hourly Loads'!E127","v":125}]
[null,null,{"$f":"'Hourly Loads'!C128","v":1389.4151082441565},43625.368092518824,{"$f":"'Hourly Loads'!E128","v":126}]
[null,null,{"$f":"'Hourly Loads'!C129","v":1333.8975532996019},39564.536536099382,{"$f":"'Hourly Loads'!E129","v":127}]
[null,null,{"$f":"'Hourly Loads'!C130","v":1331.1669512198985},39364.806646979472,{"$f":"'Hourly Loads'!E130","v":128}]
[null,null,{"$f":"'Hourly Loads'!C131","v":1297.1369844749643},36875.684729421264,{"$f":"'Hourly Loads'!E131","v":129}]
[null,null,{"$f":"'Hourly Loads'!C132","v":1232.4879884825834},32146.933917558563,{"$f":"'Hourly Loads'!E132","v":130}]
[null,null,{"$f":"'Hourly Loads'!C133","v":1187.4840395013673},28855.12006932751,{"$f":"'Hourly Loads'!E133","v":131}]
[null,null,{"$f":"'Hourly Loads'!C134","v":1278.6861156590792},35526.095929883348,{"$f":"'Hourly Loads'!E134","v":132}]
[null,null,{"$f":"'Hourly Loads'!C135","v":1292.8197682317109},36559.901947308492,{"$f":"'Hourly Loads'!E135","v":133}]
[null,null,{"$f":"'Hourly Loads'!C136","v":1312.5647989951224},38004.152222498225,{"$f":"'Hourly Loads'!E136","v":134}]
[null,null,{"$f":"'Hourly Loads'!C137","v":1315.2131766170962},38197.8678036575,{"$f":"'Hourly Loads'!E137","v":135}]
[null,null,{"$f":"'Hourly Loads'!C138","v":1241.2525156579618},32788.015257801613,{"$f":"'Hourly Loads'!E138","v":136}]
[null,null,{"$f":"'Hourly Loads'!C139","v":1310.8127546214585},37875.998936786578,{"$f":"'Hourly Loads'!E139","v":137}]
[null,null,{"$f":"'Hourly Loads'!C140","v":1281.2296661482899},35712.143930416663,{"$f":"'Hourly Loads'!E140","v":138}]
[null,null,{"$f":"'Hourly Loads'!C141","v":1518.8300745816528},53196.147921279757,{"$f":"'Hourly Loads'!E141","v":139}]
[null,null,{"$f":"'Hourly Loads'!C142","v":1603.6930243852216},59908.899656392357,{"$f":"'Hourly Loads'!E142","v":140}]
[null,null,{"$f":"'Hourly Loads'!C143","v":1555.9324963273141},55942.84020311106,{"$f":"'Hourly Loads'!E143","v":141}]
[null,null,{"$f":"'Hourly Loads'!C144","v":1517.6953078966192},53112.141143586719,{"$f":"'Hourly Loads'!E144","v":142}]
[null,null,{"$f":"'Hourly Loads'!C145","v":1434.9212677535713},46984.378951796883,{"$f":"'Hourly Loads'!E145","v":143}]
[null,null,{"$f":"'Hourly Loads'!C146","v":1398.3238767200771},44276.999962690039,{"$f":"'Hourly Loads'!E146","v":144}]
[null,null,{"$f":"'Hourly Loads'!C147","v":1283.3213946820943},35865.143414021783,{"$f":"'Hourly Loads'!E147","v":145}]
[null,null,{"$f":"'Hourly Loads'!C148","v":1269.9365655854187},34886.110089745453,{"$f":"'Hourly Loads'!E148","v":146}]
[null,null,{"$f":"'Hourly Loads'!C149","v":1254.471671455728},33754.930408629225,{"$f":"'Hourly Loads'!E149","v":147}]
[null,null,{"$f":"'Hourly Loads'!C150","v":1197.5468941073973},29591.167569485573,{"$f":"'Hourly Loads'!E150","v":148}]
[null,null,{"$f":"'Hourly Loads'!C151","v":1159.4126902083528},26801.841225289969,{"$f":"'Hourly Loads'!E151","v":149}]
[null,null,{"$f":"'Hourly Loads'!C152","v":1268.2743361236494},34764.526315764335,{"$f":"'Hourly Loads'!E152","v":150}]
[null,null,{"$f":"'Hourly Loads'!C153","v":1280.0495925500475},35625.827447073221,{"$f":"'Hourly Loads'!E153","v":151}]
[null,null,{"$f":"'Hourly Loads'!C154","v":1244.4088382777231},33018.884475824059,{"$f":"'Hourly Loads'!E154","v":152}]
[null,null,{"$f":"'Hourly Loads'!C155","v":1267.2345485910832},34688.471056694783,{"$f":"'Hourly Loads'!E155","v":153}]
[null,null,{"$f":"'Hourly Loads'!C156","v":1152.9488186679821},26329.04134146955,{"$f":"'Hourly Loads'!E156","v":154}]
[null,null,{"$f":"'Hourly Loads'!C157","v":1232.8813412281036},32175.705704129636,{"$f":"'Hourly Loads'!E157","v":155}]
[null,null,{"$f":"'Hourly Loads'!C158","v":1282.1781871837593},35781.523501556076,{"$f":"'Hourly Loads'!E158","v":156}]
[null,null,{"$f":"'Hourly Loads'!C159","v":1233.1416952854547},32194.749301654585,{"$f":"'Hourly Loads'!E159","v":157}]
[null,null,{"$f":"'Hourly Loads'!C160","v":1298.3097367061405},36961.465691370642,{"$f":"'Hourly Loads'!E160","v":158}]
[null,null,{"$f":"'Hourly Loads'!C161","v":1348.7793099513826},40653.062626393883,{"$f":"'Hourly Loads'!E161","v":159}]
[null,null,{"$f":"'Hourly Loads'!C162","v":1422.6344350302656},46074.784725290563,{"$f":"'Hourly Loads'!E162","v":160}]
[null,null,{"$f":"'Hourly Loads'!C163","v":1380.4792304434288},42971.753310784596,{"$f":"'Hourly Loads'!E163","v":161}]
[null,null,{"$f":"'Hourly Loads'!C164","v":1370.9311490645302},42273.358898325067,{"$f":"'Hourly Loads'!E164","v":162}]
[null,null,{"$f":"'Hourly Loads'!C165","v":1592.2991237422698},58917.687269958762,{"$f":"'Hourly Loads'!E165","v":163}]
[null,null,{"$f":"'Hourly Loads'!C166","v":1656.3963541857386},64493.825832388327,{"$f":"'Hourly Loads'!E166","v":164}]
[null,null,{"$f":"'Hourly Loads'!C167","v":1614.8147449347298},60876.433735596816,{"$f":"'Hourly Loads'!E167","v":165}]
[null,null,{"$f":"'Hourly Loads'!C168","v":1608.700285384786},60344.50632704945,{"$f":"'Hourly Loads'!E168","v":166}]
[null,null,{"$f":"'Hourly Loads'!C169","v":1524.9439604801205},53648.758894343322,{"$f":"'Hourly Loads'!E169","v":167}]
[null,null,{"$f":"'Hourly Loads'!C170","v":1433.9696777534455},46913.932744087571,{"$f":"'Hourly Loads'!E170","v":168}]

{"sheet":"Hourly Loads","index":12,"n_rows":417,"n_cols":22,"rows_kept":417,"cut":false,"hidden":false,"merged":[]}
[null,null,"GHANA CONSUMPTION",null,null,null,null,null,null,null,null,null,"2016-01-01",1,{"$f":"MATCH($K$11,B:B,0)+N1-1","v":147},{"$f":"INDEX(F:F,O1)","v":1341.1972351074219},null,null,null,"Load Factor","Average","Maximum"]
["Time",null,"HOURLY_AVERAGE(MW)",null,null,"HOURLY_MAXIMUM(MW)","DAY","DAY OF WEEK","Generic Days","Average",null,null,{"$f":"M1+1","v":"2016-01-02"},2,148,{"$f":"INDEX(F:F,O2)","v":1354.1882324218775},null,null,"Load Factor",{"$f":"U2/V2","v":0.78750839995349997},{"$f":"AVERAGE(C:C)","v":1438.0709596983429},{"$f":"MAX(C:C)","v":1826.1023752676881}]
["2016-01-01 00:00:00.0",{"$f":"DATE(YEAR(A3),MONTH(A3),DAY(A3))","v":"2016-01-01"},1323.3573406079026,null,1,1368.6763381958008,{"$f":"DAY(A3)","v":1},{"$f":"TEXT(A3,\"DDDD\")","v":"DDDD"},"Monday",{"$f":"AVERAGEIF($H:$H,I3,$C:$C)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M2+1","v":"2016-01-03"},3,149,1325.029060363767]
["2016-01-01 01:00:00.0",{"$f":"DATE(YEAR(A4),MONTH(A4),DAY(A4))","v":"2016-01-01"},1325.9329639321759,null,2,1349.0749740600631,{"$f":"DAY(A4)","v":1},{"$f":"TEXT(A4,\"DDDD\")","v":"DDDD"},"Tuesday",{"$f":"AVERAGEIF($H:$H,I4,$C:$C)","v":{"$error":"#DIV/0!"}},null,null,"2016-01-04",4,150,1233.6850814819336]
["2016-01-01 02:00:00.0","2016-01-01",1322.8265427007736,null,3,1343.3731307983423,1,"DDDD","Wednesday",{"$error":"#DIV/0!"},null,null,"2016-01-05",5,151,1223.2155380249048]
["2016-01-01 03:00:00.0","2016-01-01",1286.2935221163259,null,4,1326.3190307617213,1,"DDDD","Thursday",{"$error":"#DIV/0!"},null,null,"2016-01-06",6,152,1313.6865921020533]
["2016-01-01 04:00:00.0","2016-01-01",1306.3650084570279,null,5,1326.4157333373998,1,"DDDD","Friday",{"$error":"#DIV/0!"},null,null,"2016-01-07",7,153,1336.9329681396459]
["2016-01-01 05:00:00.0","2016-01-01",1302.6368508897581,null,6,1324.4959182739283,1,"DDDD","Saturday",{"$error":"#DIV/0!"},null,null,"2016-01-08",8,154,1272.7716674804688]
["2016-01-01 06:00:00.0","2016-01-01",1210.8161737270286,null,7,1328.4194030761744,1,"DDDD","Sunday",{"$error":"#DIV/0!"},null,null,"2016-01-09",9,155,1301.0171585083008]
["2016-01-01 07:00:00.0","2016-01-01",1194.1518567800185,null,8,1242.0178527831981,1,"DDDD",null,null,null,null,"2016-01-10",10,156,1312.5122299194286]
["2016-01-01 08:00:00.0","2016-01-01",1215.5020045454719,null,9,1251.3630142211889,1,"DDDD",null,7,{"$f":"INDEX(M:M,J11)","v":"2016-01-07"},null,"2016-01-11",11,157,1311.4551620483373]
["2016-01-01 09:00:00.0","2016-01-01",1209.7839637693764,null,10,1266.6271133422902,1,"DDDD",null,null,null,null,"2016-01-12",12,158,1333.0130844116211]
["2016-01-01 10:00:00.0","2016-01-01",1290.064538279644,null,11,1335.6016921997095,1,"DDDD",null,null,null,null,"2016-01-13",13,159,1278.8977355957031]
["2016-01-01 11:00:00.0","2016-01-01",1230.7605136108436,null,12,1327.5534133911133,1,"DDDD",null,null,null,null,"2016-01-14",14,160,1347.4025726318409]
["2016-01-01 12:00:00.0","2016-01-01",1156.4568176298578,null,13,1244.5121612548778,1,"DDDD",null,null,null,null,"2016-01-15",15,161,1429.0775375366261]
["2016-01-01 13:00:00.0","2016-01-01",1203.1492316093093,null,14,1306.0052947998097,1,"DDDD",null,null,null,null,"2016-01-16",16,162,1432.3075180053761]
["2016-01-01 14:00:00.0","2016-01-01",1256.5348435347969,null,15,1278.3482666015625,1,"DDDD",null,null,null,null,"2016-01-17",17,163,1419.7446365356395]
["2016-01-01 15:00:00.0","2016-01-01",1240.4414693985534,null,16,1291.5976333618164,1,"DDDD",null,null,null,null,"2016-01-18",18,164,1460.1243362426803]
["2016-01-01 16:00:00.0","2016-01-01",1153.7672665447276,null,17,1232.2216873168995,1,"DDDD",null,null,null,null,"2016-01-19",19,165,1675.4818649291938]
["2016-01-01 17:00:00.0","2016-01-01",1128.4582806863418,null,18,1201.6001510620092,1,"DDDD",null,null,null,null,"2016-01-20",20,166,1692.9417648315434]
["2016-01-01 18:00:00.0","2016-01-01",1361.2702610730585,null,19,1502.6225433349609,1,"DDDD",null,null,null,null,"2016-01-21",21,167,1668.76184082031]
["2016-01-01 19:00:00.0","2016-01-01",1495.083604612415,null,20,1545.719543457029,1,"DDDD",null,null,null,null,"2016-01-22",22,168,1662.3183822631886]
["2016-01-01 20:00:00.0","2016-01-01",1515.4492428473066,null,21,1532.5998687744168,1,"DDDD",null,null,null,null,"2016-01-23",23,169,1601.8340225219752]
["2016-01-01 21:00:00.0","2016-01-01",1499.5916069917994,null,22,1536.5440902709906,1,"DDDD",null,null,null,null,{"$f":"M23+1","v":"2016-01-24"},24,170,1507.6719055175756]
["2016-01-01 22:00:00.0","2016-01-01",1413.0251109852481,null,23,1513.1756744384741,1,"DDDD",null,null,null,null,"2016-01-25",null,146,1470.0094985961939]
["2016-01-01 23:00:00.0","2016-01-01",1384.2250227057323,null,24,1419.9390487670948,1,"DDDD",null,null,null,null,"2016-01-26",null,146,1470.0094985961939]
["2016-01-02 00:00:00.0","2016-01-02",1290.3363199693233,null,25,1453.1804504394506,2,"DDDD",null,null,null,null,"2016-01-27",null,146,1470.0094985961939]
["2016-01-02 01:00:00.0","2016-01-02",1199.2316531939282,null,26,1240.8083801269506,2,"DDDD",null,null,null,null,"2016-01-28",null,146,1470.0094985961939]
["2016-01-02 02:00:00.0","2016-01-02",1158.3442107145388,null,27,1238.1011505126928,2,"DDDD",null,null,null,null,"2016-01-29",null,146,1470.0094985961939]
["2016-01-02 03:00:00.0","2016-01-02",1110.5955828239955,null,28,1141.8840484619118,2,"DDDD",null,null,null,null,"2016-01-30",null,146,1470.0094985961939]
["2016-01-02 04:00:00.0","2016-01-02",1125.8108852517132,null,29,1161.6899871826172,2,"DDDD",null,null,null,null,"2016-01-31",null,146,1470.0094985961939]
["2016-01-02 05:00:00.0","2016-01-02",1151.3693450243527,null,30,1171.5651016235327,2,"DDDD"]
["2016-01-02 06:00:00.0","2016-01-02",1103.0108650028355,null,31,1215.1149749755809,2,"DDDD"]
["2016-01-02 07:00:00.0","2016-01-02",1161.8872408639065,null,32,1199.6346588134766,2,"DDDD"]
["2016-01-02 08:00:00.0","2016-01-02",1185.908379747571,null,33,1219.4212951660156,2,"DDDD"]
["2016-01-02 09:00:00.0","2016-01-02",1242.0499659588479,null,34,1318.851692199712,2,"DDDD"]
["2016-01-02 10:00:00.0","2016-01-02",1235.0787608594346,null,35,1291.6425704956055,2,"DDDD"]
["2016-01-02 11:00:00.0","2016-01-02",1234.2631350400059,null,36,1277.9948425292919,2,"DDDD"]
["2016-01-02 12:00:00.0","2016-01-02",1277.8406632783713,null,37,1316.4376907348583,2,"DDDD"]
["2016-01-02 13:00:00.0","2016-01-02",1261.8901524692144,null,38,1310.5123367309545,2,"DDDD"]
["2016-01-02 14:00:00.0","2016-01-02",1169.8883012623271,null,39,1243.2769546508739,2,"DDDD"]
["2016-01-02 15:00:00.0","2016-01-02",1148.0411922523317,null,40,1192.7235641479492,2,"DDDD"]
["2016-01-02 16:00:00.0","2016-01-02",1244.2083685006014,null,41,1195.2010726928711,2,"DDDD"]
["2016-01-02 17:00:00.0","2016-01-02",1202.5072549055064,null,42,1272.8442840576222,2,"DDDD"]
["2016-01-02 18:00:00.0","2016-01-02",1451.4728473563291,null,43,1603.3256683349637,2,"DDDD"]
["2016-01-02 19:00:00.0","2016-01-02",1562.8751668021191,null,44,1616.757507324214,2,"DDDD"]
["2016-01-02 20:00:00.0","2016-01-02",1588.2759771744754,null,45,1632.4584503173805,2,"DDDD"]
["2016-01-02 21:00:00.0","2016-01-02",1579.9209981725519,null,46,1619.1006088256781,2,"DDDD"]
["2016-01-02 22:00:00.0","2016-01-02",1508.1313343987561,null,47,1594.2209777832034,2,"DDDD"]
["2016-01-02 23:00:00.0","2016-01-02",1418.6101947872971,null,48,1506.4402923583962,2,"DDDD"]
["2016-01-03 00:00:00.0","2016-01-03",1397.7146524830291,null,49,1459.3542709350611,3,"DDDD"]
["2016-01-03 01:00:00.0","2016-01-03",1360.5318260335487,null,50,1424.6860580444286,3,"DDDD"]
["2016-01-03 02:00:00.0","2016-01-03",1348.8477316154995,null,51,1375.559455871577,3,"DDDD"]
["2016-01-03 03:00:00.0","2016-01-03",1291.9131552254694,null,52,1333.697143554685,3,"DDDD"]
["2016-01-03 04:00:00.0","2016-01-03",1296.0819651691631,null,53,1337.9071350097631,3,"DDDD"]
["2016-01-03 05:00:00.0","2016-01-03",1331.4439736788161,null,54,1375.2972412109375,3,"DDDD"]
["2016-01-03 06:00:00.0","2016-01-03",1290.2538832092298,null,55,1376.3356246948217,3,"DDDD"]
["2016-01-03 07:00:00.0","2016-01-03",1283.039342488358,null,56,1306.0756607055689,3,"DDDD"]
["2016-01-03 08:00:00.0","2016-01-03",1290.4315640954178,null,57,1336.749763488772,3,"DDDD"]
["2016-01-03 09:00:00.0","2016-01-03",1308.7107339223255,null,58,1290.2204818725561,3,"DDDD"]
["2016-01-03 10:00:00.0","2016-01-03",1277.9625875176316,null,59,1230.5491333007838,3,"DDDD"]
["2016-01-03 11:00:00.0","2016-01-03",1280.7366974428007,null,60,1219.261718750005,3,"DDDD"]
["2016-01-03 12:00:00.0","2016-01-03",1290.3151596069322,null,61,1230.1983108520508,3,"DDDD"]
["2016-01-03 13:00:00.0","2016-01-03",1284.1944188859757,null,62,1207.8437347412134,3,"DDDD"]
["2016-01-03 14:00:00.0","2016-01-03",1324.8896385574399,null,63,1263.5562057495117,3,"DDDD"]
["2016-01-03 15:00:00.0","2016-01-03",1279.5922311941192,null,64,1295.1461715698217,3,"DDDD"]
["2016-01-03 16:00:00.0","2016-01-03",1285.3450955867513,null,65,1335.2518234252905,3,"DDDD"]
["2016-01-03 17:00:00.0",{"$f":"DATE(YEAR(A68),MONTH(A68),DAY(A68))","v":"2016-01-03"},1273.9555951432417,null,66,1305.7257919311498,{"$f":"DAY(A68)","v":3},{"$f":"TEXT(A68,\"DDDD\")","v":"DDDD"}]
["2016-01-03 18:00:00.0","2016-01-03",1432.4751137978528,null,67,1589.4631423950243,3,"DDDD"]
["2016-01-03 19:00:00.0","2016-01-03",1570.3316191960234,null,68,1638.8552017211912,3,"DDDD"]
["2016-01-03 20:00:00.0","2016-01-03",1623.0573806709417,null,69,1615.0821685791018,3,"DDDD"]
["2016-01-03 21:00:00.0","2016-01-03",1588.2067179656472,null,70,1614.0243911743187,3,"DDDD"]
["2016-01-03 22:00:00.0","2016-01-03",1497.8978923974048,null,71,1571.7257385253934,3,"DDDD"]
["2016-01-03 23:00:00.0","2016-01-03",1400.8308189186466,null,72,1447.9855194091822,3,"DDDD"]
["2016-01-04 00:00:00.0","2016-01-04",1378.8339617284144,null,73,1394.1280899047827,4,"DDDD"]
["2016-01-04 01:00:00.0","2016-01-04",1358.6843468926272,null,74,1387.2903442382863,4,"DDDD"]
["2016-01-04 02:00:00.0","2016-01-04",1266.1044911147087,null,75,1310.647468566897,4,"DDDD"]
["2016-01-04 03:00:00.0","2016-01-04",1243.9413027890503,null,76,1268.0498046875025,4,"DDDD"]
["2016-01-04 04:00:00.0","2016-01-04",1263.1307633199847,null,77,1306.1777267456055,4,"DDDD"]
["2016-01-04 05:00:00.0","2016-01-04",1343.930328818155,null,78,1378.0513534545898,4,"DDDD"]
["2016-01-04 06:00:00.0","2016-01-04",1299.1248000484068,null,79,1372.9476013183569,4,"DDDD"]
["2016-01-04 07:00:00.0","2016-01-04",1350.7566071887718,null,80,1359.6109466552734,4,"DDDD"]
["2016-01-04 08:00:00.0","2016-01-04",1387.7000613758996,null,81,1406.9817657470703,4,"DDDD"]
["2016-01-04 09:00:00.0","2016-01-04",1379.7966145939295,null,82,1460.3483428955128,4,"DDDD"]
["2016-01-04 10:00:00.0","2016-01-04",1420.6174948162536,null,83,1472.6680526733373,4,"DDDD"]
["2016-01-04 11:00:00.0","2016-01-04",1466.1943426624282,null,84,1482.8874435424805,4,"DDDD"]
["2016-01-04 12:00:00.0","2016-01-04",1442.831763781719,null,85,1481.1361007690455,4,"DDDD"]
["2016-01-04 13:00:00.0","2016-01-04",1454.6787921337459,null,86,1485.5564804077173,4,"DDDD"]
["2016-01-04 14:00:00.0","2016-01-04",1465.3894012957348,null,87,1492.2567062377952,4,"DDDD"]
["2016-01-04 15:00:00.0","2016-01-04",1451.7063606264558,null,88,1466.5843200683621,4,"DDDD"]
["2016-01-04 16:00:00.0","2016-01-04",1423.5180870125303,null,89,1469.442680358889,4,"DDDD"]
["2016-01-04 17:00:00.0","2016-01-04",1385.2801079294309,null,90,1471.0625686645503,4,"DDDD"]
["2016-01-04 18:00:00.0","2016-01-04",1607.8926124729426,null,91,1705.7050857543925,4,"DDDD"]
["2016-01-04 19:00:00.0","2016-01-04",1718.3997827474814,null,92,1770.4910049438504,4,"DDDD"]
["2016-01-04 20:00:00.0","2016-01-04",1761.5639609891346,null,93,1761.3961334228563,4,"DDDD"]
["2016-01-04 21:00:00.0","2016-01-04",1672.9432001409809,null,94,1760.6540145874051,4,"DDDD"]
["2016-01-04 22:00:00.0","2016-01-04",1590.5785603262341,null,95,1658.9501419067383,4,"DDDD"]
["2016-01-04 23:00:00.0","2016-01-04",1461.2813009389242,null,96,1539.7062225341847,4,"DDDD"]
["2016-01-05 00:00:00.0","2016-01-05",1460.236680108165,null,97,1499.0303802490209,5,"DDDD"]
["2016-01-05 01:00:00.0","2016-01-05",1399.5461168193544,null,98,1465.3703155517603,5,"DDDD"]
["2016-01-05 02:00:00.0","2016-01-05",1437.6563504071519,null,99,1446.6144866943359,5,"DDDD"]
["2016-01-05 03:00:00.0","2016-01-05",1411.5467901780892,null,100,1443.9199905395483,5,"DDDD"]
["2016-01-05 04:00:00.0","2016-01-05",1381.5862588385642,null,101,1429.7952651977589,5,"DDDD"]
["2016-01-05 05:00:00.0","2016-01-05",1431.5719198747959,null,102,1472.3693923950245,5,"DDDD"]
["2016-01-05 06:00:00.0","2016-01-05",1402.9557155753971,null,103,1465.1305236816456,5,"DDDD"]
["2016-01-05 07:00:00.0","2016-01-05",1380.1086577041813,null,104,1413.0319137573217,5,"DDDD"]
["2016-01-05 08:00:00.0","2016-01-05",1339.7024330502991,null,105,1432.8454818725561,5,"DDDD"]
["2016-01-05 09:00:00.0","2016-01-05",1434.1299604555077,null,106,1472.3589248657277,5,"DDDD"]
["2016-01-05 10:00:00.0","2016-01-05",1466.5214335051071,null,107,1466.0115509033228,5,"DDDD"]
["2016-01-05 11:00:00.0","2016-01-05",1466.4711741067567,null,108,1475.2811126708959,5,"DDDD"]
["2016-01-05 12:00:00.0","2016-01-05",1485.9286456467908,null,109,1297.0963821411183,5,"DDDD"]
["2016-01-05 13:00:00.0","2016-01-05",1471.7345177578729,null,110,1444.7719955444361,5,"DDDD"]
["2016-01-05 14:00:00.0","2016-01-05",1487.6570641322578,null,111,1451.6553421020533,5,"DDDD"]
["2016-01-05 15:00:00.0","2016-01-05",1484.7269788756237,null,112,1535.7756500244116,5,"DDDD"]
["2016-01-05 16:00:00.0","2016-01-05",1497.1198486731796,null,113,1534.4510726928681,5,"DDDD"]
["2016-01-05 17:00:00.0","2016-01-05",1466.6926787891048,null,114,1511.0870056152369,5,"DDDD"]
["2016-01-05 18:00:00.0","2016-01-05",1638.2117736012908,null,115,1739.0174865722659,5,"DDDD"]
["2016-01-05 19:00:00.0","2016-01-05",1739.2032713995675,null,116,1794.5579833984327,5,"DDDD"]
["2016-01-05 20:00:00.0","2016-01-05",1763.9152002834371,null,117,1803.4291076660179,5,"DDDD"]
["2016-01-05 21:00:00.0","2016-01-05",1704.1523434265575,null,118,1779.3568725585885,5,"DDDD"]
["2016-01-05 22:00:00.0","2016-01-05",1646.7041431515988,null,119,1683.0499267578075,5,"DDDD"]
["2016-01-05 23:00:00.0","2016-01-05",1554.2570755386332,null,120,1599.6863174438427,5,"DDDD"]
["2016-01-06 00:00:00.0","2016-01-06",1456.7767916615776,null,121,1520.1596450805639,6,"DDDD"]
["2016-01-06 01:00:00.0","2016-01-06",1401.1555811189453,null,122,1438.2928009033253,6,"DDDD"]
["2016-01-06 02:00:00.0","2016-01-06",1401.3493724477426,null,123,1456.5562515258764,6,"DDDD"]
["2016-01-06 03:00:00.0","2016-01-06",1362.1031431240515,null,124,1403.41748046875,6,"DDDD"]
["2016-01-06 04:00:00.0","2016-01-06",1355.9107381436834,null,125,1398.3012466430639,6,"DDDD"]
["2016-01-06 05:00:00.0","2016-01-06",1389.4151082441565,null,126,1422.6099243164063,6,"DDDD"]
["2016-01-06 06:00:00.0","2016-01-06",1333.8975532996019,null,127,1410.9978942871119,6,"DDDD"]
["2016-01-06 07:00:00.0","2016-01-06",1331.1669512198985,null,128,1344.3339767456055,6,"DDDD"]
["2016-01-06 08:00:00.0","2016-01-06",1297.1369844749643,null,129,1345.9155578613309,6,"DDDD"]
["2016-01-06 09:00:00.0",{"$f":"DATE(YEAR(A132),MONTH(A132),DAY(A132))","v":"2016-01-06"},1232.4879884825834,null,130,1311.6596527099609,{"$f":"DAY(A132)","v":6},{"$f":"TEXT(A132,\"DDDD\")","v":"DDDD"}]
["2016-01-06 10:00:00.0","2016-01-06",1187.4840395013673,null,131,1236.8318252563422,6,"DDDD"]
["2016-01-06 11:00:00.0","2016-01-06",1278.6861156590792,null,132,1207.1597595214871,6,"DDDD"]
["2016-01-06 12:00:00.0","2016-01-06",1292.8197682317109,null,133,1191.5286254882865,6,"DDDD"]
["2016-01-06 13:00:00.0","2016-01-06",1312.5647989951224,null,134,1239.7548675537087,6,"DDDD"]
["2016-01-06 14:00:00.0","2016-01-06",1315.2131766170962,null,135,1210.0876617431668,6,"DDDD"]
["2016-01-06 15:00:00.0","2016-01-06",1241.2525156579618,null,136,1285.7032470703177,6,"DDDD"]
["2016-01-06 16:00:00.0","2016-01-06",1310.8127546214585,null,137,1347.7683105468702,6,"DDDD"]
["2016-01-06 17:00:00.0","2016-01-06",1281.2296661482899,null,138,1356.9596481323213,6,"DDDD"]
["2016-01-06 18:00:00.0","2016-01-06",1518.8300745816528,null,139,1614.2912292480446,6,"DDDD"]
["2016-01-06 19:00:00.0","2016-01-06",1603.6930243852216,null,140,1634.7365570068334,6,"DDDD"]
["2016-01-06 20:00:00.0","2016-01-06",1555.9324963273141,null,141,1594.6768188476585,6,"DDDD"]
["2016-01-06 21:00:00.0","2016-01-06",1517.6953078966192,null,142,1571.8104858398463,6,"DDDD"]
["2016-01-06 22:00:00.0","2016-01-06",1434.9212677535713,null,143,1517.0367279052759,6,"DDDD"]
["2016-01-06 23:00:00.0","2016-01-06",1398.3238767200771,null,144,1470.0094985961939,6,"DDDD"]
["2016-01-07 00:00:00.0","2016-01-07",1283.3213946820943,null,145,1341.1972351074219,7,"DDDD"]
["2016-01-07 01:00:00.0","2016-01-07",1269.9365655854187,null,146,1354.1882324218775,7,"DDDD"]
["2016-01-07 02:00:00.0","2016-01-07",1254.471671455728,null,147,1325.029060363767,7,"DDDD"]
["2016-01-07 03:00:00.0","2016-01-07",1197.5468941073973,null,148,1233.6850814819336,7,"DDDD"]
["2016-01-07 04:00:00.0","2016-01-07",1159.4126902083528,null,149,1223.2155380249048,7,"DDDD"]
["2016-01-07 05:00:00.0","2016-01-07",1268.2743361236494,null,150,1313.6865921020533,7,"DDDD"]
["2016-01-07 06:00:00.0","2016-01-07",1280.0495925500475,null,151,1336.9329681396459,7,"DDDD"]
["2016-01-07 07:00:00.0","2016-01-07",1244.4088382777231,null,152,1272.7716674804688,7,"DDDD"]
["2016-01-07 08:00:00.0","2016-01-07",1267.2345485910832,null,153,1301.0171585083008,7,"DDDD"]
["2016-01-07 09:00:00.0","2016-01-07",1152.9488186679821,null,154,1312.5122299194286,7,"DDDD"]
["2016-01-07 10:00:00.0","2016-01-07",1232.8813412281036,null,155,1311.4551620483373,7,"DDDD"]
["2016-01-07 11:00:00.0","2016-01-07",1282.1781871837593,null,156,1333.0130844116211,7,"DDDD"]
["2016-01-07 12:00:00.0","2016-01-07",1233.1416952854547,null,157,1278.8977355957031,7,"DDDD"]
["2016-01-07 13:00:00.0","2016-01-07",1298.3097367061405,null,158,1347.4025726318409,7,"DDDD"]
["2016-01-07 14:00:00.0","2016-01-07",1348.7793099513826,null,159,1429.0775375366261,7,"DDDD"]
["2016-01-07 15:00:00.0","2016-01-07",1422.6344350302656,null,160,1432.3075180053761,7,"DDDD"]
["2016-01-07 16:00:00.0","2016-01-07",1380.4792304434288,null,161,1419.7446365356395,7,"DDDD"]
["2016-01-07 17:00:00.0","2016-01-07",1370.9311490645302,null,162,1460.1243362426803,7,"DDDD"]
["2016-01-07 18:00:00.0","2016-01-07",1592.2991237422698,null,163,1675.4818649291938,7,"DDDD"]
["2016-01-07 19:00:00.0","2016-01-07",1656.3963541857386,null,164,1692.9417648315434,7,"DDDD"]
["2016-01-07 20:00:00.0","2016-01-07",1614.8147449347298,null,165,1668.76184082031,7,"DDDD"]
["2016-01-07 21:00:00.0","2016-01-07",1608.700285384786,null,166,1662.3183822631886,7,"DDDD"]
["2016-01-07 22:00:00.0","2016-01-07",1524.9439604801205,null,167,1601.8340225219752,7,"DDDD"]
["2016-01-07 23:00:00.0","2016-01-07",1433.9696777534455,null,168,1507.6719055175756,7,"DDDD"]
["2016-01-08 00:00:00.0","2016-01-08",1375.971828409829,null,null,1431.3678207397511,8,"DDDD"]
["2016-01-08 01:00:00.0","2016-01-08",1329.6469386461006,null,null,1401.1346054077148,8,"DDDD"]
["2016-01-08 02:00:00.0","2016-01-08",1276.9393305269846,null,null,1313.6438598632813,8,"DDDD"]
["2016-01-08 03:00:00.0","2016-01-08",1215.7914439973003,null,null,1254.2275238037134,8,"DDDD"]
["2016-01-08 04:00:00.0","2016-01-08",1264.8878422519224,null,null,1323.4973831176733,8,"DDDD"]
["2016-01-08 05:00:00.0","2016-01-08",1301.1003045475547,null,null,1356.1153106689453,8,"DDDD"]
["2016-01-08 06:00:00.0","2016-01-08",1233.4713470889048,null,null,1347.4930114746069,8,"DDDD"]
["2016-01-08 07:00:00.0","2016-01-08",1212.0921082960494,null,null,1252.397941589353,8,"DDDD"]
["2016-01-08 08:00:00.0","2016-01-08",1301.6677581587883,null,null,1362.9216156005834,8,"DDDD"]
["2016-01-08 09:00:00.0","2016-01-08",1311.8585011021039,null,null,1362.589225769038,8,"DDDD"]
["2016-01-08 10:00:00.0","2016-01-08",1356.6518455310731,null,null,1394.0114364624073,8,"DDDD"]
["2016-01-08 11:00:00.0","2016-01-08",1365.883816813033,null,null,1382.6336441040064,8,"DDDD"]
["2016-01-08 12:00:00.0","2016-01-08",1294.4720943414334,null,null,1380.3752899169922,8,"DDDD"]
["2016-01-08 13:00:00.0","2016-01-08",1288.9244038383297,null,null,1336.0505523681641,8,"DDDD"]
["2016-01-08 14:00:00.0","2016-01-08",1294.7990611765183,null,null,1362.3958587646512,8,"DDDD"]
["2016-01-08 15:00:00.0","2016-01-08",1243.6047057704002,null,null,1315.5675354003929,8,"DDDD"]
["2016-01-08 16:00:00.0","2016-01-08",1293.3232924609761,null,null,1341.1300506591799,8,"DDDD"]
["2016-01-08 17:00:00.0","2016-01-08",1260.339964322671,null,null,1345.0596618652369,8,"DDDD"]
["2016-01-08 18:00:00.0","2016-01-08",1526.9786067725759,null,null,1640.4216079711937,8,"DDDD"]
["2016-01-08 19:00:00.0","2016-01-08",1637.8331127468252,null,null,1686.702880859375,8,"DDDD"]
["2016-01-08 20:00:00.0","2016-01-08",1644.1252127117555,null,null,1672.056144714353,8,"DDDD"]
["2016-01-08 21:00:00.0","2016-01-08",1624.4694100175432,null,null,1672.9416122436548,8,"DDDD"]
["2016-01-08 22:00:00.0","2016-01-08",1577.5494312148253,null,null,1625.7949523925831,8,"DDDD"]
["2016-01-08 23:00:00.0","2016-01-08",1503.9834053313118,null,null,1603.7112426757838,8,"DDDD"]
["2016-01-09 00:00:00.0","2016-01-09",1425.9808372107491,null,null,1481.6043395996119,9,"DDDD"]
["2016-01-09 01:00:00.0",{"$f":"DATE(YEAR(A196),MONTH(A196),DAY(A196))","v":"2016-01-09"},1338.382815719734,null,null,1384.3226776123072,{"$f":"DAY(A196)","v":9},{"$f":"TEXT(A196,\"DDDD\")","v":"DDDD"}]
["2016-01-09 02:00:00.0","2016-01-09",1334.0024777453023,null,null,1399.0357284545873,9,"DDDD"]
["2016-01-09 03:00:00.0","2016-01-09",1332.1922967089611,null,null,1403.0687255859375,9,"DDDD"]
["2016-01-09 04:00:00.0","2016-01-09",1315.6799117602118,null,null,1361.8364334106445,9,"DDDD"]
["2016-01-09 05:00:00.0","2016-01-09",1352.4074119171464,null,null,1377.4459152221705,9,"DDDD"]
["2016-01-09 06:00:00.0","2016-01-09",1297.9759047319371,null,null,1370.7914924621557,9,"DDDD"]
["2016-01-09 07:00:00.0","2016-01-09",1327.0934724896854,null,null,1364.9654541015625,9,"DDDD"]
["2016-01-09 08:00:00.0","2016-01-09",1332.2778208133066,null,null,1359.0570755004833,9,"DDDD"]
["2016-01-09 09:00:00.0","2016-01-09",1361.8184858053221,null,null,1374.48388671875,9,"DDDD"]
["2016-01-09 10:00:00.0","2016-01-09",1387.3748022133025,null,null,1397.0551147460938,9,"DDDD"]
["2016-01-09 11:00:00.0","2016-01-09",1390.1210852775903,null,null,1404.9827270507863,9,"DDDD"]
["2016-01-09 12:00:00.0","2016-01-09",1399.7957428919287,null,null,1414.1711273193359,9,"DDDD"]
["2016-01-09 13:00:00.0","2016-01-09",1400.6094303091916,null,null,1305.01329803467,9,"DDDD"]
["2016-01-09 14:00:00.0","2016-01-09",1396.4381681478892,null,null,1398.84936523438,9,"DDDD"]
["2016-01-09 15:00:00.0","2016-01-09",1408.5283017357608,null,null,1410.6311645507762,9,"DDDD"]
["2016-01-09 16:00:00.0","2016-01-09",1352.015168869036,null,null,1421.5044784545848,9,"DDDD"]
["2016-01-09 17:00:00.0","2016-01-09",1340.0610245436469,null,null,1427.5632476806641,9,"DDDD"]
["2016-01-09 18:00:00.0","2016-01-09",1608.3461404666607,null,null,1704.6740417480494,9,"DDDD"]
["2016-01-09 19:00:00.0","2016-01-09",1730.3290212349502,null,null,1766.7056427001978,9,"DDDD"]
["2016-01-09 20:00:00.0","2016-01-09",1780.4595749254099,null,null,1802.2588958740259,9,"DDDD"]
["2016-01-09 21:00:00.0","2016-01-09",1762.9299112519705,null,null,1778.2761077880809,9,"DDDD"]
["2016-01-09 22:00:00.0","2016-01-09",1663.4705713001249,null,null,1747.5583496093775,9,"DDDD"]
["2016-01-09 23:00:00.0","2016-01-09",1549.6792089601315,null,null,1607.2436981201197,9,"DDDD"]
["2016-01-10 00:00:00.0","2016-01-10",1550.7955104275541,null,null,1568.6287231445313,10,"DDDD"]
["2016-01-10 01:00:00.0","2016-01-10",1473.8787456663845,null,null,1513.1834030151392,10,"DDDD"]
["2016-01-10 02:00:00.0","2016-01-10",1447.8719259227537,null,null,1492.8070755004933,10,"DDDD"]
["2016-01-10 03:00:00.0","2016-01-10",1411.8189771948671,null,null,1447.7497558593725,10,"DDDD"]
["2016-01-10 04:00:00.0","2016-01-10",1395.6987173461887,null,null,1427.5983657836864,10,"DDDD"]
["2016-01-10 05:00:00.0","2016-01-10",1378.9331725692809,null,null,1418.3964233398463,10,"DDDD"]
["2016-01-10 06:00:00.0","2016-01-10",1283.7206919534046,null,null,1376.8764038085988,10,"DDDD"]
["2016-01-10 07:00:00.0","2016-01-10",1379.5375547356045,null,null,1417.6513977050831,10,"DDDD"]
["2016-01-10 08:00:00.0","2016-01-10",1346.0411843005122,null,null,1386.5289649963329,10,"DDDD"]
["2016-01-10 09:00:00.0","2016-01-10",1180.3457438949142,null,null,1235.1801338195801,10,"DDDD"]
["2016-01-10 10:00:00.0","2016-01-10",1165.174705822631,null,null,1179.3443107605005,10,"DDDD"]
["2016-01-10 11:00:00.0","2016-01-10",1238.9718497497931,null,null,1292.8139305114796,10,"DDDD"]
["2016-01-10 12:00:00.0","2016-01-10",1319.2746374827743,null,null,1345.9316291809032,10,"DDDD"]
["2016-01-10 13:00:00.0","2016-01-10",1366.5197806697465,null,null,1393.0396690368677,10,"DDDD"]
["2016-01-10 14:00:00.0","2016-01-10",1405.9536420610957,null,null,1426.6857872009327,10,"DDDD"]
["2016-01-10 15:00:00.0","2016-01-10",1415.4594259346866,null,null,1436.4923171997045,10,"DDDD"]
["2016-01-10 16:00:00.0","2016-01-10",1414.169485717098,null,null,1430.3957633972168,10,"DDDD"]
["2016-01-10 17:00:00.0","2016-01-10",1437.597529680228,null,null,1493.8496246337891,10,"DDDD"]
["2016-01-10 18:00:00.0","2016-01-10",1578.6754241311576,null,null,1659.7298965454129,10,"DDDD"]
["2016-01-10 19:00:00.0","2016-01-10",1691.1828260803641,null,null,1717.197067260747,10,"DDDD"]
["2016-01-10 20:00:00.0","2016-01-10",1723.3862606572841,null,null,1737.043014526367,10,"DDDD"]
["2016-01-10 21:00:00.0","2016-01-10",1639.5933481318336,null,null,1520.5930099487259,10,"DDDD"]
["2016-01-10 22:00:00.0","2016-01-10",1536.0880810439014,null,null,1555.3806838989308,10,"DDDD"]
["2016-01-10 23:00:00.0","2016-01-10",1488.643144201608,null,null,1524.0092391967723,10,"DDDD"]
["2016-01-11 00:00:00.0","2016-01-11",1438.6943777717565,null,null,1431.7243499755859,11,"DDDD"]
["2016-01-11 01:00:00.0","2016-01-11",1373.2210552512274,null,null,1414.3761520385767,11,"DDDD"]
["2016-01-11 02:00:00.0","2016-01-11",1371.3278005091317,null,null,1393.3940963745167,11,"DDDD"]
["2016-01-11 03:00:00.0","2016-01-11",1383.9717819474906,null,null,1385.8548431396484,11,"DDDD"]
["2016-01-11 04:00:00.0","2016-01-11",1397.0906621827075,null,null,1405.2093658447316,11,"DDDD"]
["2016-01-11 05:00:00.0","2016-01-11",1424.9773924022234,null,null,1441.6908645629833,11,"DDDD"]
["2016-01-11 06:00:00.0","2016-01-11",1364.2290454020215,null,null,1457.1515426635742,11,"DDDD"]
["2016-01-11 07:00:00.0","2016-01-11",1372.4874181864989,null,null,1399.0764389038131,11,"DDDD"]
["2016-01-11 08:00:00.0","2016-01-11",1440.7247403909239,null,null,1412.8434677123994,11,"DDDD"]
["2016-01-11 09:00:00.0","2016-01-11",1458.2018302463575,null,null,1473.2906951904272,11,"DDDD"]
["2016-01-11 10:00:00.0","2016-01-11",1498.3776908472594,null,null,1495.7509155273488,11,"DDDD"]
["2016-01-11 11:00:00.0","2016-01-11",1510.5329520144394,null,null,1497.0989456176758,11,"DDDD"]
["2016-01-11 12:00:00.0","2016-01-11",1508.901208554156,null,null,1505.2048110961964,11,"DDDD"]
["2016-01-11 13:00:00.0","2016-01-11",1501.187286085373,null,null,1513.5872268676783,11,"DDDD"]
["2016-01-11 14:00:00.0","2016-01-11",1488.5653789086612,null,null,1491.9615631103541,11,"DDDD"]
["2016-01-11 15:00:00.0","2016-01-11",1540.8869347430107,null,null,1518.2363433837866,11,"DDDD"]
["2016-01-11 16:00:00.0","2016-01-11",1564.2322915710665,null,null,1566.3356628417994,11,"DDDD"]
["2016-01-11 17:00:00.0",{"$f":"DATE(YEAR(A260),MONTH(A260),DAY(A260))","v":"2016-01-11"},1507.9578526095579,null,null,1574.1712417602589,{"$f":"DAY(A260)","v":11},{"$f":"TEXT(A260,\"DDDD\")","v":"DDDD"}]
["2016-01-11 18:00:00.0","2016-01-11",1647.2199253183103,null,null,1643.3947906494116,11,"DDDD"]
["2016-01-11 19:00:00.0","2016-01-11",1730.1722494473918,null,null,1780.6086959838892,11,"DDDD"]
["2016-01-11 20:00:00.0","2016-01-11",1812.6566856778225,null,null,1856.7173385620092,11,"DDDD"]
["2016-01-11 21:00:00.0","2016-01-11",1806.1150336515227,null,null,1833.1761932373072,11,"DDDD"]
["2016-01-11 22:00:00.0","2016-01-11",1745.891803897048,null,null,1802.4681854248047,11,"DDDD"]
["2016-01-11 23:00:00.0","2016-01-11",1658.8928967892093,null,null,1703.0303192138722,11,"DDDD"]
["2016-01-12 00:00:00.0","2016-01-12",1512.6730316580474,null,null,1632.7128372192408,12,"DDDD"]
["2016-01-12 01:00:00.0","2016-01-12",1396.6721629545411,null,null,1435.9614028930714,12,"DDDD"]
["2016-01-12 02:00:00.0","2016-01-12",1360.6500159136481,null,null,1495.0775985717773,12,"DDDD"]
["2016-01-12 03:00:00.0","2016-01-12",1490.2020395236539,null,null,1532.3901901245067,12,"DDDD"]
["2016-01-12 04:00:00.0","2016-01-12",1490.9043107857588,null,null,1540.0151596069336,12,"DDDD"]
["2016-01-12 05:00:00.0","2016-01-12",1559.2876975707757,null,null,1571.6325302124048,12,"DDDD"]
["2016-01-12 06:00:00.0","2016-01-12",1501.6261514765833,null,null,1587.2341537475611,12,"DDDD"]
["2016-01-12 07:00:00.0","2016-01-12",1419.1768727238982,null,null,1471.0875930786083,12,"DDDD"]
["2016-01-12 08:00:00.0","2016-01-12",1491.0727816681419,null,null,1486.3238906860356,12,"DDDD"]
["2016-01-12 09:00:00.0","2016-01-12",1465.6706699659317,null,null,1480.5076522827148,12,"DDDD"]
["2016-01-12 10:00:00.0","2016-01-12",1487.6534957067131,null,null,1501.7454605102589,12,"DDDD"]
["2016-01-12 11:00:00.0","2016-01-12",1540.5966353763949,null,null,1534.4473571777319,12,"DDDD"]
["2016-01-12 12:00:00.0","2016-01-12",1545.4696239525392,null,null,1552.2814102172852,12,"DDDD"]
["2016-01-12 13:00:00.0","2016-01-12",1552.5891250572731,null,null,1552.5165786743164,12,"DDDD"]
["2016-01-12 14:00:00.0","2016-01-12",1561.2725189215043,null,null,1573.1870956420873,12,"DDDD"]
["2016-01-12 15:00:00.0","2016-01-12",1537.9892097706243,null,null,1561.5479354858423,12,"DDDD"]
["2016-01-12 16:00:00.0","2016-01-12",1533.0781849396205,null,null,1558.3071517944361,12,"DDDD"]
["2016-01-12 17:00:00.0","2016-01-12",1536.1479198951752,null,null,1588.3538131713892,12,"DDDD"]
["2016-01-12 18:00:00.0","2016-01-12",1713.0597112626253,null,null,1793.1269073486278,12,"DDDD"]
["2016-01-12 19:00:00.0","2016-01-12",1788.2802445521372,null,null,1827.8761901855494,12,"DDDD"]
["2016-01-12 20:00:00.0","2016-01-12",1806.6251976028204,null,null,1827.6053085327173,12,"DDDD"]
["2016-01-12 21:00:00.0","2016-01-12",1808.4571380901068,null,null,1839.1219406127955,12,"DDDD"]
["2016-01-12 22:00:00.0","2016-01-12",1764.0625168151,null,null,1808.5991363525366,12,"DDDD"]
["2016-01-12 23:00:00.0","2016-01-12",1672.8664902614221,null,null,1726.7256317138647,12,"DDDD"]
["2016-01-13 00:00:00.0","2016-01-13",1629.6027743424361,null,null,1664.5036087036133,13,"DDDD"]
["2016-01-13 01:00:00.0","2016-01-13",1582.0564927776941,null,null,1581.5660095214844,13,"DDDD"]
["2016-01-13 02:00:00.0","2016-01-13",1576.2517035102817,null,null,1576.0911178588867,13,"DDDD"]
["2016-01-13 03:00:00.0","2016-01-13",1554.3532437378103,null,null,1557.0296325683619,13,"DDDD"]
["2016-01-13 04:00:00.0","2016-01-13",1545.4146518488371,null,null,1567.7146530151342,13,"DDDD"]
["2016-01-13 05:00:00.0","2016-01-13",1593.5522272424494,null,null,1573.1441879272486,13,"DDDD"]
["2016-01-13 06:00:00.0","2016-01-13",1564.0559614521435,null,null,1571.6333923339819,13,"DDDD"]
["2016-01-13 07:00:00.0","2016-01-13",1490.3713645829096,null,null,1494.9676284790014,13,"DDDD"]
["2016-01-13 08:00:00.0","2016-01-13",1510.3258049199424,null,null,1521.3892288208031,13,"DDDD"]
["2016-01-13 09:00:00.0","2016-01-13",1502.4175992744874,null,null,1533.4326248168918,13,"DDDD"]
["2016-01-13 10:00:00.0","2016-01-13",1524.9644915146771,null,null,1553.3691711425759,13,"DDDD"]
["2016-01-13 11:00:00.0","2016-01-13",1551.7378417930058,null,null,1543.2426605224614,13,"DDDD"]
["2016-01-13 12:00:00.0","2016-01-13",1516.3132181951216,null,null,1534.8513259887693,13,"DDDD"]
["2016-01-13 13:00:00.0","2016-01-13",1568.0654385778553,null,null,1568.4567642211891,13,"DDDD"]
["2016-01-13 14:00:00.0","2016-01-13",1593.761512596883,null,null,1596.0289459228518,13,"DDDD"]
["2016-01-13 15:00:00.0","2016-01-13",1598.8446223111202,null,null,1594.9304962158255,13,"DDDD"]
["2016-01-13 16:00:00.0","2016-01-13",1620.2029485956625,null,null,1613.4711532592748,13,"DDDD"]
["2016-01-13 17:00:00.0","2016-01-13",1620.0746935413727,null,null,1621.6787338256836,13,"DDDD"]
["2016-01-13 18:00:00.0","2016-01-13",1678.5184640523496,null,null,1796.8907241821264,13,"DDDD"]
["2016-01-13 19:00:00.0","2016-01-13",1788.2813682104932,null,null,1819.3183212280248,13,"DDDD"]
["2016-01-13 20:00:00.0","2016-01-13",1780.4032206535046,null,null,1838.9983062744191,13,"DDDD"]
["2016-01-13 21:00:00.0","2016-01-13",1795.4519164722926,null,null,1797.4283447265625,13,"DDDD"]
["2016-01-13 22:00:00.0","2016-01-13",1735.1072283444666,null,null,1760.9601745605519,13,"DDDD"]
["2016-01-13 23:00:00.0","2016-01-13",1544.2524881148581,null,null,1628.7268981933619,13,"DDDD"]
["2016-01-14 00:00:00.0","2016-01-14",1522.5537700580603,null,null,1550.1303787231445,14,"DDDD"]
["2016-01-14 01:00:00.0","2016-01-14",1512.4173058296012,null,null,1558.315788269048,14,"DDDD"]
["2016-01-14 02:00:00.0","2016-01-14",1516.3815086004511,null,null,1525.9221801757787,14,"DDDD"]
["2016-01-14 03:00:00.0","2016-01-14",1497.3057556618564,null,null,1519.3275756835938,14,"DDDD"]
["2016-01-14 04:00:00.0","2016-01-14",1366.2057931388936,null,null,1504.4147109985327,14,"DDDD"]
["2016-01-14 05:00:00.0","2016-01-14",1425.7840362284303,null,null,1461.796272277837,14,"DDDD"]
["2016-01-14 06:00:00.0","2016-01-14",1453.7276065889653,null,null,1459.8104629516577,14,"DDDD"]
["2016-01-14 07:00:00.0","2016-01-14",1414.3139029861293,null,null,1434.3573303222656,14,"DDDD"]
["2016-01-14 08:00:00.0","2016-01-14",1417.569315670024,null,null,1440.8381042480519,14,"DDDD"]
["2016-01-14 09:00:00.0",{"$f":"DATE(YEAR(A324),MONTH(A324),DAY(A324))","v":"2016-01-14"},1439.6070753982035,null,null,1454.88635253906,{"$f":"DAY(A324)","v":14},{"$f":"TEXT(A324,\"DDDD\")","v":"DDDD"}]
["2016-01-14 10:00:00.0","2016-01-14",1474.3685149452131,null,null,1523.0168533325145,14,"DDDD"]
["2016-01-14 11:00:00.0","2016-01-14",1531.9720652767276,null,null,1538.794433593755,14,"DDDD"]
["2016-01-14 12:00:00.0","2016-01-14",1542.355796188966,null,null,1554.9909706115723,14,"DDDD"]
["2016-01-14 13:00:00.0","2016-01-14",1561.741648890142,null,null,1580.0225906372045,14,"DDDD"]
["2016-01-14 14:00:00.0","2016-01-14",1564.0177032199108,null,null,1588.1952056884791,14,"DDDD"]
["2016-01-14 15:00:00.0","2016-01-14",1564.172920110708,null,null,1586.0538177490234,14,"DDDD"]
["2016-01-14 16:00:00.0","2016-01-14",1569.9534198184301,null,null,1572.832267761233,14,"DDDD"]
["2016-01-14 17:00:00.0","2016-01-14",1482.0155141272176,null,null,1517.7846984863331,14,"DDDD"]
["2016-01-14 18:00:00.0","2016-01-14",1617.6709461237263,null,null,1722.1266632080078,14,"DDDD"]
["2016-01-14 19:00:00.0","2016-01-14",1765.4239252529467,null,null,1795.591056823733,14,"DDDD"]
["2016-01-14 20:00:00.0","2016-01-14",1811.3694792747533,null,null,1836.9143295288061,14,"DDDD"]
["2016-01-14 21:00:00.0","2016-01-14",1741.2852488530896,null,null,1771.3180313110377,14,"DDDD"]
["2016-01-14 22:00:00.0","2016-01-14",1725.5021267844379,null,null,1754.33288574219,14,"DDDD"]
["2016-01-14 23:00:00.0","2016-01-14",1577.8451464821064,null,null,1653.3637084960988,14,"DDDD"]
["2016-01-15 00:00:00.0","2016-01-15",1516.2626365282501,null,null,1551.1417541503881,15,"DDDD"]
["2016-01-15 01:00:00.0","2016-01-15",1508.8724372553884,null,null,1531.3539276123072,15,"DDDD"]
["2016-01-15 02:00:00.0","2016-01-15",1489.8973180278642,null,null,1501.300170898435,15,"DDDD"]
["2016-01-15 03:00:00.0","2016-01-15",1471.6174565075166,null,null,1487.3525085449169,15,"DDDD"]
["2016-01-15 04:00:00.0","2016-01-15",1519.6384109581313,null,null,1565.5021667480469,15,"DDDD"]
["2016-01-15 05:00:00.0","2016-01-15",1577.9453802070036,null,null,1575.457878112793,15,"DDDD"]
["2016-01-15 06:00:00.0","2016-01-15",1516.7316627821235,null,null,1568.4080429077169,15,"DDDD"]
["2016-01-15 07:00:00.0","2016-01-15",1446.216588729483,null,null,1495.8158950805689,15,"DDDD"]
["2016-01-15 08:00:00.0","2016-01-15",1505.7095930505182,null,null,1515.0940284729004,15,"DDDD"]
["2016-01-15 09:00:00.0","2016-01-15",1551.7747823452412,null,null,1583.7542800903345,15,"DDDD"]
["2016-01-15 10:00:00.0","2016-01-15",1560.8315545289488,null,null,1577.7933387756323,15,"DDDD"]
["2016-01-15 11:00:00.0","2016-01-15",1554.4798179008405,null,null,1569.701293945315,15,"DDDD"]
["2016-01-15 12:00:00.0","2016-01-15",1563.5324374129036,null,null,1572.5691070556641,15,"DDDD"]
["2016-01-15 13:00:00.0","2016-01-15",1549.8917900546501,null,null,1582.9045486450195,15,"DDDD"]
["2016-01-15 14:00:00.0","2016-01-15",1587.3997949334794,null,null,1611.9315338134791,15,"DDDD"]
["2016-01-15 17:00:00.0","2016-01-15",1567.5258679536114,null,null,1611.8128280639698,15,"DDDD"]
["2016-01-15 18:00:00.0","2016-01-15",1690.3938164833723,null,null,1753.978263854985,15,"DDDD"]
["2016-01-15 19:00:00.0","2016-01-15",1763.2302493184955,null,null,1812.1364440917969,15,"DDDD"]
["2016-01-15 20:00:00.0","2016-01-15",1816.8068241586175,null,null,1840.3285446166992,15,"DDDD"]
["2016-01-15 21:00:00.0","2016-01-15",1826.1023752676881,null,null,1859.8372573852564,15,"DDDD"]
["2016-01-15 22:00:00.0","2016-01-15",1815.0098015681262,null,null,1839.4525375366236,15,"DDDD"]
["2016-01-15 23:00:00.0","2016-01-15",1713.3407810299761,null,null,1760.543693542478,15,"DDDD"]
["2016-01-16 00:00:00.0","2016-01-16",1629.9839772503142,null,null,1661.9590339660645,16,"DDDD"]
["2016-01-16 01:00:00.0","2016-01-16",1598.7854317070585,null,null,1622.3484649658228,16,"DDDD"]
["2016-01-16 02:00:00.0","2016-01-16",1588.6636119267152,null,null,1605.9891128540089,16,"DDDD"]
["2016-01-16 03:00:00.0","2016-01-16",1540.7646845327954,null,null,1576.2923355102514,16,"DDDD"]
["2016-01-16 04:00:00.0","2016-01-16",1487.9076306443833,null,null,1509.7215957641602,16,"DDDD"]
["2016-01-16 05:00:00.0","2016-01-16",1502.9638438356744,null,null,1544.3861465454127,16,"DDDD"]
["2016-01-16 06:00:00.0","2016-01-16",1451.1818573971948,null,null,1564.8825531005884,16,"DDDD"]
["2016-01-16 07:00:00.0","2016-01-16",1255.6014540026345,null,null,1328.0486145019531,16,"DDDD"]
["2016-01-16 08:00:00.0","2016-01-16",1207.8398712488552,null,null,1234.717155456543,16,"DDDD"]
["2016-01-16 09:00:00.0","2016-01-16",1223.1415818768328,null,null,1275.4155273437475,16,"DDDD"]
["2016-01-16 10:00:00.0","2016-01-16",1301.3962336508264,null,null,1364.7755966186498,16,"DDDD"]
["2016-01-16 11:00:00.0","2016-01-16",1327.9645689575607,null,null,1352.750984191897,16,"DDDD"]
["2016-01-16 12:00:00.0","2016-01-16",1282.0798030976143,null,null,1348.5672836303761,16,"DDDD"]
["2016-01-16 13:00:00.0","2016-01-16",1277.4534296736026,null,null,1311.2977218627955,16,"DDDD"]
["2016-01-16 14:00:00.0","2016-01-16",1265.7392972162727,null,null,1332.6118469238331,16,"DDDD"]
["2016-01-16 15:00:00.0","2016-01-16",1277.3658565969683,null,null,1325.6339645385792,16,"DDDD"]
["2016-01-16 16:00:00.0","2016-01-16",1257.4592887333195,null,null,1297.2095260620092,16,"DDDD"]
["2016-01-16 17:00:00.0","2016-01-16",1260.139669335214,null,null,1318.7528381347702,16,"DDDD"]
["2016-01-16 18:00:00.0","2016-01-16",1579.9775428396424,null,null,1755.4560928344727,16,"DDDD"]
["2016-01-16 19:00:00.0","2016-01-16",1732.9007017157596,null,null,1813.8297500610352,16,"DDDD"]
["2016-01-16 20:00:00.0","2016-01-16",1789.663138037926,null,null,1839.5310211181691,16,"DDDD"]
["2016-01-16 21:00:00.0","2016-01-16",1783.520277561568,null,null,1814.9910812377955,16,"DDDD"]
["2016-01-16 22:00:00.0","2016-01-16",1756.6104944715905,null,null,1809.2597503662084,16,"DDDD"]
["2016-01-16 23:00:00.0","2016-01-16",1671.7928893881997,null,null,1740.195751190183,16,"DDDD"]
["2016-01-17 00:00:00.0","2016-01-17",1559.3193581319133,null,null,1595.1933479309082,17,"DDDD"]
["2016-01-17 01:00:00.0","2016-01-17",1501.2349566980058,null,null,1539.1349258422852,17,"DDDD"]
["2016-01-17 02:00:00.0","2016-01-17",1439.6282179717966,null,null,1464.3840255737355,17,"DDDD"]
["2016-01-17 03:00:00.0",{"$f":"DATE(YEAR(A388),MONTH(A388),DAY(A388))","v":"2016-01-17"},1383.2025382667853,null,null,1421.5962982177734,{"$f":"DAY(A388)","v":17},{"$f":"TEXT(A388,\"DDDD\")","v":"DDDD"}]
["2016-01-17 04:00:00.0","2016-01-17",1359.006816540043,null,null,1374.9738464355419,17,"DDDD"]
["2016-01-17 05:00:00.0","2016-01-17",1372.523423397281,null,null,1404.6401367187475,17,"DDDD"]
["2016-01-17 06:00:00.0","2016-01-17",1331.3158921056704,null,null,1414.4906768798828,17,"DDDD"]
["2016-01-17 07:00:00.0","2016-01-17",1241.9443417486277,null,null,1270.6101837158228,17,"DDDD"]
["2016-01-17 08:00:00.0","2016-01-17",1214.6090676664269,null,null,1250.3672332763697,17,"DDDD"]
["2016-01-17 09:00:00.0","2016-01-17",1137.4285088797878,null,null,1212.8284530639648,17,"DDDD"]
["2016-01-17 10:00:00.0","2016-01-17",1085.677134022164,null,null,1155.7583999633789,17,"DDDD"]
["2016-01-17 11:00:00.0","2016-01-17",1119.0317704471793,null,null,1148.4570541381886,17,"DDDD"]
["2016-01-17 12:00:00.0","2016-01-17",1151.4143512714822,null,null,1224.9329605102514,17,"DDDD"]
["2016-01-17 13:00:00.0","2016-01-17",1238.5947295779251,null,null,1306.4244155883839,17,"DDDD"]
["2016-01-17 14:00:00.0","2016-01-17",1280.9926338960572,null,null,1312.7702789306666,17,"DDDD"]
["2016-01-17 15:00:00.0","2016-01-17",1278.6776611095001,null,null,1298.7888412475611,17,"DDDD"]
["2016-01-17 16:00:00.0","2016-01-17",1245.61348536336,null,null,1280.487548828127,17,"DDDD"]
["2016-01-17 17:00:00.0","2016-01-17",1270.4208852080678,null,null,1361.9753723144531,17,"DDDD"]
["2016-01-17 18:00:00.0","2016-01-17",1564.0036355809216,null,null,1716.7048187255834,17,"DDDD"]
["2016-01-17 19:00:00.0","2016-01-17",1789.6911875684509,null,null,1809.9797973632863,17,"DDDD"]
["2016-01-17 20:00:00.0","2016-01-17",1794.4121800702912,null,null,1840.1294479370142,17,"DDDD"]
["2016-01-17 21:00:00.0","2016-01-17",1731.0244454000547,null,null,1764.3355255126928,17,"DDDD"]
["2016-01-17 22:00:00.0","2016-01-17",1689.3819132960923,null,null,1697.3349990844777,17,"DDDD"]
["2016-01-17 23:00:00.0","2016-01-17",1565.309143304228,null,null,1635.1662826538086,17,"DDDD"]
["2016-01-18 00:00:00.0","2016-01-18",1433.3814496932221,null,null,1496.5462265014673,18,"DDDD"]
["2016-01-18 01:00:00.0","2016-01-18",1380.5463516206548,null,null,1414.0700683593725,18,"DDDD"]
["2016-01-18 02:00:00.0","2016-01-18",1338.3741399605212,null,null,1382.5902252197266,18,"DDDD"]
["2016-01-18 03:00:00.0","2016-01-18",1296.2444828060216,null,null,1332.0093765258789,18,"DDDD"]
["2016-01-18 04:00:00.0","2016-01-18",1288.2243447464207,null,null,1324.5231781005859,18,"DDDD"]
["2016-01-18 05:00:00.0","2016-01-18",1372.4162674450745,null,null,1433.3937149047852,18,"DDDD"]
["2016-01-18 06:00:00.0","2016-01-18",1355.7415049295255,null,null,1441.5753479003956,18,"DDDD"]
["2016-01-18 07:00:00.0","2016-01-18",1288.7197527487849,null,null,1330.1781387329102,18,"DDDD"]
["2016-01-18 08:00:00.0","2016-01-18",1318.6312459089231,null,null,1397.5545120239258,18,"DDDD"]

{"sheet":"Case Study","index":14,"n_rows":21,"n_cols":20,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,"Original",100]
[null,null,null,"Months in Year",12,null,null,null,"Extra",100]
[null,null,null,"Capacity",270,"MW",null,null,null,{"$f":"SUM(J3:J4)","v":200}]
[]
[null,null,null,"Carrying Charge",19.600000000000001,"KW-Month"]
[null,null,null,"Carrying Charge",{"$f":"E7*E4","v":235.20000000000002},"KW-Year"]
[]
[null,null,null,null,null,null,"Carrying Charge"]
[null,null,null,"Cost",1800,"USD/KW",{"$f":"$E$8/E11","v":0.13066666666666668}]
[null,null,null,null,1000,"USD/KW",{"$f":"$E$8/E12","v":0.23520000000000002}]
[null,null,null,null,500,"USD/KW",0.47040000000000004]
[]
[]
[null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"Cost of Capacity",{"$f":"E13","v":500}]
[null,null,null,"Capacity Charge",null,{"$f":"$E$7*$E$4","v":235.20000000000002},{"$f":"$E$7*$E$4","v":235.20000000000002},235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002]
[null,null,null,"Net Cash Flow",{"$f":"E18-E17","v":-500},{"$f":"F18-F17","v":235.20000000000002},{"$f":"G18-G17","v":235.20000000000002},235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002]
[null,null,null,"Project IRR",{"$f":"IRR(E19:T19)","v":0.46892954127174757}]
[null,null,null,"Carrying Charge",{"$f":"F18/E17","v":0.47040000000000004}]

{"sheet":"Comparison","index":15,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Open Cycle","Solar"]
[null,null,"Capacity","MW",110,null,null,null,"Energy Charge","(fuel price x heat rate)","USD/ MWh",{"$f":"L4*L5","v":47.6}]
[null,null,"EPC Cost","USD",1000,1000,null,null,"Oil Price",null,null,28]
[null,null,"Variable O+M","USD/MWH",10,0,null,null,"Fuel Price",null,"USD/ MMBTU",{"$f":"L3/6","v":4.666666666666667}]
[null,null,"Fixed O+M","USD/KW-Year",14.5,10,null,null,"Heat Rate","Open Cycle","MMBTU/MWh",10.199999999999999]
[null,null,"Capacity Factor",null,0.85,0.21]
[null,null,"Fixed O+M","USD/MW-Hour",{"$f":"E5*1000/(8760*E6)","v":1.9473542841794251},{"$f":"F5*1000/(8760*F6)","v":5.4359643400739293}]
[null,null,"Carrying Charge",null,0.15,0.12]
[]
[null,null,"HOURS IN Year","hrs",8760]
[null,null,null,"USD/MWH",{"$f":"E3/$E$10/E6*E8*1000","v":20.145044319097501},{"$f":"F3/$E$10/F6*F8*1000","v":65.231572080887148}]
[]
[null,null,"TARIFF MAKE-UP","USD/MWH"]
[null,null,"EPC/ MWH",null,{"$f":"E11","v":20.145044319097501},{"$f":"F11","v":65.231572080887148}]
[null,null,"VARIABLE O+M",null,{"$f":"E4","v":10},{"$f":"F4","v":0}]
[null,null,"FIXED O+M",null,{"$f":"E7","v":1.9473542841794251},{"$f":"F7","v":5.4359643400739293}]
[null,null,"ENERGY COST",null,{"$f":"L2","v":47.6},0]
[null,null,"LCOE",null,{"$f":"SUM(E14:E17)","v":79.692398603276928},{"$f":"SUM(F14:F17)","v":70.667536420961071}]

{"sheet":"Raw Read","index":16,"n_rows":35,"n_cols":1,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Total Energy Generation at Akosombo GS 6,726.692 GWh 6,508.606 GWh -3.2"]
["B Total Energy Generation at Kpong GS 1,144.452 GWh 1,147.645 GWh 0.3"]
["Bi Bui Power Station 361.630 GWh 730.367 GWh"]
["C Total Energy Generation at Takoradi 1 Thermal GS 1,782.973 GWh 890.195 GWh -50.1"]
["Ci Total Energy Generation at Takoradi 3 Thermal GS 102.428 GWh 87.284 GWh"]
["D Total Energy Generation at Takoradi (2) Thermal GS (TICO) 1,031.960 GWh 711.890 GWh -31.0"]
["E Total Energy Generation at Mines Reserve Power Station .000 GWh 194.887 GWh 3897685432403850"]
["F Total Energy Generation at Tema Thermal 1 Power Station 475.020 GWh 697.110 GWh 46.8"]
["G Total Energy Generation at Tema Thermal 2 Power Station 94.295 GWh 222.952 GWh 136.4"]
["H Total Energy Generation at CENIT Power Station an IPP 454.345 GWh 512.839 GWh 12.9"]
["I Total Energy Generation at Sunon-Asogli Power Station an IPP 693.505 GWh 1,254.604 GWh 80.9"]
["J Total Energy Generated at all  Generating stations (A+B+Bi+C+Ci+D+E+F+G+H+I) 12,867.300 GWh 12,958.379 GWh 0.7"]
["K Energy imported from CIE for VRA use 15.119 GWh 33.195 GWh 119.6"]
["Ki Inadvertent Import from CIE 11.828 GWh 17.522 GWh 48.1"]
["L Energy imported from CEB for VRA use - - "]
["M Total Energy Imported From  CEB and CIE (K+L) 26.947 GWh 50.717 GWh 88.2"]
["N Total Energy Generated Plus Imports        (J+M) 12,894.247 GWh 13,009.096 GWh 0.9"]
["O Total Energy Used at all Generating Stations 61.182 GWh 52.342 GWh -14.4"]
["P Energy Input to Transmission Systems      (N-O) 12,833.065 GWh 12,956.754 GWh 1.0"]
["Q Energy used in the Substations 5.495 GWh 5.755 GWh 4.7"]
["R Energy Exported & Sold to CEB From VRA 481.952 GWh 557.147 GWh 15.6"]
["S *** Energy Exported & Sold to SONABEL From VRA 48.361 GWh 53.194 GWh 10.0"]
["T Energy wheeled to CEB From CIE 93.958 GWh 114.528 GWh 21.9"]
["U Energy Exported to CIE From VRA 122.313 GWh 19.639 GWh -83.9"]
["V Total Energy Exported and wheeled  (R+S+T+U) 746.584 GWh 744.508 GWh -0.3"]
["W Total Consumption within Ghana (incl. VALCO) 11,688.621 GWh 11,870.456 GWh 1.6"]
["X Total External Sales (CEB,CIE & SONABEL)  (R+S+U) 652.625 GWh 629.980 GWh -3.5"]
["Y Total Energy Billed (W+X-E) 12,341.246 GWh 12,305.549 GWh -0.3"]
["Z Transmission Losses (P+T-Q-V-W+E) 486.324 GWh 450.564 GWh -7.4"]
["AA Percentage of Transmisson Losses   Z/(P-Q)*100 3.8 3.5 -8.2"]
["AB Maximum Peak Generated (MW) 1,942.9 MW 1,970.0 MW 1.4"]
["AC Average Demand   (N/8.76) (MW) 1,471.9 MW 1,485.1 MW 0.9"]
["AD Load Factor          (AC/AB)  75.8 75.4 -0.5"]
["AE Average plant discharge at Akosombo GS 1,370.58 cu.m/sec 1,389.67 cu.m/sec 1.4"]
["(48,430.56 cfs) (49,104.99 cfs)"]

{"sheet":"Read PDF","index":17,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[" A Total Energy Generation at Akosombo GS                           ",6726.692,6508.6059999999998,-3.2,"CODE",17]
[" B Total Energy Generation at Kpong GS                           ",1144.452,1147.645,0.3]
[" Bi Bui Power Station                              ",null,361.63,730.36699999999996]
[" C Total Energy Generation at Takoradi  Thermal GS                         ",1782.973,890.19500000000005,-50.1]
[" Ci Total Energy Generation at Takoradi  Thermal GS                         ",3,102.428,87.284000000000006]
[" D Total Energy Generation at Takoradi  Thermal GS (TICO)                        ",1031.96,711.89,-31]
[" E Total Energy Generation at Mines Reserve Power Station                         ",0,194.887,3897685432403850]
[" F Total Energy Generation at Tema Thermal  Power Station                        ",475.02,697.11,46.8]
[" G Total Energy Generation at Tema Thermal  Power Station                        ",94.295000000000002,222.952,136.4]
[" H Total Energy Generation at CENIT Power Station an IPP                        ",454.34500000000003,512.83900000000006,12.9]
[" I Total Energy Generation at Sunon-Asogli Power Station an IPP                        ",693.505,1254.604,80.900000000000006]
[" J Total Energy Generated at all Generating stations (A+B+Bi+C+Ci+D+E+F+G+H+I)                         ",12867.3,12958.379000000001,0.7]
[" K Energy imported from CIE for VRA use                          ",15.119,33.195,119.6]
[" Ki Inadvertent Import from CIE                             ",11.827999999999999,17.521999999999998,48.1]
[" L Energy imported from CEB for VRA use                          ",null,0,0]
[" M Total Energy Imported From CEB and CIE (K+L)                         ",26.946999999999999,50.716999999999999,88.2]
[" N Total Energy Generated Plus Imports (J+M)                           ",12894.246999999999,13009.096,0.9]
[" O Total Energy Used at all Generating Stations                          ",61.182000000000002,52.341999999999999,-14.4]
[" P Energy Input to Transmission Systems (N-O)                           ",12833.065000000001,12956.754000000001,1]
[" Q Energy used in the Substations                            ",5.4950000000000001,5.7549999999999999,4.7]
[" R Energy Exported & Sold to CEB From VRA                         ",481.952,557.14700000000005,15.6]
[" S *** Energy Exported & Sold to SONABEL From VRA                        ",48.360999999999997,53.194000000000003,10]
[" T Energy wheeled to CEB From CIE                           ",93.957999999999998,114.52800000000001,21.9]
[" U Energy Exported to CIE From VRA                           ",122.313,19.638999999999999,-83.9]
[" V Total Energy Exported and wheeled (R+S+T+U)                           ",746.58399999999995,744.50800000000004,-0.3]
[" W Total Consumption within Ghana (incl. VALCO)                           ",11688.620999999999,11870.456,1.6]
[" X Total External Sales (CEB,CIE & SONABEL) (R+S+U)                          ",652.625,629.98,-3.5]
[" Y Total Energy Billed (W+X-E)                             ",12341.245999999999,12305.549000000001,-0.3]
[" Z Transmission Losses (P+T-Q-V-W+E)                              ",486.32400000000001,450.56400000000002,-7.4]
[" AA Percentage of Transmisson Losses Z/(P-Q)*100                            ",3.8,3.5,-8.1999999999999993]
[" AB Maximum Peak Generated (MW)  MW  MW                         ",1942.9,1970,1.4]
[" AC Average Demand (N/8.76) (MW)  MW  MW                         ",1471.9,1485.1,0.9]
[" AD Load Factor (AC/AB)                              ",75.8,75.400000000000006,-0.5]
[" AE Average plant discharge at Akosombo GS  cu.m/sec  cu.m/sec                       ",1370.58,1389.67,1.4]
[" (48,430.56 cfs) (49,104.99 cfs)                              "]
["                                  "]
["                                  "]
[{"$f":"INDEX(A:A,$F$1)","v":" N Total Energy Generated Plus Imports (J+M)                           "},{"$f":"INDEX(B:B,$F$1)","v":12894.246999999999},{"$f":"INDEX(C:C,$F$1)","v":13009.096},{"$f":"INDEX(D:D,$F$1)","v":0.9}]
["                                  "]
["                                  "]

{"sheet":"Waterfall Chartdata1","index":20,"n_rows":15,"n_cols":81,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["BASE \r 45.66",45.662100456621005,null,null,9.1324200913242013,45.662100456621005,null,null,null,null,null,null,45.662100456621005,{"$f":"M1","v":45.662100456621005},null,{"$f":"N1","v":45.662100456621005},{"$f":"ABS(O1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"waterfall_graph_data1","v":"BASE"},45.662100456621005,{"$f":"BA1","v":45.662100456621005},null,{"$f":"BB1","v":45.662100456621005},{"$f":"ABS(BC1)","v":0},9.1324200913242013,{"$f":"BD1","v":45.662100456621005},{"$f":"IF(BC1>=0,0,BF1)","v":0},{"$f":"IF(BC1<0,0,BF1)","v":9.1324200913242013},{"$f":"BA1","v":45.662100456621005},null,null,null,null,null,null,{"$f":"AZ1","v":"BASE"}," \n",{"$f":"BB1","v":45.662100456621005},{"$f":"BQ1&BR1&TEXT(BS1,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"BASE \n45.66"},{"$f":"BG1","v":45.662100456621005},0,{"$f":"BE1","v":0},{"$f":"BI1","v":9.1324200913242013},{"$f":"BB1","v":45.662100456621005}]
["Higher EPC Cost \r 59.36",45.662100456621005,null,13.698630136986296,9.1324200913242013,45.662100456621005,59.3607305936073,null,null,null,null,null,13.698630136986296,{"$f":"IF(M2<>0,N1+M2,N1)","v":59.3607305936073},{"$f":"N2-N1","v":13.698630136986296},{"$f":"IF(O2>=0,N2-O2,N1+O2)","v":45.662100456621005},{"$f":"ABS(O2)","v":13.698630136986296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher EPC Cost",13.698630136986296,{"$f":"IF(BA2<>0,BB1+BA2,BB1)","v":59.3607305936073},{"$f":"BB2-BB1","v":13.698630136986296},{"$f":"IF(BC2>=0,BB2-BC2,BB1+BC2)","v":45.662100456621005},{"$f":"ABS(BC2)","v":13.698630136986296},9.1324200913242013,{"$f":"IF(BC2>=0,BD2,BD2-BF2)","v":45.662100456621005},{"$f":"IF(BC2>=0,0,BF2)","v":0},{"$f":"IF(BC2<0,0,BF2)","v":9.1324200913242013},{"$f":"IF(BC2<>0,BC2,BB2)","v":13.698630136986296},null,null,null,null,null,null,{"$f":"AZ2","v":"Higher EPC Cost"}," \n",{"$f":"BB2","v":59.3607305936073},{"$f":"BQ2&BR2&TEXT(BS2,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"Higher EPC Cost \n59.36"},45.662100456621005,0,{"$f":"BE2","v":13.698630136986296},{"$f":"BI2","v":9.1324200913242013},{"$f":"BB1","v":45.662100456621005},{"$f":"BB2","v":59.3607305936073}]
["Higher O+M Cost \r 61.64",59.3607305936073,null,2.2831050228310446,9.1324200913242013,null,59.3607305936073,61.643835616438345,null,null,null,null,2.2831050228310446,{"$f":"IF(M3<>0,N2+M3,N2)","v":61.643835616438345},{"$f":"N3-N2","v":2.2831050228310446},{"$f":"IF(O3>=0,N3-O3,N2+O3)","v":59.3607305936073},{"$f":"ABS(O3)","v":2.2831050228310446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher O+M Cost",2.2831050228310446,{"$f":"IF(BA3<>0,BB2+BA3,BB2)","v":61.643835616438345},{"$f":"BB3-BB2","v":2.2831050228310446},{"$f":"IF(BC3>=0,BB3-BC3,BB2+BC3)","v":59.3607305936073},{"$f":"ABS(BC3)","v":2.2831050228310446},9.1324200913242013,{"$f":"IF(BC3>=0,BD3,BD3-BF3)","v":59.3607305936073},{"$f":"IF(BC3>=0,0,BF3)","v":0},{"$f":"IF(BC3<0,0,BF3)","v":9.1324200913242013},{"$f":"IF(BC3<>0,BC3,BB3)","v":2.2831050228310446},null,null,null,null,null,null,{"$f":"AZ3","v":"Higher O+M Cost"}," \n",{"$f":"BB3","v":61.643835616438345},{"$f":"BQ3&BR3&TEXT(BS3,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"Higher O+M Cost \n61.64"},59.3607305936073,0,{"$f":"BE3","v":2.2831050228310446},{"$f":"BI3","v":9.1324200913242013},null,{"$f":"BB2","v":59.3607305936073},{"$f":"BB3","v":61.643835616438345}]
["Higher Carrying Charge \r 92.47",61.643835616438345,null,30.821917808219176,9.1324200913242013,null,null,61.643835616438345,92.465753424657521,null,null,null,30.821917808219183,{"$f":"IF(M4<>0,N3+M4,N3)","v":92.465753424657521},{"$f":"N4-N3","v":30.821917808219176},{"$f":"IF(O4>=0,N4-O4,N3+O4)","v":61.643835616438345},{"$f":"ABS(O4)","v":30.821917808219176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Carrying Charge",30.821917808219183,{"$f":"IF(BA4<>0,BB3+BA4,BB3)","v":92.465753424657521},{"$f":"BB4-BB3","v":30.821917808219176},{"$f":"IF(BC4>=0,BB4-BC4,BB3+BC4)","v":61.643835616438345},{"$f":"ABS(BC4)","v":30.821917808219176},9.1324200913242013,{"$f":"IF(BC4>=0,BD4,BD4-BF4)","v":61.643835616438345},{"$f":"IF(BC4>=0,0,BF4)","v":0},{"$f":"IF(BC4<0,0,BF4)","v":9.1324200913242013},{"$f":"IF(BC4<>0,BC4,BB4)","v":30.821917808219176},null,null,null,null,null,null,{"$f":"AZ4","v":"Higher Carrying Charge"}," \n",{"$f":"BB4","v":92.465753424657521},{"$f":"BQ4&BR4&TEXT(BS4,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"Higher Carrying Charge \n92.47"},61.643835616438345,0,{"$f":"BE4","v":30.821917808219176},{"$f":"BI4","v":9.1324200913242013},null,null,{"$f":"BB3","v":61.643835616438345},{"$f":"BB4","v":92.465753424657521}]
["Final Number \r 92.47",92.465753424657521,null,0,9.1324200913242013,null,null,null,92.465753424657521,92.465753424657521,null,null,0,{"$f":"IF(M5<>0,N4+M5,N4)","v":92.465753424657521},{"$f":"N5-N4","v":0},{"$f":"IF(O5>=0,N5-O5,N4+O5)","v":92.465753424657521},{"$f":"ABS(O5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Number",0,{"$f":"IF(BA5<>0,BB4+BA5,BB4)","v":92.465753424657521},{"$f":"BB5-BB4","v":0},{"$f":"IF(BC5>=0,BB5-BC5,BB4+BC5)","v":92.465753424657521},{"$f":"ABS(BC5)","v":0},9.1324200913242013,{"$f":"IF(BC5>=0,BD5,BD5-BF5)","v":92.465753424657521},{"$f":"IF(BC5>=0,0,BF5)","v":0},{"$f":"IF(BC5<0,0,BF5)","v":9.1324200913242013},{"$f":"IF(BC5<>0,BC5,BB5)","v":92.465753424657521},null,null,null,null,null,null,{"$f":"AZ5","v":"Final Number"}," \n",{"$f":"BB5","v":92.465753424657521},{"$f":"BQ5&BR5&TEXT(BS5,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"Final Number \n92.47"},92.465753424657521,0,{"$f":"BE5","v":0},{"$f":"BI5","v":9.1324200913242013},null,null,null,{"$f":"BB4","v":92.465753424657521}]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81}]
[" Fixed Graph: Graph Titles ",null,null," Fixed Graph: Increment (absolute Value) ",null," Fixed Graph: Connectors ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: BASE VALUE: If not zero accumulate; if zero Last Value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Link to the Title "]
[null," Fixed Graph: Base of Stacked Bar",null,null," Fixed Graph: Space for Increment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ACCUMULATED VALUE:  Formula is accumulation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Adjusted Base of Stack from calculation  "]
[null,null," Fixed Graph: Space for Negative Label (Not Graphed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: INCREMENT: Formula is difference between accumulated value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Space for Value in Negative Case  "]
[" TO MAKE GRAPH BY YOURSELF ",null,null,null,null,null,null,null,null,null,null,"   Chart Title",{"$f":"AZ1","v":"BASE"},{"$f":"TEXT(BB1,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"45.66"},"Bulid-up Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: BASE OF STACK BAR WITHOUT ADJUSTMENT:  Base of Stacked Bar: Formula depends on the increment.  If positive then ACC - Incr if negative Last ACC + Incr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Absolute Value of Increment  "]
["    1. PRESS ALT F1 on the yellow AREA  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ABS VALUE OF INCREMENT: This is enough to make graph without fancy stuff ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Space for Value in Positive Case  "]
["    2. CHANGE TO STACKED BAR  AND SWITCH AROUND ROW AND COLUMN  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," INPUT: LABEL SPACE: This is enough to make graph without fancy stuff "]
["    3. SELECT DATA SERIES AND NO FILL EVERYTHING EXCEPT INCREMENTS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ADJUSTED BASE VALUE: This is base of the stacked bar minus the label space if the increment is negative "]
["    4. SELECT DATA PONTS FOR BASE BAR AND FILL STARTING, ENDING AND SUBTOTALS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: NEGATIVE SPACE: This is the label space if the increment is negative "]
["   5. CHANGE THE CHART TYPE OF THE CONNECTOR LINES ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: POSITIVE SPACE: This is label space if the increment is positive "]

{"sheet":"AES Sample","index":21,"n_rows":39,"n_cols":22,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,2,0,21]]}
["Lal Pir (Pakistan) Contract Generation"]
["Income",null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
["Revenue",null,312.5,313.60000000000002,314.7,315.8,316.89999999999998,318,319.10000000000002,320.2,321.39999999999998,322.5,323.60000000000002,324.7,325.89999999999998,327,328.2,329.3,330.5,331.6,332.8,333.9]
["EBITDA",{"$f":"-C35","v":-604.29999999999995},100,100.4,100.7,101.1,101.4,101.8,102.1,102.5,102.8,103.2,103.6,103.9,104.3,104.6,105,105.4,105.7,106.1,106.5,106.9]
["Pre-tax Project IRR",{"$f":"IRR(4:4)","v":0.15985671065732676}]
["Depreciation",null,-30.6,-31.3,-31.9,-32.5,-33.1,-33.799999999999997,-34.4,-35.1,-35.700000000000003,-36.299999999999997,-37,-37.6,-38.299999999999997,-39,-39.6,-40.299999999999997,-40.9,-41.6,-42.3,-42.9]
["Operating Profit (EBIT)",null,{"$f":"SUM(C4:C6)","v":69.400000000000006},69.099999999999994,68.8,68.5,68.3,68,67.7,67.400000000000006,67.099999999999994,66.8,66.599999999999994,66.3,66,65.7,65.400000000000006,65.099999999999994,64.8,64.5,64.2,63.9]
["Interest",null,-44.1,-42.7,-41.1,-39.4,-37.5,-35.4,-33.200000000000003,-30.7,-28,-25,-21.8,-18.2,-14.3,-9.9,-5.2,0,0,0,0,0]
["Taxes",null,-8.8000000000000007,-9.1999999999999993,-9.6999999999999993,-10.199999999999999,-10.8,-11.4,-12.1,-12.9,-13.7,-14.6,-15.7,-16.8,-18.100000000000001,-19.5,-21.1,-22.8,-22.7,-22.6,-22.5,-22.4]
["Net Profit",null,{"$f":"SUM(C7:C9)","v":16.500000000000004},{"$f":"SUM(D7:D9)","v":17.199999999999992},17.999999999999996,18.900000000000002,19.999999999999996,21.200000000000003,22.4,23.800000000000004,25.399999999999995,27.199999999999996,29.099999999999998,31.299999999999994,33.6,36.300000000000004,39.1,42.3,42.099999999999994,41.9,41.7,41.5]
["Cash Flow"]
["Operating Profit",null,{"$f":"C7","v":69.400000000000006},69.099999999999994,68.8,68.5,68.3,68,67.7,67.400000000000006,67.099999999999994,66.8,66.599999999999994,66.3,66,65.7,65.400000000000006,65.099999999999994,64.8,64.5,64.2,63.9]
["Addback Depreciation",null,{"$f":"-C6","v":30.6},{"$f":"-D6","v":31.3},31.9,32.5,33.1,33.799999999999997,34.4,35.1,35.700000000000003,36.299999999999997,37,37.6,38.299999999999997,39,39.6,40.299999999999997,40.9,41.6,42.3,42.9]
["Maintenance  CapEx",null,-12.5,-12.5,-12.6,-12.6,-12.7,-12.7,-12.8,-12.8,-12.9,-12.9,-12.9,-13,-13,-13.1,-13.1,-13.2,-13.2,-13.3,-13.3,-13.4]
["Pre-Tax, Pre-Finance  Cash Flow",null,{"$f":"SUM(C12:C14)","v":87.5},{"$f":"SUM(D12:D14)","v":87.899999999999991},88.1,88.4,88.7,89.1,89.3,89.7,89.899999999999991,90.199999999999989,90.699999999999989,90.9,91.3,91.600000000000009,91.9,92.199999999999989,92.499999999999986,92.8,93.2,93.399999999999991]
["Interest",null,-44.1,-42.7,-41.1,-39.4,-37.5,-35.4,-33.200000000000003,-30.7,-28,-25,-21.8,-18.2,-14.3,-9.9,-5.2,0,0,0,0,0]
["Principal",null,-14.2,-15.5,-16.899999999999999,-18.399999999999999,-20.100000000000001,-22,-24.1,-26.4,-29,-31.8,-34.9,-38.299999999999997,-42.1,-46.2,-50.8,0,0,0,0,0]
["Debt Service (interest+principal)",null,{"$f":"-(C16+C17)","v":58.3},{"$f":"-(D16+D17)","v":58.2},58,57.8,57.6,57.4,57.300000000000004,57.099999999999994,57,56.8,56.7,56.5,56.400000000000006,56.1,56,0,0,0,0,0]
["Debt Cash-flow",{"$f":"-C36","v":-416.5},{"$f":"C18","v":58.3},{"$f":"D18","v":58.2},58,57.8,57.6,57.4,57.300000000000004,57.099999999999994,57,56.8,56.7,56.5,56.400000000000006,56.1,56,0,0,0,0,0]
["Debt IRR",{"$f":"IRR(19:19)","v":0.10853348464547929}]
["New Debt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes",null,-8.8000000000000007,-9.1999999999999993,-9.6999999999999993,-10.199999999999999,-10.8,-11.4,-12.1,-12.9,-13.7,-14.6,-15.7,-16.8,-18.100000000000001,-19.5,-21.1,-22.8,-22.7,-22.6,-22.5,-22.4]
["Dividends (ebidta-taxes-debt service)",{"$f":"-C37","v":-187.8},{"$f":"C4+C9-C18","v":32.900000000000006},{"$f":"D4+D9-D18","v":33},33,33.099999999999994,33.000000000000007,32.999999999999993,32.699999999999996,32.5,32.099999999999994,31.800000000000011,31.199999999999989,30.600000000000009,29.799999999999983,28.999999999999993,27.900000000000006,82.600000000000009,83,83.5,84,84.5]
["Equity IRR",{"$f":"IRR(23:23)","v":0.17950933036486516}]
["Equity Growth",{"$f":"-B23","v":187.8},{"$f":"B25*(1+$B$24)","v":221.51185224252168},{"$f":"C25*(1+$B$24)","v":261.27529650645772},308.17665002321354,363.49723410296804,428.74837918627247,505.71271362902155,596.49286420956605,703.56889883124575,829.86608072598824,978.83478516962555,1154.5447619932618,1361.7963190949349,1606.251464429005,1894.5885892062397,2234.6849181715666,2635.8317114090078,3108.9880968785151,3667.0804682615139,4325.3556275132141,5101.7973197980127]
[]
["Levered Equity Cash Flow",null,{"$f":"SUM(C15:C17,C21:C22)","v":20.399999999999999},{"$f":"SUM(D15:D17,D21:D22)","v":20.499999999999989},20.399999999999995,20.400000000000009,20.3,20.299999999999997,19.899999999999991,19.700000000000003,19.199999999999992,18.79999999999999,18.299999999999994,17.600000000000005,16.799999999999997,16,14.800000000000004,69.399999999999991,69.799999999999983,70.199999999999989,70.7,71]
["Lev Equity Cash Flow with TV",null,20.3,20.399999999999999,20.399999999999999,20.399999999999999,20.3,20.2,20,19.7,19.3,18.899999999999999,18.3,17.600000000000001,16.8,15.9,14.8,69.400000000000006,69.8,70.3,70.7,71.099999999999994]
["Unlevered Cash Flow",null,{"$f":"C15-C27","v":67.099999999999994},{"$f":"D15-D27","v":67.400000000000006},67.7,68,68.400000000000006,68.8,69.400000000000006,70,70.7,71.400000000000006,72.399999999999991,73.3,74.5,75.600000000000009,77.099999999999994,22.799999999999997,22.700000000000003,22.600000000000009,22.5,22.399999999999991]
["Unlevered Cash Flow with TV",null,63.2,63.6,64,64.400000000000006,64.8,65.2,65.7,66.099999999999994,66.5,66.900000000000006,67.3,67.7,68.2,68.599999999999994,69,69.400000000000006,69.8,70.3,70.7,71.099999999999994]
["Capitalization"]
["Initial PP&E",null,612.5,625,637.6,650.29999999999995,662.9,675.7,688.4,701.2,714.1,727,739.9,752.9,766,779,792.2,805.3,818.6,831.8,845.1,858.5]
["Goodwill",null,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4,22.4]
["Accum Depreciation",null,-30.6,-61.9,-93.8,-126.3,-159.4,-193.2,-227.6,-262.7,-298.39999999999998,-334.7,-371.7,-409.4,-447.7,-486.6,-526.20000000000005,-566.5,-607.4,-649,-691.3,-734.2]
["Total Assets",null,604.29999999999995,585.6,566.29999999999995,546.4,525.9,504.9,483.2,461,438.1,414.7,390.6,365.9,340.7,314.8,288.3,261.2,233.5,205.2,176.3,146.69999999999999]
["Debt",null,416.5,401,384.1,365.7,345.6,323.60000000000002,299.39999999999998,273,244.1,212.3,177.4,139.1,97,50.8,"(0.0)","(0.0)","(0.0)","(0.0)","(0.0)","(0.0)"]
["Equity",null,187.8,184.6,182.1,180.7,180.3,181.3,183.8,187.9,194.1,202.4,213.2,226.8,243.6,264,288.3,261.2,233.5,205.2,176.3,146.69999999999999]
["Total Capital",null,604.29999999999995,585.6,566.29999999999995,546.4,525.9,504.9,483.2,461,438.1,414.7,390.6,365.9,340.7,314.8,288.3,261.2,233.5,205.2,176.3,146.69999999999999]
["note: values disguised"]

{"sheet":"Waterfall Chartdata2","index":23,"n_rows":16,"n_cols":82,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Actual Cost \r ",142992540,null,null,28598508,142992540,null,null,null,null,null,null,142992540,{"$f":"M1","v":142992540},null,{"$f":"N1","v":142992540},{"$f":"ABS(O1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"waterfall_graph_data2","v":"Actual Cost"},142992540,{"$f":"BA1","v":142992540},null,{"$f":"BB1","v":142992540},{"$f":"ABS(BC1)","v":0},28598508,{"$f":"BD1","v":142992540},{"$f":"IF(BC1>=0,0,BF1)","v":0},{"$f":"IF(BC1<0,0,BF1)","v":28598508},{"$f":"BA1","v":142992540},null,null,null,null,null,null,{"$f":"AZ1","v":"Actual Cost"}," \n",{"$f":"BB1","v":142992540},{"$f":"BQ1&BR1","v":"Actual Cost \n"},{"$f":"BG1","v":142992540},0,{"$f":"BE1","v":0},{"$f":"BI1","v":28598508},{"$f":"BB1","v":142992540}]
["Benchmark CT \r ",64898022.192127839,28598508,49496009.807872161,null,142992540,93496530.192127839,null,null,null,null,null,-49496009.807872161,{"$f":"IF(M2<>0,N1+M2,N1)","v":93496530.192127839},{"$f":"N2-N1","v":-49496009.807872161},{"$f":"IF(O2>=0,N2-O2,N1+O2)","v":93496530.192127839},49496009.807872161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benchmark CT",-49496009.807872161,{"$f":"IF(BA2<>0,BB1+BA2,BB1)","v":93496530.192127839},{"$f":"BB2-BB1","v":-49496009.807872161},{"$f":"IF(BC2>=0,BB2-BC2,BB1+BC2)","v":93496530.192127839},49496009.807872161,28598508,{"$f":"IF(BC2>=0,BD2,BD2-BF2)","v":64898022.192127839},28598508,0,{"$f":"IF(BC2<>0,BC2,BB2)","v":-49496009.807872161},null,null,null,null,null,null,"Benchmark CT"," \n",93496530.192127839,"Benchmark CT \n",64898022.192127839,28598508,49496009.807872161,0,{"$f":"BB1","v":142992540},{"$f":"BB2","v":93496530.192127839}]
["Subtotol CT \r ",93496530.192127839,null,93496530.192127839,28598508,null,93496530.192127839,186993060.38425568,null,null,null,null,93496530.192127839,{"$f":"IF(M3<>0,N2+M3,N2)","v":186993060.38425568},{"$f":"N3-N2","v":93496530.192127839},{"$f":"IF(O3>=0,N3-O3,N2+O3)","v":93496530.192127839},93496530.192127839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotol CT",93496530.192127839,{"$f":"IF(BA3<>0,BB2+BA3,BB2)","v":186993060.38425568},{"$f":"BB3-BB2","v":93496530.192127839},{"$f":"IF(BC3>=0,BB3-BC3,BB2+BC3)","v":93496530.192127839},93496530.192127839,28598508,{"$f":"IF(BC3>=0,BD3,BD3-BF3)","v":93496530.192127839},0,28598508,{"$f":"IF(BC3<>0,BC3,BB3)","v":93496530.192127839},null,null,null,null,null,null,"Subtotol CT"," \n",186993060.38425568,"Subtotol CT \n",93496530.192127839,0,93496530.192127839,28598508,null,{"$f":"BB2","v":93496530.192127839},{"$f":"BB3","v":186993060.38425568}]
[" \r ",186993060.38425568,null,0,28598508,null,null,186993060.38425568,186993060.38425568,null,null,null,null,{"$f":"IF(M4<>0,N3+M4,N3)","v":186993060.38425568},{"$f":"N4-N3","v":0},{"$f":"IF(O4>=0,N4-O4,N3+O4)","v":186993060.38425568},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(BA4<>0,BB3+BA4,BB3)","v":186993060.38425568},{"$f":"BB4-BB3","v":0},{"$f":"IF(BC4>=0,BB4-BC4,BB3+BC4)","v":186993060.38425568},0,28598508,{"$f":"IF(BC4>=0,BD4,BD4-BF4)","v":186993060.38425568},0,28598508,{"$f":"IF(BC4<>0,BC4,BB4)","v":186993060.38425568},null,null,null,null,null,null,0," \n",186993060.38425568,"0 \n",186993060.38425568,0,0,28598508,null,null,{"$f":"BB3","v":186993060.38425568},{"$f":"BB4","v":186993060.38425568}]
["Benchmark NGCC \r ",137495435.80236754,28598508,20899116.581888139,null,null,null,null,186993060.38425568,166093943.80236754,null,null,-20899116.581888139,{"$f":"IF(M5<>0,N4+M5,N4)","v":166093943.80236754},{"$f":"N5-N4","v":-20899116.581888139},{"$f":"IF(O5>=0,N5-O5,N4+O5)","v":166093943.80236754},20899116.581888139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benchmark NGCC",-20899116.581888139,{"$f":"IF(BA5<>0,BB4+BA5,BB4)","v":166093943.80236754},{"$f":"BB5-BB4","v":-20899116.581888139},{"$f":"IF(BC5>=0,BB5-BC5,BB4+BC5)","v":166093943.80236754},20899116.581888139,28598508,{"$f":"IF(BC5>=0,BD5,BD5-BF5)","v":137495435.80236754},28598508,0,{"$f":"IF(BC5<>0,BC5,BB5)","v":-20899116.581888139},null,null,null,null,null,null,"Benchmark NGCC"," \n",166093943.80236754,"Benchmark NGCC \n",137495435.80236754,28598508,20899116.581888139,0,null,null,null,{"$f":"BB4","v":186993060.38425568},{"$f":"BB5","v":166093943.80236754}]
["Cost of NGCC \r ",166093943.80236754,null,0,28598508,null,null,null,null,166093943.80236754,166093943.80236754,null,0,{"$f":"IF(M6<>0,N5+M6,N5)","v":166093943.80236754},{"$f":"N6-N5","v":0},{"$f":"IF(O6>=0,N6-O6,N5+O6)","v":166093943.80236754},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of NGCC",0,{"$f":"IF(BA6<>0,BB5+BA6,BB5)","v":166093943.80236754},{"$f":"BB6-BB5","v":0},{"$f":"IF(BC6>=0,BB6-BC6,BB5+BC6)","v":166093943.80236754},0,28598508,{"$f":"IF(BC6>=0,BD6,BD6-BF6)","v":166093943.80236754},0,28598508,{"$f":"IF(BC6<>0,BC6,BB6)","v":166093943.80236754},null,null,null,null,null,null,"Cost of NGCC"," \n",166093943.80236754,"Cost of NGCC \n",166093943.80236754,0,0,28598508,null,null,null,null,{"$f":"BB5","v":166093943.80236754}]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82}]
[" Fixed Graph: Graph Titles ",null,null," Fixed Graph: Increment (absolute Value) ",null," Fixed Graph: Connectors ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: BASE VALUE: If not zero accumulate; if zero Last Value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Link to the Title "]
[null," Fixed Graph: Base of Stacked Bar",null,null," Fixed Graph: Space for Increment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ACCUMULATED VALUE:  Formula is accumulation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Adjusted Base of Stack from calculation  "]
[null,null," Fixed Graph: Space for Negative Label (Not Graphed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: INCREMENT: Formula is difference between accumulated value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Space for Value in Negative Case  "]
[" TO MAKE GRAPH BY YOURSELF ",null,null,null,null,null,null,null,null,null,null,"   Chart Title",{"$f":"AZ1","v":"Actual Cost"},{"$f":"TEXT(BB1,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"142,992,540.00"},"Bulid-up Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: BASE OF STACK BAR WITHOUT ADJUSTMENT:  Base of Stacked Bar: Formula depends on the increment.  If positive then ACC - Incr if negative Last ACC + Incr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Absolute Value of Increment  "]
["    1. PRESS ALT F1 on the yellow AREA  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ABS VALUE OF INCREMENT: This is enough to make graph without fancy stuff ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Space for Value in Positive Case  "]
["    2. CHANGE TO STACKED BAR  AND SWITCH AROUND ROW AND COLUMN  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," INPUT: LABEL SPACE: This is enough to make graph without fancy stuff "]
["    3. SELECT DATA SERIES AND NO FILL EVERYTHING EXCEPT INCREMENTS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ADJUSTED BASE VALUE: This is base of the stacked bar minus the label space if the increment is negative "]
["    4. SELECT DATA PONTS FOR BASE BAR AND FILL STARTING, ENDING AND SUBTOTALS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: NEGATIVE SPACE: This is the label space if the increment is negative "]
["   5. CHANGE THE CHART TYPE OF THE CONNECTOR LINES ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: POSITIVE SPACE: This is label space if the increment is positive "]