{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Summary","Central analysis >>>","Results","Inputs","Terminal value","Step Change","Progressive Change","Hydrogen Superpower","Weighted","S1 Capex","S2 Discount rate","T1 Capex threshold","T2 Discount threshold","No BOP BESS sensitivity >>>","Results - No BOP BESS","Inputs - No BOP BESS","Step Change - No BOP BESS","Progressive Change - No BOP BES","Hydrogen Superpower - No BOP BE","Weighted - No BOP BESS","Other Sensitivities >>> ","Results - Other","Inputs - Other","BOP Stage 2","High mine load","3 Generators"],"not_rendered":{"charts":16,"images":0,"macros":1,"external_links":0,"defined_names":18,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[[34,4,34,6]]}
[null,"Increasing capacity for generation in the Molong and Parkes area"]
[null,"Transgrid"]
[]
[null,"About this workbook"]
[]
[null,"This workbook is designed to determine the preferred credible option to inform the Increasing capacity for generation in Molong and Parkes area RIT-T PADR"]
[]
[null,"Tab colour meanings"]
[]
[null,null,null,"Control and reporting sheets"]
[null,null,null,"Calculation sheets"]
[null,null,null,"Primary input sheets"]
[null,null,null,"Secondary input sheets (feed in to primary input sheets). These sheets are ad-hoc, free form calculations"]
[null,null,null,"Variance sheets"]
[]
[null,"Cell colour meanings"]
[]
[null,null,null,"Fixed cell - should not be changed by user"]
[null,null,null,"Input cell - value can be changed by the user"]
[null,null,null,"Formula cell - should not be changed by user"]
[null,null,null,"Cell targeted by solver - should not be changed by user"]
[null,null,null,"Assertion/check passes"]
[null,null,null,"Assertion/check fails"]
[]
[null,"How to use this workbook"]
[]
[null,"Insert inputs and refer to the assumptions made in the 'Inputs' tab."]
[null,"A summary of the results on the NPV net economic benefits, gross benefits, costs, sensitivity and threshold analyses for the credible options are presented in the 'Results' tab."]
[null,"There are four scenarios considered in this workbook: Step Change, Progressive Change, Hydrogen Superpower and Weighted."]
[null,"Refer to the Supply to Increasing capacity for generation in Molong and Parkes area PADR for further details relating to the analyses performed in this workbook."]
[]
[null,"Source table"]
[]
[null,null,null,"Variable","Source"]
[null,null,1,"Discount rate","Central rate of 5.5% is Based on AEMO, 2021 Inputs, Assumptions and Scenarios Report, July 2021. Low benefit rate of 3.21% is based on AER’s latest final determination for a TNSP, and a high benefit rate of 7.5% aligns with the high discount rate scenario in the 2022 IASR. The 3.21% is a pre-tax real WACC based on Transgrid's 2023-28 final determination PTRM April 2023. See: https://www.aer.gov.au/networks-pipelines/determinations-access-arrangements/transgrid-determination-2023%E2%80%9328/final-decision. Refer to WACC tab, cell R23."]
[null,null,2,"Network capital costs","Transgrid"]
[null,null,3,"Operating and maintenance costs","Transgrid"]
[null,null,4,"Market Benefits","EY energy modelling"]

{"sheet":"Central analysis >>>","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Results","index":2,"n_rows":124,"n_cols":10,"rows_kept":124,"cut":false,"hidden":false,"merged":[[39,1,44,1],[33,1,38,1],[27,1,32,1],[45,1,50,1]]}
[null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,"Results"]
[]
[null,"Description: This tab summarises the results produced under the central analysis"]
[]
[null,"Estimated net benefits"]
[]
[]
[null,"Option",null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted scenario","Rank"]
[null,"Scenario weighting",null,{"$f":"Weight_Step","v":0.52},{"$f":"Weight_Progressive","v":0.3},{"$f":"Weight_Hydro","v":0.18}]
[null,"Option 1","June $2022 m",{"$f":"'Step Change'!F10","v":17.542833025942429},{"$f":"'Progressive Change'!F10","v":13.372358541615217},{"$f":"'Hydrogen Superpower'!F10","v":38.568515339959802},{"$f":"Weighted!F10","v":20.076313497167387},{"$f":"IF(G11=0,0,_xlfn.RANK.EQ(G11,$G$11:$G$16))","v":3}]
[null,"Option 2","June $2022 m",{"$f":"'Step Change'!F11","v":19.492064621571767},{"$f":"'Progressive Change'!F11","v":15.478834377890077},{"$f":"'Hydrogen Superpower'!F11","v":53.814298794272766},{"$f":"Weighted!F11","v":24.466097699553437},{"$f":"IF(G12=0,0,_xlfn.RANK.EQ(G12,$G$11:$G$16))","v":1}]
[null,"Option 2A","June $2022 m",{"$f":"'Step Change'!F12","v":18.849408687328719},{"$f":"'Progressive Change'!F12","v":14.989231596368997},{"$f":"'Hydrogen Superpower'!F12","v":53.303934375769707},{"$f":"Weighted!F12","v":23.89317018396018},2]
[null,"Option 2B","June $2022 m",{"$f":"'Step Change'!F13","v":-1.1767395029182888},{"$f":"'Progressive Change'!F13","v":-3.9681995995432606},{"$f":"'Hydrogen Superpower'!F13","v":37.855495182620785},{"$f":"Weighted!F13","v":5.0116247114912529},4]
[null,"Option 3","June $2022 m",{"$f":"'Step Change'!F14","v":-8.4231560520334092},{"$f":"'Progressive Change'!F14","v":-13.55102643240193},{"$f":"'Hydrogen Superpower'!F14","v":-13.335419471790271},{"$f":"Weighted!F14","v":-10.845724581700201},5]
[null,"Option 4","June $2022 m",{"$f":"'Step Change'!F15","v":-65.934685264546786},{"$f":"'Progressive Change'!F15","v":-59.511796923861091},{"$f":"'Hydrogen Superpower'!F15","v":-47.368907336057518},{"$f":"Weighted!F15","v":-60.66597873521296},6]
[]
[]
[]
[]
[]
[]
[]
[null,"Net economic benefits - detailed chart"]
[]
[]
[null,null,null,"Fuel consumption","Cost for parties other than the RIT-T proponent","Difference in timing of unrelated expenditure","Voluntary load curtailment","Involuntary load shedding","Cost of option","Net economic benefit"]
[null,"Step Change","Option 1",{"$f":"'Step Change'!F50","v":-1.3891013711575564},{"$f":"SUM('Step Change'!F59,'Step Change'!F66,'Step Change'!F73)","v":21.570249503033413},{"$f":"'Step Change'!F82","v":-1.2015768096174999},{"$f":"'Step Change'!F100","v":-0.37636267672630375},{"$f":"'Step Change'!F109","v":0.11229530266586103},{"$f":"-'Step Change'!F39","v":-1.4387008030992321},{"$f":"'Step Change'!F10","v":17.542833025942429}]
[null,null,"Option 2",{"$f":"'Step Change'!F51","v":-3.2231870962291871},{"$f":"SUM('Step Change'!F60,'Step Change'!F67,'Step Change'!F74)","v":30.980203270909058},{"$f":"'Step Change'!F83","v":-2.0820767677004897},{"$f":"'Step Change'!F101","v":-0.41386864581666621},{"$f":"'Step Change'!F110","v":0.17518167140710966},{"$f":"-'Step Change'!F40","v":-7.4595347162814027},{"$f":"'Step Change'!F11","v":19.492064621571767}]
[null,null,"Option 2A",{"$f":"'Step Change'!F52","v":-3.2034523935317081},{"$f":"SUM('Step Change'!F61,'Step Change'!F68,'Step Change'!F75)","v":31.077093687624465},{"$f":"'Step Change'!F84","v":-2.2551681428108505},{"$f":"'Step Change'!F102","v":-0.49090564501912004},{"$f":"'Step Change'!F111","v":0.18658018950556149},{"$f":"-'Step Change'!F41","v":-8.1128069380191725},{"$f":"'Step Change'!F12","v":18.849408687328719}]
[null,null,"Option 2B",{"$f":"'Step Change'!F53","v":-2.9872261474616457},{"$f":"SUM('Step Change'!F62,'Step Change'!F69,'Step Change'!F76)","v":29.045841510284149},{"$f":"'Step Change'!F85","v":-2.4509801103549287},{"$f":"'Step Change'!F103","v":-0.74143529594743551},{"$f":"'Step Change'!F112","v":0.27241076024774846},{"$f":"-'Step Change'!F42","v":-25.82061855382862},{"$f":"'Step Change'!F13","v":-1.1767395029182888}]
[null,null,"Option 3",{"$f":"'Step Change'!F54","v":-4.5392173618517901},{"$f":"SUM('Step Change'!F63,'Step Change'!F70,'Step Change'!F77)","v":25.099571299192352},{"$f":"'Step Change'!F86","v":0.70938273354878267},{"$f":"'Step Change'!F104","v":0.63550000505205562},{"$f":"'Step Change'!F113","v":0.16169201264885666},{"$f":"-'Step Change'!F43","v":-38.261272055445176},{"$f":"'Step Change'!F14","v":-8.4231560520334092}]
[null,null,"Option 4",{"$f":"'Step Change'!F55","v":0.31248576493544794},{"$f":"SUM('Step Change'!F64,'Step Change'!F71,'Step Change'!F78)","v":108.24206499216002},{"$f":"'Step Change'!F87","v":-2.2572459223426971},{"$f":"'Step Change'!F105","v":0.33739430624412664},{"$f":"'Step Change'!F114","v":1.1352931911511219},{"$f":"-'Step Change'!F44","v":-184.45673889746891},{"$f":"'Step Change'!F15","v":-65.934685264546786}]
[null,"Progressive Change","Option 1",{"$f":"'Progressive Change'!F50","v":2.9835055652382594},{"$f":"SUM('Progressive Change'!F59,'Progressive Change'!F66,'Progressive Change'!F73)","v":12.361113244485875},{"$f":"'Progressive Change'!F82","v":0.32729789139235327},{"$f":"'Progressive Change'!F100","v":-0.131677791527396},{"$f":"'Progressive Change'!F109","v":-0.99520944571839542},{"$f":"-'Progressive Change'!F39","v":-1.4387008030992321},{"$f":"'Progressive Change'!F10","v":13.372358541615217}]
[null,null,"Option 2",{"$f":"'Progressive Change'!F51","v":3.0194237261087138},{"$f":"SUM('Progressive Change'!F60,'Progressive Change'!F67,'Progressive Change'!F74)","v":19.418669592594505},{"$f":"'Progressive Change'!F83","v":0.54232014310784471},{"$f":"'Progressive Change'!F101","v":-0.2840479580224225},{"$f":"'Progressive Change'!F110","v":-1.2733433149005069},{"$f":"-'Progressive Change'!F40","v":-7.4595347162814027},{"$f":"'Progressive Change'!F11","v":15.478834377890077}]
[null,null,"Option 2A",{"$f":"'Progressive Change'!F52","v":3.1353129960843162},{"$f":"SUM('Progressive Change'!F61,'Progressive Change'!F68,'Progressive Change'!F75)","v":19.634292118669514},{"$f":"'Progressive Change'!F84","v":0.5672693653218206},{"$f":"'Progressive Change'!F102","v":-0.61037101424094808},{"$f":"'Progressive Change'!F111","v":-1.272532861026066},{"$f":"-'Progressive Change'!F41","v":-8.1128069380191725},{"$f":"'Progressive Change'!F12","v":14.989231596368997}]
[null,null,"Option 2B",{"$f":"'Progressive Change'!F53","v":2.7866053391993293},{"$f":"SUM('Progressive Change'!F62,'Progressive Change'!F69,'Progressive Change'!F76)","v":18.694525210109358},{"$f":"'Progressive Change'!F85","v":0.69695223733113676},{"$f":"'Progressive Change'!F103","v":-0.52701507894265942},{"$f":"'Progressive Change'!F112","v":-1.3039170875542483},{"$f":"-'Progressive Change'!F42","v":-25.82061855382862},{"$f":"'Progressive Change'!F13","v":-3.9681995995432606}]
[null,null,"Option 3",{"$f":"'Progressive Change'!F54","v":0.54862483116223393},{"$f":"SUM('Progressive Change'!F63,'Progressive Change'!F70,'Progressive Change'!F77)","v":19.102061033467901},{"$f":"'Progressive Change'!F86","v":0.46277566851062724},{"$f":"'Progressive Change'!F104","v":-1.7930214798379662},{"$f":"'Progressive Change'!F113","v":-1.381381745081057},{"$f":"-'Progressive Change'!F43","v":-38.261272055445176},{"$f":"'Progressive Change'!F14","v":-13.55102643240193}]
[null,null,"Option 4",{"$f":"'Progressive Change'!F55","v":20.573444439813354},{"$f":"SUM('Progressive Change'!F64,'Progressive Change'!F71,'Progressive Change'!F78)","v":89.697338927375966},{"$f":"'Progressive Change'!F87","v":3.0041058456832368},{"$f":"'Progressive Change'!F105","v":0.39960523867550585},{"$f":"'Progressive Change'!F114","v":0.51838622128565137},{"$f":"-'Progressive Change'!F44","v":-184.45673889746891},{"$f":"'Progressive Change'!F15","v":-59.511796923861091}]
[null,"Hydrogen Superpower","Option 1",{"$f":"'Hydrogen Superpower'!F50","v":30.839626163072023},{"$f":"SUM('Hydrogen Superpower'!F59,'Hydrogen Superpower'!F66,'Hydrogen Superpower'!F73)","v":9.0595900885177301},{"$f":"'Hydrogen Superpower'!F82","v":0.34436835918656811},{"$f":"'Hydrogen Superpower'!F100","v":-1.0449084167352904},{"$f":"'Hydrogen Superpower'!F109","v":0.54251006817424985},{"$f":"-'Hydrogen Superpower'!F39","v":-1.4387008030992321},{"$f":"'Hydrogen Superpower'!F10","v":38.568515339959802}]
[null,null,"Option 2",{"$f":"'Hydrogen Superpower'!F51","v":40.8109107558871},{"$f":"SUM('Hydrogen Superpower'!F60,'Hydrogen Superpower'!F67,'Hydrogen Superpower'!F74)","v":19.557458266573708},{"$f":"'Hydrogen Superpower'!F83","v":1.0513440735958959},{"$f":"'Hydrogen Superpower'!F101","v":-2.1604872061677369},{"$f":"'Hydrogen Superpower'!F110","v":0.49926071538187111},{"$f":"-'Hydrogen Superpower'!F40","v":-7.4595347162814027},{"$f":"'Hydrogen Superpower'!F11","v":53.814298794272766}]
[null,null,"Option 2A",{"$f":"'Hydrogen Superpower'!F52","v":42.215397287096692},{"$f":"SUM('Hydrogen Superpower'!F61,'Hydrogen Superpower'!F68,'Hydrogen Superpower'!F75)","v":17.763414836902736},{"$f":"'Hydrogen Superpower'!F84","v":1.703250036034142},{"$f":"'Hydrogen Superpower'!F102","v":-2.4036845834552478},{"$f":"'Hydrogen Superpower'!F111","v":0.49029580763102987},{"$f":"-'Hydrogen Superpower'!F41","v":-8.1128069380191725},{"$f":"'Hydrogen Superpower'!F12","v":53.303934375769707}]
[null,null,"Option 2B",{"$f":"'Hydrogen Superpower'!F53","v":60.431999014339965},{"$f":"SUM('Hydrogen Superpower'!F62,'Hydrogen Superpower'!F69,'Hydrogen Superpower'!F76)","v":0.94002852707350226},{"$f":"'Hydrogen Superpower'!F85","v":4.055803242592674},{"$f":"'Hydrogen Superpower'!F103","v":-3.7162499693893043},{"$f":"'Hydrogen Superpower'!F112","v":0.45926458769013689},{"$f":"-'Hydrogen Superpower'!F42","v":-25.82061855382862},{"$f":"'Hydrogen Superpower'!F13","v":37.855495182620785}]
[null,null,"Option 3",{"$f":"'Hydrogen Superpower'!F54","v":-82.023420107288771},{"$f":"SUM('Hydrogen Superpower'!F63,'Hydrogen Superpower'!F70,'Hydrogen Superpower'!F77)","v":93.544713517418529},{"$f":"'Hydrogen Superpower'!F86","v":3.0660453055145571},{"$f":"'Hydrogen Superpower'!F104","v":2.9498406360520426},{"$f":"'Hydrogen Superpower'!F113","v":-0.38251408286294575},{"$f":"-'Hydrogen Superpower'!F43","v":-38.261272055445176},{"$f":"'Hydrogen Superpower'!F14","v":-13.335419471790271}]
[null,null,"Option 4",{"$f":"'Hydrogen Superpower'!F55","v":48.79473061064899},{"$f":"SUM('Hydrogen Superpower'!F64,'Hydrogen Superpower'!F71,'Hydrogen Superpower'!F78)","v":79.960858785360031},{"$f":"'Hydrogen Superpower'!F87","v":0.60964618135944959},{"$f":"'Hydrogen Superpower'!F105","v":-3.4599374442775708},{"$f":"'Hydrogen Superpower'!F114","v":0.43047212754647735},{"$f":"-'Hydrogen Superpower'!F44","v":-184.45673889746891},{"$f":"'Hydrogen Superpower'!F15","v":-47.368907336057518}]
[null,"Weighted","Option 1",{"$f":"Weighted!F50","v":5.7238516659225116},{"$f":"SUM(Weighted!F59,Weighted!F66,Weighted!F73)","v":16.555589930856321},{"$f":"Weighted!F82","v":-0.4646442689298117},{"$f":"Weighted!F100","v":-0.42329544436824912},{"$f":"Weighted!F109","v":-0.14251746405790577},{"$f":"-Weighted!F39","v":-1.4387008030992321},{"$f":"Weighted!F10","v":20.076313497167387}]
[null,null,"Option 2",{"$f":"Weighted!F51","v":6.5757337638531155},{"$f":"SUM(Weighted!F60,Weighted!F67,Weighted!F74)","v":25.455649066634329},{"$f":"Weighted!F83","v":-0.73074194302464002},{"$f":"Weighted!F101","v":-0.68931378034158586},{"$f":"Weighted!F110","v":-0.20104159656971815},{"$f":"-Weighted!F40","v":-7.4595347162814027},{"$f":"Weighted!F11","v":24.466097699553437}]
[null,null,"Option 2A",{"$f":"Weighted!F52","v":6.8735701658662087},{"$f":"SUM(Weighted!F61,Weighted!F68,Weighted!F75)","v":25.24779102380807},{"$f":"Weighted!F84","v":-0.69592161817895082},{"$f":"Weighted!F102","v":-0.87104546470417166},{"$f":"Weighted!F111","v":-0.19648491439134227},{"$f":"-Weighted!F41","v":-8.1128069380191725},{"$f":"Weighted!F12","v":23.89317018396018}]
[null,null,"Option 2B",{"$f":"Weighted!F53","v":10.160383827660935},{"$f":"SUM(Weighted!F62,Weighted!F69,Weighted!F76)","v":20.881400283253789},{"$f":"Weighted!F85","v":-0.33537940251854098},{"$f":"Weighted!F103","v":-1.2125758720655391},{"$f":"Weighted!F112","v":-0.1668539051532206},{"$f":"-Weighted!F42","v":-25.82061855382862},{"$f":"Weighted!F13","v":5.0116247114912529}]
[null,null,"Option 3",{"$f":"Weighted!F54","v":-16.960021198126238},{"$f":"SUM(Weighted!F63,Weighted!F70,Weighted!F77)","v":35.620443818755732},{"$f":"Weighted!F86","v":1.0595998769911754},{"$f":"Weighted!F104","v":0.32352487316504674},{"$f":"Weighted!F113","v":-0.39918721186224182},{"$f":"-Weighted!F43","v":-38.261272055445176},{"$f":"Weighted!F14","v":-10.845724581700201}]
[null,null,"Option 4",{"$f":"Weighted!F55","v":15.117577439627258},{"$f":"SUM(Weighted!F64,Weighted!F71,Weighted!F78)","v":97.588030055500809},{"$f":"Weighted!F87","v":-0.16279981326853105},{"$f":"Weighted!F105","v":-0.32746212912036476},{"$f":"Weighted!F114","v":0.82335330874264501},{"$f":"-Weighted!F44","v":-184.45673889746891},{"$f":"Weighted!F15","v":-60.66597873521296}]
[]
[]
[]
[]
[]
[null,"Estimated costs"]
[]
[null,"Option",null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted"]
[null,"Scenario weighting",null,{"$f":"Weight_Step","v":0.52},{"$f":"Weight_Progressive","v":0.3},{"$f":"Weight_Hydro","v":0.18}]
[null,"Option 1","June $2022 m",{"$f":"'Step Change'!F39","v":1.4387008030992321},{"$f":"'Progressive Change'!F39","v":1.4387008030992321},{"$f":"'Progressive Change'!F39","v":1.4387008030992321},{"$f":"Weighted!F39","v":1.4387008030992321}]
[null,"Option 2","June $2022 m",{"$f":"'Step Change'!F40","v":7.4595347162814027},{"$f":"'Progressive Change'!F40","v":7.4595347162814027},{"$f":"'Progressive Change'!F40","v":7.4595347162814027},{"$f":"Weighted!F40","v":7.4595347162814027}]
[null,"Option 2A","June $2022 m",{"$f":"'Step Change'!F41","v":8.1128069380191725},{"$f":"'Progressive Change'!F41","v":8.1128069380191725},{"$f":"'Progressive Change'!F41","v":8.1128069380191725},{"$f":"Weighted!F41","v":8.1128069380191725}]
[null,"Option 2B","June $2022 m",{"$f":"'Step Change'!F42","v":25.82061855382862},{"$f":"'Progressive Change'!F42","v":25.82061855382862},{"$f":"'Progressive Change'!F42","v":25.82061855382862},{"$f":"Weighted!F42","v":25.82061855382862}]
[null,"Option 3","June $2022 m",{"$f":"'Step Change'!F43","v":38.261272055445176},{"$f":"'Progressive Change'!F43","v":38.261272055445176},{"$f":"'Progressive Change'!F43","v":38.261272055445176},{"$f":"Weighted!F43","v":38.261272055445176}]
[null,"Option 4","June $2022 m",{"$f":"'Step Change'!F44","v":184.45673889746891},{"$f":"'Progressive Change'!F44","v":184.45673889746891},{"$f":"'Progressive Change'!F44","v":184.45673889746891},{"$f":"Weighted!F44","v":184.45673889746891}]
[]
[]
[]
[]
[]
[]
[]
[null,"Estimated benefits"]
[]
[null,"Option",null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted"]
[null,"Scenario weighting",null,{"$f":"Weight_Step","v":0.52},{"$f":"Weight_Progressive","v":0.3},{"$f":"Weight_Hydro","v":0.18}]
[null,"Option 1","June $2022 m",{"$f":"'Step Change'!F118","v":18.71550394819791},{"$f":"'Progressive Change'!F118","v":14.545029463870694},{"$f":"'Hydrogen Superpower'!F118","v":39.74118626221528},{"$f":"Weighted!F118","v":21.248984419422872}]
[null,"Option 2","June $2022 m",{"$f":"'Step Change'!F119","v":25.43625243256983},{"$f":"'Progressive Change'!F119","v":21.423022188888137},{"$f":"'Hydrogen Superpower'!F119","v":59.758486605270832},{"$f":"Weighted!F119","v":30.410285510551496}]
[null,"Option 2A","June $2022 m",{"$f":"'Step Change'!F120","v":25.314147695768348},{"$f":"'Progressive Change'!F120","v":21.453970604808639},{"$f":"'Hydrogen Superpower'!F120","v":59.768673384209336},{"$f":"Weighted!F120","v":30.357909192399816}]
[null,"Option 2B","June $2022 m",{"$f":"'Step Change'!F121","v":23.138610716767879},{"$f":"'Progressive Change'!F121","v":20.347150620142909},{"$f":"'Hydrogen Superpower'!F121","v":62.170845402306966},{"$f":"Weighted!F121","v":29.326974931177425}]
[null,"Option 3","June $2022 m",{"$f":"'Step Change'!F122","v":22.066928688590263},{"$f":"'Progressive Change'!F122","v":16.939058308221739},{"$f":"'Hydrogen Superpower'!F122","v":17.154665268833408},{"$f":"Weighted!F122","v":19.644360158923476}]
[null,"Option 4","June $2022 m",{"$f":"'Step Change'!F123","v":107.76999233214806},{"$f":"'Progressive Change'!F123","v":114.19288067283375},{"$f":"'Hydrogen Superpower'!F123","v":126.33577026063736},{"$f":"Weighted!F123","v":113.03869886148181}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"S1 Capex"]
[]
[null,"% of baseline capital cost estimate",null,"Option 1","Option 2","Option 2A","Option 2B","Option 3","Option 4"]
[null,{"$f":"'S1 Capex'!D140","v":0.75},"June $2022 m",{"$f":"'S1 Capex'!E140","v":20.395306105146403},{"$f":"'S1 Capex'!F140","v":26.129981276145475},{"$f":"'S1 Capex'!G140","v":25.702784307019801},{"$f":"'S1 Capex'!H140","v":10.771067745245318},{"$f":"'S1 Capex'!I140","v":-2.31279334419319},{"$f":"'S1 Capex'!J140","v":-19.526546547184246}]
[null,{"$f":"'S1 Capex'!D141","v":0.8},"June $2022 m",{"$f":"'S1 Capex'!E141","v":20.331507583550604},{"$f":"'S1 Capex'!F141","v":25.797204560827065},{"$f":"'S1 Capex'!G141","v":25.34086148240787},{"$f":"'S1 Capex'!H141","v":9.6191791384945056},{"$f":"'S1 Capex'!I141","v":-4.0193795916945954},{"$f":"'S1 Capex'!J141","v":-27.754432984789997}]
[null,{"$f":"'S1 Capex'!D142","v":0.85},"June $2022 m",{"$f":"'S1 Capex'!E142","v":20.2677090619548},{"$f":"'S1 Capex'!F142","v":25.464427845508659},{"$f":"'S1 Capex'!G142","v":24.978938657795947},{"$f":"'S1 Capex'!H142","v":8.4672905317436911},{"$f":"'S1 Capex'!I142","v":-5.7259658391960011},{"$f":"'S1 Capex'!J142","v":-35.982319422395747}]
[null,{"$f":"'S1 Capex'!D143","v":0.9},"June $2022 m",{"$f":"'S1 Capex'!E143","v":20.203910540358997},{"$f":"'S1 Capex'!F143","v":25.131651130190253},{"$f":"'S1 Capex'!G143","v":24.617015833184027},{"$f":"'S1 Capex'!H143","v":7.3154019249928783},{"$f":"'S1 Capex'!I143","v":-7.432552086697398},{"$f":"'S1 Capex'!J143","v":-44.210205860001459}]
[null,{"$f":"'S1 Capex'!D144","v":0.95},"June $2022 m",{"$f":"'S1 Capex'!E144","v":20.14011201876319},{"$f":"'S1 Capex'!F144","v":24.798874414871847},{"$f":"'S1 Capex'!G144","v":24.255093008572103},{"$f":"'S1 Capex'!H144","v":6.1635133182420665},{"$f":"'S1 Capex'!I144","v":-9.1391383341987975},{"$f":"'S1 Capex'!J144","v":-52.438092297607199}]
[null,{"$f":"'S1 Capex'!D145","v":1},"June $2022 m",{"$f":"'S1 Capex'!E145","v":20.076313497167387},{"$f":"'S1 Capex'!F145","v":24.466097699553437},{"$f":"'S1 Capex'!G145","v":23.89317018396018},{"$f":"'S1 Capex'!H145","v":5.0116247114912529},{"$f":"'S1 Capex'!I145","v":-10.845724581700201},{"$f":"'S1 Capex'!J145","v":-60.66597873521296}]
[null,{"$f":"'S1 Capex'!D146","v":1.05},"June $2022 m",{"$f":"'S1 Capex'!E146","v":20.012514975571587},{"$f":"'S1 Capex'!F146","v":24.133320984235034},{"$f":"'S1 Capex'!G146","v":23.531247359348253},{"$f":"'S1 Capex'!H146","v":3.8597361047404384},{"$f":"'S1 Capex'!I146","v":-12.552310829201607},{"$f":"'S1 Capex'!J146","v":-68.893865172818749}]
[null,{"$f":"'S1 Capex'!D147","v":1.1000000000000001},"June $2022 m",{"$f":"'S1 Capex'!E147","v":19.948716453975784},{"$f":"'S1 Capex'!F147","v":23.800544268916628},{"$f":"'S1 Capex'!G147","v":23.169324534736329},{"$f":"'S1 Capex'!H147","v":2.7078474979896301},{"$f":"'S1 Capex'!I147","v":-14.258897076703001},{"$f":"'S1 Capex'!J147","v":-77.121751610424468}]
[null,{"$f":"'S1 Capex'!D148","v":1.1499999999999999},"June $2022 m",{"$f":"'S1 Capex'!E148","v":19.884917932379981},{"$f":"'S1 Capex'!F148","v":23.467767553598222},{"$f":"'S1 Capex'!G148","v":22.807401710124406},{"$f":"'S1 Capex'!H148","v":1.5559588912388205},{"$f":"'S1 Capex'!I148","v":-15.965483324204406},{"$f":"'S1 Capex'!J148","v":-85.349638048030229}]
[null,{"$f":"'S1 Capex'!D149","v":1.2},"June $2022 m",{"$f":"'S1 Capex'!E149","v":19.821119410784181},{"$f":"'S1 Capex'!F149","v":23.134990838279816},{"$f":"'S1 Capex'!G149","v":22.445478885512482},{"$f":"'S1 Capex'!H149","v":0.40407028448800264},{"$f":"'S1 Capex'!I149","v":-17.672069571705819},{"$f":"'S1 Capex'!J149","v":-93.577524485636033}]
[null,{"$f":"'S1 Capex'!D150","v":1.25},"June $2022 m",{"$f":"'S1 Capex'!E150","v":19.757320889188371},{"$f":"'S1 Capex'!F150","v":22.802214122961409},{"$f":"'S1 Capex'!G150","v":22.083556060900563},{"$f":"'S1 Capex'!H150","v":-0.74781832226281175},{"$f":"'S1 Capex'!I150","v":-19.378655819207211},{"$f":"'S1 Capex'!J150","v":-101.80541092324175}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"S2 Discount rate"]
[]
[null,"Discount rate",null,"Option 1","Option 2","Option 2A","Option 2B","Option 3","Option 4"]
[null,{"$f":"'S2 Discount rate'!D131","v":3.2106905478245906E-2},"June $2022 m",{"$f":"'S2 Discount rate'!E131","v":27.758478025300096},{"$f":"'S2 Discount rate'!F131","v":36.14484751665875},{"$f":"'S2 Discount rate'!G131","v":35.66992381126888},{"$f":"'S2 Discount rate'!H131","v":15.169940930358294},{"$f":"'S2 Discount rate'!I131","v":-2.3717022868412432},{"$f":"'S2 Discount rate'!J131","v":-32.486743323813386}]
[null,{"$f":"'S2 Discount rate'!D132","v":3.5999999999999997E-2},"June $2022 m",{"$f":"'S2 Discount rate'!E132","v":26.219794782335413},{"$f":"'S2 Discount rate'!F132","v":33.787493098171581},{"$f":"'S2 Discount rate'!G132","v":33.289079743965281},{"$f":"'S2 Discount rate'!H132","v":13.087381980426755},{"$f":"'S2 Discount rate'!I132","v":-4.1557320372744577},{"$f":"'S2 Discount rate'!J132","v":-38.3667594093125}]
[null,{"$f":"'S2 Discount rate'!D133","v":4.9000000000000002E-2},"June $2022 m",{"$f":"'S2 Discount rate'!E133","v":21.798500590307434},{"$f":"'S2 Discount rate'!F133","v":27.062617276577818},{"$f":"'S2 Discount rate'!G133","v":26.507148015513632},{"$f":"'S2 Discount rate'!H133","v":7.2311759610674802},{"$f":"'S2 Discount rate'!I133","v":-9.048835536277922},{"$f":"'S2 Discount rate'!J133","v":-54.633511336928699}]
[null,{"$f":"'S2 Discount rate'!D134","v":5.5E-2},"June $2022 m",{"$f":"'S2 Discount rate'!E134","v":20.076313497167387},{"$f":"'S2 Discount rate'!F134","v":24.466097699553437},{"$f":"'S2 Discount rate'!G134","v":23.89317018396018},{"$f":"'S2 Discount rate'!H134","v":5.0116247114912529},{"$f":"'S2 Discount rate'!I134","v":-10.845724581700201},{"$f":"'S2 Discount rate'!J134","v":-60.66597873521296}]
[null,{"$f":"'S2 Discount rate'!D135","v":6.2E-2},"June $2022 m",{"$f":"'S2 Discount rate'!E135","v":18.280103855403421},{"$f":"'S2 Discount rate'!F135","v":21.774436222880233},{"$f":"'S2 Discount rate'!G135","v":21.186597170223994},{"$f":"'S2 Discount rate'!H135","v":2.7419359467521671},{"$f":"'S2 Discount rate'!I135","v":-12.642037777948874},{"$f":"'S2 Discount rate'!J135","v":-66.733246404418352}]
[null,{"$f":"'S2 Discount rate'!D136","v":7.4999999999999997E-2},"June $2022 m",{"$f":"'S2 Discount rate'!E136","v":15.45803623885792},{"$f":"'S2 Discount rate'!F136","v":17.58591773343014},{"$f":"'S2 Discount rate'!G136","v":16.98245601992959},{"$f":"'S2 Discount rate'!H136","v":-0.71027044606091772},{"$f":"'S2 Discount rate'!I136","v":-15.273828564722661},{"$f":"'S2 Discount rate'!J136","v":-75.697575787224253}]

{"sheet":"Inputs","index":3,"n_rows":312,"n_cols":40,"rows_kept":312,"cut":false,"hidden":false,"merged":[[59,16,59,17],[59,12,59,13],[59,14,59,15]]}
[null,null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,null,"Inputs"]
[]
[null,null,"Description: This tab contains the inputs that feed into the other tabs under the central analysis"]
[]
[null,null,"General"]
[]
[null,null,null,"First year of analysis","FY ending",null,2023]
[null,null,null,"Discount year","FY ending",null,2023]
[null,null,null,"Analysis period","Years",null,25]
[]
[null,null,null,"Million",null,null,1000000]
[]
[null,null,"Modelling scenarios"]
[]
[null,null,"Financial input scenarios",null,null,null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted"," "]
[]
[null,null,null,"Discount rate","%",null,5.5E-2,5.5E-2,5.5E-2,{"$f":"G18*Weight_Step+H18*Weight_Progressive+I18*Weight_Hydro","v":5.5E-2}]
[]
[null,null,"Cost scenarios"]
[]
[null,null,null,"Network capital costs","Factor",null,1,1,1,{"$f":"G22*Weight_Step+H22*Weight_Progressive+I22*Weight_Hydro","v":1}]
[null,null,null,"Non-Network capital costs","Factor",null,1,1,1,{"$f":"G23*Weight_Step+H23*Weight_Progressive+I23*Weight_Hydro","v":1}]
[null,null,null,"Operating and maintenance costs","Factor",null,1,1,1,{"$f":"G24*Weight_Step+H24*Weight_Progressive+I24*Weight_Hydro","v":1}]
[]
[null,null,"Market benefit scenarios"]
[]
[null,null,null,"Change in fuel consumption","Factor",null,1,1,1,{"$f":"G28*Weight_Step+H28*Weight_Progressive+I28*Weight_Hydro","v":1}]
[null,null,null,"Change in cost for parties","Factor",null,1,1,1,1]
[null,null,null,"Difference in timing of unrelated expenditure","Factor",null,1,1,1,1]
[null,null,null,"Changes in ancillary service costs","Factor",null,1,1,1,1]
[null,null,null,"Voluntary load curtailment","Factor",null,1,1,1,1]
[null,null,null,"Involuntary load shedding","Factor",null,1,1,1,1]
[]
[null,null,"Scenario weighting "]
[]
[null,null,null,"Scenario weighting","%",null,0.52,0.3,0.18,null,null,null,{"$f":"IF(SUM(G37:I37)=1,\"OK\",\"NO\")","v":"OK"}]
[]
[null,null,"Options"]
[]
[null,null,"Description of options",null,null,null,"Short description"]
[]
[null,null,null,"Option 1",null,null,"Increase tranmission line design temperature of Line94T"]
[null,null,null,"Option 2",null,null,"Restring Line 94T with a higher rated conductor on existing infrastructures"]
[null,null,null,"Option 2A",null,null,"Option 2 with a higher capacity conductor"]
[null,null,null,"Option 2B",null,null,"Option 2 with power flow controllers"]
[null,null,null,"Option 3",null,null,"Double circuit tranmission line"]
[null,null,null,"Option 4",null,null,"50MW/300MWh BESS"]
[]
[null,null,"Build summary",null,null,null,"Amount","Build start","Build end","Commission","Asset life"]
[null,null,null,null,null,null,"June $2022 m","FY ending","FY ending","FY ending","Years"]
[null,null,null,"Base case"]
[null,null,null,"Option 1",null,null,1.4067757280426962,2024,2025,2025,40]
[null,null,null,"Option 2",null,null,7.5028038828943808,2024,2026,2026,40]
[null,null,null,"Option 2A",null,null,8.1592992226476397,2024,2026,2026,40]
[null,null,null,"Option 2B",null,null,25.96907993966817,2024,2026,2026,25]
[null,null,null,"Option 3",null,null,38.536276443516257,2024,2026,2027,40]
[null,null,null,"Option 4",null,null,185.6943961016359,2024,2026,2026,25]
[]
[]
[null,null,"Terminal values",null,null,null,"Amount"]
[null,null,null,"Base case","June $2022 m"]
[null,null,null,"Option 1","June $2022 m",null,{"$f":"'Terminal value'!AE13","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",null,{"$f":"'Terminal value'!AE25","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",null,{"$f":"'Terminal value'!AE38","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",null,{"$f":"'Terminal value'!AE50","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",null,{"$f":"'Terminal value'!AE62","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",null,{"$f":"'Terminal value'!AE74","v":43.25692885257029}]
[]
[null,null,"Cost inputs"]
[]
[null,null,"Capital expenditure",null,"FY ending",null,{"$f":"$G$8","v":2023},{"$f":"G72+1","v":2024},{"$f":"H72+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
[null,null,null,"Option 1","June $2022 m",null,null,0.24384112619406736,1.1629346018486288]
[null,null,null,"Option 2","June $2022 m",null,null,0.45016823297366276,4.7549019607843137,2.297733689136404]
[null,null,null,"Option 2A","June $2022 m",null,null,0.49706075724175269,5.1675561743435043,2.4946822910623814]
[null,null,null,"Option 2B","June $2022 m",null,null,1.5755888154078197,16.449897513245926,7.9435936110144256]
[null,null,null,"Option 3","June $2022 m",null,null,1.9788645241133926,23.980836910701161,12.576575008701704]
[null,null,null,"Option 4","June $2022 m",null,null,18.757009707235952,98.474300962988735,68.463085431411216]
[]
[null,null,"Operating expenditure"]
[]
[null,null,null,"Option 1","June $2022 m",null,null,null,null,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2]
[null,null,null,"Option 2","June $2022 m",null,null,null,null,null,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2]
[null,null,null,"Option 2A","June $2022 m",null,null,null,null,null,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2]
[null,null,null,"Option 2B","June $2022 m",null,null,null,null,null,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172]
[null,null,null,"Option 3","June $2022 m",null,null,null,null,null,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626]
[null,null,null,"Option 4","June $2022 m",null,null,null,null,null,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592]
[]
[null,null,"Benefit inputs"]
[]
[null,null,null,"Step change"]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},{"$f":"G94+1","v":2024},{"$f":"H94+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,null,"Fuel consumption (NER clause 5.15A.2(i))"]
[null,null,null,"Base Case","June $2022 m",null,0,2493.5296931076564,2404.9575473092964,2113.5947347764131,1993.2527833068984,1743.854660132971,1711.3147071569365,1577.7822754963593,1593.6266755517231,1303.6642451419855,1188.9678160978476,1207.7107404303722,1544.5478339571771,1111.1345071499397,1173.9229530795953,1001.797149703724,1188.7437182094382,1280.1979768948361,1367.811622104321,817.78446545104873,980.69645468550289,1496.5222086149463,955.66763832302422,1086.5553170900776,1428.1945315800992,1212.5408282925953]
[null,null,null,"Option 1","June $2022 m",null,0,2493.458673256222,2404.7189826891176,2113.5130015037926,1993.0067317030228,1744.651693563243,1711.1252535326112,1577.6820810386505,1594.16169932915,1304.117686425162,1189.2411196544251,1208.1972062779821,1544.7844890111892,1111.0864542187776,1174.3636538225544,1002.2639383992991,1188.6733810635883,1280.3529752971638,1367.4820515389861,817.76191400577034,980.93869559383711,1497.116373414864,955.35026858567744,1085.5038150632345,1428.4974882867339,1212.9414468309594]
[null,null,null,"Option 2","June $2022 m",null,0,2493.429465085067,2404.8769382005648,2113.6306522914333,1992.9241077150816,1744.4426800004301,1711.0252531087228,1577.8397146105729,1594.2695977480867,1304.2071447854228,1189.6476009422865,1208.4485601555612,1544.9630523894025,1111.1404473781122,1175.0710891615449,1002.880365118831,1189.3326803432308,1280.7216012444933,1367.479855636969,818.38437391188165,980.69005104523353,1498.0823345783554,955.47268801680423,1084.9106262855523,1428.1337893075909,1212.6788315099327]
[null,null,null,"Option 2A","June $2022 m",null,0,2493.4295638711751,2404.8771233395432,2113.6236255984272,1992.9370144909758,1744.4297128346734,1711.0174622910035,1577.8371456509349,1594.2905901937233,1304.2075687630186,1189.6406224151358,1208.4446682489806,1544.9515345370919,1111.1375043352839,1175.0777601568504,1002.8842634351993,1189.3812462498322,1280.721651631234,1367.4316656410772,818.35245670921029,980.65403390710469,1498.0052294602867,955.43273518728881,1084.9052549025109,1428.5218839109627,1212.4539060467268]
[null,null,null,"Option 2B","June $2022 m",null,0,2493.4293844005947,2404.8774282392806,2113.6386197301376,1992.9883360814481,1744.1248683399042,1711.0030447389813,1577.8497169731384,1594.3122603019663,1304.1564727912469,1189.669641919613,1208.4613785439533,1544.8497668735147,1111.2160093428438,1175.0697018738595,1002.9230443558999,1189.5507343446229,1280.7341527252102,1367.2632517161906,818.19759623636321,980.50962047950043,1497.5836962452524,955.21712951520306,1084.7274838113251,1429.6422993160656,1212.4330220560071]
[null,null,null,"Option 3","June $2022 m",null,0,2493.4372036958016,2404.8870511565692,2114.0119507374911,1993.0552467448649,1744.2505605803863,1710.9084852195956,1577.8186011058531,1594.4023517138803,1304.2758165797845,1189.5806817107982,1208.5100520551455,1545.3552836425524,1111.0115617266974,1174.8126488758751,1003.2012602466166,1189.4621191829401,1280.9581032764738,1367.9143575512373,819.63235390138948,981.2204878136447,1498.6612912126102,956.25357590980434,1085.9196744929075,1425.5414677639028,1212.1942210132256]
[null,null,null,"Option 4","June $2022 m",null,0,2493.5625279000087,2404.9943583859554,2113.6348468821789,1993.1530415264874,1746.3184969506087,1709.9582817633648,1575.1648644860061,1592.6518619077383,1302.536828864949,1189.482897416789,1208.3198366636259,1544.9076719078207,1111.6058432870368,1174.9289953818452,1002.270024982955,1189.2521993681094,1280.3541539433538,1367.2860261729013,818.13021644390744,980.43167261878625,1495.4907585249714,955.17978522821977,1084.0761542695329,1430.6348270819817,1214.711750837763]
[]
[null,null,"Costs for parties other than the RIT-T proponent (NER clause 5.15A.2(iv))"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","June $2022 m",null,0,0,120.67335267719002,826.0766081011393,1435.3205309115185,2154.8635698420139,3001.5773182001085,3366.1495052259775,4454.3951187167513,4875.5848189955113,5641.1583510214778,6202.9110112436692,6490.2528208356989,6904.2894946970955,7118.068868739806,8859.696985478442,9224.1479986365975,10117.64370879104,10720.99304513387,11645.52717302262,13128.137570130684,14127.273991280157,14445.807590808208,14656.688915716784,16582.806407961714,16993.61058508222]
[null,null,null,"Option 1","June $2022 m",null,0,0,120.67326547716347,824.51620818693004,1434.6180782536744,2152.3933788506397,3000.7832338979674,3365.3693038158531,4452.6120610938078,4873.7038662546993,5639.3240957073649,6201.5885902746077,6489.4111129403027,6903.5314002669948,7116.6931847228216,8858.0146768909617,9222.6358489912618,10116.063220566328,10719.35505775156,11642.719466727878,13126.154372807148,14124.709448144222,14443.929874681475,14655.603322423116,16581.080360764383,16991.95073222409]
[null,null,null,"Option 2","June $2022 m",null,0,0,120.67332782503682,823.62402561419799,1434.4756449942895,2152.5749967255747,3000.5906864702151,3364.7557503901489,4452.0725551839932,4873.0985361367866,5638.3108258691509,6201.012502066641,6488.9289976280552,6903.1560433489531,7115.7671793287491,8856.88173208839,9221.7958347463791,10114.915837498425,10718.172948807192,11640.135324042189,13126.073084040452,14122.543163751339,14442.439111044476,14655.712544607115,16581.097918064133,16992.469459077482]
[null,null,null,"Option 2A","June $2022 m",null,0,0,120.67334658462195,823.64669134936412,1434.4718340090521,2152.6087073452259,3000.6236156477744,3364.7769378129374,4452.0482363918227,4873.0875013675886,5638.3364571167212,6201.0402798367886,6488.9500849891438,6903.1780680214015,7115.7577457555617,8856.8896887016799,9221.7644356392993,10114.921251260288,10718.234950416248,11640.193440329764,13126.086356556254,14122.627717668298,14442.443716863423,14655.738589409373,16580.265993800829,16992.813043808841]
[null,null,null,"Option 2B","June $2022 m",null,0,0,120.67351004983549,823.75549439958922,1434.4866388934138,2153.2407913553666,3000.8567524647201,3364.9186934922354,4452.1945324601902,4873.1912042916838,5638.4600517631907,6201.2218931743437,6489.1756127911358,6903.3143713014542,7115.9292834459065,8857.003597311319,9221.5916521478102,10115.166077170175,10718.654292617226,11640.582568264696,13126.372073917819,14123.348708749307,14442.800028345686,14655.923605120726,16578.479845611488,16992.673873052416]
[null,null,null,"Option 3","June $2022 m",null,0,0,120.67347989165978,824.89575051876011,1434.4049532394426,2152.8900476395743,3000.7927761204301,3364.6605402923178,4451.8523783881565,4872.9532212563518,5638.4404016276158,6200.7591533714922,6488.4525476201879,6903.3296987068898,7116.30530225642,8856.9433896832215,9222.3600764349449,10115.070527679018,10718.717214590626,11639.055639279364,13126.228711854154,14121.990894264951,14442.541521451029,14655.096778424799,16586.110164637972,16997.287039846356]
[null,null,null,"Option 4","June $2022 m",null,0,0,120.67328598386014,816.72958943310448,1426.4822441311981,2139.6480089339816,2998.8644525156624,3365.9476750278955,4448.5297417312731,4869.9120465376354,5631.9649769116959,6194.8691039064588,6482.7082440806371,6896.0591410361312,7109.6691671309281,8851.4799789405333,9215.4467532912786,10109.167531443398,10713.438948415202,11636.591462982324,13120.306016000637,14120.905298276846,14437.923402028249,14654.363534233091,16574.28565907848,16984.776991479928]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,0,22.243638424083848,136.20013307655438,233.39938053489425,347.31810645309668,485.83555387005504,547.31323082463132,744.45781068382848,821.72753831677471,979.35027328663898,1079.8833057822269,1146.4678621679946,1221.0407055698483,1264.4830346438853,1566.2995191105188,1658.310045816796,1862.1770371209175,2031.63085439068,2289.1719020404184,2677.87443450501,2928.4155138329411,2974.8148528413144,3044.1795217851982,3460.9150243838999,3546.2950939781099]
[null,null,null,"Option 1","June $2022 m",null,0,0,22.243624222614599,135.96474529575585,233.29324112785426,346.92165383246299,485.71893360778023,547.17628291052063,744.0294469537472,821.25639832130059,978.99016718209941,1079.521108927506,1146.2091054024656,1220.8165125590374,1264.0540360096297,1565.8873224473591,1657.9409704770085,1861.7685112446243,2031.1471430470531,2288.4277238898858,2677.2951050284664,2927.7047491107828,2974.383718289404,3043.9629474978619,3459.66225163019,3544.9040125154365]
[null,null,null,"Option 2","June $2022 m",null,0,0,22.243634532071816,135.83384360147247,233.27015854245613,346.9493406690458,485.69292279026888,547.05032449992166,743.87011874827442,821.08501990222703,978.76221014525925,1079.3512774598832,1146.0934810600088,1220.7499867235192,1263.8000006932421,1565.642688351609,1657.7365717889957,1861.4216504087578,2030.8234180342006,2287.6497939591254,2677.5461854030154,2927.1211223745754,2973.9781587099078,3043.8354432327214,3459.5282556753855,3544.8611449158279]
[null,null,null,"Option 2A","June $2022 m",null,0,0,22.243637408104313,135.83721481957542,233.26949456736892,346.95474600144695,485.69861751674438,547.05662375653378,743.870487362228,821.08704493327332,978.76986414742305,1079.3591051187573,1146.0991615469791,1220.7566201094874,1263.8009873208762,1565.6450957374432,1657.7313782746185,1861.4252681108401,2030.8330258618982,2287.6326467505978,2677.5479823827372,2927.1543080567367,2974.0076638406422,3043.8417696549836,3459.0697025371983,3544.6280177834783]
[null,null,null,"Option 2B","June $2022 m",null,0,0,22.243664199332969,135.85354757364212,233.27186767429592,347.05415859378684,485.73893857180218,547.10600422927371,743.92833961172039,821.13730633704006,978.8158916473476,1079.3927934560136,1146.1486990548294,1220.8052406154804,1263.8520469181055,1565.6830483132162,1657.6697162061196,1861.5161637230731,2030.9720040516711,2287.7357999349556,2677.6149462432727,2927.3410870441517,2974.1311357929362,3043.9032656708223,3458.2991385694413,3544.1946622954947]
[null,null,null,"Option 3","June $2022 m",null,0,0,22.243659234903653,136.02617220783407,233.25542612824017,346.99653185289026,485.72250728222127,547.00185976996124,743.8092255609879,821.03838657094957,978.75229139948226,1079.3038799038227,1145.9710254925581,1220.7627636700424,1263.8610096792295,1565.5871847380149,1657.8070741888776,1861.45754826194,2031.0091631147386,2287.3506950064498,2677.8470085873828,2926.9577613922834,2973.8263149549966,3043.6141769548526,3463.7027435775972,3548.7646425863086]
[null,null,null,"Option 4","June $2022 m",null,0,0,22.243627674226605,134.53316495263974,231.83821955185104,344.97835563545971,485.54392075762826,547.55309255330758,743.76519837673425,821.12141915836878,977.4214518033898,1077.98152034553,1144.7041629752748,1219.1445022012272,1262.3647886224858,1564.2862046472501,1656.158544404052,1860.2027983045286,2029.9890785492973,2287.0847381543181,2676.0293155360246,2927.0385828162912,2973.089659517259,3042.0482669572657,3454.7294397459486,3540.7757482724596]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,716.43696837221376,706.36123401852524,646.2816833282169,594.83106694437083,538.03620123748181,550.83166844769153,529.86494947966605,500.17938182602398,474.75186077004389,437.79640206778544,451.918336487229,472.57813201723064,425.69814308985696,424.3529900365798,412.37191732511548,384.25263009653622,368.87675497237495,319.68531894485159,288.66837159929617,320.93301210803355,318.92826936825742,276.41298879693744,273.59588648882328,318.75539177663171,280.34176241984807]
[null,null,null,"Option 1","June $2022 m",null,0,716.43850360361739,706.37240851594595,646.379295557614,594.81228673653084,538.19096290504058,550.8556735903029,529.91010368052548,500.22381534938609,474.79931414707471,437.9143925724012,451.97482524916489,472.56868278730224,425.70380098052203,424.37621953602536,412.40413057537734,384.25835617030106,368.85571576192109,319.66662323501561,288.68194050842789,320.91859564148854,319.00378847009756,276.40765512384115,273.50424900268524,318.76047991133771,280.36702572892733]
[null,null,null,"Option 2","June $2022 m",null,0,716.4401883601239,706.36342334863457,646.44196969567224,594.74688830763273,538.12403996253181,550.86687689459143,529.96478217093193,500.23211474845539,474.83229512367086,437.98448872194911,452.00876043735849,472.6103109388535,425.72105985590605,424.35423397890713,412.4829737283851,384.27420911272139,368.86646267215298,319.61559290886964,288.73369946797038,320.77147374992245,319.06970238519551,276.39239423695824,273.37320377064964,318.73127995844868,280.34189671171129]
[null,null,null,"Option 2A","June $2022 m",null,0,716.44018849977181,706.36340074053498,646.44079760127022,594.7469325333393,538.12287567190742,550.8640373907366,529.96476267478681,500.23715866155675,474.83469227067297,437.98434598141324,452.00834609857543,472.60909945257481,425.72087244000568,424.35641996520894,412.48194129023636,384.27687856802845,368.86720372248732,319.61174213570547,288.73028715422896,320.76823848553431,319.06919981730857,276.38865377818661,273.3802319869165,318.75065098052283,280.30756902646311]
[null,null,null,"Option 2B","June $2022 m",null,0,716.44034385014027,706.36352039055919,646.43398608226755,594.75678609195995,538.08162739619047,550.84692688601854,529.96918485419098,500.24464093305147,474.84783994234385,438.00115657154885,452.00002869018408,472.61304918481693,425.71570748226594,424.34382935325419,412.48763121327283,384.30555986109772,368.86275987470577,319.59577105936199,288.71678379096392,320.75814177500985,319.03494937817419,276.38038083407844,273.40221161831664,318.75134580135665,280.28859240139388]
[null,null,null,"Option 3","June $2022 m",null,0,716.44021244688224,706.36330430988426,646.37329518754075,594.75356464029755,538.08090117885922,550.87281445127576,529.92813764537368,500.23894671120337,474.82508766409376,437.94788201132172,452.03021131186546,472.64009749613109,425.69295206392644,424.3369553451451,412.5799160596697,384.31682343165494,369.00187408644803,319.71782298435124,288.89508154850779,320.81304209283115,319.08279972609631,276.38856560517058,273.45901790694694,318.48670606958035,280.36805167708621]
[null,null,null,"Option 4","June $2022 m",null,0,716.43675262842714,706.36078787567351,646.35949772899255,594.80265437013736,538.33253034608003,550.30683341302063,529.05962473503666,499.66050428733172,474.33878057360397,438.03984496189719,451.97987706672961,472.59895383118641,425.76815737143158,424.39464160505332,412.35792571672579,384.29113095947361,368.86703912962599,319.6488404982598,288.71110028693909,320.91494123118389,318.85844161871984,276.40173422696489,273.37381260159452,318.87537903143851,280.72086713470998]
[]
[null,null,"Timing of unrelated network expenditure (NER clause 5.15A.2(v))"]
[null,null,null,"Base Case","June $2022 m",null,0,0.15892605499611573,0.15951400524987785,0.15952143214483214,0.34704338304053883,5.6977334220683842,56.57782852848576,58.624738328085094,86.661748589733691,94.87351958895151,114.20504344872917,171.86607216917082,184.57908192551599,185.63696397269405,196.36596433328924,435.03298736023879,485.16528918552365,563.41837168831239,710.35405982310033,753.90403893476844,912.7580158835458,1044.60140038539,1045.6985654376147,1125.9984644015522,1461.578198828907,1636.9748267483481]
[null,null,null,"Option 1","June $2022 m",null,0,0.15892597564586936,0.15951278849299944,0.15951853360935056,0.34377446868556261,5.7061149524059598,56.571657112600136,58.621621763433247,86.603539314605271,94.876477932570111,114.23301199924391,171.94123037022203,184.76752127297499,185.86456302571582,196.53716271567643,435.13189001319171,485.37634570678176,563.57131588203106,710.71995484597107,754.36122916986312,912.96436185965126,1044.9004120199977,1045.9924975897234,1126.7304734106933,1461.3721826585081,1636.8740759795128]
[null,null,null,"Option 2","June $2022 m",null,0,0.15892608651161916,0.15951376122461708,0.15952085830787774,0.34437025858296133,5.7617546393506327,56.572038523990727,58.626344190927817,86.604511163100099,94.876882951947437,114.2613738726282,171.99985094004907,184.81773109576267,185.91318362826624,196.55877258099426,434.88113240527542,485.16157006213075,563.43702471731478,711.27279741845337,754.61074711915285,913.20430871395001,1045.5206979836037,1046.617806887429,1127.7748733266251,1461.1000556982281,1636.7735946789383]
[null,null,null,"Option 2A","June $2022 m",null,0,0.15892606655258781,0.15951398463130678,0.15952126919027135,0.3443814158954816,5.7621639333822428,56.57245706740666,58.627541818199141,86.603616197931956,94.877302264272373,114.26466745485882,172.00333085797908,184.82315160689416,185.91346026430975,196.56274385540311,434.86753020600906,485.15237668867849,563.43670735781996,711.33211624158685,754.67570441452051,913.30692786090071,1045.5453908085613,1046.6324580845521,1127.7814544749695,1461.2865835393002,1636.87282266746]
[null,null,null,"Option 2B","June $2022 m",null,0,0.15892607968724168,0.15951546941031736,0.15952498996413902,0.34638908283047076,5.7457227315406296,56.574565830892425,58.614496416605519,86.606795897553269,94.876935926730113,114.30069791823496,172.03273560743074,184.84488468532098,185.90516394497638,196.63186995915459,434.84076381546407,485.13461522401099,563.39052596038323,711.3076031641292,754.78351722791535,913.47836545037364,1045.68521084085,1046.7567027282571,1127.7799315792847,1461.1753583278162,1636.9958059139021]
[null,null,null,"Option 3","June $2022 m",null,0,0.15892624153722507,0.15951588409943093,0.15952561429614806,0.34442359854783133,5.787196947790429,56.577580633699711,58.626407453300438,86.609655499341216,94.881944511572414,114.29861326415929,171.88365621321972,184.70294152893166,185.81098701456776,196.45427899439809,434.13594401495141,484.51380942970013,562.84062864110444,709.90105933234156,752.99915948468777,911.64836152986425,1045.0920687213759,1046.2664756483225,1128.3449203886637,1460.7282554836042,1636.9790319855288]
[null,null,null,"Option 4","June $2022 m",null,0,0.1589260478891561,0.1595132604540126,0.15951950184129846,0.35887355002519811,5.7827018645323749,56.602256368351625,58.624667783941753,86.659576975438725,94.893417536663691,114.13851141493227,172.04925301894184,184.76592901335138,185.824404848124,196.46653672470288,435.39010039450335,485.59101928443243,563.7275911633667,710.86565862226701,754.38976207724158,913.21055651385109,1045.3153824717281,1046.3803462013411,1127.5849549689588,1461.7163704191819,1636.6620481629516]
[]
[null,null,"Ancillary service costs (NER clause 5.15A.2(vii))"]
[null,null,null,"Base Case","June $2022 m",null,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,"Option 1","June $2022 m",null,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,"Option 2","June $2022 m",null,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,"Option 2A","June $2022 m",null,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,"Option 2B","June $2022 m",null,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,"Option 3","June $2022 m",null,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,"Option 4","June $2022 m",null,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,"Voluntary load curtailment (NER clause 5.15A.2(ii))"]
[null,null,null,"Base Case","June $2022 m",null,0,22.633328959791367,23.584220143424613,51.095446549463674,4.586725550548465,2.3581020950057954,17.966485083198791,1.1691768296036931,25.611242506745299,3.5459708149241087,7.6961307281258264,24.219722631082135,1.3350135456790146,11.784673830915802,5.054489355136659,39.483698158329219,2.8608300935940108E-4,13.270967372971334,29.475244192148391,33.622533397698312,34.9240438515261,87.063594533355655,75.808373730910091,116.23894890505611,211.91255075625185,113.42132131710984]
[null,null,null,"Option 1","June $2022 m",null,0,22.63330431526466,23.584198947030686,51.088599670034917,4.5506309397147007,2.3522965015702373,17.915135427346812,1.1691457518242276,25.612037417287947,3.5329653799299843,7.675247847288575,24.378503054553494,1.3141917815181943,11.791603065566237,5.0553883194795546,39.450034929946689,2.2742928855311363E-4,13.31393529931543,29.594987763412611,33.806458682543877,35.005485871740483,87.080863514384077,75.802682492095684,116.5314235472255,212.19287507525772,113.73676924557296]
[null,null,null,"Option 2","June $2022 m",null,0,22.63332070751467,23.584212786579243,51.070604087961009,4.5214086541932881,2.3500635291827563,17.884206652991864,1.169168447059501,25.613790140457354,3.5332867202045839,7.6752273648798779,24.58854816572018,1.3142233879020799,11.79304971544018,5.066803798915104,39.464974192531287,2.6639046152784256E-4,13.287269079328167,29.521845654732957,33.871553618011752,34.940619562472982,87.085388358135049,75.789719700497571,116.53112982934658,212.221442945924,113.74371612741641]
[null,null,null,"Option 2A","June $2022 m",null,0,22.633327255001547,23.584218495811214,51.07034423030985,4.5216218001335102,2.3500728080176061,17.878461455749509,1.1691700364314865,25.615273583263775,3.5335549674549283,7.6752300601104784,24.587428704202342,1.3142359412164741,11.793253263476258,5.0661915058789582,39.46796289200536,2.8176906837451175E-4,13.287003926974883,29.504962893700746,33.869624237840952,34.938363713136226,87.089288106205728,75.794762103533657,116.55415609930134,212.43822908677095,113.81258140704455]
[null,null,null,"Option 2B","June $2022 m",null,0,22.633369798817601,23.584257015127402,51.070920957999071,4.521245216926344,2.3463282963365728,17.836248451292018,1.1692394465295788,25.612576198526074,3.5361207469990488,7.6756607626423889,24.599836093303637,1.314323273699963,11.794596287934212,5.073683759492428,39.459287415453858,3.8928399659970297E-4,13.286134427250349,29.539033134937622,33.89014758707836,34.959094126865416,87.100186438668658,75.783597805684465,116.75739865119399,212.86822486003572,114.08242668211811]
[null,null,null,"Option 3","June $2022 m",null,0,22.633361983010364,23.584250778370052,51.070354899381918,4.5379463236120827,2.3494077973039365,17.887860617189542,1.1689007191323311,25.615113605375637,3.5340460104934706,7.6751941863841333,24.745812657778565,1.3143070036156248,11.793900022793773,5.0637385852424499,39.501856570747726,3.6922635126586194E-4,13.269944920134828,29.478521947803081,33.843258094991469,34.791682931842928,86.943028727275063,75.816377908315715,115.64282182823602,210.4357769725799,112.62789864212316]
[null,null,null,"Option 4","June $2022 m",null,0,22.63330988049756,23.584204014249561,50.867743182880716,4.3494122341302299,1.7596421529674642,18.058688735478601,1.1691527506124724,25.549425645934551,3.3924729807607514,7.6755083632025478,24.344880162523907,1.3349770547024828,11.84909676396936,5.0790679507996002,39.461418645943226,2.4154416489617969E-4,13.346461852672761,29.292144537573623,33.664058556596274,34.902436778681633,87.228479342737046,75.67427386784415,116.76032501301509,213.33126394195469,113.26141231530134]
[]
[null,null,"Involuntary load shedding (NER clause 5.15A.2(iii))"]
[null,null,null,"Base Case","June $2022 m",null,0,124.43813225956596,83.041291282122572,94.425800516336608,2.9126826422763666E-5,3.0811320932672202E-5,86.095702534407721,3.4204031004692127E-5,3.6092873013985389E-5,3.8177670880069492E-5,4.0171698883186551E-5,4.2385545995652331E-5,4.4723957478909843E-5,4.7294250695651811E-5,4.976120485472391E-5,5.2528751434837445E-5,5.5392079153901303E-5,5.8600509290238239E-5,6.1655292064708523E-5,6.5040440399592432E-5,6.8629218236723164E-5,7.2629798783214444E-5,7.6393462708967914E-5,8.057987119425907E-5,8.5051141782020229E-5,8.9947363114497114E-5]
[null,null,null,"Option 1","June $2022 m",null,0,124.43812539889754,83.041323746174243,94.419724650941902,2.3068854808910061E-5,2.4402510661474107E-5,85.94811000377392,2.7089540290137351E-5,2.8585673081713274E-5,3.0236800310913104E-5,3.1816167596907972E-5,3.3569526485662002E-5,3.542164431059265E-5,3.7457285054118565E-5,3.9411109223854549E-5,4.1603248076475399E-5,4.3870966911501812E-5,4.6412076988285229E-5,4.8831605972600319E-5,5.1512861775742995E-5,5.4355169838553686E-5,5.7524161662746551E-5,6.0505015715003339E-5,6.3820557354808948E-5,6.736211515979008E-5,7.124047667896132E-5]
[null,null,null,"Option 2","June $2022 m",null,0,124.43812829508708,83.041305741089346,94.421870198473016,2.7288826296864021E-5,2.8866612870070202E-5,85.858799986966929,3.2045077120755124E-5,3.3814561842120454E-5,3.5767662029901445E-5,3.7635661221969866E-5,3.9709692219153907E-5,4.1900522052297268E-5,4.430820550135371E-5,4.6619394385578606E-5,4.9212229738730524E-5,5.1894911231444611E-5,5.4900350041181702E-5,5.776217600681903E-5,6.093359569818452E-5,6.4295749747392961E-5,6.8044107951608347E-5,7.1569360637291425E-5,7.5491847661654748E-5,7.9681522271843203E-5,8.4268738965782202E-5]
[null,null,null,"Option 2A","June $2022 m",null,0,124.43813164383077,83.041298880880106,94.422237663803159,2.8721963093942916E-5,3.0382815438795875E-5,85.842622297742935,3.3728336385513587E-5,3.559099089512898E-5,3.7646795575833035E-5,3.9613120597514744E-5,4.1796174794856511E-5,4.4102123244312453E-5,4.6636638334261465E-5,4.9069303554763297E-5,5.1798372774084402E-5,5.4621982665886722E-5,5.7785766267496805E-5,6.0798110204245472E-5,6.4136304352082338E-5,6.767515856711791E-5,7.1620480497739249E-5,7.5331663293310225E-5,7.9459885720652433E-5,8.3868967373218508E-5,8.8697439856888889E-5]
[null,null,null,"Option 2B","June $2022 m",null,0,124.4381387289498,83.041232716043325,94.422135558847373,3.9119483936566292E-5,4.1381491323229906E-5,85.724224714095769,4.5938200304666218E-5,4.8475596918340785E-5,5.1275696827799292E-5,5.3954271964334793E-5,5.6927683274452912E-5,6.0068475131707241E-5,6.352090597922132E-5,6.6834321891659273E-5,7.0552010348622307E-5,7.4397256254476649E-5,7.8707277506221904E-5,8.2810187775907008E-5,8.7357333427018374E-5,9.2177408706260901E-5,9.7551447291337109E-5,1.0260737439544491E-4,1.0822918177425344E-4,1.1423402671219782E-4,1.2081130690831566E-4]
[null,null,null,"Option 3","June $2022 m",null,0,124.43813797066719,83.041250211849885,94.424698149332045,3.7848284245754078E-5,4.0035251511955799E-5,85.87388849161043,4.4443603246692204E-5,4.6897916577808947E-5,4.9606625738938183E-5,5.2197457403748295E-5,5.5073967991483105E-5,5.8112637947573526E-5,6.1451630241552419E-5,6.4657134211139341E-5,6.8253319196305182E-5,7.1974277982467962E-5,7.6142339624968221E-5,8.0111770103237601E-5,8.4510496247582309E-5,8.9173408097636869E-5,9.4372940747760884E-5,9.9261819306521102E-5,1.0470234931667166E-4,1.105140375209287E-4,1.1687694966431006E-4]
[null,null,null,"Option 4","June $2022 m",null,0,124.4381263752673,83.041322291003524,92.773181023024932,2.4702590076197196E-5,2.6130856937372223E-5,86.470958672469493,2.900848978368592E-5,3.0610437307268427E-5,3.2378539951098895E-5,3.4069673641529422E-5,3.594727172292211E-5,3.793053839193013E-5,4.0110350271859397E-5,4.220261556315435E-5,4.4549668780547201E-5,4.6978275700767158E-5,4.9699310589955156E-5,5.2290180278718443E-5,5.5161145669483104E-5,5.8204848402775767E-5,6.1597801979147466E-5,6.4789811872343733E-5,6.8340451429971691E-5,7.2132619437259644E-5,7.6285449324231175E-5]
[]
[null,null,null,"Progressive change"]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AF168+1","v":2049},{"$f":"AG168+1","v":2050},{"$f":"AH168+1","v":2051},{"$f":"AI168+1","v":2052},{"$f":"AJ168+1","v":2053},{"$f":"AK168+1","v":2054},{"$f":"AL168+1","v":2055},{"$f":"AM168+1","v":2056}]
[null,null,"Fuel consumption"]
[null,null,null,"Base Case","June $2022 m",null,0,2184.1813093623773,2105.4124479943157,1911.6679815669017,1678.0018030429092,1622.0839173517061,1693.408557823356,1484.7552313484659,1521.3675039458976,1462.1323674145165,1807.6685518347986,2081.0456306251422,2461.322903151492,2328.9230657326025,2498.0461121154949,2736.8842062563549,2206.2149580785795,2494.3530767223556,2616.5928458625808,2056.5690355398892,2256.6116979026933,2888.3234240555644,2351.9166130812473,2584.4371740022116,3452.699829835813,3777.5579593538005]
[null,null,null,"Option 1","June $2022 m",null,0,2184.1646634230478,2105.2898247299559,1911.1313332178506,1677.339459955142,1621.3894829626724,1692.5610561430401,1483.9435436936635,1520.4050988183349,1461.2389136298948,1806.6903451303092,2081.4498724704331,2461.9709857514513,2329.4571401852409,2498.5339238507095,2737.5034609652125,2206.7037552687093,2494.8541469369688,2616.3013961786587,2055.9251344661498,2257.6714619115,2888.7253622285757,2351.8370672434003,2585.0995035652541,3451.1142330515131,3777.4098965461149]
[null,null,null,"Option 2","June $2022 m",null,0,2184.1666872857518,2105.4003459903765,1910.9020789536085,1677.0235142244328,1621.0414079379598,1692.1655204322124,1483.4956861167648,1519.9347679328314,1460.6652588523291,1806.1561649120392,2081.6033534450676,2462.5971687530368,2329.8014109499782,2498.8259971770653,2738.3440063963094,2207.370027837444,2495.4023565085422,2616.4192085966934,2055.8927871284814,2258.5413849905558,2889.1828308631684,2351.9097326774381,2585.8220266342046,3450.5011290059201,3777.4092617307679]
[null,null,null,"Option 2A","June $2022 m",null,0,2184.1669058658654,2105.4002149349858,1910.9068954139525,1677.0280302981112,1621.045503028676,1692.1738915261449,1483.5006361951332,1519.9426930056861,1460.6713473149243,1806.1631015762869,2081.6093238241601,2462.5962927522019,2329.8230029680649,2498.8645017649724,2738.4351131954681,2207.3367373652723,2495.3650081594801,2616.4548756287591,2055.5483643702037,2258.4747483538122,2889.1841418596259,2351.9978299320396,2586.4859736763078,3450.1509106780363,3776.7096613289741]
[null,null,null,"Option 2B","June $2022 m",null,0,2184.169025450095,2105.400624958123,1910.9579583580226,1677.0799644911517,1621.1227700126663,1692.2697321430537,1483.6284086143169,1520.0844132907339,1460.794769283501,1806.3088474440851,2081.7858155916292,2462.4987343637167,2329.8286130761421,2498.6998997597166,2738.5330373481384,2207.4876883528236,2495.4557926922866,2616.5795486239895,2055.5055563493074,2258.2093065169229,2888.9173858105241,2352.4868163095457,2587.8706321141462,3447.923737272753,3776.2575325572429]
[null,null,null,"Option 3","June $2022 m",null,0,2184.1643007274788,2105.3965295319049,1911.6155428742038,1677.0850997274879,1620.9790208990448,1692.0645598575668,1483.3792694461192,1519.8077417842844,1460.5371261956575,1806.0234943739533,2081.6486577725914,2462.5159554151592,2329.7308735782476,2498.9285172076384,2738.1082125709477,2207.1376562366822,2495.5707168358635,2616.4514510419717,2058.737447522411,2260.1166786745121,2888.1251395576805,2348.9754690422756,2582.4982643799594,3453.5957675800082,3785.7258841826965]
[null,null,null,"Option 4","June $2022 m",null,0,2184.2095234811841,2105.4319840961184,1908.7723968711396,1674.7917750117938,1619.278977700764,1691.2110567970174,1482.8037821503497,1518.3615597244452,1459.8545189169272,1804.6927843206395,2078.0435781440301,2458.0436180094835,2328.6014835413216,2497.9269917989204,2735.2799612786671,2205.6541271839574,2493.5485774807535,2616.317152898544,2056.7278697238621,2257.0511992990682,2888.0468069525177,2351.9367441981726,2587.6579058640691,3449.3071731626969,3775.6342297349397]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","June $2022 m",null,0,0,146.08186070918691,612.36584281300088,969.57001552967472,1493.8363145586648,1977.2749193692853,2380.509243971032,2439.0969132126925,2469.0884263654088,2526.7087493816025,3359.060379715304,3686.813971468398,4899.5653732773753,5500.8221032952697,6977.6235072172558,7390.5493828868557,7464.6925915348102,7886.3042182948102,9010.4500961565846,9719.1778277020258,10406.332186524702,11049.35062024266,11602.653272962101,14111.925623118379,15120.766539713968]
[null,null,null,"Option 1","June $2022 m",null,0,0,146.07981353886757,612.09685682010172,969.42397497207207,1493.6899092398091,1977.1010676032352,2380.6044392518866,2439.5349238325862,2469.5276048850278,2527.1811054712289,3357.6224047456785,3685.4601174076379,4898.1425611769191,5499.4039753056641,6975.8076716683154,7389.1303156402309,7463.0748145771931,7884.2385765657255,9008.4095638066938,9716.5698207594178,10404.221715882644,11047.068882722209,11600.199583525364,14110.679964051209,15118.865584739595]
[null,null,null,"Option 2","June $2022 m",null,0,0,146.07888568481204,612.03998305955099,969.39491685715234,1493.6607149763652,1977.068902258967,2380.8261667447227,2439.8072866363177,2469.8007032589803,2527.4760569852451,3356.9363059315624,3684.6017474431801,4897.2655346020774,5498.7667384287752,6974.3904020828777,7388.1087043172838,7462.1708540643831,7882.4033882650965,9006.8270154161946,9715.035189630642,10402.969319724516,11046.322921157484,11598.615330622493,14109.84726239163,15118.564489036735]
[null,null,null,"Option 2A","June $2022 m",null,0,0,146.07869230776032,612.03972678134926,969.39457050913882,1493.6603993022088,1977.0687904588808,2380.8232618380716,2439.8056952557613,2469.7990969867856,2527.4731600267396,3356.944086244288,3684.6099799272324,4897.2568275865651,5498.7695750600078,6974.3570434116118,7388.1613048291856,7462.2400241439618,7882.4063348476038,9007.0880232818945,9715.0654580806458,10403.028133728112,11046.228373963651,11597.983780199012,14110.253640352579,15117.148277108732]
[null,null,null,"Option 2B","June $2022 m",null,0,0,146.07901072197936,612.04017332036995,969.39509623710296,1493.6608893186576,1977.0690837698614,2380.7172704790401,2439.7015810832563,2469.6947185385684,2527.3671156761466,3356.9664461342049,3684.9501569215831,4897.4217627791559,5499.1382903597323,6974.6191307270992,7388.2436924748008,7462.4256889509224,7882.5588070629929,9007.1781820710021,9715.4048236333019,10403.564577375048,11045.787919901873,11596.670724567464,14111.740430498594,15116.664729729988]
[null,null,null,"Option 3","June $2022 m",null,0,0,146.07964816174649,612.06701093576237,969.3939088094229,1493.6597735866569,1977.0647013173275,2380.9185512902959,2439.8931324272767,2469.8867544735085,2527.5683618645039,3356.7776571691288,3684.534935054281,4897.1118251727476,5498.4508867614095,6974.3129610315191,7388.1955937631556,7461.8545731963313,7882.0817146704403,9005.8011918447355,9714.5350381650533,10403.428985908335,11049.995721108433,11602.457753030372,14108.753217045214,15116.613356971631]
[null,null,null,"Option 4","June $2022 m",null,0,0,146.07859030638662,608.46035990685198,965.35317316892781,1489.7588551199879,1973.0811925460944,2375.4598176847849,2433.5296207332458,2463.5062797925334,2521.0657324926706,3351.5226764463487,3681.1822761725025,4890.9682756183756,5491.7387833589692,6970.596570496793,7382.88318971238,7456.8175945824887,7877.1966118099836,9001.1177455290635,9710.6659455168647,10398.791281554768,11040.293437655793,11591.50349392444,14106.072234050705,15110.459755285721]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,0,22.222645904534627,90.010561850786502,146.57642759710299,217.91823685938621,290.01364341208046,357.67961705385284,366.01686081581352,370.48282106483595,378.7082907937853,513.28181491751775,567.50209031137274,774.8326633506739,874.17755052819689,1154.1424186877075,1224.2396781449766,1236.8909088808348,1324.7730431754326,1553.9967271308856,1691.6350003142707,1842.0219555215915,1944.0555618145759,2082.2699496647715,2553.9524028970741,2749.4482983653274]
[null,null,null,"Option 1","June $2022 m",null,0,0,22.222292313573785,89.975057144208421,146.56421509305829,217.90599490648077,289.99742987442238,357.65941875104602,366.04414583561595,370.51017879248565,378.74035698051529,512.98644183020474,567.17410962442784,774.49341174698225,873.91456804779227,1153.7554793525073,1223.9195006448733,1236.5323306978787,1324.3204951255107,1553.5408333217854,1691.0260473208264,1841.5961382822823,1943.4968155936085,2081.640200853491,2553.8126459296786,2749.1467235494829]
[null,null,null,"Option 2","June $2022 m",null,0,0,22.22212180137107,89.967392721757349,146.56182020610518,217.90358964642462,289.99419339442812,357.66914281355065,366.06088365226356,370.52696284136579,378.76026071741489,512.88560530254517,566.9645631417693,774.35406496217752,873.82964964718394,1153.4942730942782,1223.7244754367182,1236.3546702883341,1323.9493400998526,1553.1901068047127,1690.7036724887112,1841.2596719759656,1943.2285313751806,2081.1331553722939,2553.4946730898105,2748.9659652853456]
[null,null,null,"Option 2A","June $2022 m",null,0,0,22.222094744055646,89.967355916987643,146.56177572333775,217.90354668374846,289.99415714854024,357.66919332629595,366.06111576586386,370.5271938647428,378.76030343236613,512.88630812858617,566.9671427888693,774.35325702971033,873.82364907381282,1153.4887622967767,1223.7334693428495,1236.3666547867526,1323.9456925819143,1553.2445647412887,1690.7071430327733,1841.2731143369583,1943.1805622012498,2081.0246611550201,2553.7919247883142,2749.1500277957989]
[null,null,null,"Option 2B","June $2022 m",null,0,0,22.222141161795967,89.967424300869169,146.56184649109383,217.90361586443098,289.99422724426603,357.66050931707207,366.05269204699033,370.51874984036067,378.75162149817572,512.88992040888706,567.04405396413244,774.40049048260846,873.89738147523633,1153.541083001001,1223.7557483261626,1236.4033077481831,1323.9723925475239,1553.2908748994107,1690.8574015447227,1841.4154481375331,1943.1459406516942,2080.817730837864,2554.2859525202052,2749.2874810926905]
[null,null,null,"Option 3","June $2022 m",null,0,0,22.22227149822573,89.972512094521349,146.56177494509296,217.90354654726843,289.99417752266925,357.67515668765282,366.06599121783341,370.53208019636207,378.76624550666406,512.85649885862404,566.90561327330943,774.31125852017328,873.78178737331496,1153.5072400440893,1223.7659584971743,1236.3155803956347,1323.9515120269384,1552.9267169314139,1690.4367983392328,1841.2981831549371,1943.9262672509915,2081.9096233416994,2552.4090386193661,2747.5429583347936]
[null,null,null,"Option 4","June $2022 m",null,0,0,22.222088381333119,89.473947619024173,145.97875661261304,217.34299862259891,289.41598102547027,357.07396755804479,365.33948158151503,369.80363399780066,378.02035477041312,512.56572543631398,566.49995222138659,773.49871054597281,872.81621952640569,1153.0484511585357,1223.034960993311,1235.6498714633638,1323.150535364229,1552.0222847650114,1689.8748047876081,1840.4794096867709,1942.0763039269784,2079.799473914009,2552.955525247879,2747.8143925300915]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,650.89578101771622,639.550266568035,602.17335903741309,551.49076081881856,513.91114239263663,535.95980532516023,516.02110606025917,517.94301350363298,505.61415580947801,558.10801063734402,605.5920374368709,633.83177087725232,608.50430700052584,585.58581573006029,583.72212906025425,546.49154744860539,553.93804593169375,508.1666706763616,489.492786932949,486.06623654087514,496.98779786524938,441.41380277009631,411.27342873969928,428.35141375605275,412.79949385477317]
[null,null,null,"Option 1","June $2022 m",null,0,650.90275339716845,639.55924972433979,602.18432572823087,551.45830832266017,513.89701204097582,535.95850312803816,515.97704167955283,517.91385443333741,505.55837785388604,558.00658611446374,605.62590463769936,633.81081073638393,608.54831862632341,585.59043750429419,583.69059131590893,546.50833746192961,553.9498988117366,508.17340679942356,489.47683506061298,486.11940171686985,496.99229859182191,441.45663276671075,411.30555949765835,428.32546591899478,412.83690881243348]
[null,null,null,"Option 2","June $2022 m",null,0,650.90213875637926,639.55796370224527,602.17263025493833,551.46432871761135,513.89938155644791,535.93491579931265,515.93645304240931,517.87281939930222,505.53525939991658,557.93477657031178,605.64603574913917,633.77769661058494,608.61960724044718,585.60574806488319,583.76443070409596,546.52076622103039,553.95870923535574,508.21987538436724,489.50447894430886,486.13335201788453,496.99626543666079,441.4385484467482,411.33754374671565,428.30270232117266,412.82528385237674]
[null,null,null,"Option 2A","June $2022 m",null,0,650.90193787798455,639.55794756163743,602.17229537101832,551.46454768068077,513.89964336148341,535.93540448204408,515.93646364495407,517.8724363923692,505.53524974740492,557.93567157383939,605.64466479036855,633.77827428428577,608.6219486452618,585.60166732100231,583.76992604170607,546.5230029911811,553.95587483915597,508.21379282365621,489.48435660750204,486.12477372714955,496.99178426044011,441.43274520503689,411.35149021222941,428.2961092274407,412.81305097924445]
[null,null,null,"Option 2B","June $2022 m",null,0,650.90127805482223,639.55787277157924,602.17101821434812,551.46595951845097,513.89692233585242,535.92972074179647,515.94848335686743,517.88464383329062,505.54898073719289,557.96069078998039,605.650563059418,633.7690464675361,608.63876008510454,585.59541746377135,583.77354121319911,546.53579032343737,553.95576826939623,508.1981815747244,489.42391527804972,486.0950004120624,496.96019982623301,441.44044215509172,411.38279950517079,428.35125561244985,412.8445528172436]
[null,null,null,"Option 3","June $2022 m",null,0,650.90276553455328,639.55838588979907,602.16415767996205,551.45717378985273,513.90256706470677,535.94044530354404,515.9227191037678,517.86104281315556,505.52251266208566,557.91370707361659,605.67123145581843,633.77437912393475,608.63358893104873,585.63386760235937,583.75371939094305,546.47071511189347,553.9919148733652,508.2469214314379,489.74412769835044,486.25760703116623,496.95128797773344,441.42851701163039,411.30205324563417,428.36036640341405,412.78148902311881]
[null,null,null,"Option 4","June $2022 m",null,0,650.88238104341008,639.544005514883,601.58837454959598,550.91132899262539,513.33314971719585,535.39533235628835,515.63074509819569,517.58343731408138,505.17158565181501,557.63427964919538,605.55401410526474,633.53523910778381,608.34325604052947,585.45937575136213,583.47715970441322,546.4011372401344,553.81674889348426,508.12009242784399,489.45179940034967,486.07681493575888,496.9382312783697,441.39649972367039,411.323044048604,428.45902430803727,412.9214564905555]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base Case","June $2022 m",null,0,0.15674645314383964,0.1579161205142432,0.15804523511889318,0.15823869666221999,0.15904573370681535,0.17526542264812078,0.17575870764441556,0.17575992264668647,0.1762294354038845,0.17573763350424623,12.955857758791522,14.405786255246733,18.463632250679627,80.610783717413554,129.9112688055985,129.91393546864236,131.66071979841337,157.10261269019458,165.44685521706549,257.06082839952938,286.5619154073251,319.12131978685937,449.89254623580013,899.86605923095635,1062.082708843501]
[null,null,null,"Option 1","June $2022 m",null,0,0.15674664136095073,0.15791642223748711,0.15804540318855148,0.15823878798978913,0.15904588733103431,0.17526491412373502,0.17575814541615337,0.17575940475343327,0.17622895479455344,0.17573720865747403,12.89792534504263,14.342443795959358,18.370995322067632,80.530036725693805,129.86292345770937,129.86557696391088,131.60805214710518,157.00654276030031,165.34547501812833,256.76986521063259,286.51887239092002,319.31754100199146,449.86648431249262,899.85823964596852,1062.1675639264547]
[null,null,null,"Option 2","June $2022 m",null,0,0.1567467536545761,0.15791808275957062,0.15804895360164434,0.15824281057389442,0.15905024160017467,0.17526966107486311,0.17576317017880178,0.1757648569473895,0.17623475279411221,0.17574383997639131,12.877889761447687,14.322346686686739,18.349210074988576,80.567504859581703,129.78561088194212,129.78823973908419,131.55641662555567,156.90709244078042,165.32396340350545,256.7505641392039,286.54660448115618,319.22333277821167,449.75362785819834,899.81878668844354,1062.1836730538978]
[null,null,null,"Option 2A","June $2022 m",null,0,0.15674643772073535,0.15791589879104145,0.15804466290269237,0.15823791282259247,0.15904484562318402,0.17526381591658466,0.17575691202187266,0.17575797529955195,0.17622734398873843,0.17573544513104536,12.881286215300079,14.325185496697969,18.352354116740869,80.576683679462491,129.76249553938433,129.76512519169151,131.53775209808481,156.89752486778738,165.33074454484665,256.73033041329984,286.54167300956237,319.12410868054081,449.80569077375651,899.87778006286499,1062.1922737452621]
[null,null,null,"Option 2B","June $2022 m",null,0,0.15674660980385194,0.15791795211985388,0.15804907859116166,0.15824295332015451,0.15905028607421026,0.17526971193059035,0.17576322562950969,0.17576487870030286,0.17623473822002872,0.17574382652035692,12.838708089233563,14.27162303380816,18.300613307604877,80.527957985135004,129.7051812653182,129.7078114351018,131.46133514807994,156.79637076440127,165.2393887041691,256.69952147333919,286.52869691544277,319.22435760842734,449.83527756600569,900.12560798789468,1062.3066351911327]
[null,null,null,"Option 3","June $2022 m",null,0,0.15674611326815008,0.15791384245157244,0.15804084291338077,0.15823368329808429,0.15904034259655137,0.17526266189944606,0.17575592544459565,0.17575658844907943,0.17622565330511419,0.17573285675098135,12.854680108180997,14.292387522773719,18.303818348987217,80.531609823710752,129.86749999101755,129.87013320293494,131.62988979978437,156.91984141348038,165.32204041390443,256.83049142909005,286.42746295709946,319.56674807027139,449.8614616766265,900.23286101901624,1061.4292896367774]
[null,null,null,"Option 4","June $2022 m",null,0,0.15674620590493996,0.15791447857849106,0.15804222934737588,0.15823527683596295,0.15906940953558288,0.17527526987974451,0.17576700703156295,0.17576787187997542,0.17623713996544996,0.17574460537791242,12.245250687163036,13.61634492205153,17.738675179413288,79.824671032801135,129.14106761789492,129.14370530063499,130.84653100800773,156.43457375325318,164.82534448835503,256.68874720109091,286.37839880485745,319.18776618915575,449.70281068010064,900.22541297906014,1062.6174626098109]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base Case","June $2022 m",null,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,"Option 1","June $2022 m",null,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,"Option 2","June $2022 m",null,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,"Option 2A","June $2022 m",null,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,"Option 2B","June $2022 m",null,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,"Option 3","June $2022 m",null,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,"Option 4","June $2022 m",null,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,"Voluntary load curtailment"]
[null,null,null,"Base Case","June $2022 m",null,0,8.0634915831308156,11.324758339950527,28.722170057684856,12.287958900978477,6.5118736729086777,14.631528747550211,2.0595879042492924E-4,20.473878956650196,0.26094349498311264,13.752428051156919,65.122817241119435,81.329469027490973,49.361124276509599,16.529565743358503,99.222798806745118,3.720817110380086E-4,3.9625563028999091E-4,7.7024676329068092E-2,79.395121932996531,8.5136381645868813,32.487095821107012,15.301650929174752,9.8291557344966662,32.238823177424138,2.8401776202410232]
[null,null,null,"Option 1","June $2022 m",null,0,8.0634856131340822,11.324746290172509,29.003166048117137,12.305684890236556,6.6563864749069337,14.631772922107665,1.978109345960565E-4,20.423753039485408,0.26093435022568773,13.620254075741293,65.094531046867516,81.344662797051228,49.360981599158094,16.530699098789619,99.149564075890055,3.5709315406830787E-4,3.8027459584004093E-4,7.7512900717339836E-2,79.394743259391134,8.6065456209458446,32.476436721391792,15.299566224211317,9.8325945967241832,31.837734758220993,2.8387255884525295]
[null,null,null,"Option 2","June $2022 m",null,0,8.0635314981393407,11.324781881032955,29.059056514922833,12.30945263389393,6.678988315445249,14.63180934889118,2.6063136077190908E-4,20.392763894980614,0.26100429535092529,13.538679145712386,65.082873649471409,81.360518072026636,49.366372953705103,16.55716747598478,99.147389813224152,4.7051089292550995E-4,5.0106820778590862E-4,7.8209549267208717E-2,79.395445250166091,8.8446515555777552,32.488261124604129,15.298940475867632,9.8588982001607022,31.993182208004377,2.8370187535393101]
[null,null,null,"Option 2A","June $2022 m",null,0,8.0635003179498632,11.324753396981482,29.059090003990583,12.309440081136184,6.6790358703718953,14.631774165750999,2.1788462527765615E-4,20.392798993957388,0.26095670688223632,13.538511396312689,65.082255693618436,81.361796193789701,49.364608397683,16.55941893396345,99.15711024586156,3.9411483221251682E-4,4.1977508025436831E-4,7.7868643014175426E-2,79.395221797910878,8.8641127532383681,32.483293572464113,15.297394400237692,9.8623843936917659,31.869765097760265,4.1733760112544882]
[null,null,null,"Option 2B","June $2022 m",null,0,8.0635420275936305,11.324791321339376,29.059009020206418,12.309448149372846,6.678934071430862,14.631796565081046,2.7534829255879676E-4,20.405114732927444,0.26102075706657735,13.572866386799655,65.085973186356512,81.312395754710423,49.363955431553904,16.559047304306834,99.112061120185075,4.9745653507455656E-4,5.2976445645081633E-4,7.7955330611736401E-2,79.395353871416674,8.5783010057489815,32.472592282098397,15.297589544481152,9.8647793074556454,31.682206555007987,4.4993171265660772]
[null,null,null,"Option 3","June $2022 m",null,0,8.063447623356705,11.324711800480005,29.053418771781462,12.310192406957468,6.6793002470703184,14.630349885911953,1.4568038327044812E-4,20.382753346056255,0.26087625387365432,13.512414586995334,65.075771850842372,81.339983988303175,49.378955573724078,16.572105322741329,99.137735699895202,2.6362753001285988E-4,2.8079576251471714E-4,7.7546593254305726E-2,79.36886557973142,10.148670323658333,32.646749250629355,15.308547807978696,9.915410218384844,35.36183721007405,3.2265394973624351]
[null,null,null,"Option 4","June $2022 m",null,0,8.0634469516071263,11.324707904032378,28.147340972363651,12.269265523341723,6.6705635635130704,14.636481770252633,1.4422951921042257E-4,20.617005696272894,0.26087465712668967,14.135546739251785,65.13407054152043,80.564437421110128,49.347567091767409,16.588387439876481,99.010678155419768,2.6044318589185997E-4,2.7736421716493078E-4,7.7274342262352122E-2,79.394049433154095,8.5745805476016734,32.46665374659009,15.297450238244958,9.8474085325158924,31.089265890142869,4.4909699375188508]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base Case","June $2022 m",null,0,14.592851257399134,20.260604218218365,36.357867908223049,4.088726286738208E-5,4.1666837655962616E-5,81.201637111802924,4.6245181181687026E-5,67.310850016539121,5.1612464374004778E-5,5.4321909259388238E-5,20.406856157606743,29.71528735504824,32.534829077000282,6.7358624966760676E-5,181.81243711987838,7.4968204274145455E-5,7.9308867642757601E-5,8.3446558835417341E-5,8.8076447596286181E-5,9.2884093055567931E-5,9.8283411184656725E-5,1.0341520508574249E-4,1.0908349210684392E-4,1.1511594957416897E-4,1.217723223005973E-4]
[null,null,null,"Option 1","June $2022 m",null,0,14.592850256120297,20.261498640212558,37.216015266970977,3.9692631873354027E-5,4.0283037821321562E-5,81.39727760237632,4.4709182917820561E-5,67.305982162432358,4.989857345225583E-5,5.2518025300978727E-5,20.558019423717006,29.783648469424982,32.543936108604242,6.5121749812294951E-5,181.81359548899746,7.2479122640089431E-5,7.667487558765844E-5,8.0676073801127398E-5,8.5151967549367176E-5,8.9800588393701059E-5,9.502195412758118E-5,9.9981798808265483E-5,1.0546294528705638E-4,1.1129941308835548E-4,1.1773778675267858E-4]
[null,null,null,"Option 2","June $2022 m",null,0,14.5928607692473,20.261931838166891,37.379889908069778,5.1888960055784866E-5,5.3080767550945274E-5,81.435403476155443,5.8913393535394772E-5,67.303334018368318,6.5751028060923852E-5,6.920249222289064E-5,20.688297513366386,29.823956125493492,32.555143362796116,8.5809577881213332E-5,181.84264861114349,9.5503689343186791E-5,1.0103272432112562E-4,1.0630389680335951E-4,1.1220096022196692E-4,1.1832645972563049E-4,1.2520525028993952E-4,1.3174132444556132E-4,1.3896280694057441E-4,1.4665110081800529E-4,1.5513264945457274E-4]
[null,null,null,"Option 2A","June $2022 m",null,0,14.592853798536968,20.261987595771608,37.380090233020297,4.1937148137313555E-5,4.3455665151955192E-5,81.435483340413185,4.8230699341867474E-5,67.30293949314553,5.3828706714485408E-5,5.6654909439425992E-5,20.691698413250737,29.826980296354996,32.5554072857731,7.0253357578639583E-5,181.83301227615712,7.8189721699984042E-5,8.2717740345883653E-5,8.7033168174077927E-5,9.1863523465994859E-5,9.6876261610557543E-5,1.0250743335520173E-4,1.0786214779689799E-4,1.1377272080205172E-4,1.2006104035408474E-4,1.2700259784442352E-4]
[null,null,null,"Option 2B","June $2022 m",null,0,14.592862678018673,20.261877309655247,37.379808800000085,5.4277606173719796E-5,5.5718042181368449E-5,81.435547418889769,6.1840223328786986E-5,67.30636831131612,6.9017316803798588E-5,7.2640369044554948E-5,20.698784101478925,29.881433314323903,32.556791564251633,9.0073301661516258E-5,181.82412694821835,1.0024890339956881E-4,1.0605343547772966E-4,1.1158612529385107E-4,1.177770283285905E-4,1.2420599888923723E-4,1.3142581473918205E-4,1.3828829868356326E-4,1.4586785466542279E-4,1.539343149679118E-4,1.6283418460350885E-4]
[null,null,null,"Option 3","June $2022 m",null,0,14.592842082488067,20.261543924544068,37.401567372850472,2.7713402006627965E-5,2.8996506960105204E-5,81.434809797521609,3.2182818884467089E-5,67.302387561900147,3.5918037014650165E-5,3.7803839007510979E-5,20.750524588974887,29.960304576675806,32.557282988075947,4.6877770690589735E-5,181.80686838631016,5.2173369877150037E-5,5.5194968481603752E-5,5.8074293646646305E-5,6.1297434037258655E-5,6.4642164820178456E-5,6.8399087665153071E-5,7.1972774909610554E-5,7.5916341454046999E-5,8.0110765031971058E-5,8.4741391377466562E-5]
[null,null,null,"Option 4","June $2022 m",null,0,14.592842332499012,20.262009679397874,34.712933267680235,2.8223024579615867E-5,2.9341047997131229E-5,80.725034864356417,3.2564925601935757E-5,67.332732068869632,3.6344593427140276E-5,3.8252327564853692E-5,21.083834409803025,31.334917384161866,32.514786033908472,4.7432132376670229E-5,181.80169943612188,5.2790609227240468E-5,5.5847085697257961E-5,5.876076161421153E-5,6.2020450117579296E-5,6.5406325966055475E-5,6.9208299028697276E-5,7.2821608013565032E-5,7.681326493650501E-5,8.1061885787018674E-5,8.5748823950153758E-5]
[]
[null,null,null,"Hydrogen Superpower "]
[]
[null,null,null,null,null,null,null,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]
[null,null,"Fuel consumption"]
[null,null,null,"Base Case","June $2022 m",null,0,3062.7011001915193,2978.1544250339875,2019.2908722123041,1517.4223453122822,1268.0559240886396,1327.643923710277,971.52589292408504,943.57707373441417,788.4854621709469,584.61118034181379,645.84586052738359,810.33211947800999,441.28246289896811,462.77998260140515,1255.5785080856679,1142.0544424984307,1069.2240225610979,2038.1553933280468,1903.4198465970551,2042.4204702501652,3629.2185446324229,2780.8255359933387,2943.3372072548214,5357.1587303253964,4834.5228424915149]
[null,null,null,"Option 1","June $2022 m",null,0,3060.3802542617623,2976.3460773206448,2018.8876537760843,1518.617725859194,1268.9861438679093,1328.079479078134,972.1622007805629,940.15725673879024,784.41556749440531,581.69283822932528,642.59461393882498,804.06937982462046,436.57252035976444,455.67684327015496,1252.9455136126783,1139.5329664325554,1068.022081653407,2035.8918988896476,1897.5450596496032,2034.7275469675496,3629.4170218876939,2778.3279133513151,2940.6366047765305,5354.971869398315,4829.2138253279345]
[null,null,null,"Option 2","June $2022 m",null,0,3061.3585780013445,2977.9777109932693,2019.176567045871,1518.607927117404,1269.2154621466077,1328.0977205001454,971.8407974889758,938.99598326162811,783.43360109362993,580.8073940491546,641.23074200224289,800.83898645775753,434.75925677536691,453.46174467652963,1251.427845606936,1138.2953707659678,1066.7988763736457,2034.7096997905853,1894.7341081137592,2030.3718418007395,3629.0548595116447,2777.7981216897692,2940.0557371630284,5353.4259840365476,4826.3675456229839]
[null,null,null,"Option 2A","June $2022 m",null,0,3061.3680240156777,2977.9798596474348,2019.1861192832664,1518.6063119666283,1269.2223110642838,1328.1089080676936,971.88150453925084,938.69539848335671,783.21540531885876,580.65394979840153,640.90951055559913,800.14305729831676,434.3446042542833,453.12733778246968,1251.5359752710367,1138.1777227326568,1066.8496555537865,2035.5199752370877,1895.9847675110568,2030.8736687856908,3627.575896790976,2776.9556056304764,2939.7580034844868,5352.7987826286535,4826.0398693657144]
[null,null,null,"Option 2B","June $2022 m",null,0,3061.3492634822987,2977.9834144823835,2019.1238292514568,1518.4772888264274,1269.3199631058681,1328.0577087391907,971.94396837392651,936.5873639024602,782.17167719344855,579.64013380391123,639.27636369974482,796.24460622689276,432.26160183248163,449.53629566629166,1250.5752912450171,1137.7126775720969,1066.6296908742811,2034.3498426271312,1893.5240950841217,2016.2465831980223,3625.3684146559754,2775.4096623174114,2938.3841778392498,5349.694462797107,4824.8850975605183]
[null,null,null,"Option 3","June $2022 m",null,0,3061.9223715147596,2978.0558591296121,2019.1535040688568,1518.4328980242392,1268.426330642226,1328.8654844087609,972.49950956370185,949.47971300347069,791.9251930954282,588.4043381136064,648.39486703239413,820.94836694517858,447.20970879136104,472.79310853636696,1259.4934111293887,1144.6890096148713,1073.371637707821,2038.8671881585669,1903.7375357159171,2112.3237797489787,3655.0948976324671,2799.0475394763707,2954.2395537650732,5377.2509787886183,4856.6113865155967]
[null,null,null,"Option 4","June $2022 m",null,0,3061.9848183414233,2978.0771360637114,2019.3077510225953,1518.3807718760913,1268.9174101499932,1327.5013729645259,971.37357712292942,938.34396674942639,784.45305410859885,580.84292071704158,641.06303330729293,801.07125336845104,434.72714832898407,453.94766020307469,1256.7244392638281,1142.6070759665865,1070.5839207453416,2037.9575178129744,1902.7585485469501,2008.8510316203644,3626.1143635096455,2779.1819730364232,2938.6515465210591,5340.3419502372717,4803.4338781462529]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","June $2022 m",null,0,0,206.10589483538033,2471.6276154475186,5416.0963188628457,7072.894455537361,8813.4582326244399,10259.243912359287,11129.625250773872,11876.542718149827,13207.038825272559,15661.550770182077,19564.935945230405,20679.988967432011,22760.836875311325,26249.485752116383,27470.417829196231,27834.846449226985,29317.37462769547,33633.062973055326,38684.010203586877,42197.480699294894,44144.605944445648,46531.754075715318,53692.154645509298,56679.918568542809]
[null,null,null,"Option 1","June $2022 m",null,0,0,208.50333517883507,2469.7453686493968,5413.683832187332,7071.2505875954921,8813.717047279908,10258.036606235037,11130.831701759722,11876.143454179182,13205.486989789397,15660.534998232828,19565.81992868556,20680.580277214645,22761.391796289754,26250.067804651873,27470.431851511308,27833.713225928263,29316.48784954537,33634.079484007816,38686.631939329469,42195.559858779845,44144.768352619125,46530.962768909521,53691.747305923564,56681.889381222871]
[null,null,null,"Option 2","June $2022 m",null,0,0,206.08635899979092,2469.2135420618006,5413.4269222490766,7070.9873357999331,8814.1746787727916,10258.045717239309,11130.954935064417,11874.655521105135,13204.056947479499,15659.619393318375,19566.515030178467,20679.950859730092,22760.363205310252,26249.561874331877,27470.541542488794,27832.911619201692,29315.291097196659,33633.43517746868,38688.657806167983,42195.192909873615,44144.141316137735,46530.091130442765,53691.607019868359,56683.63417830204]
[null,null,null,"Option 2A","June $2022 m",null,0,0,206.08518123711028,2469.2216393950039,5413.4260713310796,7070.981834993825,8814.2929453217457,10258.156491443611,11131.252524883193,11874.705313671655,13204.095619653333,15659.608853018946,19566.954134898438,20680.291393883934,22760.535546142284,26249.745509600729,27470.81348822379,27833.145385091357,29315.226003725395,33633.76336320406,38687.925749314294,42196.493545535617,44145.170622356061,46530.4681150002,53692.007922268473,56683.824746356899]
[null,null,null,"Option 2B","June $2022 m",null,0,0,206.07442694182657,2469.430052037409,5413.7308013686416,7070.8471696450079,8814.6915024609916,10258.567675181384,11132.911829968292,11874.000266245741,13204.312128957814,15660.09171342371,19569.527779939606,20681.299766507062,22762.174063109262,26252.107527293621,27472.364687790614,27834.222773082103,29317.044611570898,33637.864544552067,38697.864019866051,42200.360074491269,44148.602781191192,46531.250564142261,53694.07931598174,56685.758090337411]
[null,null,null,"Option 3","June $2022 m",null,0,0,206.09790844342854,2470.8605187782614,5413.9982276562887,7072.7148802199918,8809.3731452676147,10254.459195140991,11123.030651450124,11874.089920055661,13203.12315816503,15660.769427408499,19555.14491374719,20673.728596727589,22757.14819705885,26242.651370322095,27466.753716462968,27828.672145767217,29311.411841746245,33617.246117836199,38646.393679244517,42170.987578092063,44127.860461774966,46519.790712888804,53678.362201785116,56662.945555829923]
[null,null,null,"Option 4","June $2022 m",null,0,0,206.07421473729264,2462.2361627354821,5406.2659434006582,7063.0879471655198,8807.0431974177845,10251.799378014579,11124.286581388131,11868.007085654803,13199.025624347645,15654.479843255433,19561.301718719675,20675.456490315839,22754.821151392531,26242.498645450487,27463.907709839634,27826.716184608053,29310.626656300668,33630.142692515576,38695.43915699573,42195.472179018027,44139.758767076288,46531.91193446039,53701.031019208451,56699.674387961975]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,0,48.442758462382614,407.19120847493679,851.70515058425156,1134.3587912501755,1477.7317354647273,1726.1596495092324,1962.3270833962222,2112.2628834632901,2436.2230215076361,3022.3108672545277,3871.1075521679945,4071.0007534299425,4502.3941061471342,5151.0999664988185,5359.6327042014927,5457.5324446667346,5815.6207583902078,6914.3567336255783,7960.5427571202545,8708.4583190540397,9168.286233290004,9665.635705046805,10987.791057870336,11541.666921350772]
[null,null,null,"Option 1","June $2022 m",null,0,0,49.089600983722512,406.75669081321644,851.02260762029005,1133.9970172306591,1477.0981936191813,1725.4134580613706,1962.7076540271021,2112.2880119632005,2435.9461136468058,3021.7827176265309,3870.6245325448649,4070.4637569379997,4501.74801580645,5150.3871937885424,5358.9596122347293,5456.4191260123207,5814.5799044187888,6913.337697068011,7960.8331331352374,8707.5819984630944,9167.2363439061628,9664.6759010714832,10986.666269988651,11541.336067950913]
[null,null,null,"Option 2","June $2022 m",null,0,0,48.437040413117813,406.7102725433835,850.86333248406754,1133.9960502135621,1476.872043345232,1725.2407381805606,1962.6501127336578,2111.9560421651036,2435.5006098624754,3021.4066417068593,3870.4168498692834,4069.8969350396474,4501.2894431661507,5149.9785697380266,5358.5128137782904,5455.652515826162,5813.8402918138745,6912.5300242523817,7961.0289331316526,8707.3079324421124,9166.508229329911,9664.1347041231184,10985.79734343704,11541.099828649058]
[null,null,null,"Option 2A","June $2022 m",null,0,0,48.436857433942279,406.71253725632823,850.86052157089318,1133.9974496428292,1476.8557887968911,1725.2032949246338,1962.717145462919,2111.9735442378151,2435.5164664065783,3021.41681849205,3870.5823086968412,4070.004208767527,4501.1379180698232,5149.7351268297898,5358.5128497643027,5455.6636943451276,5813.7588162864367,6912.3930069775288,7960.6690062081416,8707.2914752011202,9166.6169319267938,9664.1001105165542,10985.940946029474,11541.042166582058]
[null,null,null,"Option 2B","June $2022 m",null,0,0,48.434220744765476,406.74687889922859,850.90908007887049,1133.988512107672,1476.814815292295,1725.1645644034979,1963.3315418369966,2112.1948409288507,2435.656171667446,3021.5740777166989,3871.1780022674561,4070.2121072827063,4501.3465302160312,5150.0057035357322,5358.6193025433713,5455.670872534396,5813.9187177134536,6912.9607614730821,7962.3536425657721,8706.8154305757489,9166.4849116630921,9663.2381044516569,10985.28374431779,11540.4100198344]
[null,null,null,"Option 3","June $2022 m",null,0,0,48.439846109463382,407.09966211972841,850.96864990543372,1134.2321268754897,1476.9016655455955,1725.5012975573484,1960.0560969249198,2111.0801690950657,2434.8941710318545,3021.9643653100925,3868.6282823627803,4069.3086808781009,4500.9270898761879,5149.2321048978465,5357.4416843521385,5454.8658533213056,5814.0309379749533,6911.4873601425652,7950.8204909678389,8704.013769504847,9169.0694832030513,9667.9571720584754,10989.342989575091,11543.66409124581]
[null,null,null,"Option 4","June $2022 m",null,0,0,48.434314687345349,405.43814075908182,849.75747814450187,1132.5646824405137,1475.8041648450917,1724.0907678473818,1961.6522135627224,2110.8570545478847,2434.7939226915237,3020.5634347761538,3869.9254353074716,4069.5479186821321,4500.4071249339022,5148.6761301148617,5357.8054625463792,5455.2218846699852,5813.6304848987893,6912.5327184843336,7963.3279431881256,8707.1241015432461,9165.9886732894247,9662.7773323696456,10986.540123945457,11543.032442817457]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,763.42168813686158,759.91202156824534,591.4779867560826,415.50400097615278,399.66604635803304,471.55813254089463,403.60373027418518,379.52266391144394,362.45504639338242,333.21587042491223,368.99337007683164,389.22155744780224,370.26225367155774,353.4024046596877,408.29178526200394,374.83405051239623,370.02897182884703,458.05617608784092,458.50570661897177,487.98233287898756,530.4030950776239,512.79355449448531,487.34862893358297,583.8250607799572,581.18458746811166]
[null,null,null,"Option 1","June $2022 m",null,0,763.27455921519288,759.83609919666401,591.50333977563821,415.59124939701525,399.76487411638374,471.52580106609571,403.62029292319181,379.25297239012826,362.35116570057323,333.08287975432233,368.92640645834001,389.21453429299476,370.11966336114324,353.45694757928828,408.20979669717917,374.74391292179172,370.03859021520833,458.04055731512994,458.42200184246514,487.94043669126853,530.4675066344995,512.80547851902111,487.35652504157895,583.74873430639218,581.16473203077419]
[null,null,null,"Option 2","June $2022 m",null,0,763.33925383720657,759.89861566325862,591.54500609805507,415.5138521771122,399.85156759815112,471.49519734583868,403.5802459658704,379.10143336973744,362.34066009947679,333.01851578676013,368.87467095433254,389.12150524854354,370.04049704189845,353.42058959548075,408.21317504676699,374.67324474397947,370.03699097842986,458.044990581501,458.3693158590051,487.88164003537509,530.46729713523962,512.8313364942627,487.45895058410531,583.69324297379376,581.14897908041689]
[null,null,null,"Option 2A","June $2022 m",null,0,763.33951093388941,759.89868251496091,591.54364530121018,415.51276236851368,399.85345483939386,471.49383903477354,403.56711248745393,379.07659881190347,362.33118954287158,333.01876988900477,368.88083152892062,389.11667575548108,370.02875394333961,353.42713589584281,408.20765061874556,374.65920257461568,370.03267421275257,458.05439074798539,458.36878821137918,487.92026513217877,530.42710401557156,512.78221465430875,487.4353797313413,583.66253690447525,581.14173281873434]
[null,null,null,"Option 2B","June $2022 m",null,0,763.33819323294495,759.89933889137978,591.53370675163603,415.50148513580405,399.85352852749713,471.49092281936657,403.56817963628714,378.95907947245007,362.37244801472252,332.94614332582535,368.89674746215314,389.04557095281911,369.98620498279877,353.38685222851274,408.11787150816684,374.61789841002587,370.02302140745911,458.02018514643379,458.2177480579756,487.71103876437985,530.30721874248115,512.70032049675694,487.45360705605532,583.4667802506533,581.02109376093938]
[null,null,null,"Option 3","June $2022 m",null,0,763.37487520660511,759.903856592137,591.50464751664845,415.49457017808635,399.75974209203696,471.64734422131033,403.84461563368279,379.79290710529057,362.68888444054329,333.16824575445258,368.59984606106815,389.47432005518317,370.47390084906414,353.24653133463073,408.72550484277929,374.98259564241357,370.08128933460426,458.09834854327761,459.357304830636,488.45714542391136,531.51864195355142,513.90296708900996,487.81534653246001,584.62071106039571,581.81837181792162]
[null,null,null,"Option 4","June $2022 m",null,0,763.37833748866422,759.90602497779628,591.51955598992288,415.52797808642606,399.77091259095715,471.45198704726323,403.46302640193153,379.19813666047457,362.39952466189544,333.05994842013837,368.9278481791834,389.18476470577423,370.03609456862677,353.53968972007527,408.21375637197195,374.72649853641502,370.0873630745736,458.09659388789208,458.28099126217643,487.82822943520495,530.16426662935476,512.68895659860095,487.2631366392705,583.38333703629166,580.56498824100777]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base Case","June $2022 m",null,0,23.432672454288191,23.495588799785182,96.517567458080507,375.31504096611877,474.54355134544829,719.73990573237654,928.21287331343842,965.86146146540716,1021.2628545666275,1043.3973519539099,1239.2492427713296,1859.7276831116526,2111.8469999931499,2407.2426827038012,2784.9215623501536,2971.8390143189413,3032.1518207965923,3190.9646925217726,3655.6179543710628,3974.9949600714094,4292.3734529690855,4540.8741502361036,4833.7531419360193,6215.804306579389,6454.6439400394593]
[null,null,null,"Option 1","June $2022 m",null,0,23.432386770507442,23.491219257757731,96.29059590205064,374.95116413189834,474.33859628052232,719.7919459883916,928.23444210438299,966.07503434030411,1021.5940512002849,1043.8118976466699,1239.6475037612722,1860.084673170669,2112.463662374154,2408.2071690258431,2784.8269484221664,2971.7233878714901,3032.0151126133464,3190.6336379968243,3655.3500470319605,3975.0011321452234,4292.0466154513651,4539.9977782666838,4833.3933464804413,6214.3535708352329,6453.6624674319874]
[null,null,null,"Option 2","June $2022 m",null,0,23.428495313848082,23.491431679750495,96.18718758462775,374.99920309426159,474.17428433853615,719.86560123702316,928.26615573082688,966.03132447575786,1021.5252980588409,1043.7180468767465,1239.6648128347063,1860.6651442172063,2112.7284803253433,2408.9346671915864,2784.6186682528023,2971.6024724223598,3031.8671482851637,3190.4965077791503,3655.0438205931691,3974.866965832734,4291.5610450743197,4539.5262520613478,4832.5405963101557,6213.9389071209434,6452.9425246954088]
[null,null,null,"Option 2A","June $2022 m",null,0,23.427929799029421,23.490843302208329,96.196424045692595,375.02173325307058,474.16632415505939,719.82383816489005,928.28795306393897,966.06758952957591,1021.5820651705818,1043.7832737348231,1239.7410566626816,1860.6253457846694,2112.7514922965161,2408.912281739706,2784.7460204648823,2971.4970437282368,3031.7856734547699,3190.2939825139479,3654.8398880910431,3974.5005635640687,4291.5090363378786,4538.9832932896807,4832.1342041486496,6213.5619400713631,6452.6733907564594]
[null,null,null,"Option 2B","June $2022 m",null,0,23.432634803444312,23.495549082804654,96.21113190761632,375.10493758744497,474.23078039431891,719.91976240874919,928.34056185681743,966.09798593432765,1021.8496536743785,1043.8896511746277,1239.6238360658408,1860.8936300251919,2112.9427832645792,2409.3004505968006,2784.0202287811849,2970.806951595162,3031.1918274689451,3189.7557374625567,3653.6829521236004,3973.8314880527828,4290.87002390199,4536.7435220314983,4831.8819608656568,6212.5701191316448,6451.7472613230093]
[null,null,null,"Option 3","June $2022 m",null,0,23.423561260173845,23.486520969771476,96.414106925043058,375.21938533350004,474.34612510407482,720.15144536435969,927.79564225471302,965.10517898030821,1020.1487381779925,1042.2830928859914,1238.8316785338213,1858.61306903538,2111.6655787727655,2405.4193052946998,2783.0825280997769,2971.4981293682731,3031.8878095523369,3191.3436336637092,3654.3021099752714,3974.7611067400171,4291.1944395403134,4539.540699096462,4839.323879712334,6221.3423810127915,6454.5693863246306]
[null,null,null,"Option 4","June $2022 m",null,0,23.432617516660923,23.495526385459065,96.331408161424037,375.0951047862759,474.34357637857318,719.88377738460838,928.29133568331861,965.9970892452618,1021.5573219966076,1043.8142381677703,1239.4171060890255,1860.5021325129078,2112.4997296893953,2408.7007024549989,2783.6646906942756,2970.7061073075793,3031.0693999131759,3190.0282096469705,3654.3635283868398,3974.5651586773984,4291.4435363766161,4538.7779564522962,4834.0467343126047,6216.9924446691666,6457.1719396710332]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base Case","June $2022 m",null,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,"Option 1","June $2022 m",null,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,"Option 2","June $2022 m",null,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,"Option 2A","June $2022 m",null,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,"Option 2B","June $2022 m",null,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,"Option 3","June $2022 m",null,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,"Option 4","June $2022 m",null,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,"Voluntary load curtailment"]
[null,null,null,"Base Case","June $2022 m",null,0,25.766390345095374,24.019919436973876,22.810026442637398,65.557558565798004,20.175314488254941,55.204839787884296,27.146627905611439,51.85863227491604,5.7455986107886922E-4,2.5609230157883736,32.223285113530629,11.549861192487938,0.42393537602534404,7.485809550675411E-4,52.608251544880844,5.8987362231316887,1.4703311448167928,9.389102830642186E-4,7.3104346008387625E-2,0.33431435209714755,1.1147196270767617E-3,10.199124179012919,1.1952120258030986E-3,0.73167197192714517,1.3471656633723696E-3]
[null,null,null,"Option 1","June $2022 m",null,0,25.766429343134643,23.815837755801564,22.709736364060102,65.816765171699558,20.175291882814154,54.762382607919854,27.449337485198097,52.214466443157612,6.4412236170699499E-4,2.5994796447648896,33.14766128185358,12.803833185161052,0.42274355629816673,8.3918259978547362E-4,52.428688605881028,5.8988368443157411,1.3436954139127155,1.052324539324319E-3,7.3223390903932553E-2,0.33443966224584359,1.2492480213681968E-3,10.205174474208405,1.3395063964770832E-3,0.44254408967917924,1.5108174359476348E-3]
[null,null,null,"Option 2","June $2022 m",null,0,25.768444625005863,24.02277720470077,22.706349676043295,65.883911654494071,20.175839669891548,54.546092683851981,27.546369106049557,53.330768645013983,7.2987259229362214E-4,2.6136680742922018,33.443346867893254,13.147362189216279,0.42284870597014423,9.5094690137624452E-4,52.17752850850642,5.8989638390135655,1.3379824108183938,1.1927798765291402E-3,7.3370550538936291E-2,0.33459484833322373,1.4161958375594446E-3,10.204941171161465,1.5181572900511886E-3,0.44273735942443393,1.7101716241485286E-3]
[null,null,null,"Option 2A","June $2022 m",null,0,25.768416382073383,24.022654222818922,22.706585854474781,65.902934847406925,20.175512098608621,54.56181357921735,27.548384096862094,53.392452740799442,3.3444424408339741E-4,2.6232781687475906,33.551474476424275,13.288108864073136,0.42236294459617169,4.3577129581035212E-4,52.2301853648543,5.898385863524565,1.3762473989936497,5.4663673959022834E-4,7.2692394966548585E-2,0.33388116458448408,6.4906674375120343E-4,10.202001626165703,6.9578174830251774E-4,0.44184730037537651,7.8283879823313769E-4]
[null,null,null,"Option 2B","June $2022 m",null,0,25.766368950191975,24.022726552930468,22.704228688189964,65.944697804599997,20.175732666953188,54.597398620698108,27.516403939112056,54.458048603135275,5.412583589368301E-4,2.6761181518317976,33.970560037838766,13.925348405542419,0.41980901549623012,7.052105756552875E-4,52.241857664209576,5.8986878471431874,1.3267603110020609,8.8420258265761806E-4,7.3046068687812785E-2,0.33425388226068437,1.0497449630577165E-3,10.203152794781561,1.1255966548421135E-3,0.44254627500930716,1.2696060487051137E-3]
[null,null,null,"Option 3","June $2022 m",null,0,25.770851183163497,24.022687174428885,22.890297293977188,65.434313831120349,20.176702833281972,55.856742630900968,27.636763369011835,48.303982052200979,8.5716754104997461E-4,2.5599608865951295,32.342909283549091,9.1008389951705571,0.85454033450485734,1.1164686900889571E-3,51.30377401307053,5.8991489086553361,1.7226891836034421,1.4005092529452774E-3,7.3589388164314901E-2,0.33900289181615401,1.6656455775470077E-3,10.320086392049518,1.7824059949663506E-3,0.84058419836556697,2.0104382474684531E-3]
[null,null,null,"Option 4","June $2022 m",null,0,25.766305944366682,24.022400066873526,22.713597676841569,65.268680655050787,20.175096001079901,54.951863335327694,27.359253925035404,54.47203820435233,4.4456243087929212E-4,2.6801658352424718,34.076278282246427,13.847905059700905,0.42249839011073204,5.7927059812693351E-4,52.488447971046668,5.8985458060592206,1.3412915096914457,7.2621376493666595E-4,7.2880645352389209E-2,0.30074149292857344,8.6211112881490843E-4,10.197394010101657,9.245936735907134E-4,0.44209376559984181,1.0440807031103477E-3]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base Case","June $2022 m",null,0,126.88056152454266,72.89290634912291,4.9671530206617227,33.597742144188558,9.2970131382707732E-5,15.965810651292472,1.0321980634014559E-4,1.0891588761364549E-4,1.1514841424098322E-4,1.2114627728777208E-4,1.2782501493810878E-4,1.3486391523679942E-4,1.4263597158910171E-4,1.5008407561204414E-4,1.5837284363279139E-4,1.6707088532326911E-4,1.7672700897552459E-4,1.8594122961088132E-4,1.961663772700442E-4,2.0694817813230837E-4,2.1895473079751126E-4,2.3030130301003867E-4,2.429599294119649E-4,2.5639893873954407E-4,2.7117905956892328E-4]
[null,null,null,"Option 1","June $2022 m",null,0,126.88054957977039,72.683811483908542,4.7030126030127555,33.634620693168024,1.0491255986887384E-4,15.7456884465633,1.1647869844574199E-4,1.2290693516636746E-4,1.2993999737648482E-4,1.3670798356201882E-4,1.4424440812171616E-4,1.5218744127897817E-4,1.6095644515085945E-4,1.6936135645473498E-4,1.7871535792753391E-4,1.8852941890319156E-4,1.9942485150996621E-4,2.0982189147095604E-4,2.2135999261293414E-4,2.3352653263172281E-4,2.4707508797629549E-4,2.5987716284730329E-4,2.7416165118734307E-4,2.8932754593824055E-4,3.0600402784679954E-4]
[null,null,null,"Option 2","June $2022 m",null,0,126.88623750136476,72.893698535530092,4.6984502272778244,33.630986629282518,1.1704846059836953E-4,15.547021848610752,1.2995219512842071E-4,1.371281870109771E-4,1.4497352730910177E-4,1.5252515701326007E-4,1.6093459786905553E-4,1.6979665163136849E-4,1.7958283767689073E-4,1.8896077905752219E-4,1.9939507582896176E-4,2.1034719800526821E-4,2.2250647016515738E-4,2.3410782953431494E-4,2.4698146678123781E-4,2.6055663324232935E-4,2.7567184455829001E-4,2.8996115503957383E-4,3.0589811887451356E-4,3.2281579675005683E-4,3.4142836478079337E-4]
[null,null,null,"Option 2A","June $2022 m",null,0,126.88685823482241,72.894654463306139,4.6983554168644135,33.63274529126268,5.3159762431336148E-5,15.556886773781571,5.9020245812696445E-5,6.228011754483848E-5,6.5842707182887212E-5,6.927261542247448E-5,7.3092180299512974E-5,7.7117035576033114E-5,8.1562177277785499E-5,8.5821548825847782E-5,9.0560087761383434E-5,9.5534887846156414E-5,1.0105792107601551E-4,1.0632720270372205E-4,1.1217434475801275E-4,1.18339946469458E-4,1.2520470915179438E-4,1.3169579818065268E-4,1.3893395279020626E-4,1.4661704868868281E-4,1.5507161376819995E-4]
[null,null,null,"Option 2B","June $2022 m",null,0,126.8805586294598,72.894241492633128,4.7054262933615938,33.648485592880853,8.7859223781873268E-5,15.581865984843287,9.7545134706682226E-5,1.0292970609621226E-4,1.0881932826886401E-4,1.1448741471710238E-4,1.2079925812205145E-4,1.2745151224232838E-4,1.3479569529109122E-4,1.4183500076396616E-4,1.4966813586201296E-4,1.5788772080998774E-4,1.6701317706093276E-4,1.7572084962995654E-4,1.8538359376137436E-4,1.9557310850842565E-4,2.0691919984923188E-4,2.1764237552894945E-4,2.2960533893339803E-4,2.4230529445479654E-4,2.5627337844022865E-4]
[null,null,null,"Option 3","June $2022 m",null,0,126.89298331914632,72.895468029205247,5.0982384042390114,33.583860625233243,1.3962760347038369E-4,16.334371392117443,1.5502063139727115E-4,1.6357159117416981E-4,1.7293524365932862E-4,1.8194227180395241E-4,1.919721125705134E-4,2.0254296499422149E-4,2.1421466328689408E-4,2.2539862003272471E-4,2.3784831235297183E-4,2.5090867189751174E-4,2.6540851989490644E-4,2.7924513842678654E-4,2.946008012870872E-4,3.1079210111858736E-4,3.2882495776198292E-4,3.4586114685538261E-4,3.6487108141749499E-4,3.8505557762106858E-4,4.0725013369838646E-4]
[null,null,null,"Option 4","June $2022 m",null,0,126.88054637936378,72.896348315633148,4.6968424778962072,33.640744553759468,7.2791417002665446E-5,15.637985067456999,8.0816273387722827E-5,8.5275785867518073E-5,9.0155558479567476E-5,9.4851303802197704E-5,1.0008003846686609E-4,1.055912085932893E-4,1.116746308988621E-4,1.1750633878388294E-4,1.239967818693723E-4,1.3080539008415612E-4,1.3836418698939289E-4,1.4557777694648006E-4,1.5358298731399782E-4,1.6202445112739955E-4,1.7142487681322206E-4,1.8030625421643195E-4,1.9021752206344801E-4,2.0074051536099263E-4,2.1231105597159302E-4]

{"sheet":"Terminal value","index":4,"n_rows":77,"n_cols":48,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,"Terminal value calculation"]
[]
[null,"Description: This tab presents the calculations to determine the terminal value (TV) for each option under each scenario. "]
[]
[null,"Option 1"]
[null,"Asset life",null,{"$f":"Inputs!K53","v":40},null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"FY ending",null,null,{"$f":"Inputs!$G$8","v":2023},{"$f":"E8+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AL8+1","v":2057},{"$f":"AM8+1","v":2058},{"$f":"AN8+1","v":2059},{"$f":"AO8+1","v":2060},{"$f":"AP8+1","v":2061},{"$f":"AQ8+1","v":2062},{"$f":"AR8+1","v":2063},2064,2065]
[null,null,null,"NPV"]
[null,"Annuity of total capex","June $2022 m",{"$f":"'Step Change'!F21","v":1.2759704319160576},0,0,0,{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2},{"$f":"-PMT(Discount_Step,Inputs!$K$53,$D10*(1+Discount_Step)^3)","v":9.3374400598938576E-2}]
[null,"NPV of annuity within modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E10:AD10)","v":1.0238094074196129},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,{"$f":"AE10","v":9.3374400598938576E-2},{"$f":"AF10","v":9.3374400598938576E-2},9.3374400598938576E-2,9.3374400598938576E-2,9.3374400598938576E-2,9.3374400598938576E-2,9.3374400598938576E-2,9.3374400598938576E-2,{"$f":"AM10","v":9.3374400598938576E-2},9.3374400598938576E-2,9.3374400598938576E-2,9.3374400598938576E-2,9.3374400598938576E-2,{"$f":"AR10","v":9.3374400598938576E-2},9.3374400598938576E-2,9.3374400598938576E-2,{"$f":"AU10","v":9.3374400598938576E-2}]
[null,"NPV of annuity beyond modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E11:AU11)","v":0.25216102449644545}]
[null,"Terminal value at 2049","June $2022 m",{"$f":"NPV(Discount_Step,E13:AE13)","v":0.25216102449644529},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,{"$f":"-PV(Discount_Step,(Inputs!K53-AD7),AE10,,1)","v":1.0702725092803658}]
[]
[null,null,"check",{"$f":"IF(ROUNDUP(SUM(D11,D12),2)=ROUNDUP(D10,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(COUNTA(E7:AU7)=D7,\"OK\",\"ERROR\")","v":"OK"}]
[null,null,"check",{"$f":"IF(ROUND(D13,2)=ROUND(D12,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(NPV(5.5%,E10:AU10)=D10,\"OK\",\"ERROR\")","v":"OK"}]
[]
[null,"Option 2"]
[null,"Asset life",null,{"$f":"Inputs!K54","v":40},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"FY ending",null,null,{"$f":"Inputs!$G$8","v":2023},{"$f":"E20+1","v":2024},{"$f":"F20+1","v":2025},{"$f":"G20+1","v":2026},{"$f":"H20+1","v":2027},{"$f":"I20+1","v":2028},{"$f":"J20+1","v":2029},{"$f":"K20+1","v":2030},{"$f":"L20+1","v":2031},{"$f":"M20+1","v":2032},{"$f":"N20+1","v":2033},{"$f":"O20+1","v":2034},{"$f":"P20+1","v":2035},{"$f":"Q20+1","v":2036},{"$f":"R20+1","v":2037},{"$f":"S20+1","v":2038},{"$f":"T20+1","v":2039},{"$f":"U20+1","v":2040},{"$f":"V20+1","v":2041},{"$f":"W20+1","v":2042},{"$f":"X20+1","v":2043},{"$f":"Y20+1","v":2044},{"$f":"Z20+1","v":2045},{"$f":"AA20+1","v":2046},{"$f":"AB20+1","v":2047},{"$f":"AC20+1","v":2048},{"$f":"AD20+1","v":2049},{"$f":"AE20+1","v":2050},{"$f":"AF20+1","v":2051},{"$f":"AG20+1","v":2052},{"$f":"AH20+1","v":2053},{"$f":"AI20+1","v":2054},{"$f":"AJ20+1","v":2055},{"$f":"AK20+1","v":2056},{"$f":"AL20+1","v":2057},{"$f":"AM20+1","v":2058},{"$f":"AN20+1","v":2059},{"$f":"AO20+1","v":2060},{"$f":"AP20+1","v":2061},{"$f":"AQ20+1","v":2062},{"$f":"AR20+1","v":2063},{"$f":"AS20+1","v":2064},2065,2066]
[null,null,null,"NPV"]
[null,"Annuity of total capex","June $2022 m",{"$f":"'Step Change'!F22","v":6.655534306368116},0,0,0,0,{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924},{"$f":"-PMT(Discount_Step,Inputs!$K$54,$D22*(1+Discount_Step)^4)","v":0.51383372144212924}]
[null,"NPV of annuity within modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E22:AD22)","v":5.2191865288483648},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,{"$f":"AE22","v":0.51383372144212924},{"$f":"AF22","v":0.51383372144212924},0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,0.51383372144212924,{"$f":"AU22","v":0.51383372144212924},0.51383372144212924]
[null,"NPV of annuity beyond modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E23:AV23)","v":1.4363477775197555}]
[null,"Terminal value at 2048","June $2022 m",{"$f":"NPV(Discount_Step,E25:AE25)","v":1.4363477775197544},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,{"$f":"-PV(Discount_Step,(Inputs!$K54-AD19),AE22,,1)","v":6.0964359702901483}]
[]
[null,null,"check",{"$f":"IF(ROUNDUP(SUM(D23,D24),2)=ROUNDUP(D22,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(COUNTA(E19:AV19)=D19,\"OK\",\"ERROR\")","v":"OK"}]
[null,null,"check",{"$f":"IF(ROUND(D25,2)=ROUND(D24,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(NPV(5.5%,E22:AV22)=D22,\"OK\",\"ERROR\")","v":"OK"}]
[]
[]
[null,"Option 2A"]
[null,"Asset life",null,{"$f":"Inputs!K55","v":40},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"FY ending",null,null,{"$f":"Inputs!$G$8","v":2023},{"$f":"E33+1","v":2024},{"$f":"F33+1","v":2025},{"$f":"G33+1","v":2026},{"$f":"H33+1","v":2027},{"$f":"I33+1","v":2028},{"$f":"J33+1","v":2029},{"$f":"K33+1","v":2030},{"$f":"L33+1","v":2031},{"$f":"M33+1","v":2032},{"$f":"N33+1","v":2033},{"$f":"O33+1","v":2034},{"$f":"P33+1","v":2035},{"$f":"Q33+1","v":2036},{"$f":"R33+1","v":2037},{"$f":"S33+1","v":2038},{"$f":"T33+1","v":2039},{"$f":"U33+1","v":2040},{"$f":"V33+1","v":2041},{"$f":"W33+1","v":2042},{"$f":"X33+1","v":2043},{"$f":"Y33+1","v":2044},{"$f":"Z33+1","v":2045},{"$f":"AA33+1","v":2046},{"$f":"AB33+1","v":2047},{"$f":"AC33+1","v":2048},{"$f":"AD33+1","v":2049},{"$f":"AE33+1","v":2050},{"$f":"AF33+1","v":2051},{"$f":"AG33+1","v":2052},{"$f":"AH33+1","v":2053},{"$f":"AI33+1","v":2054},{"$f":"AJ33+1","v":2055},{"$f":"AK33+1","v":2056},{"$f":"AL33+1","v":2057},{"$f":"AM33+1","v":2058},{"$f":"AN33+1","v":2059},{"$f":"AO33+1","v":2060},{"$f":"AP33+1","v":2061},{"$f":"AQ33+1","v":2062},{"$f":"AR33+1","v":2063},{"$f":"AS33+1","v":2064},2065,2066]
[null,null,null,"NPV"]
[null,"Annuity of total capex","June $2022 m",{"$f":"'Step Change'!F23","v":7.2384564922384733},0,0,0,0,{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174},{"$f":"-PMT(Discount_Step,Inputs!$K$55,$D35*(1+Discount_Step)^4)","v":0.55883763281711174}]
[null,"NPV of annuity within modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E35:AD35)","v":5.6763067959545541},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,{"$f":"AE35","v":0.55883763281711174},{"$f":"AF35","v":0.55883763281711174},0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,0.55883763281711174,{"$f":"AU35","v":0.55883763281711174},0.55883763281711174]
[null,"NPV of annuity beyond modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E36:AV36)","v":1.5621496962839221}]
[null,"Terminal value at 2048","June $2022 m",{"$f":"NPV(Discount_Step,E38:AE38)","v":1.5621496962839208},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,{"$f":"-PV(Discount_Step,(Inputs!$K55-AD32),AE35,,1)","v":6.6303897624627659}]
[]
[null,null,"check",{"$f":"IF(ROUNDUP(SUM(D36,D37),2)=ROUNDUP(D35,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(COUNTA(E32:AV32)=D32,\"OK\",\"ERROR\")","v":"OK"}]
[null,null,"check",{"$f":"IF(ROUND(D38,2)=ROUND(D37,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ROUND(NPV(5.5%,E35:AV35),3)=ROUND(D35,3),\"OK\",\"ERROR\")","v":"OK"}]
[]
[null,"Option 2B"]
[null,"Asset life",null,{"$f":"Inputs!K56","v":25},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"FY ending",null,null,{"$f":"Inputs!$G$8","v":2023},{"$f":"E45+1","v":2024},{"$f":"F45+1","v":2025},{"$f":"G45+1","v":2026},{"$f":"H45+1","v":2027},{"$f":"I45+1","v":2028},{"$f":"J45+1","v":2029},{"$f":"K45+1","v":2030},{"$f":"L45+1","v":2031},{"$f":"M45+1","v":2032},{"$f":"N45+1","v":2033},{"$f":"O45+1","v":2034},{"$f":"P45+1","v":2035},{"$f":"Q45+1","v":2036},{"$f":"R45+1","v":2037},{"$f":"S45+1","v":2038},{"$f":"T45+1","v":2039},{"$f":"U45+1","v":2040},{"$f":"V45+1","v":2041},{"$f":"W45+1","v":2042},{"$f":"X45+1","v":2043},{"$f":"Y45+1","v":2044},{"$f":"Z45+1","v":2045},{"$f":"AA45+1","v":2046},{"$f":"AB45+1","v":2047},{"$f":"AC45+1","v":2048},{"$f":"AD45+1","v":2049},{"$f":"AE45+1","v":2050},{"$f":"AF45+1","v":2051}]
[null,null,null,"NPV"]
[null,"Annuity of total capex","June $2022 m",{"$f":"'Step Change'!F24","v":23.037772135016255},0,0,0,0,{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746},{"$f":"-PMT(Discount_Step,Inputs!$K$56,$D47*(1+Discount_Step)^4)","v":2.1276206424647746}]
[null,"NPV of annuity within modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E47:AD47)","v":21.61097750549736},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,{"$f":"AE47","v":2.1276206424647746},{"$f":"AF47","v":2.1276206424647746},2.1276206424647746]
[null,"NPV of annuity beyond modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E48:AU48)","v":1.4267946295189076}]
[null,"Terminal value at 2048","June $2022 m",{"$f":"NPV(Discount_Step,E50:AE50)","v":1.4267946295189062},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,{"$f":"-PV(Discount_Step,(Inputs!$K56-AD44),AE47,,1)","v":6.0558885791823736}]
[]
[null,null,"check",{"$f":"IF(ROUNDUP(SUM(D48,D49),2)=ROUNDUP(D47,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(COUNTA(E44:AV44)=D44,\"OK\",\"ERROR\")","v":"OK"}]
[null,null,"check",{"$f":"IF(ROUND(D50,2)=ROUND(D49,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(NPV(5.5%,E47:AV47)=D47,\"OK\",\"ERROR\")","v":"OK"}]
[]
[null,"Option 3"]
[null,"Asset life",null,{"$f":"Inputs!K57","v":40},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"FY ending",null,null,{"$f":"Inputs!$G$8","v":2023},{"$f":"E57+1","v":2024},{"$f":"F57+1","v":2025},{"$f":"G57+1","v":2026},{"$f":"H57+1","v":2027},{"$f":"I57+1","v":2028},{"$f":"J57+1","v":2029},{"$f":"K57+1","v":2030},{"$f":"L57+1","v":2031},{"$f":"M57+1","v":2032},{"$f":"N57+1","v":2033},{"$f":"O57+1","v":2034},{"$f":"P57+1","v":2035},{"$f":"Q57+1","v":2036},{"$f":"R57+1","v":2037},{"$f":"S57+1","v":2038},{"$f":"T57+1","v":2039},{"$f":"U57+1","v":2040},{"$f":"V57+1","v":2041},{"$f":"W57+1","v":2042},{"$f":"X57+1","v":2043},{"$f":"Y57+1","v":2044},{"$f":"Z57+1","v":2045},{"$f":"AA57+1","v":2046},{"$f":"AB57+1","v":2047},{"$f":"AC57+1","v":2048},{"$f":"AD57+1","v":2049},{"$f":"AE57+1","v":2050},{"$f":"AF57+1","v":2051},{"$f":"AG57+1","v":2052},{"$f":"AH57+1","v":2053},{"$f":"AI57+1","v":2054},{"$f":"AJ57+1","v":2055},{"$f":"AK57+1","v":2056},{"$f":"AL57+1","v":2057},{"$f":"AM57+1","v":2058},{"$f":"AN57+1","v":2059},{"$f":"AO57+1","v":2060},{"$f":"AP57+1","v":2061},{"$f":"AQ57+1","v":2062},{"$f":"AR57+1","v":2063},{"$f":"AS57+1","v":2064},{"$f":"AT57+1","v":2065},{"$f":"AU57+1","v":2066}]
[null,null,null,"NPV"]
[null,"Annuity of total capex","June $2022 m",{"$f":"'Step Change'!F25","v":34.131724950028051},0,0,0,0,{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436},{"$f":"-PMT(Discount_Step,Inputs!$K$57,$D59*(1+Discount_Step)^4)","v":2.6351049281695436}]
[null,"NPV of annuity within modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E59:AD59)","v":26.765670623183034},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,{"$f":"AE59","v":2.6351049281695436},{"$f":"AF59","v":2.6351049281695436},2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,2.6351049281695436,{"$f":"AU59","v":2.6351049281695436},2.6351049281695436]
[null,"NPV of annuity beyond modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E60:AV60)","v":7.3660543268450294}]
[null,"Terminal value at 2048","June $2022 m",{"$f":"NPV(Discount_Step,E62:AE62)","v":7.3660543268450231},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,{"$f":"-PV(Discount_Step,(Inputs!$K57-AD56),AE59,,1)","v":31.264488489572486}]
[]
[null,null,"check",{"$f":"IF(ROUNDUP(SUM(D60,D61),2)=ROUNDUP(D59,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(COUNTA(E56:AV56)=D56,\"OK\",\"ERROR\")","v":"OK"}]
[null,null,"check",{"$f":"IF(ROUND(D62,2)=ROUND(D61,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(NPV(5.5%,E59:AV59)=D59,\"OK\",\"ERROR\")","v":"OK"}]
[]
[null,"Option 4"]
[null,"Asset life",null,{"$f":"Inputs!K58","v":25},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"FY ending",null,null,{"$f":"Inputs!$G$8","v":2023},{"$f":"E69+1","v":2024},{"$f":"F69+1","v":2025},{"$f":"G69+1","v":2026},{"$f":"H69+1","v":2027},{"$f":"I69+1","v":2028},{"$f":"J69+1","v":2029},{"$f":"K69+1","v":2030},{"$f":"L69+1","v":2031},{"$f":"M69+1","v":2032},{"$f":"N69+1","v":2033},{"$f":"O69+1","v":2034},{"$f":"P69+1","v":2035},{"$f":"Q69+1","v":2036},{"$f":"R69+1","v":2037},{"$f":"S69+1","v":2038},{"$f":"T69+1","v":2039},{"$f":"U69+1","v":2040},{"$f":"V69+1","v":2041},{"$f":"W69+1","v":2042},{"$f":"X69+1","v":2043},{"$f":"Y69+1","v":2044},{"$f":"Z69+1","v":2045},{"$f":"AA69+1","v":2046},{"$f":"AB69+1","v":2047},{"$f":"AC69+1","v":2048},{"$f":"AD69+1","v":2049},{"$f":"AE69+1","v":2050},{"$f":"AF69+1","v":2051}]
[null,null,null,"NPV"]
[null,"Annuity of total capex","June $2022 m",{"$f":"'Step Change'!F26","v":164.55772875211508},0,0,0,0,{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166},{"$f":"-PMT(Discount_Step,Inputs!$K$58,$D71*(1+Discount_Step)^4)","v":15.197494728145166}]
[null,"NPV of annuity within modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E71:AD71)","v":154.36620145280318},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,{"$f":"AE71","v":15.197494728145166},{"$f":"AF71","v":15.197494728145166},15.197494728145166]
[null,"NPV of annuity beyond modelling period","June $2022 m",{"$f":"NPV(Discount_Step,E72:AU72)","v":10.191527299311975}]
[null,"Terminal value at 2048","June $2022 m",{"$f":"NPV(Discount_Step,E74:AE74)","v":10.191527299311966},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,{"$f":"-PV(Discount_Step,(Inputs!$K58-AD68),AE71,,1)","v":43.25692885257029}]
[]
[null,null,"check",{"$f":"IF(ROUNDUP(SUM(D72,D73),2)=ROUNDUP(D71,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(COUNTA(E68:AV68)=D68,\"OK\",\"ERROR\")","v":"OK"}]
[null,null,"check",{"$f":"IF(ROUND(D74,2)=ROUND(D73,2),\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(NPV(5.5%,E71:AV71)=D71,\"OK\",\"ERROR\")","v":"OK"}]

{"sheet":"Step Change","index":5,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,null,"Step Change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Step change scenario. The calculations here determine the preferred option for this RIT-T under the Step change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G8","v":2023},{"$f":"G8+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AA8+1","v":2044},{"$f":"AB8+1","v":2045},{"$f":"AC8+1","v":2046},{"$f":"AD8+1","v":2047},{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":17.542833025942429},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":-0.17432492161797161},-0.93545312849565154,1.7787666243097742,1.0987257024797035,{"$f":"(L118-L39)","v":1.8982112288049784},1.2671988912208103,0.96127658072602207,1.6753181667410637,1.8471853510445098,1.7819222860325241,0.89366564845315788,0.69158279857601013,0.77609627342177667,1.1545976549205046,1.5162070484554919,1.7207819535027893,1.6450872202205797,1.9702714733784099,2.9056972317786487,2.0328608787383797,2.275290689056253,2.3292613069592543,1.4067724447085699,2.5824168928398774,2.396306263338873,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",19.492064621571767,{"$f":"(G119-G40)","v":0},{"$f":"(H119-H40)","v":-0.35314801305437088},-4.676460296093004,0.35370774361451529,1.3799259582059966,{"$f":"(L119-L40)","v":1.8504715624009966},1.6334513543070801,1.4227659948851337,2.1942643819209482,2.4397623791116554,2.4572642316596296,1.0246641555619835,0.95792273391796579,1.0356926073697106,1.5551957489213031,2.3733665290392167,2.2438110423206816,2.8599468813099871,2.9886619828401977,5.2179683955347453,2.0227849438955126,3.307545130705154,3.4451081272096045,1.0442103846761277,3.2743409685840827,2.2407524567186559,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",18.849408687328719,0,{"$f":"(H120-H41)","v":-0.40014933934998742},{"$f":"(I120-I41)","v":-5.0892977485780539},0.1388129572661807,1.3646592271427278,1.8185020242631591,1.62039716149934,1.3901019179675569,2.1850229939350094,2.4386966005590707,2.4212370412939603,0.98443747561164163,0.93188400500378532,1.0031175417718534,1.5448593281878291,2.3641826119473008,2.2317786162456241,2.8441386533244399,2.9200892637094005,5.1427327615969842,1.9400362204685175,3.2322521147424963,3.4284281499555278,0.9740059871955713,3.7474696218677863,2.2148853559145598,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",-1.1767395029182888,0,{"$f":"(H121-H42)","v":-1.4787029193738386},-16.372227732942616,-5.4438951231927097,1.1065667983422769,1.2751750999452778,1.3588713636847927,1.0168382387833204,1.7731292896776258,2.142369694724676,1.9912114860575403,0.54081783698732799,0.55470244206410901,0.57369230934342796,1.0881770060058642,2.0251758890867264,2.107591155669104,2.3692920534892359,2.3584768911621046,4.512358287587972,1.3715748238745085,2.4514235975986693,2.8813179028555775,0.50343948711530051,4.6861728190191894,2.2563137735595076,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-8.4231560520334092,0,{"$f":"(H122-H43)","v":-1.8896581077884242},-23.912550518144872,-11.704394543069046,1.0005984703728457,1.3883551974675119,1.1779882404262794,1.31405619437689,2.0189328263822621,2.2540768415555195,2.0935776606497281,0.8910477775690383,0.9391655122037802,0.79724818361808281,1.0289887916176457,2.3473273341434724,1.7743167867980771,2.6008096690678046,2.8266238469598393,6.5169148959681573,2.3888530459581929,3.6917494628787773,2.7317928275790062,0.79427750417289256,-1.2283974450634165,-5.4218576064189126,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-65.934685264546786,0,{"$f":"(H123-H44)","v":-18.789603785102248},-98.510602588518893,-55.686700355804966,8.8961457306617238,13.451698018455362,2.5369276338917146,1.5278600820477384,6.2587304717745589,6.0960498143239521,8.5938879197069813,7.1077800571980987,6.8838684187260526,7.4764060253143079,7.4881663700503545,7.5796678265238153,8.0231436291771345,8.0623059436887345,7.5725131975657369,8.250211862801816,7.671658948491487,6.1111020347342535,7.7038765107654115,3.193074622437166,8.7322349460250415,10.41866933601526,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AA19+1","v":2044},{"$f":"AB19+1","v":2045},{"$f":"AC19+1","v":2046},{"$f":"AD19+1","v":2047},{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"Inputs!G74*Inputs!$G$22","v":0},{"$f":"Inputs!H74*Inputs!$G$22","v":0.24384112619406736},{"$f":"Inputs!I74*Inputs!$G$22","v":1.1629346018486288},{"$f":"Inputs!J74*Inputs!$G$22","v":0},{"$f":"Inputs!K74*Inputs!$G$22","v":0},{"$f":"Inputs!L74*Inputs!$G$22","v":0},{"$f":"Inputs!M74*Inputs!$G$22","v":0},{"$f":"Inputs!N74*Inputs!$G$22","v":0},{"$f":"Inputs!O74*Inputs!$G$22","v":0},{"$f":"Inputs!P74*Inputs!$G$22","v":0},{"$f":"Inputs!Q74*Inputs!$G$22","v":0},{"$f":"Inputs!R74*Inputs!$G$22","v":0},{"$f":"Inputs!S74*Inputs!$G$22","v":0},{"$f":"Inputs!T74*Inputs!$G$22","v":0},{"$f":"Inputs!U74*Inputs!$G$22","v":0},{"$f":"Inputs!V74*Inputs!$G$22","v":0},{"$f":"Inputs!W74*Inputs!$G$22","v":0},{"$f":"Inputs!X74*Inputs!$G$22","v":0},{"$f":"Inputs!Y74*Inputs!$G$22","v":0},{"$f":"Inputs!Z74*Inputs!$G$22","v":0},{"$f":"Inputs!AA74*Inputs!$G$22","v":0},{"$f":"Inputs!AB74*Inputs!$G$22","v":0},{"$f":"Inputs!AC74*Inputs!$G$22","v":0},{"$f":"Inputs!AD74*Inputs!$G$22","v":0},{"$f":"Inputs!AE74*Inputs!$G$22","v":0},{"$f":"Inputs!AF74*Inputs!$G$22","v":0},{"$f":"Inputs!AG74*Inputs!$G$22","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"Inputs!G75*Inputs!$G$22","v":0},{"$f":"Inputs!H75*Inputs!$G$22","v":0.45016823297366276},{"$f":"Inputs!I75*Inputs!$G$22","v":4.7549019607843137},{"$f":"Inputs!J75*Inputs!$G$22","v":2.297733689136404},{"$f":"Inputs!K75*Inputs!$G$22","v":0},{"$f":"Inputs!L75*Inputs!$G$22","v":0},{"$f":"Inputs!M75*Inputs!$G$22","v":0},{"$f":"Inputs!N75*Inputs!$G$22","v":0},{"$f":"Inputs!O75*Inputs!$G$22","v":0},{"$f":"Inputs!P75*Inputs!$G$22","v":0},{"$f":"Inputs!Q75*Inputs!$G$22","v":0},{"$f":"Inputs!R75*Inputs!$G$22","v":0},{"$f":"Inputs!S75*Inputs!$G$22","v":0},{"$f":"Inputs!T75*Inputs!$G$22","v":0},{"$f":"Inputs!U75*Inputs!$G$22","v":0},{"$f":"Inputs!V75*Inputs!$G$22","v":0},{"$f":"Inputs!W75*Inputs!$G$22","v":0},{"$f":"Inputs!X75*Inputs!$G$22","v":0},{"$f":"Inputs!Y75*Inputs!$G$22","v":0},{"$f":"Inputs!Z75*Inputs!$G$22","v":0},{"$f":"Inputs!AA75*Inputs!$G$22","v":0},{"$f":"Inputs!AB75*Inputs!$G$22","v":0},{"$f":"Inputs!AC75*Inputs!$G$22","v":0},{"$f":"Inputs!AD75*Inputs!$G$22","v":0},{"$f":"Inputs!AE75*Inputs!$G$22","v":0},{"$f":"Inputs!AF75*Inputs!$G$22","v":0},{"$f":"Inputs!AG75*Inputs!$G$22","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"Inputs!G76*Inputs!$G$22","v":0},{"$f":"Inputs!H76*Inputs!$G$22","v":0.49706075724175269},{"$f":"Inputs!I76*Inputs!$G$22","v":5.1675561743435043},{"$f":"Inputs!J76*Inputs!$G$22","v":2.4946822910623814},{"$f":"Inputs!K76*Inputs!$G$22","v":0},{"$f":"Inputs!L76*Inputs!$G$22","v":0},{"$f":"Inputs!M76*Inputs!$G$22","v":0},{"$f":"Inputs!N76*Inputs!$G$22","v":0},{"$f":"Inputs!O76*Inputs!$G$22","v":0},{"$f":"Inputs!P76*Inputs!$G$22","v":0},{"$f":"Inputs!Q76*Inputs!$G$22","v":0},{"$f":"Inputs!R76*Inputs!$G$22","v":0},{"$f":"Inputs!S76*Inputs!$G$22","v":0},{"$f":"Inputs!T76*Inputs!$G$22","v":0},{"$f":"Inputs!U76*Inputs!$G$22","v":0},{"$f":"Inputs!V76*Inputs!$G$22","v":0},{"$f":"Inputs!W76*Inputs!$G$22","v":0},{"$f":"Inputs!X76*Inputs!$G$22","v":0},{"$f":"Inputs!Y76*Inputs!$G$22","v":0},{"$f":"Inputs!Z76*Inputs!$G$22","v":0},{"$f":"Inputs!AA76*Inputs!$G$22","v":0},{"$f":"Inputs!AB76*Inputs!$G$22","v":0},{"$f":"Inputs!AC76*Inputs!$G$22","v":0},{"$f":"Inputs!AD76*Inputs!$G$22","v":0},{"$f":"Inputs!AE76*Inputs!$G$22","v":0},{"$f":"Inputs!AF76*Inputs!$G$22","v":0},{"$f":"Inputs!AG76*Inputs!$G$22","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"Inputs!G77*Inputs!$G$22","v":0},{"$f":"Inputs!H77*Inputs!$G$22","v":1.5755888154078197},{"$f":"Inputs!I77*Inputs!$G$22","v":16.449897513245926},{"$f":"Inputs!J77*Inputs!$G$22","v":7.9435936110144256},{"$f":"Inputs!K77*Inputs!$G$22","v":0},{"$f":"Inputs!L77*Inputs!$G$22","v":0},{"$f":"Inputs!M77*Inputs!$G$22","v":0},{"$f":"Inputs!N77*Inputs!$G$22","v":0},{"$f":"Inputs!O77*Inputs!$G$22","v":0},{"$f":"Inputs!P77*Inputs!$G$22","v":0},{"$f":"Inputs!Q77*Inputs!$G$22","v":0},{"$f":"Inputs!R77*Inputs!$G$22","v":0},{"$f":"Inputs!S77*Inputs!$G$22","v":0},{"$f":"Inputs!T77*Inputs!$G$22","v":0},{"$f":"Inputs!U77*Inputs!$G$22","v":0},{"$f":"Inputs!V77*Inputs!$G$22","v":0},{"$f":"Inputs!W77*Inputs!$G$22","v":0},{"$f":"Inputs!X77*Inputs!$G$22","v":0},{"$f":"Inputs!Y77*Inputs!$G$22","v":0},{"$f":"Inputs!Z77*Inputs!$G$22","v":0},{"$f":"Inputs!AA77*Inputs!$G$22","v":0},{"$f":"Inputs!AB77*Inputs!$G$22","v":0},{"$f":"Inputs!AC77*Inputs!$G$22","v":0},{"$f":"Inputs!AD77*Inputs!$G$22","v":0},{"$f":"Inputs!AE77*Inputs!$G$22","v":0},{"$f":"Inputs!AF77*Inputs!$G$22","v":0},{"$f":"Inputs!AG77*Inputs!$G$22","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"Inputs!G78*Inputs!$G$22","v":0},{"$f":"Inputs!H78*Inputs!$G$22","v":1.9788645241133926},{"$f":"Inputs!I78*Inputs!$G$22","v":23.980836910701161},{"$f":"Inputs!J78*Inputs!$G$22","v":12.576575008701704},{"$f":"Inputs!K78*Inputs!$G$22","v":0},{"$f":"Inputs!L78*Inputs!$G$22","v":0},{"$f":"Inputs!M78*Inputs!$G$22","v":0},{"$f":"Inputs!N78*Inputs!$G$22","v":0},{"$f":"Inputs!O78*Inputs!$G$22","v":0},{"$f":"Inputs!P78*Inputs!$G$22","v":0},{"$f":"Inputs!Q78*Inputs!$G$22","v":0},{"$f":"Inputs!R78*Inputs!$G$22","v":0},{"$f":"Inputs!S78*Inputs!$G$22","v":0},{"$f":"Inputs!T78*Inputs!$G$22","v":0},{"$f":"Inputs!U78*Inputs!$G$22","v":0},{"$f":"Inputs!V78*Inputs!$G$22","v":0},{"$f":"Inputs!W78*Inputs!$G$22","v":0},{"$f":"Inputs!X78*Inputs!$G$22","v":0},{"$f":"Inputs!Y78*Inputs!$G$22","v":0},{"$f":"Inputs!Z78*Inputs!$G$22","v":0},{"$f":"Inputs!AA78*Inputs!$G$22","v":0},{"$f":"Inputs!AB78*Inputs!$G$22","v":0},{"$f":"Inputs!AC78*Inputs!$G$22","v":0},{"$f":"Inputs!AD78*Inputs!$G$22","v":0},{"$f":"Inputs!AE78*Inputs!$G$22","v":0},{"$f":"Inputs!AF78*Inputs!$G$22","v":0},{"$f":"Inputs!AG78*Inputs!$G$22","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"Inputs!G79*Inputs!$G$22","v":0},{"$f":"Inputs!H79*Inputs!$G$22","v":18.757009707235952},{"$f":"Inputs!I79*Inputs!$G$22","v":98.474300962988735},{"$f":"Inputs!J79*Inputs!$G$22","v":68.463085431411216},{"$f":"Inputs!K79*Inputs!$G$22","v":0},{"$f":"Inputs!L79*Inputs!$G$22","v":0},{"$f":"Inputs!M79*Inputs!$G$22","v":0},{"$f":"Inputs!N79*Inputs!$G$22","v":0},{"$f":"Inputs!O79*Inputs!$G$22","v":0},{"$f":"Inputs!P79*Inputs!$G$22","v":0},{"$f":"Inputs!Q79*Inputs!$G$22","v":0},{"$f":"Inputs!R79*Inputs!$G$22","v":0},{"$f":"Inputs!S79*Inputs!$G$22","v":0},{"$f":"Inputs!T79*Inputs!$G$22","v":0},{"$f":"Inputs!U79*Inputs!$G$22","v":0},{"$f":"Inputs!V79*Inputs!$G$22","v":0},{"$f":"Inputs!W79*Inputs!$G$22","v":0},{"$f":"Inputs!X79*Inputs!$G$22","v":0},{"$f":"Inputs!Y79*Inputs!$G$22","v":0},{"$f":"Inputs!Z79*Inputs!$G$22","v":0},{"$f":"Inputs!AA79*Inputs!$G$22","v":0},{"$f":"Inputs!AB79*Inputs!$G$22","v":0},{"$f":"Inputs!AC79*Inputs!$G$22","v":0},{"$f":"Inputs!AD79*Inputs!$G$22","v":0},{"$f":"Inputs!AE79*Inputs!$G$22","v":0},{"$f":"Inputs!AF79*Inputs!$G$22","v":0},{"$f":"Inputs!AG79*Inputs!$G$22","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"Inputs!G83*Inputs!$G$24","v":0},{"$f":"Inputs!H83*Inputs!$G$24","v":0},{"$f":"Inputs!I83*Inputs!$G$24","v":0},{"$f":"Inputs!J83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!K83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!L83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!M83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!N83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!O83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!P83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!Q83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!R83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!S83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!T83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!U83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!V83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!W83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!X83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!Y83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!Z83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!AA83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!AB83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!AC83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!AD83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!AE83*Inputs!$G$24","v":1.4067757280426963E-2},{"$f":"Inputs!AF83*Inputs!$G$24","v":1.4067757280426963E-2}]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"Inputs!G84*Inputs!$G$24","v":0},{"$f":"Inputs!H84*Inputs!$G$24","v":0},{"$f":"Inputs!I84*Inputs!$G$24","v":0},{"$f":"Inputs!J84*Inputs!$G$24","v":0},{"$f":"Inputs!K84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!L84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!M84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!N84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!O84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!P84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!Q84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!R84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!S84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!T84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!U84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!V84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!W84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!X84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!Y84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!Z84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!AA84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!AB84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!AC84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!AD84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!AE84*Inputs!$G$24","v":7.5028038828943808E-2},{"$f":"Inputs!AF84*Inputs!$G$24","v":7.5028038828943808E-2}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"Inputs!G85*Inputs!$G$24","v":0},{"$f":"Inputs!H85*Inputs!$G$24","v":0},{"$f":"Inputs!I85*Inputs!$G$24","v":0},{"$f":"Inputs!J85*Inputs!$G$24","v":0},{"$f":"Inputs!K85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!L85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!M85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!N85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!O85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!P85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!Q85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!R85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!S85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!T85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!U85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!V85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!W85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!X85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!Y85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!Z85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!AA85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!AB85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!AC85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!AD85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!AE85*Inputs!$G$24","v":8.1592992226476396E-2},{"$f":"Inputs!AF85*Inputs!$G$24","v":8.1592992226476396E-2}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"Inputs!G86*Inputs!$G$24","v":0},{"$f":"Inputs!H86*Inputs!$G$24","v":0},{"$f":"Inputs!I86*Inputs!$G$24","v":0},{"$f":"Inputs!J86*Inputs!$G$24","v":0},{"$f":"Inputs!K86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!L86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!M86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!N86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!O86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!P86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!Q86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!R86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!S86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!T86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!U86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!V86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!W86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!X86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!Y86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!Z86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!AA86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!AB86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!AC86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!AD86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!AE86*Inputs!$G$24","v":0.25969079939668172},{"$f":"Inputs!AF86*Inputs!$G$24","v":0.25969079939668172}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"Inputs!G87*Inputs!$G$24","v":0},{"$f":"Inputs!H87*Inputs!$G$24","v":0},{"$f":"Inputs!I87*Inputs!$G$24","v":0},{"$f":"Inputs!J87*Inputs!$G$24","v":0},{"$f":"Inputs!K87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!L87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!M87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!N87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!O87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!P87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!Q87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!R87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!S87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!T87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!U87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!V87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!W87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!X87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!Y87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!Z87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!AA87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!AB87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!AC87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!AD87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!AE87*Inputs!$G$24","v":0.3853627644351626},{"$f":"Inputs!AF87*Inputs!$G$24","v":0.3853627644351626}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"Inputs!G88*Inputs!$G$24","v":0},{"$f":"Inputs!H88*Inputs!$G$24","v":0},{"$f":"Inputs!I88*Inputs!$G$24","v":0},{"$f":"Inputs!J88*Inputs!$G$24","v":0},{"$f":"Inputs!K88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!L88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!M88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!N88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!O88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!P88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!Q88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!R88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!S88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!T88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!U88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!V88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!W88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!X88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!Y88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!Z88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!AA88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!AB88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!AC88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!AD88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!AE88*Inputs!$G$24","v":1.8569439610163592},{"$f":"Inputs!AF88*Inputs!$G$24","v":1.8569439610163592}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,{"$f":"SUM(AB21,AB30)","v":1.4067757280426963E-2},1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,{"$f":"SUM(AG21,AG30)","v":0}]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,{"$f":"SUM(G22,G31)","v":0},0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,{"$f":"SUM(AB22,AB31)","v":7.5028038828943808E-2},7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,{"$f":"SUM(AG22,AG31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,{"$f":"SUM(G23,G32)","v":0},0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,{"$f":"SUM(AB23,AB32)","v":8.1592992226476396E-2},8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,{"$f":"SUM(AG23,AG32)","v":0}]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,{"$f":"SUM(G24,G33)","v":0},1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,{"$f":"SUM(AB24,AB33)","v":0.25969079939668172},0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,{"$f":"SUM(AG24,AG33)","v":0}]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,{"$f":"SUM(G25,G34)","v":0},1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,{"$f":"SUM(AB25,AB34)","v":0.3853627644351626},0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,{"$f":"SUM(AG25,AG34)","v":0}]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,{"$f":"SUM(G26,G35)","v":0},18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,{"$f":"SUM(AB26,AB35)","v":1.8569439610163592},1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,{"$f":"SUM(AG26,AG35)","v":0}]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},{"$f":"I48+1","v":2026},{"$f":"J48+1","v":2027},{"$f":"K48+1","v":2028},{"$f":"L48+1","v":2029},{"$f":"M48+1","v":2030},{"$f":"N48+1","v":2031},{"$f":"O48+1","v":2032},{"$f":"P48+1","v":2033},{"$f":"Q48+1","v":2034},{"$f":"R48+1","v":2035},{"$f":"S48+1","v":2036},{"$f":"T48+1","v":2037},{"$f":"U48+1","v":2038},{"$f":"V48+1","v":2039},{"$f":"W48+1","v":2040},{"$f":"X48+1","v":2041},{"$f":"Y48+1","v":2042},{"$f":"Z48+1","v":2043},{"$f":"AA48+1","v":2044},{"$f":"AB48+1","v":2045},{"$f":"AC48+1","v":2046},{"$f":"AD48+1","v":2047},{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":-1.3891013711575564},{"$f":"(-(Inputs!G97-Inputs!G$96)*Inputs!$G$28)","v":0},{"$f":"(-(Inputs!H97-Inputs!H$96)*Inputs!$G$28)","v":7.1019851434357406E-2},{"$f":"(-(Inputs!I97-Inputs!I$96)*Inputs!$G$28)","v":0.23856462017874946},{"$f":"(-(Inputs!J97-Inputs!J$96)*Inputs!$G$28)","v":8.1733272620567732E-2},{"$f":"(-(Inputs!K97-Inputs!K$96)*Inputs!$G$28)","v":0.24605160387568503},{"$f":"(-(Inputs!L97-Inputs!L$96)*Inputs!$G$28)","v":-0.7970334302719948},{"$f":"(-(Inputs!M97-Inputs!M$96)*Inputs!$G$28)","v":0.1894536243253242},{"$f":"(-(Inputs!N97-Inputs!N$96)*Inputs!$G$28)","v":0.100194457708767},{"$f":"(-(Inputs!O97-Inputs!O$96)*Inputs!$G$28)","v":-0.53502377742688623},{"$f":"(-(Inputs!P97-Inputs!P$96)*Inputs!$G$28)","v":-0.45344128317651666},{"$f":"(-(Inputs!Q97-Inputs!Q$96)*Inputs!$G$28)","v":-0.2733035565775026},{"$f":"(-(Inputs!R97-Inputs!R$96)*Inputs!$G$28)","v":-0.48646584760990663},{"$f":"(-(Inputs!S97-Inputs!S$96)*Inputs!$G$28)","v":-0.23665505401208975},{"$f":"(-(Inputs!T97-Inputs!T$96)*Inputs!$G$28)","v":4.8052931162146706E-2},{"$f":"(-(Inputs!U97-Inputs!U$96)*Inputs!$G$28)","v":-0.44070074295905215},{"$f":"(-(Inputs!V97-Inputs!V$96)*Inputs!$G$28)","v":-0.46678869557513281},{"$f":"(-(Inputs!W97-Inputs!W$96)*Inputs!$G$28)","v":7.0337145849862281E-2},{"$f":"(-(Inputs!X97-Inputs!X$96)*Inputs!$G$28)","v":-0.15499840232769202},{"$f":"(-(Inputs!Y97-Inputs!Y$96)*Inputs!$G$28)","v":0.32957056533496143},{"$f":"(-(Inputs!Z97-Inputs!Z$96)*Inputs!$G$28)","v":2.2551445278395477E-2},{"$f":"(-(Inputs!AA97-Inputs!AA$96)*Inputs!$G$28)","v":-0.24224090833422451},{"$f":"(-(Inputs!AB97-Inputs!AB$96)*Inputs!$G$28)","v":-0.59416479991773485},{"$f":"(-(Inputs!AC97-Inputs!AC$96)*Inputs!$G$28)","v":0.31736973734678031},{"$f":"(-(Inputs!AD97-Inputs!AD$96)*Inputs!$G$28)","v":1.0515020268430817},{"$f":"(-(Inputs!AE97-Inputs!AE$96)*Inputs!$G$28)","v":-0.3029567066346317},{"$f":"(-(Inputs!AF97-Inputs!AF$96)*Inputs!$G$28)","v":-0.4006185383641423},{"$f":"(-(Inputs!AG97-Inputs!AG$96)*Inputs!$G$28)","v":0}]
[null,null,null,"Option 2","June $2022 m",-3.2231870962291871,{"$f":"(-(Inputs!G98-Inputs!G$96)*Inputs!$G$28)","v":0},{"$f":"(-(Inputs!H98-Inputs!H$96)*Inputs!$G$28)","v":0.10022802258936281},{"$f":"(-(Inputs!I98-Inputs!I$96)*Inputs!$G$28)","v":8.0609108731550805E-2},{"$f":"(-(Inputs!J98-Inputs!J$96)*Inputs!$G$28)","v":-3.5917515020173596E-2},{"$f":"(-(Inputs!K98-Inputs!K$96)*Inputs!$G$28)","v":0.32867559181681827},{"$f":"(-(Inputs!L98-Inputs!L$96)*Inputs!$G$28)","v":-0.58801986745902468},{"$f":"(-(Inputs!M98-Inputs!M$96)*Inputs!$G$28)","v":0.28945404821365628},{"$f":"(-(Inputs!N98-Inputs!N$96)*Inputs!$G$28)","v":-5.7439114213593712E-2},{"$f":"(-(Inputs!O98-Inputs!O$96)*Inputs!$G$28)","v":-0.64292219636354275},{"$f":"(-(Inputs!P98-Inputs!P$96)*Inputs!$G$28)","v":-0.5428996434372948},{"$f":"(-(Inputs!Q98-Inputs!Q$96)*Inputs!$G$28)","v":-0.67978484443892739},{"$f":"(-(Inputs!R98-Inputs!R$96)*Inputs!$G$28)","v":-0.737819725188956},{"$f":"(-(Inputs!S98-Inputs!S$96)*Inputs!$G$28)","v":-0.41521843222540156},{"$f":"(-(Inputs!T98-Inputs!T$96)*Inputs!$G$28)","v":-5.9402281724487693E-3},{"$f":"(-(Inputs!U98-Inputs!U$96)*Inputs!$G$28)","v":-1.1481360819495876},{"$f":"(-(Inputs!V98-Inputs!V$96)*Inputs!$G$28)","v":-1.0832154151070199},{"$f":"(-(Inputs!W98-Inputs!W$96)*Inputs!$G$28)","v":-0.58896213379262008},{"$f":"(-(Inputs!X98-Inputs!X$96)*Inputs!$G$28)","v":-0.5236243496572115},{"$f":"(-(Inputs!Y98-Inputs!Y$96)*Inputs!$G$28)","v":0.33176646735205395},{"$f":"(-(Inputs!Z98-Inputs!Z$96)*Inputs!$G$28)","v":-0.59990846083292126},{"$f":"(-(Inputs!AA98-Inputs!AA$96)*Inputs!$G$28)","v":6.4036402693545824E-3},{"$f":"(-(Inputs!AB98-Inputs!AB$96)*Inputs!$G$28)","v":-1.5601259634090638},{"$f":"(-(Inputs!AC98-Inputs!AC$96)*Inputs!$G$28)","v":0.19495030621999376},{"$f":"(-(Inputs!AD98-Inputs!AD$96)*Inputs!$G$28)","v":1.6446908045252258},{"$f":"(-(Inputs!AE98-Inputs!AE$96)*Inputs!$G$28)","v":6.0742272508377937E-2},{"$f":"(-(Inputs!AF98-Inputs!AF$96)*Inputs!$G$28)","v":-0.13800321733742749},{"$f":"(-(Inputs!AG98-Inputs!AG$96)*Inputs!$G$28)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-3.2034523935317081,{"$f":"(-(Inputs!G99-Inputs!G$96)*Inputs!$G$28)","v":0},{"$f":"(-(Inputs!H99-Inputs!H$96)*Inputs!$G$28)","v":0.1001292364812798},{"$f":"(-(Inputs!I99-Inputs!I$96)*Inputs!$G$28)","v":8.0423969753155689E-2},{"$f":"(-(Inputs!J99-Inputs!J$96)*Inputs!$G$28)","v":-2.88908220140911E-2},{"$f":"(-(Inputs!K99-Inputs!K$96)*Inputs!$G$28)","v":0.31576881592263817},{"$f":"(-(Inputs!L99-Inputs!L$96)*Inputs!$G$28)","v":-0.57505270170236145},{"$f":"(-(Inputs!M99-Inputs!M$96)*Inputs!$G$28)","v":0.29724486593295296},{"$f":"(-(Inputs!N99-Inputs!N$96)*Inputs!$G$28)","v":-5.4870154575610286E-2},{"$f":"(-(Inputs!O99-Inputs!O$96)*Inputs!$G$28)","v":-0.6639146420002362},{"$f":"(-(Inputs!P99-Inputs!P$96)*Inputs!$G$28)","v":-0.54332362103309606},{"$f":"(-(Inputs!Q99-Inputs!Q$96)*Inputs!$G$28)","v":-0.67280631728817752},{"$f":"(-(Inputs!R99-Inputs!R$96)*Inputs!$G$28)","v":-0.7339278186084357},{"$f":"(-(Inputs!S99-Inputs!S$96)*Inputs!$G$28)","v":-0.4037005799148119},{"$f":"(-(Inputs!T99-Inputs!T$96)*Inputs!$G$28)","v":-2.9971853441566054E-3},{"$f":"(-(Inputs!U99-Inputs!U$96)*Inputs!$G$28)","v":-1.1548070772551},{"$f":"(-(Inputs!V99-Inputs!V$96)*Inputs!$G$28)","v":-1.0871137314752559},{"$f":"(-(Inputs!W99-Inputs!W$96)*Inputs!$G$28)","v":-0.63752804039404509},{"$f":"(-(Inputs!X99-Inputs!X$96)*Inputs!$G$28)","v":-0.52367473639787931},{"$f":"(-(Inputs!Y99-Inputs!Y$96)*Inputs!$G$28)","v":0.37995646324384325},{"$f":"(-(Inputs!Z99-Inputs!Z$96)*Inputs!$G$28)","v":-0.56799125816155538},{"$f":"(-(Inputs!AA99-Inputs!AA$96)*Inputs!$G$28)","v":4.242077839819558E-2},{"$f":"(-(Inputs!AB99-Inputs!AB$96)*Inputs!$G$28)","v":-1.4830208453404339},{"$f":"(-(Inputs!AC99-Inputs!AC$96)*Inputs!$G$28)","v":0.23490313573540789},{"$f":"(-(Inputs!AD99-Inputs!AD$96)*Inputs!$G$28)","v":1.6500621875666184},{"$f":"(-(Inputs!AE99-Inputs!AE$96)*Inputs!$G$28)","v":-0.3273523308635049},{"$f":"(-(Inputs!AF99-Inputs!AF$96)*Inputs!$G$28)","v":8.6922245868436221E-2},{"$f":"(-(Inputs!AG99-Inputs!AG$96)*Inputs!$G$28)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-2.9872261474616457,{"$f":"(-(Inputs!G100-Inputs!G$96)*Inputs!$G$28)","v":0},{"$f":"(-(Inputs!H100-Inputs!H$96)*Inputs!$G$28)","v":0.10030870706168571},{"$f":"(-(Inputs!I100-Inputs!I$96)*Inputs!$G$28)","v":8.0119070015825855E-2},{"$f":"(-(Inputs!J100-Inputs!J$96)*Inputs!$G$28)","v":-4.3884953724500519E-2},{"$f":"(-(Inputs!K100-Inputs!K$96)*Inputs!$G$28)","v":0.26444722545033983},{"$f":"(-(Inputs!L100-Inputs!L$96)*Inputs!$G$28)","v":-0.27020820693314818},{"$f":"(-(Inputs!M100-Inputs!M$96)*Inputs!$G$28)","v":0.31166241795517635},{"$f":"(-(Inputs!N100-Inputs!N$96)*Inputs!$G$28)","v":-6.7441476779094955E-2},{"$f":"(-(Inputs!O100-Inputs!O$96)*Inputs!$G$28)","v":-0.68558475024315157},{"$f":"(-(Inputs!P100-Inputs!P$96)*Inputs!$G$28)","v":-0.49222764926139462},{"$f":"(-(Inputs!Q100-Inputs!Q$96)*Inputs!$G$28)","v":-0.70182582176539654},{"$f":"(-(Inputs!R100-Inputs!R$96)*Inputs!$G$28)","v":-0.75063811358108978},{"$f":"(-(Inputs!S100-Inputs!S$96)*Inputs!$G$28)","v":-0.30193291633759145},{"$f":"(-(Inputs!T100-Inputs!T$96)*Inputs!$G$28)","v":-8.1502192904054027E-2},{"$f":"(-(Inputs!U100-Inputs!U$96)*Inputs!$G$28)","v":-1.1467487942641128},{"$f":"(-(Inputs!V100-Inputs!V$96)*Inputs!$G$28)","v":-1.1258946521759299},{"$f":"(-(Inputs!W100-Inputs!W$96)*Inputs!$G$28)","v":-0.80701613518476734},{"$f":"(-(Inputs!X100-Inputs!X$96)*Inputs!$G$28)","v":-0.53617583037407712},{"$f":"(-(Inputs!Y100-Inputs!Y$96)*Inputs!$G$28)","v":0.54837038813047911},{"$f":"(-(Inputs!Z100-Inputs!Z$96)*Inputs!$G$28)","v":-0.413130785314479},{"$f":"(-(Inputs!AA100-Inputs!AA$96)*Inputs!$G$28)","v":0.18683420600245881},{"$f":"(-(Inputs!AB100-Inputs!AB$96)*Inputs!$G$28)","v":-1.0614876303061465},{"$f":"(-(Inputs!AC100-Inputs!AC$96)*Inputs!$G$28)","v":0.45050880782116565},{"$f":"(-(Inputs!AD100-Inputs!AD$96)*Inputs!$G$28)","v":1.8278332787524505},{"$f":"(-(Inputs!AE100-Inputs!AE$96)*Inputs!$G$28)","v":-1.4477677359664085},{"$f":"(-(Inputs!AF100-Inputs!AF$96)*Inputs!$G$28)","v":0.10780623658820332},{"$f":"(-(Inputs!AG100-Inputs!AG$96)*Inputs!$G$28)","v":0}]
[null,null,null,"Option 3","June $2022 m",-4.5392173618517901,{"$f":"(-(Inputs!G101-Inputs!G$96)*Inputs!$G$28)","v":0},{"$f":"(-(Inputs!H101-Inputs!H$96)*Inputs!$G$28)","v":9.248941185478543E-2},{"$f":"(-(Inputs!I101-Inputs!I$96)*Inputs!$G$28)","v":7.0496152727173467E-2},{"$f":"(-(Inputs!J101-Inputs!J$96)*Inputs!$G$28)","v":-0.41721596107799996},{"$f":"(-(Inputs!K101-Inputs!K$96)*Inputs!$G$28)","v":0.19753656203351966},{"$f":"(-(Inputs!L101-Inputs!L$96)*Inputs!$G$28)","v":-0.39590044741521524},{"$f":"(-(Inputs!M101-Inputs!M$96)*Inputs!$G$28)","v":0.40622193734088796},{"$f":"(-(Inputs!N101-Inputs!N$96)*Inputs!$G$28)","v":-3.6325609493815136E-2},{"$f":"(-(Inputs!O101-Inputs!O$96)*Inputs!$G$28)","v":-0.77567616215719681},{"$f":"(-(Inputs!P101-Inputs!P$96)*Inputs!$G$28)","v":-0.61157143779905709},{"$f":"(-(Inputs!Q101-Inputs!Q$96)*Inputs!$G$28)","v":-0.61286561295059983},{"$f":"(-(Inputs!R101-Inputs!R$96)*Inputs!$G$28)","v":-0.79931162477328144},{"$f":"(-(Inputs!S101-Inputs!S$96)*Inputs!$G$28)","v":-0.80744968537533168},{"$f":"(-(Inputs!T101-Inputs!T$96)*Inputs!$G$28)","v":0.12294542324229951},{"$f":"(-(Inputs!U101-Inputs!U$96)*Inputs!$G$28)","v":-0.88969579627973872},{"$f":"(-(Inputs!V101-Inputs!V$96)*Inputs!$G$28)","v":-1.4041105428925675},{"$f":"(-(Inputs!W101-Inputs!W$96)*Inputs!$G$28)","v":-0.7184009735019572},{"$f":"(-(Inputs!X101-Inputs!X$96)*Inputs!$G$28)","v":-0.76012638163774682},{"$f":"(-(Inputs!Y101-Inputs!Y$96)*Inputs!$G$28)","v":-0.10273544691631287},{"$f":"(-(Inputs!Z101-Inputs!Z$96)*Inputs!$G$28)","v":-1.8478884503407471},{"$f":"(-(Inputs!AA101-Inputs!AA$96)*Inputs!$G$28)","v":-0.52403312814180936},{"$f":"(-(Inputs!AB101-Inputs!AB$96)*Inputs!$G$28)","v":-2.1390825976639007},{"$f":"(-(Inputs!AC101-Inputs!AC$96)*Inputs!$G$28)","v":-0.58593758678011909},{"$f":"(-(Inputs!AD101-Inputs!AD$96)*Inputs!$G$28)","v":0.63564259717009008},{"$f":"(-(Inputs!AE101-Inputs!AE$96)*Inputs!$G$28)","v":2.6530638161964362},{"$f":"(-(Inputs!AF101-Inputs!AF$96)*Inputs!$G$28)","v":0.34660727936966396},{"$f":"(-(Inputs!AG101-Inputs!AG$96)*Inputs!$G$28)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.31248576493544794,{"$f":"(-(Inputs!G102-Inputs!G$96)*Inputs!$G$28)","v":0},{"$f":"(-(Inputs!H102-Inputs!H$96)*Inputs!$G$28)","v":-3.2834792352332443E-2},{"$f":"(-(Inputs!I102-Inputs!I$96)*Inputs!$G$28)","v":-3.6811076658977981E-2},{"$f":"(-(Inputs!J102-Inputs!J$96)*Inputs!$G$28)","v":-4.0112105765729211E-2},{"$f":"(-(Inputs!K102-Inputs!K$96)*Inputs!$G$28)","v":9.9741780411022773E-2},{"$f":"(-(Inputs!L102-Inputs!L$96)*Inputs!$G$28)","v":-2.4638368176376844},{"$f":"(-(Inputs!M102-Inputs!M$96)*Inputs!$G$28)","v":1.3564253935717261},{"$f":"(-(Inputs!N102-Inputs!N$96)*Inputs!$G$28)","v":2.6174110103531802},{"$f":"(-(Inputs!O102-Inputs!O$96)*Inputs!$G$28)","v":0.97481364398481674},{"$f":"(-(Inputs!P102-Inputs!P$96)*Inputs!$G$28)","v":1.1274162770364455},{"$f":"(-(Inputs!Q102-Inputs!Q$96)*Inputs!$G$28)","v":-0.51508131894138387},{"$f":"(-(Inputs!R102-Inputs!R$96)*Inputs!$G$28)","v":-0.60909623325369466},{"$f":"(-(Inputs!S102-Inputs!S$96)*Inputs!$G$28)","v":-0.35983795064362312},{"$f":"(-(Inputs!T102-Inputs!T$96)*Inputs!$G$28)","v":-0.47133613709706879},{"$f":"(-(Inputs!U102-Inputs!U$96)*Inputs!$G$28)","v":-1.0060423022498526},{"$f":"(-(Inputs!V102-Inputs!V$96)*Inputs!$G$28)","v":-0.47287527923094785},{"$f":"(-(Inputs!W102-Inputs!W$96)*Inputs!$G$28)","v":-0.50848115867120214},{"$f":"(-(Inputs!X102-Inputs!X$96)*Inputs!$G$28)","v":-0.15617704851774761},{"$f":"(-(Inputs!Y102-Inputs!Y$96)*Inputs!$G$28)","v":0.52559593141972982},{"$f":"(-(Inputs!Z102-Inputs!Z$96)*Inputs!$G$28)","v":-0.34575099285871147},{"$f":"(-(Inputs!AA102-Inputs!AA$96)*Inputs!$G$28)","v":0.26478206671663429},{"$f":"(-(Inputs!AB102-Inputs!AB$96)*Inputs!$G$28)","v":1.0314500899748964},{"$f":"(-(Inputs!AC102-Inputs!AC$96)*Inputs!$G$28)","v":0.48785309480444994},{"$f":"(-(Inputs!AD102-Inputs!AD$96)*Inputs!$G$28)","v":2.4791628205446159},{"$f":"(-(Inputs!AE102-Inputs!AE$96)*Inputs!$G$28)","v":-2.4402955018824741},{"$f":"(-(Inputs!AF102-Inputs!AF$96)*Inputs!$G$28)","v":-2.1709225451677412},{"$f":"(-(Inputs!AG102-Inputs!AG$96)*Inputs!$G$28)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},{"$f":"I57+1","v":2026},{"$f":"J57+1","v":2027},{"$f":"K57+1","v":2028},{"$f":"L57+1","v":2029},{"$f":"M57+1","v":2030},{"$f":"N57+1","v":2031},{"$f":"O57+1","v":2032},{"$f":"P57+1","v":2033},{"$f":"Q57+1","v":2034},{"$f":"R57+1","v":2035},{"$f":"S57+1","v":2036},{"$f":"T57+1","v":2037},{"$f":"U57+1","v":2038},{"$f":"V57+1","v":2039},{"$f":"W57+1","v":2040},{"$f":"X57+1","v":2041},{"$f":"Y57+1","v":2042},{"$f":"Z57+1","v":2043},{"$f":"AA57+1","v":2044},{"$f":"AB57+1","v":2045},{"$f":"AC57+1","v":2046},{"$f":"AD57+1","v":2047},{"$f":"AE57+1","v":2048},2049]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":17.492612695601316},{"$f":"(-(Inputs!G107-Inputs!G$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H107-Inputs!H$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I107-Inputs!I$106)*Inputs!$G$29)","v":8.7200026555933619E-5},{"$f":"(-(Inputs!J107-Inputs!J$106)*Inputs!$G$29)","v":1.5603999142092562},{"$f":"(-(Inputs!K107-Inputs!K$106)*Inputs!$G$29)","v":0.70245265784410549},{"$f":"(-(Inputs!L107-Inputs!L$106)*Inputs!$G$29)","v":2.4701909913742384},{"$f":"(-(Inputs!M107-Inputs!M$106)*Inputs!$G$29)","v":0.79408430214107284},{"$f":"(-(Inputs!N107-Inputs!N$106)*Inputs!$G$29)","v":0.78020141012439126},{"$f":"(-(Inputs!O107-Inputs!O$106)*Inputs!$G$29)","v":1.7830576229434882},{"$f":"(-(Inputs!P107-Inputs!P$106)*Inputs!$G$29)","v":1.880952740812063},{"$f":"(-(Inputs!Q107-Inputs!Q$106)*Inputs!$G$29)","v":1.8342553141128519},{"$f":"(-(Inputs!R107-Inputs!R$106)*Inputs!$G$29)","v":1.322420969061568},{"$f":"(-(Inputs!S107-Inputs!S$106)*Inputs!$G$29)","v":0.84170789539621182},{"$f":"(-(Inputs!T107-Inputs!T$106)*Inputs!$G$29)","v":0.75809443010075483},{"$f":"(-(Inputs!U107-Inputs!U$106)*Inputs!$G$29)","v":1.3756840169844509},{"$f":"(-(Inputs!V107-Inputs!V$106)*Inputs!$G$29)","v":1.6823085874802928},{"$f":"(-(Inputs!W107-Inputs!W$106)*Inputs!$G$29)","v":1.5121496453357395},{"$f":"(-(Inputs!X107-Inputs!X$106)*Inputs!$G$29)","v":1.5804882247120986},{"$f":"(-(Inputs!Y107-Inputs!Y$106)*Inputs!$G$29)","v":1.6379873823098023},{"$f":"(-(Inputs!Z107-Inputs!Z$106)*Inputs!$G$29)","v":2.8077062947413651},{"$f":"(-(Inputs!AA107-Inputs!AA$106)*Inputs!$G$29)","v":1.9831973235359328},{"$f":"(-(Inputs!AB107-Inputs!AB$106)*Inputs!$G$29)","v":2.5645431359353097},{"$f":"(-(Inputs!AC107-Inputs!AC$106)*Inputs!$G$29)","v":1.8777161267335032},{"$f":"(-(Inputs!AD107-Inputs!AD$106)*Inputs!$G$29)","v":1.085593293668353},{"$f":"(-(Inputs!AE107-Inputs!AE$106)*Inputs!$G$29)","v":1.7260471973313543},{"$f":"(-(Inputs!AF107-Inputs!AF$106)*Inputs!$G$29)","v":1.6598528581307619},{"$f":"(-(Inputs!AG107-Inputs!AG$106)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",25.035485751700499,{"$f":"(-(Inputs!G108-Inputs!G$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H108-Inputs!H$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I108-Inputs!I$106)*Inputs!$G$29)","v":2.4852153202914451E-5},{"$f":"(-(Inputs!J108-Inputs!J$106)*Inputs!$G$29)","v":2.45258248694131},{"$f":"(-(Inputs!K108-Inputs!K$106)*Inputs!$G$29)","v":0.84488591722902129},{"$f":"(-(Inputs!L108-Inputs!L$106)*Inputs!$G$29)","v":2.2885731164392382},{"$f":"(-(Inputs!M108-Inputs!M$106)*Inputs!$G$29)","v":0.9866317298933609},{"$f":"(-(Inputs!N108-Inputs!N$106)*Inputs!$G$29)","v":1.3937548358285312},{"$f":"(-(Inputs!O108-Inputs!O$106)*Inputs!$G$29)","v":2.3225635327580676},{"$f":"(-(Inputs!P108-Inputs!P$106)*Inputs!$G$29)","v":2.486282858724735},{"$f":"(-(Inputs!Q108-Inputs!Q$106)*Inputs!$G$29)","v":2.8475251523268525},{"$f":"(-(Inputs!R108-Inputs!R$106)*Inputs!$G$29)","v":1.8985091770282452},{"$f":"(-(Inputs!S108-Inputs!S$106)*Inputs!$G$29)","v":1.3238232076437271},{"$f":"(-(Inputs!T108-Inputs!T$106)*Inputs!$G$29)","v":1.1334513481424437},{"$f":"(-(Inputs!U108-Inputs!U$106)*Inputs!$G$29)","v":2.301689411056941},{"$f":"(-(Inputs!V108-Inputs!V$106)*Inputs!$G$29)","v":2.8152533900520211},{"$f":"(-(Inputs!W108-Inputs!W$106)*Inputs!$G$29)","v":2.352163890218435},{"$f":"(-(Inputs!X108-Inputs!X$106)*Inputs!$G$29)","v":2.727871292614509},{"$f":"(-(Inputs!Y108-Inputs!Y$106)*Inputs!$G$29)","v":2.8200963266772305},{"$f":"(-(Inputs!Z108-Inputs!Z$106)*Inputs!$G$29)","v":5.3918489804309502},{"$f":"(-(Inputs!AA108-Inputs!AA$106)*Inputs!$G$29)","v":2.0644860902320943},{"$f":"(-(Inputs!AB108-Inputs!AB$106)*Inputs!$G$29)","v":4.7308275288178265},{"$f":"(-(Inputs!AC108-Inputs!AC$106)*Inputs!$G$29)","v":3.3684797637324664},{"$f":"(-(Inputs!AD108-Inputs!AD$106)*Inputs!$G$29)","v":0.97637110966934415},{"$f":"(-(Inputs!AE108-Inputs!AE$106)*Inputs!$G$29)","v":1.7084898975808755},{"$f":"(-(Inputs!AF108-Inputs!AF$106)*Inputs!$G$29)","v":1.1411260047389078},{"$f":"(-(Inputs!AG108-Inputs!AG$106)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",24.991574794377147,{"$f":"(-(Inputs!G109-Inputs!G$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H109-Inputs!H$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I109-Inputs!I$106)*Inputs!$G$29)","v":6.0925680713808106E-6},{"$f":"(-(Inputs!J109-Inputs!J$106)*Inputs!$G$29)","v":2.4299167517751812},{"$f":"(-(Inputs!K109-Inputs!K$106)*Inputs!$G$29)","v":0.84869690246637219},{"$f":"(-(Inputs!L109-Inputs!L$106)*Inputs!$G$29)","v":2.2548624967880642},{"$f":"(-(Inputs!M109-Inputs!M$106)*Inputs!$G$29)","v":0.95370255233410717},{"$f":"(-(Inputs!N109-Inputs!N$106)*Inputs!$G$29)","v":1.3725674130400876},{"$f":"(-(Inputs!O109-Inputs!O$106)*Inputs!$G$29)","v":2.3468823249286288},{"$f":"(-(Inputs!P109-Inputs!P$106)*Inputs!$G$29)","v":2.4973176279227118},{"$f":"(-(Inputs!Q109-Inputs!Q$106)*Inputs!$G$29)","v":2.8218939047565073},{"$f":"(-(Inputs!R109-Inputs!R$106)*Inputs!$G$29)","v":1.8707314068806227},{"$f":"(-(Inputs!S109-Inputs!S$106)*Inputs!$G$29)","v":1.3027358465551515},{"$f":"(-(Inputs!T109-Inputs!T$106)*Inputs!$G$29)","v":1.1114266756940197},{"$f":"(-(Inputs!U109-Inputs!U$106)*Inputs!$G$29)","v":2.3111229842443208},{"$f":"(-(Inputs!V109-Inputs!V$106)*Inputs!$G$29)","v":2.8072967767620867},{"$f":"(-(Inputs!W109-Inputs!W$106)*Inputs!$G$29)","v":2.3835629972982133},{"$f":"(-(Inputs!X109-Inputs!X$106)*Inputs!$G$29)","v":2.7224575307518535},{"$f":"(-(Inputs!Y109-Inputs!Y$106)*Inputs!$G$29)","v":2.7580947176211339},{"$f":"(-(Inputs!Z109-Inputs!Z$106)*Inputs!$G$29)","v":5.3337326928558468},{"$f":"(-(Inputs!AA109-Inputs!AA$106)*Inputs!$G$29)","v":2.0512135744302213},{"$f":"(-(Inputs!AB109-Inputs!AB$106)*Inputs!$G$29)","v":4.6462736118592147},{"$f":"(-(Inputs!AC109-Inputs!AC$106)*Inputs!$G$29)","v":3.3638739447851549},{"$f":"(-(Inputs!AD109-Inputs!AD$106)*Inputs!$G$29)","v":0.95032630741116009},{"$f":"(-(Inputs!AE109-Inputs!AE$106)*Inputs!$G$29)","v":2.5404141608851205},{"$f":"(-(Inputs!AF109-Inputs!AF$106)*Inputs!$G$29)","v":0.79754127337946557},{"$f":"(-(Inputs!AG109-Inputs!AG$106)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.194429379382864,{"$f":"(-(Inputs!G110-Inputs!G$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H110-Inputs!H$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I110-Inputs!I$106)*Inputs!$G$29)","v":-1.5737264546089591E-4},{"$f":"(-(Inputs!J110-Inputs!J$106)*Inputs!$G$29)","v":2.3211137015500753},{"$f":"(-(Inputs!K110-Inputs!K$106)*Inputs!$G$29)","v":0.83389201810473423},{"$f":"(-(Inputs!L110-Inputs!L$106)*Inputs!$G$29)","v":1.6227784866473485},{"$f":"(-(Inputs!M110-Inputs!M$106)*Inputs!$G$29)","v":0.72056573538839075},{"$f":"(-(Inputs!N110-Inputs!N$106)*Inputs!$G$29)","v":1.2308117337420299},{"$f":"(-(Inputs!O110-Inputs!O$106)*Inputs!$G$29)","v":2.2005862565611096},{"$f":"(-(Inputs!P110-Inputs!P$106)*Inputs!$G$29)","v":2.3936147038275521},{"$f":"(-(Inputs!Q110-Inputs!Q$106)*Inputs!$G$29)","v":2.6982992582870793},{"$f":"(-(Inputs!R110-Inputs!R$106)*Inputs!$G$29)","v":1.6891180693255592},{"$f":"(-(Inputs!S110-Inputs!S$106)*Inputs!$G$29)","v":1.0772080445631218},{"$f":"(-(Inputs!T110-Inputs!T$106)*Inputs!$G$29)","v":0.97512339564127615},{"$f":"(-(Inputs!U110-Inputs!U$106)*Inputs!$G$29)","v":2.1395852938994722},{"$f":"(-(Inputs!V110-Inputs!V$106)*Inputs!$G$29)","v":2.6933881671229756},{"$f":"(-(Inputs!W110-Inputs!W$106)*Inputs!$G$29)","v":2.5563464887873124},{"$f":"(-(Inputs!X110-Inputs!X$106)*Inputs!$G$29)","v":2.4776316208644857},{"$f":"(-(Inputs!Y110-Inputs!Y$106)*Inputs!$G$29)","v":2.3387525166435807},{"$f":"(-(Inputs!Z110-Inputs!Z$106)*Inputs!$G$29)","v":4.9446047579240258},{"$f":"(-(Inputs!AA110-Inputs!AA$106)*Inputs!$G$29)","v":1.7654962128654006},{"$f":"(-(Inputs!AB110-Inputs!AB$106)*Inputs!$G$29)","v":3.9252825308503816},{"$f":"(-(Inputs!AC110-Inputs!AC$106)*Inputs!$G$29)","v":3.0075624625224009},{"$f":"(-(Inputs!AD110-Inputs!AD$106)*Inputs!$G$29)","v":0.7653105960580433},{"$f":"(-(Inputs!AE110-Inputs!AE$106)*Inputs!$G$29)","v":4.3265623502265953},{"$f":"(-(Inputs!AF110-Inputs!AF$106)*Inputs!$G$29)","v":0.93671202980476664},{"$f":"(-(Inputs!AG110-Inputs!AG$106)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",21.372489807918878,{"$f":"(-(Inputs!G111-Inputs!G$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H111-Inputs!H$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I111-Inputs!I$106)*Inputs!$G$29)","v":-1.2721446975660911E-4},{"$f":"(-(Inputs!J111-Inputs!J$106)*Inputs!$G$29)","v":1.1808575823791898},{"$f":"(-(Inputs!K111-Inputs!K$106)*Inputs!$G$29)","v":0.91557767207586949},{"$f":"(-(Inputs!L111-Inputs!L$106)*Inputs!$G$29)","v":1.9735222024396535},{"$f":"(-(Inputs!M111-Inputs!M$106)*Inputs!$G$29)","v":0.78454207967843104},{"$f":"(-(Inputs!N111-Inputs!N$106)*Inputs!$G$29)","v":1.4889649336596449},{"$f":"(-(Inputs!O111-Inputs!O$106)*Inputs!$G$29)","v":2.5427403285948458},{"$f":"(-(Inputs!P111-Inputs!P$106)*Inputs!$G$29)","v":2.6315977391595879},{"$f":"(-(Inputs!Q111-Inputs!Q$106)*Inputs!$G$29)","v":2.7179493938619999},{"$f":"(-(Inputs!R111-Inputs!R$106)*Inputs!$G$29)","v":2.1518578721770609},{"$f":"(-(Inputs!S111-Inputs!S$106)*Inputs!$G$29)","v":1.8002732155109697},{"$f":"(-(Inputs!T111-Inputs!T$106)*Inputs!$G$29)","v":0.95979599020574824},{"$f":"(-(Inputs!U111-Inputs!U$106)*Inputs!$G$29)","v":1.7635664833860574},{"$f":"(-(Inputs!V111-Inputs!V$106)*Inputs!$G$29)","v":2.7535957952204626},{"$f":"(-(Inputs!W111-Inputs!W$106)*Inputs!$G$29)","v":1.787922201652691},{"$f":"(-(Inputs!X111-Inputs!X$106)*Inputs!$G$29)","v":2.5731811120222119},{"$f":"(-(Inputs!Y111-Inputs!Y$106)*Inputs!$G$29)","v":2.2758305432435009},{"$f":"(-(Inputs!Z111-Inputs!Z$106)*Inputs!$G$29)","v":6.4715337432553497},{"$f":"(-(Inputs!AA111-Inputs!AA$106)*Inputs!$G$29)","v":1.9088582765307365},{"$f":"(-(Inputs!AB111-Inputs!AB$106)*Inputs!$G$29)","v":5.2830970152062946},{"$f":"(-(Inputs!AC111-Inputs!AC$106)*Inputs!$G$29)","v":3.266069357179731},{"$f":"(-(Inputs!AD111-Inputs!AD$106)*Inputs!$G$29)","v":1.5921372919856367},{"$f":"(-(Inputs!AE111-Inputs!AE$106)*Inputs!$G$29)","v":-3.3037566762577626},{"$f":"(-(Inputs!AF111-Inputs!AF$106)*Inputs!$G$29)","v":-3.6764547641359968},{"$f":"(-(Inputs!AG111-Inputs!AG$106)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",87.486102558165598,{"$f":"(-(Inputs!G112-Inputs!G$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H112-Inputs!H$106)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I112-Inputs!I$106)*Inputs!$G$29)","v":6.6693329884515151E-5},{"$f":"(-(Inputs!J112-Inputs!J$106)*Inputs!$G$29)","v":9.3470186680348206},{"$f":"(-(Inputs!K112-Inputs!K$106)*Inputs!$G$29)","v":8.838286780320459},{"$f":"(-(Inputs!L112-Inputs!L$106)*Inputs!$G$29)","v":15.21556090803233},{"$f":"(-(Inputs!M112-Inputs!M$106)*Inputs!$G$29)","v":2.7128656844461148},{"$f":"(-(Inputs!N112-Inputs!N$106)*Inputs!$G$29)","v":0.20183019808200697},{"$f":"(-(Inputs!O112-Inputs!O$106)*Inputs!$G$29)","v":5.8653769854781785},{"$f":"(-(Inputs!P112-Inputs!P$106)*Inputs!$G$29)","v":5.672772457875908},{"$f":"(-(Inputs!Q112-Inputs!Q$106)*Inputs!$G$29)","v":9.1933741097818711},{"$f":"(-(Inputs!R112-Inputs!R$106)*Inputs!$G$29)","v":8.0419073372104322},{"$f":"(-(Inputs!S112-Inputs!S$106)*Inputs!$G$29)","v":7.5445767550618257},{"$f":"(-(Inputs!T112-Inputs!T$106)*Inputs!$G$29)","v":8.2303536609642833},{"$f":"(-(Inputs!U112-Inputs!U$106)*Inputs!$G$29)","v":8.3997016088778764},{"$f":"(-(Inputs!V112-Inputs!V$106)*Inputs!$G$29)","v":8.2170065379086736},{"$f":"(-(Inputs!W112-Inputs!W$106)*Inputs!$G$29)","v":8.7012453453189664},{"$f":"(-(Inputs!X112-Inputs!X$106)*Inputs!$G$29)","v":8.4761773476420785},{"$f":"(-(Inputs!Y112-Inputs!Y$106)*Inputs!$G$29)","v":7.5540967186680064},{"$f":"(-(Inputs!Z112-Inputs!Z$106)*Inputs!$G$29)","v":8.9357100402958167},{"$f":"(-(Inputs!AA112-Inputs!AA$106)*Inputs!$G$29)","v":7.8315541300471523},{"$f":"(-(Inputs!AB112-Inputs!AB$106)*Inputs!$G$29)","v":6.3686930033109093},{"$f":"(-(Inputs!AC112-Inputs!AC$106)*Inputs!$G$29)","v":7.884188779959004},{"$f":"(-(Inputs!AD112-Inputs!AD$106)*Inputs!$G$29)","v":2.3253814836934907},{"$f":"(-(Inputs!AE112-Inputs!AE$106)*Inputs!$G$29)","v":8.5207488832347735},{"$f":"(-(Inputs!AF112-Inputs!AF$106)*Inputs!$G$29)","v":8.8335936022922397},{"$f":"(-(Inputs!AG112-Inputs!AG$106)*Inputs!$G$29)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":4.496878721854813},{"$f":"(-(Inputs!G115-Inputs!G$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H115-Inputs!H$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I115-Inputs!I$114)*Inputs!$G$29)","v":1.4201469248575904E-5},{"$f":"(-(Inputs!J115-Inputs!J$114)*Inputs!$G$29)","v":0.23538778079853273},{"$f":"(-(Inputs!K115-Inputs!K$114)*Inputs!$G$29)","v":0.10613940703998992},{"$f":"(-(Inputs!L115-Inputs!L$114)*Inputs!$G$29)","v":0.39645262063368136},{"$f":"(-(Inputs!M115-Inputs!M$114)*Inputs!$G$29)","v":0.11662026227480737},{"$f":"(-(Inputs!N115-Inputs!N$114)*Inputs!$G$29)","v":0.13694791411069218},{"$f":"(-(Inputs!O115-Inputs!O$114)*Inputs!$G$29)","v":0.42836373008128703},{"$f":"(-(Inputs!P115-Inputs!P$114)*Inputs!$G$29)","v":0.47113999547411822},{"$f":"(-(Inputs!Q115-Inputs!Q$114)*Inputs!$G$29)","v":0.36010610453956815},{"$f":"(-(Inputs!R115-Inputs!R$114)*Inputs!$G$29)","v":0.36219685472087804},{"$f":"(-(Inputs!S115-Inputs!S$114)*Inputs!$G$29)","v":0.25875676552891491},{"$f":"(-(Inputs!T115-Inputs!T$114)*Inputs!$G$29)","v":0.22419301081095},{"$f":"(-(Inputs!U115-Inputs!U$114)*Inputs!$G$29)","v":0.4289986342555494},{"$f":"(-(Inputs!V115-Inputs!V$114)*Inputs!$G$29)","v":0.41219666315964787},{"$f":"(-(Inputs!W115-Inputs!W$114)*Inputs!$G$29)","v":0.36907533978751417},{"$f":"(-(Inputs!X115-Inputs!X$114)*Inputs!$G$29)","v":0.40852587629319714},{"$f":"(-(Inputs!Y115-Inputs!Y$114)*Inputs!$G$29)","v":0.48371134362696466},{"$f":"(-(Inputs!Z115-Inputs!Z$114)*Inputs!$G$29)","v":0.74417815053266168},{"$f":"(-(Inputs!AA115-Inputs!AA$114)*Inputs!$G$29)","v":0.57932947654353484},{"$f":"(-(Inputs!AB115-Inputs!AB$114)*Inputs!$G$29)","v":0.7107647221582738},{"$f":"(-(Inputs!AC115-Inputs!AC$114)*Inputs!$G$29)","v":0.43113455191041794},{"$f":"(-(Inputs!AD115-Inputs!AD$114)*Inputs!$G$29)","v":0.21657428733624329},{"$f":"(-(Inputs!AE115-Inputs!AE$114)*Inputs!$G$29)","v":1.2527727537099054},{"$f":"(-(Inputs!AF115-Inputs!AF$114)*Inputs!$G$29)","v":1.3910814626733554},{"$f":"(-(Inputs!AG115-Inputs!AG$114)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",6.4173262124639292,{"$f":"(-(Inputs!G116-Inputs!G$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H116-Inputs!H$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I116-Inputs!I$114)*Inputs!$G$29)","v":3.8920120317698093E-6},{"$f":"(-(Inputs!J116-Inputs!J$114)*Inputs!$G$29)","v":0.36628947508191345},{"$f":"(-(Inputs!K116-Inputs!K$114)*Inputs!$G$29)","v":0.1292219924381186},{"$f":"(-(Inputs!L116-Inputs!L$114)*Inputs!$G$29)","v":0.36876578405087912},{"$f":"(-(Inputs!M116-Inputs!M$114)*Inputs!$G$29)","v":0.14263107978615608},{"$f":"(-(Inputs!N116-Inputs!N$114)*Inputs!$G$29)","v":0.26290632470966102},{"$f":"(-(Inputs!O116-Inputs!O$114)*Inputs!$G$29)","v":0.58769193555406218},{"$f":"(-(Inputs!P116-Inputs!P$114)*Inputs!$G$29)","v":0.64251841454768055},{"$f":"(-(Inputs!Q116-Inputs!Q$114)*Inputs!$G$29)","v":0.58806314137973459},{"$f":"(-(Inputs!R116-Inputs!R$114)*Inputs!$G$29)","v":0.53202832234364905},{"$f":"(-(Inputs!S116-Inputs!S$114)*Inputs!$G$29)","v":0.37438110798575508},{"$f":"(-(Inputs!T116-Inputs!T$114)*Inputs!$G$29)","v":0.2907188463291277},{"$f":"(-(Inputs!U116-Inputs!U$114)*Inputs!$G$29)","v":0.68303395064322103},{"$f":"(-(Inputs!V116-Inputs!V$114)*Inputs!$G$29)","v":0.65683075890979126},{"$f":"(-(Inputs!W116-Inputs!W$114)*Inputs!$G$29)","v":0.57347402780033008},{"$f":"(-(Inputs!X116-Inputs!X$114)*Inputs!$G$29)","v":0.75538671215963404},{"$f":"(-(Inputs!Y116-Inputs!Y$114)*Inputs!$G$29)","v":0.80743635647945666},{"$f":"(-(Inputs!Z116-Inputs!Z$114)*Inputs!$G$29)","v":1.5221080812930268},{"$f":"(-(Inputs!AA116-Inputs!AA$114)*Inputs!$G$29)","v":0.32824910199451551},{"$f":"(-(Inputs!AB116-Inputs!AB$114)*Inputs!$G$29)","v":1.2943914583656806},{"$f":"(-(Inputs!AC116-Inputs!AC$114)*Inputs!$G$29)","v":0.83669413140660254},{"$f":"(-(Inputs!AD116-Inputs!AD$114)*Inputs!$G$29)","v":0.34407855247673069},{"$f":"(-(Inputs!AE116-Inputs!AE$114)*Inputs!$G$29)","v":1.3867687085144098},{"$f":"(-(Inputs!AF116-Inputs!AF$114)*Inputs!$G$29)","v":1.433949062281954},{"$f":"(-(Inputs!AG116-Inputs!AG$114)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.553188530162247,{"$f":"(-(Inputs!G117-Inputs!G$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H117-Inputs!H$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I117-Inputs!I$114)*Inputs!$G$29)","v":1.0159795351682988E-6},{"$f":"(-(Inputs!J117-Inputs!J$114)*Inputs!$G$29)","v":0.36291825697895774},{"$f":"(-(Inputs!K117-Inputs!K$114)*Inputs!$G$29)","v":0.12988596752532544},{"$f":"(-(Inputs!L117-Inputs!L$114)*Inputs!$G$29)","v":0.36336045164972575},{"$f":"(-(Inputs!M117-Inputs!M$114)*Inputs!$G$29)","v":0.13693635331065934},{"$f":"(-(Inputs!N117-Inputs!N$114)*Inputs!$G$29)","v":0.25660706809753719},{"$f":"(-(Inputs!O117-Inputs!O$114)*Inputs!$G$29)","v":0.58732332160047918},{"$f":"(-(Inputs!P117-Inputs!P$114)*Inputs!$G$29)","v":0.64049338350139351},{"$f":"(-(Inputs!Q117-Inputs!Q$114)*Inputs!$G$29)","v":0.58040913921593074},{"$f":"(-(Inputs!R117-Inputs!R$114)*Inputs!$G$29)","v":0.52420066346962813},{"$f":"(-(Inputs!S117-Inputs!S$114)*Inputs!$G$29)","v":0.36870062101547774},{"$f":"(-(Inputs!T117-Inputs!T$114)*Inputs!$G$29)","v":0.28408546036098414},{"$f":"(-(Inputs!U117-Inputs!U$114)*Inputs!$G$29)","v":0.68204732300910109},{"$f":"(-(Inputs!V117-Inputs!V$114)*Inputs!$G$29)","v":0.65442337307558773},{"$f":"(-(Inputs!W117-Inputs!W$114)*Inputs!$G$29)","v":0.57866754217752714},{"$f":"(-(Inputs!X117-Inputs!X$114)*Inputs!$G$29)","v":0.75176901007739616},{"$f":"(-(Inputs!Y117-Inputs!Y$114)*Inputs!$G$29)","v":0.79782852878179256},{"$f":"(-(Inputs!Z117-Inputs!Z$114)*Inputs!$G$29)","v":1.5392552898206304},{"$f":"(-(Inputs!AA117-Inputs!AA$114)*Inputs!$G$29)","v":0.32645212227271259},{"$f":"(-(Inputs!AB117-Inputs!AB$114)*Inputs!$G$29)","v":1.261205776204406},{"$f":"(-(Inputs!AC117-Inputs!AC$114)*Inputs!$G$29)","v":0.80718900067222421},{"$f":"(-(Inputs!AD117-Inputs!AD$114)*Inputs!$G$29)","v":0.33775213021453965},{"$f":"(-(Inputs!AE117-Inputs!AE$114)*Inputs!$G$29)","v":1.8453218467016086},{"$f":"(-(Inputs!AF117-Inputs!AF$114)*Inputs!$G$29)","v":1.6670761946315906},{"$f":"(-(Inputs!AG117-Inputs!AG$114)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",6.2787937191433043,{"$f":"(-(Inputs!G118-Inputs!G$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H118-Inputs!H$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I118-Inputs!I$114)*Inputs!$G$29)","v":-2.5775249120840726E-5},{"$f":"(-(Inputs!J118-Inputs!J$114)*Inputs!$G$29)","v":0.3465855029122622},{"$f":"(-(Inputs!K118-Inputs!K$114)*Inputs!$G$29)","v":0.12751286059832978},{"$f":"(-(Inputs!L118-Inputs!L$114)*Inputs!$G$29)","v":0.26394785930983744},{"$f":"(-(Inputs!M118-Inputs!M$114)*Inputs!$G$29)","v":9.6615298252856974E-2},{"$f":"(-(Inputs!N118-Inputs!N$114)*Inputs!$G$29)","v":0.20722659535761068},{"$f":"(-(Inputs!O118-Inputs!O$114)*Inputs!$G$29)","v":0.52947107210809463},{"$f":"(-(Inputs!P118-Inputs!P$114)*Inputs!$G$29)","v":0.59023197973465358},{"$f":"(-(Inputs!Q118-Inputs!Q$114)*Inputs!$G$29)","v":0.53438163929138227},{"$f":"(-(Inputs!R118-Inputs!R$114)*Inputs!$G$29)","v":0.49051232621332019},{"$f":"(-(Inputs!S118-Inputs!S$114)*Inputs!$G$29)","v":0.31916311316513202},{"$f":"(-(Inputs!T118-Inputs!T$114)*Inputs!$G$29)","v":0.23546495436789883},{"$f":"(-(Inputs!U118-Inputs!U$114)*Inputs!$G$29)","v":0.6309877257797325},{"$f":"(-(Inputs!V118-Inputs!V$114)*Inputs!$G$29)","v":0.61647079730255427},{"$f":"(-(Inputs!W118-Inputs!W$114)*Inputs!$G$29)","v":0.64032961067641736},{"$f":"(-(Inputs!X118-Inputs!X$114)*Inputs!$G$29)","v":0.66087339784439791},{"$f":"(-(Inputs!Y118-Inputs!Y$114)*Inputs!$G$29)","v":0.65885033900894996},{"$f":"(-(Inputs!Z118-Inputs!Z$114)*Inputs!$G$29)","v":1.4361021054628509},{"$f":"(-(Inputs!AA118-Inputs!AA$114)*Inputs!$G$29)","v":0.25948826173726047},{"$f":"(-(Inputs!AB118-Inputs!AB$114)*Inputs!$G$29)","v":1.0744267887894239},{"$f":"(-(Inputs!AC118-Inputs!AC$114)*Inputs!$G$29)","v":0.6837170483781847},{"$f":"(-(Inputs!AD118-Inputs!AD$114)*Inputs!$G$29)","v":0.27625611437588304},{"$f":"(-(Inputs!AE118-Inputs!AE$114)*Inputs!$G$29)","v":2.6158858144585793},{"$f":"(-(Inputs!AF118-Inputs!AF$114)*Inputs!$G$29)","v":2.1004316826151808},{"$f":"(-(Inputs!AG118-Inputs!AG$114)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",4.2715083030548895,{"$f":"(-(Inputs!G119-Inputs!G$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H119-Inputs!H$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I119-Inputs!I$114)*Inputs!$G$29)","v":-2.0810819805205938E-5},{"$f":"(-(Inputs!J119-Inputs!J$114)*Inputs!$G$29)","v":0.17396086872031447},{"$f":"(-(Inputs!K119-Inputs!K$114)*Inputs!$G$29)","v":0.14395440665407477},{"$f":"(-(Inputs!L119-Inputs!L$114)*Inputs!$G$29)","v":0.32157460020641793},{"$f":"(-(Inputs!M119-Inputs!M$114)*Inputs!$G$29)","v":0.11304658783376453},{"$f":"(-(Inputs!N119-Inputs!N$114)*Inputs!$G$29)","v":0.31137105467007586},{"$f":"(-(Inputs!O119-Inputs!O$114)*Inputs!$G$29)","v":0.64858512284058634},{"$f":"(-(Inputs!P119-Inputs!P$114)*Inputs!$G$29)","v":0.68915174582514283},{"$f":"(-(Inputs!Q119-Inputs!Q$114)*Inputs!$G$29)","v":0.5979818871567204},{"$f":"(-(Inputs!R119-Inputs!R$114)*Inputs!$G$29)","v":0.57942587840420856},{"$f":"(-(Inputs!S119-Inputs!S$114)*Inputs!$G$29)","v":0.4968366754364979},{"$f":"(-(Inputs!T119-Inputs!T$114)*Inputs!$G$29)","v":0.27794189980591},{"$f":"(-(Inputs!U119-Inputs!U$114)*Inputs!$G$29)","v":0.62202496465579316},{"$f":"(-(Inputs!V119-Inputs!V$114)*Inputs!$G$29)","v":0.71233437250384668},{"$f":"(-(Inputs!W119-Inputs!W$114)*Inputs!$G$29)","v":0.5029716279184413},{"$f":"(-(Inputs!X119-Inputs!X$114)*Inputs!$G$29)","v":0.7194888589774564},{"$f":"(-(Inputs!Y119-Inputs!Y$114)*Inputs!$G$29)","v":0.62169127594142992},{"$f":"(-(Inputs!Z119-Inputs!Z$114)*Inputs!$G$29)","v":1.8212070339686761},{"$f":"(-(Inputs!AA119-Inputs!AA$114)*Inputs!$G$29)","v":2.7425917627169838E-2},{"$f":"(-(Inputs!AB119-Inputs!AB$114)*Inputs!$G$29)","v":1.457752440657714},{"$f":"(-(Inputs!AC119-Inputs!AC$114)*Inputs!$G$29)","v":0.98853788631777206},{"$f":"(-(Inputs!AD119-Inputs!AD$114)*Inputs!$G$29)","v":0.56534483034556615},{"$f":"(-(Inputs!AE119-Inputs!AE$114)*Inputs!$G$29)","v":-2.7877191936972849},{"$f":"(-(Inputs!AF119-Inputs!AF$114)*Inputs!$G$29)","v":-2.4695486081986928},{"$f":"(-(Inputs!AG119-Inputs!AG$114)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",19.783309095632028,{"$f":"(-(Inputs!G120-Inputs!G$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H120-Inputs!H$114)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!I120-Inputs!I$114)*Inputs!$G$29)","v":1.0749857242586813E-5},{"$f":"(-(Inputs!J120-Inputs!J$114)*Inputs!$G$29)","v":1.6669681239146428},{"$f":"(-(Inputs!K120-Inputs!K$114)*Inputs!$G$29)","v":1.5611609830432087},{"$f":"(-(Inputs!L120-Inputs!L$114)*Inputs!$G$29)","v":2.3397508176369683},{"$f":"(-(Inputs!M120-Inputs!M$114)*Inputs!$G$29)","v":0.29163311242677992},{"$f":"(-(Inputs!N120-Inputs!N$114)*Inputs!$G$29)","v":-0.2398617286762601},{"$f":"(-(Inputs!O120-Inputs!O$114)*Inputs!$G$29)","v":0.69261230709423671},{"$f":"(-(Inputs!P120-Inputs!P$114)*Inputs!$G$29)","v":0.60611915840593156},{"$f":"(-(Inputs!Q120-Inputs!Q$114)*Inputs!$G$29)","v":1.9288214832491803},{"$f":"(-(Inputs!R120-Inputs!R$114)*Inputs!$G$29)","v":1.901785436696855},{"$f":"(-(Inputs!S120-Inputs!S$114)*Inputs!$G$29)","v":1.7636991927197414},{"$f":"(-(Inputs!T120-Inputs!T$114)*Inputs!$G$29)","v":1.8962033686211726},{"$f":"(-(Inputs!U120-Inputs!U$114)*Inputs!$G$29)","v":2.1182460213995},{"$f":"(-(Inputs!V120-Inputs!V$114)*Inputs!$G$29)","v":2.0133144632686708},{"$f":"(-(Inputs!W120-Inputs!W$114)*Inputs!$G$29)","v":2.1515014127439827},{"$f":"(-(Inputs!X120-Inputs!X$114)*Inputs!$G$29)","v":1.9742388163888336},{"$f":"(-(Inputs!Y120-Inputs!Y$114)*Inputs!$G$29)","v":1.6417758413826959},{"$f":"(-(Inputs!Z120-Inputs!Z$114)*Inputs!$G$29)","v":2.0871638861003703},{"$f":"(-(Inputs!AA120-Inputs!AA$114)*Inputs!$G$29)","v":1.8451189689853891},{"$f":"(-(Inputs!AB120-Inputs!AB$114)*Inputs!$G$29)","v":1.3769310166499054},{"$f":"(-(Inputs!AC120-Inputs!AC$114)*Inputs!$G$29)","v":1.7251933240554536},{"$f":"(-(Inputs!AD120-Inputs!AD$114)*Inputs!$G$29)","v":2.1312548279324801},{"$f":"(-(Inputs!AE120-Inputs!AE$114)*Inputs!$G$29)","v":6.1855846379512514},{"$f":"(-(Inputs!AF120-Inputs!AF$114)*Inputs!$G$29)","v":5.5193457056502666},{"$f":"(-(Inputs!AG120-Inputs!AG$114)*Inputs!$G$29)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":-0.41924191442271819},{"$f":"(-(Inputs!G123-Inputs!G$122)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H123-Inputs!H$122)*Inputs!$G$29)","v":-1.5352314036363168E-3},{"$f":"(-(Inputs!I123-Inputs!I$122)*Inputs!$G$29)","v":-1.1174497420711305E-2},{"$f":"(-(Inputs!J123-Inputs!J$122)*Inputs!$G$29)","v":-9.7612229397100236E-2},{"$f":"(-(Inputs!K123-Inputs!K$122)*Inputs!$G$29)","v":1.8780207839995455E-2},{"$f":"(-(Inputs!L123-Inputs!L$122)*Inputs!$G$29)","v":-0.1547616675587733},{"$f":"(-(Inputs!M123-Inputs!M$122)*Inputs!$G$29)","v":-2.4005142611372321E-2},{"$f":"(-(Inputs!N123-Inputs!N$122)*Inputs!$G$29)","v":-4.5154200859428784E-2},{"$f":"(-(Inputs!O123-Inputs!O$122)*Inputs!$G$29)","v":-4.4433523362101823E-2},{"$f":"(-(Inputs!P123-Inputs!P$122)*Inputs!$G$29)","v":-4.7453377030819865E-2},{"$f":"(-(Inputs!Q123-Inputs!Q$122)*Inputs!$G$29)","v":-0.11799050461576144},{"$f":"(-(Inputs!R123-Inputs!R$122)*Inputs!$G$29)","v":-5.6488761935895582E-2},{"$f":"(-(Inputs!S123-Inputs!S$122)*Inputs!$G$29)","v":9.4492299284070214E-3},{"$f":"(-(Inputs!T123-Inputs!T$122)*Inputs!$G$29)","v":-5.6578906650770477E-3},{"$f":"(-(Inputs!U123-Inputs!U$122)*Inputs!$G$29)","v":-2.3229499445562851E-2},{"$f":"(-(Inputs!V123-Inputs!V$122)*Inputs!$G$29)","v":-3.2213250261861504E-2},{"$f":"(-(Inputs!W123-Inputs!W$122)*Inputs!$G$29)","v":-5.7260737648334725E-3},{"$f":"(-(Inputs!X123-Inputs!X$122)*Inputs!$G$29)","v":2.1039210453864143E-2},{"$f":"(-(Inputs!Y123-Inputs!Y$122)*Inputs!$G$29)","v":1.8695709835981233E-2},{"$f":"(-(Inputs!Z123-Inputs!Z$122)*Inputs!$G$29)","v":-1.3568909131720375E-2},{"$f":"(-(Inputs!AA123-Inputs!AA$122)*Inputs!$G$29)","v":1.4416466545014828E-2},{"$f":"(-(Inputs!AB123-Inputs!AB$122)*Inputs!$G$29)","v":-7.5519101840143321E-2},{"$f":"(-(Inputs!AC123-Inputs!AC$122)*Inputs!$G$29)","v":5.3336730962882939E-3},{"$f":"(-(Inputs!AD123-Inputs!AD$122)*Inputs!$G$29)","v":9.1637486138040458E-2},{"$f":"(-(Inputs!AE123-Inputs!AE$122)*Inputs!$G$29)","v":-5.0881347059998916E-3},{"$f":"(-(Inputs!AF123-Inputs!AF$122)*Inputs!$G$29)","v":-2.5263309079264218E-2},{"$f":"(-(Inputs!AG123-Inputs!AG$122)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.47260869325537236,{"$f":"(-(Inputs!G124-Inputs!G$122)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H124-Inputs!H$122)*Inputs!$G$29)","v":-3.2199879101426632E-3},{"$f":"(-(Inputs!I124-Inputs!I$122)*Inputs!$G$29)","v":-2.1893301093314221E-3},{"$f":"(-(Inputs!J124-Inputs!J$122)*Inputs!$G$29)","v":-0.16028636745534186},{"$f":"(-(Inputs!K124-Inputs!K$122)*Inputs!$G$29)","v":8.4178636738101886E-2},{"$f":"(-(Inputs!L124-Inputs!L$122)*Inputs!$G$29)","v":-8.7838725050005451E-2},{"$f":"(-(Inputs!M124-Inputs!M$122)*Inputs!$G$29)","v":-3.5208446899900991E-2},{"$f":"(-(Inputs!N124-Inputs!N$122)*Inputs!$G$29)","v":-9.9832691265874018E-2},{"$f":"(-(Inputs!O124-Inputs!O$122)*Inputs!$G$29)","v":-5.273292243140304E-2},{"$f":"(-(Inputs!P124-Inputs!P$122)*Inputs!$G$29)","v":-8.0434353626969823E-2},{"$f":"(-(Inputs!Q124-Inputs!Q$122)*Inputs!$G$29)","v":-0.18808665416366921},{"$f":"(-(Inputs!R124-Inputs!R$122)*Inputs!$G$29)","v":-9.0423950129491004E-2},{"$f":"(-(Inputs!S124-Inputs!S$122)*Inputs!$G$29)","v":-3.217892162285807E-2},{"$f":"(-(Inputs!T124-Inputs!T$122)*Inputs!$G$29)","v":-2.2916766049092985E-2},{"$f":"(-(Inputs!U124-Inputs!U$122)*Inputs!$G$29)","v":-1.2439423273349348E-3},{"$f":"(-(Inputs!V124-Inputs!V$122)*Inputs!$G$29)","v":-0.11105640326962885},{"$f":"(-(Inputs!W124-Inputs!W$122)*Inputs!$G$29)","v":-2.157901618517144E-2},{"$f":"(-(Inputs!X124-Inputs!X$122)*Inputs!$G$29)","v":1.0292300221976802E-2},{"$f":"(-(Inputs!Y124-Inputs!Y$122)*Inputs!$G$29)","v":6.9726035981943824E-2},{"$f":"(-(Inputs!Z124-Inputs!Z$122)*Inputs!$G$29)","v":-6.5327868674216916E-2},{"$f":"(-(Inputs!AA124-Inputs!AA$122)*Inputs!$G$29)","v":0.16153835811110184},{"$f":"(-(Inputs!AB124-Inputs!AB$122)*Inputs!$G$29)","v":-0.14143301693809462},{"$f":"(-(Inputs!AC124-Inputs!AC$122)*Inputs!$G$29)","v":2.0594559979201676E-2},{"$f":"(-(Inputs!AD124-Inputs!AD$122)*Inputs!$G$29)","v":0.22268271817364393},{"$f":"(-(Inputs!AE124-Inputs!AE$122)*Inputs!$G$29)","v":2.4111818183030209E-2},{"$f":"(-(Inputs!AF124-Inputs!AF$122)*Inputs!$G$29)","v":-1.3429186321900488E-4},{"$f":"(-(Inputs!AG124-Inputs!AG$122)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.46766963691493157,{"$f":"(-(Inputs!G125-Inputs!G$122)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H125-Inputs!H$122)*Inputs!$G$29)","v":-3.2201275580518995E-3},{"$f":"(-(Inputs!I125-Inputs!I$122)*Inputs!$G$29)","v":-2.1667220097469908E-3},{"$f":"(-(Inputs!J125-Inputs!J$122)*Inputs!$G$29)","v":-0.15911427305331927},{"$f":"(-(Inputs!K125-Inputs!K$122)*Inputs!$G$29)","v":8.4134411031527634E-2},{"$f":"(-(Inputs!L125-Inputs!L$122)*Inputs!$G$29)","v":-8.6674434425617619E-2},{"$f":"(-(Inputs!M125-Inputs!M$122)*Inputs!$G$29)","v":-3.2368943045071319E-2},{"$f":"(-(Inputs!N125-Inputs!N$122)*Inputs!$G$29)","v":-9.9813195120759701E-2},{"$f":"(-(Inputs!O125-Inputs!O$122)*Inputs!$G$29)","v":-5.7776835532763471E-2},{"$f":"(-(Inputs!P125-Inputs!P$122)*Inputs!$G$29)","v":-8.2831500629083621E-2},{"$f":"(-(Inputs!Q125-Inputs!Q$122)*Inputs!$G$29)","v":-0.18794391362780516},{"$f":"(-(Inputs!R125-Inputs!R$122)*Inputs!$G$29)","v":-9.0009611346431484E-2},{"$f":"(-(Inputs!S125-Inputs!S$122)*Inputs!$G$29)","v":-3.0967435344166461E-2},{"$f":"(-(Inputs!T125-Inputs!T$122)*Inputs!$G$29)","v":-2.272935014872246E-2},{"$f":"(-(Inputs!U125-Inputs!U$122)*Inputs!$G$29)","v":-3.4299286291457065E-3},{"$f":"(-(Inputs!V125-Inputs!V$122)*Inputs!$G$29)","v":-0.11002396512088808},{"$f":"(-(Inputs!W125-Inputs!W$122)*Inputs!$G$29)","v":-2.4248471492228418E-2},{"$f":"(-(Inputs!X125-Inputs!X$122)*Inputs!$G$29)","v":9.5512498876360041E-3},{"$f":"(-(Inputs!Y125-Inputs!Y$122)*Inputs!$G$29)","v":7.3576809146118194E-2},{"$f":"(-(Inputs!Z125-Inputs!Z$122)*Inputs!$G$29)","v":-6.1915554932795658E-2},{"$f":"(-(Inputs!AA125-Inputs!AA$122)*Inputs!$G$29)","v":0.16477362249923999},{"$f":"(-(Inputs!AB125-Inputs!AB$122)*Inputs!$G$29)","v":-0.14093044905115448},{"$f":"(-(Inputs!AC125-Inputs!AC$122)*Inputs!$G$29)","v":2.433501875083266E-2},{"$f":"(-(Inputs!AD125-Inputs!AD$122)*Inputs!$G$29)","v":0.21565450190678348},{"$f":"(-(Inputs!AE125-Inputs!AE$122)*Inputs!$G$29)","v":4.740796108876566E-3},{"$f":"(-(Inputs!AF125-Inputs!AF$122)*Inputs!$G$29)","v":3.4193393384953197E-2},{"$f":"(-(Inputs!AG125-Inputs!AG$122)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.42738158824202138,{"$f":"(-(Inputs!G126-Inputs!G$122)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H126-Inputs!H$122)*Inputs!$G$29)","v":-3.3754779265109391E-3},{"$f":"(-(Inputs!I126-Inputs!I$122)*Inputs!$G$29)","v":-2.2863720339501015E-3},{"$f":"(-(Inputs!J126-Inputs!J$122)*Inputs!$G$29)","v":-0.15230275405065186},{"$f":"(-(Inputs!K126-Inputs!K$122)*Inputs!$G$29)","v":7.4280852410879561E-2},{"$f":"(-(Inputs!L126-Inputs!L$122)*Inputs!$G$29)","v":-4.5426158708664843E-2},{"$f":"(-(Inputs!M126-Inputs!M$122)*Inputs!$G$29)","v":-1.5258438327009571E-2},{"$f":"(-(Inputs!N126-Inputs!N$122)*Inputs!$G$29)","v":-0.10423537452493292},{"$f":"(-(Inputs!O126-Inputs!O$122)*Inputs!$G$29)","v":-6.5259107027486607E-2},{"$f":"(-(Inputs!P126-Inputs!P$122)*Inputs!$G$29)","v":-9.5979172299962556E-2},{"$f":"(-(Inputs!Q126-Inputs!Q$122)*Inputs!$G$29)","v":-0.20475450376341087},{"$f":"(-(Inputs!R126-Inputs!R$122)*Inputs!$G$29)","v":-8.1692202955082394E-2},{"$f":"(-(Inputs!S126-Inputs!S$122)*Inputs!$G$29)","v":-3.4917167586286268E-2},{"$f":"(-(Inputs!T126-Inputs!T$122)*Inputs!$G$29)","v":-1.7564392408985441E-2},{"$f":"(-(Inputs!U126-Inputs!U$122)*Inputs!$G$29)","v":9.1606833256037135E-3},{"$f":"(-(Inputs!V126-Inputs!V$122)*Inputs!$G$29)","v":-0.11571388815735872},{"$f":"(-(Inputs!W126-Inputs!W$122)*Inputs!$G$29)","v":-5.292976456149745E-2},{"$f":"(-(Inputs!X126-Inputs!X$122)*Inputs!$G$29)","v":1.3995097669180723E-2},{"$f":"(-(Inputs!Y126-Inputs!Y$122)*Inputs!$G$29)","v":8.9547885489594137E-2},{"$f":"(-(Inputs!Z126-Inputs!Z$122)*Inputs!$G$29)","v":-4.8412191667750903E-2},{"$f":"(-(Inputs!AA126-Inputs!AA$122)*Inputs!$G$29)","v":0.17487033302370492},{"$f":"(-(Inputs!AB126-Inputs!AB$122)*Inputs!$G$29)","v":-0.10668000991677218},{"$f":"(-(Inputs!AC126-Inputs!AC$122)*Inputs!$G$29)","v":3.2607962859003692E-2},{"$f":"(-(Inputs!AD126-Inputs!AD$122)*Inputs!$G$29)","v":0.19367487050664067},{"$f":"(-(Inputs!AE126-Inputs!AE$122)*Inputs!$G$29)","v":4.0459752750621192E-3},{"$f":"(-(Inputs!AF126-Inputs!AF$122)*Inputs!$G$29)","v":5.31700184541819E-2},{"$f":"(-(Inputs!AG126-Inputs!AG$122)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.54442681178141783,{"$f":"(-(Inputs!G127-Inputs!G$122)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H127-Inputs!H$122)*Inputs!$G$29)","v":-3.2440746684869737E-3},{"$f":"(-(Inputs!I127-Inputs!I$122)*Inputs!$G$29)","v":-2.0702913590184835E-3},{"$f":"(-(Inputs!J127-Inputs!J$122)*Inputs!$G$29)","v":-9.1611859323847966E-2},{"$f":"(-(Inputs!K127-Inputs!K$122)*Inputs!$G$29)","v":7.7502304073277628E-2},{"$f":"(-(Inputs!L127-Inputs!L$122)*Inputs!$G$29)","v":-4.4699941377416508E-2},{"$f":"(-(Inputs!M127-Inputs!M$122)*Inputs!$G$29)","v":-4.1146003584231039E-2},{"$f":"(-(Inputs!N127-Inputs!N$122)*Inputs!$G$29)","v":-6.3188165707629196E-2},{"$f":"(-(Inputs!O127-Inputs!O$122)*Inputs!$G$29)","v":-5.9564885179383964E-2},{"$f":"(-(Inputs!P127-Inputs!P$122)*Inputs!$G$29)","v":-7.3226894049867042E-2},{"$f":"(-(Inputs!Q127-Inputs!Q$122)*Inputs!$G$29)","v":-0.15147994353628746},{"$f":"(-(Inputs!R127-Inputs!R$122)*Inputs!$G$29)","v":-0.11187482463645892},{"$f":"(-(Inputs!S127-Inputs!S$122)*Inputs!$G$29)","v":-6.1965478900447124E-2},{"$f":"(-(Inputs!T127-Inputs!T$122)*Inputs!$G$29)","v":5.1910259305145701E-3},{"$f":"(-(Inputs!U127-Inputs!U$122)*Inputs!$G$29)","v":1.6034691434697379E-2},{"$f":"(-(Inputs!V127-Inputs!V$122)*Inputs!$G$29)","v":-0.20799873455422357},{"$f":"(-(Inputs!W127-Inputs!W$122)*Inputs!$G$29)","v":-6.4193335118716277E-2},{"$f":"(-(Inputs!X127-Inputs!X$122)*Inputs!$G$29)","v":-0.12511911407307252},{"$f":"(-(Inputs!Y127-Inputs!Y$122)*Inputs!$G$29)","v":-3.2504039499656301E-2},{"$f":"(-(Inputs!Z127-Inputs!Z$122)*Inputs!$G$29)","v":-0.22670994921162446},{"$f":"(-(Inputs!AA127-Inputs!AA$122)*Inputs!$G$29)","v":0.11997001520239792},{"$f":"(-(Inputs!AB127-Inputs!AB$122)*Inputs!$G$29)","v":-0.15453035783889391},{"$f":"(-(Inputs!AC127-Inputs!AC$122)*Inputs!$G$29)","v":2.4423191766857144E-2},{"$f":"(-(Inputs!AD127-Inputs!AD$122)*Inputs!$G$29)","v":0.13686858187634243},{"$f":"(-(Inputs!AE127-Inputs!AE$122)*Inputs!$G$29)","v":0.26868570705136108},{"$f":"(-(Inputs!AF127-Inputs!AF$122)*Inputs!$G$29)","v":-2.6289257238147457E-2},{"$f":"(-(Inputs!AG127-Inputs!AG$122)*Inputs!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.97265333836240508,{"$f":"(-(Inputs!G128-Inputs!G$122)*Inputs!$G$29)","v":0},{"$f":"(-(Inputs!H128-Inputs!H$122)*Inputs!$G$29)","v":2.1574378661171068E-4},{"$f":"(-(Inputs!I128-Inputs!I$122)*Inputs!$G$29)","v":4.4614285172883683E-4},{"$f":"(-(Inputs!J128-Inputs!J$122)*Inputs!$G$29)","v":-7.7814400775650938E-2},{"$f":"(-(Inputs!K128-Inputs!K$122)*Inputs!$G$29)","v":2.8412574233470878E-2},{"$f":"(-(Inputs!L128-Inputs!L$122)*Inputs!$G$29)","v":-0.29632910859822914},{"$f":"(-(Inputs!M128-Inputs!M$122)*Inputs!$G$29)","v":0.52483503467090031},{"$f":"(-(Inputs!N128-Inputs!N$122)*Inputs!$G$29)","v":0.80532474462938808},{"$f":"(-(Inputs!O128-Inputs!O$122)*Inputs!$G$29)","v":0.51887753869226572},{"$f":"(-(Inputs!P128-Inputs!P$122)*Inputs!$G$29)","v":0.41308019643992111},{"$f":"(-(Inputs!Q128-Inputs!Q$122)*Inputs!$G$29)","v":-0.24344289411175168},{"$f":"(-(Inputs!R128-Inputs!R$122)*Inputs!$G$29)","v":-6.1540579500615422E-2},{"$f":"(-(Inputs!S128-Inputs!S$122)*Inputs!$G$29)","v":-2.0821813955762991E-2},{"$f":"(-(Inputs!T128-Inputs!T$122)*Inputs!$G$29)","v":-7.0014281574628967E-2},{"$f":"(-(Inputs!U128-Inputs!U$122)*Inputs!$G$29)","v":-4.1651568473525913E-2},{"$f":"(-(Inputs!V128-Inputs!V$122)*Inputs!$G$29)","v":1.3991608389687826E-2},{"$f":"(-(Inputs!W128-Inputs!W$122)*Inputs!$G$29)","v":-3.8500862937382863E-2},{"$f":"(-(Inputs!X128-Inputs!X$122)*Inputs!$G$29)","v":9.7158427489603127E-3},{"$f":"(-(Inputs!Y128-Inputs!Y$122)*Inputs!$G$29)","v":3.6478446591786451E-2},{"$f":"(-(Inputs!Z128-Inputs!Z$122)*Inputs!$G$29)","v":-4.2728687642920704E-2},{"$f":"(-(Inputs!AA128-Inputs!AA$122)*Inputs!$G$29)","v":1.8070876849662909E-2},{"$f":"(-(Inputs!AB128-Inputs!AB$122)*Inputs!$G$29)","v":6.982774953758053E-2},{"$f":"(-(Inputs!AC128-Inputs!AC$122)*Inputs!$G$29)","v":1.1254569972550144E-2},{"$f":"(-(Inputs!AD128-Inputs!AD$122)*Inputs!$G$29)","v":0.22207388722875976},{"$f":"(-(Inputs!AE128-Inputs!AE$122)*Inputs!$G$29)","v":-0.1199872548068015},{"$f":"(-(Inputs!AF128-Inputs!AF$122)*Inputs!$G$29)","v":-0.37910471486191},{"$f":"(-(Inputs!AG128-Inputs!AG$122)*Inputs!$G$29)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},{"$f":"I80+1","v":2026},{"$f":"J80+1","v":2027},{"$f":"K80+1","v":2028},{"$f":"L80+1","v":2029},{"$f":"M80+1","v":2030},{"$f":"N80+1","v":2031},{"$f":"O80+1","v":2032},{"$f":"P80+1","v":2033},{"$f":"Q80+1","v":2034},{"$f":"R80+1","v":2035},{"$f":"S80+1","v":2036},{"$f":"T80+1","v":2037},{"$f":"U80+1","v":2038},{"$f":"V80+1","v":2039},{"$f":"W80+1","v":2040},{"$f":"X80+1","v":2041},{"$f":"Y80+1","v":2042},{"$f":"Z80+1","v":2043},{"$f":"AA80+1","v":2044},{"$f":"AB80+1","v":2045},{"$f":"AC80+1","v":2046},{"$f":"AD80+1","v":2047},{"$f":"AE80+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":-1.2015768096174999},{"$f":"(-(Inputs!G132-Inputs!G$131)*Inputs!$G$30)","v":0},{"$f":"(-(Inputs!H132-Inputs!H$131)*Inputs!$G$30)","v":7.9350246373621758E-8},{"$f":"(-(Inputs!I132-Inputs!I$131)*Inputs!$G$30)","v":1.2167568784193783E-6},{"$f":"(-(Inputs!J132-Inputs!J$131)*Inputs!$G$30)","v":2.8985354815769249E-6},{"$f":"(-(Inputs!K132-Inputs!K$131)*Inputs!$G$30)","v":3.2689143549762267E-3},{"$f":"(-(Inputs!L132-Inputs!L$131)*Inputs!$G$30)","v":-8.3815303375756045E-3},{"$f":"(-(Inputs!M132-Inputs!M$131)*Inputs!$G$30)","v":6.1714158856247536E-3},{"$f":"(-(Inputs!N132-Inputs!N$131)*Inputs!$G$30)","v":3.1165646518473977E-3},{"$f":"(-(Inputs!O132-Inputs!O$131)*Inputs!$G$30)","v":5.8209275128419335E-2},{"$f":"(-(Inputs!P132-Inputs!P$131)*Inputs!$G$30)","v":-2.9583436186015888E-3},{"$f":"(-(Inputs!Q132-Inputs!Q$131)*Inputs!$G$30)","v":-2.7968550514742674E-2},{"$f":"(-(Inputs!R132-Inputs!R$131)*Inputs!$G$30)","v":-7.5158201051209517E-2},{"$f":"(-(Inputs!S132-Inputs!S$131)*Inputs!$G$30)","v":-0.1884393474589956},{"$f":"(-(Inputs!T132-Inputs!T$131)*Inputs!$G$30)","v":-0.22759905302177685},{"$f":"(-(Inputs!U132-Inputs!U$131)*Inputs!$G$30)","v":-0.17119838238718899},{"$f":"(-(Inputs!V132-Inputs!V$131)*Inputs!$G$30)","v":-9.890265295291556E-2},{"$f":"(-(Inputs!W132-Inputs!W$131)*Inputs!$G$30)","v":-0.21105652125811503},{"$f":"(-(Inputs!X132-Inputs!X$131)*Inputs!$G$30)","v":-0.15294419371866752},{"$f":"(-(Inputs!Y132-Inputs!Y$131)*Inputs!$G$30)","v":-0.36589502287074538},{"$f":"(-(Inputs!Z132-Inputs!Z$131)*Inputs!$G$30)","v":-0.4571902350946857},{"$f":"(-(Inputs!AA132-Inputs!AA$131)*Inputs!$G$30)","v":-0.20634597610546734},{"$f":"(-(Inputs!AB132-Inputs!AB$131)*Inputs!$G$30)","v":-0.29901163460772295},{"$f":"(-(Inputs!AC132-Inputs!AC$131)*Inputs!$G$30)","v":-0.29393215210870949},{"$f":"(-(Inputs!AD132-Inputs!AD$131)*Inputs!$G$30)","v":-0.73200900914116573},{"$f":"(-(Inputs!AE132-Inputs!AE$131)*Inputs!$G$30)","v":0.20601617039892517},{"$f":"(-(Inputs!AF132-Inputs!AF$131)*Inputs!$G$30)","v":0.1007507688352689},{"$f":"(-(Inputs!AG132-Inputs!AG$131)*Inputs!$G$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",-2.0820767677004897,{"$f":"(-(Inputs!G133-Inputs!G$131)*Inputs!$G$30)","v":0},{"$f":"(-(Inputs!H133-Inputs!H$131)*Inputs!$G$30)","v":-3.15155034291692E-8},{"$f":"(-(Inputs!I133-Inputs!I$131)*Inputs!$G$30)","v":2.4402526077604847E-7},{"$f":"(-(Inputs!J133-Inputs!J$131)*Inputs!$G$30)","v":5.7383695439838789E-7},{"$f":"(-(Inputs!K133-Inputs!K$131)*Inputs!$G$30)","v":2.6731244575775026E-3},{"$f":"(-(Inputs!L133-Inputs!L$131)*Inputs!$G$30)","v":-6.4021217282248521E-2},{"$f":"(-(Inputs!M133-Inputs!M$131)*Inputs!$G$30)","v":5.7900044950329743E-3},{"$f":"(-(Inputs!N133-Inputs!N$131)*Inputs!$G$30)","v":-1.605862842723127E-3},{"$f":"(-(Inputs!O133-Inputs!O$131)*Inputs!$G$30)","v":5.7237426633591326E-2},{"$f":"(-(Inputs!P133-Inputs!P$131)*Inputs!$G$30)","v":-3.3633629959268774E-3},{"$f":"(-(Inputs!Q133-Inputs!Q$131)*Inputs!$G$30)","v":-5.6330423899026982E-2},{"$f":"(-(Inputs!R133-Inputs!R$131)*Inputs!$G$30)","v":-0.13377877087825141},{"$f":"(-(Inputs!S133-Inputs!S$131)*Inputs!$G$30)","v":-0.2386491702466742},{"$f":"(-(Inputs!T133-Inputs!T$131)*Inputs!$G$30)","v":-0.27621965557219141},{"$f":"(-(Inputs!U133-Inputs!U$131)*Inputs!$G$30)","v":-0.19280824770501681},{"$f":"(-(Inputs!V133-Inputs!V$131)*Inputs!$G$30)","v":0.15185495496336898},{"$f":"(-(Inputs!W133-Inputs!W$131)*Inputs!$G$30)","v":3.7191233928979273E-3},{"$f":"(-(Inputs!X133-Inputs!X$131)*Inputs!$G$30)","v":-1.8653029002393851E-2},{"$f":"(-(Inputs!Y133-Inputs!Y$131)*Inputs!$G$30)","v":-0.91873759535303634},{"$f":"(-(Inputs!Z133-Inputs!Z$131)*Inputs!$G$30)","v":-0.70670818438441074},{"$f":"(-(Inputs!AA133-Inputs!AA$131)*Inputs!$G$30)","v":-0.44629283040421797},{"$f":"(-(Inputs!AB133-Inputs!AB$131)*Inputs!$G$30)","v":-0.91929759821368862},{"$f":"(-(Inputs!AC133-Inputs!AC$131)*Inputs!$G$30)","v":-0.919241449814308},{"$f":"(-(Inputs!AD133-Inputs!AD$131)*Inputs!$G$30)","v":-1.7764089250729285},{"$f":"(-(Inputs!AE133-Inputs!AE$131)*Inputs!$G$30)","v":0.47814313067897274},{"$f":"(-(Inputs!AF133-Inputs!AF$131)*Inputs!$G$30)","v":0.20123206940979799},{"$f":"(-(Inputs!AG133-Inputs!AG$131)*Inputs!$G$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-2.2551681428108505,{"$f":"(-(Inputs!G134-Inputs!G$131)*Inputs!$G$30)","v":0},{"$f":"(-(Inputs!H134-Inputs!H$131)*Inputs!$G$30)","v":-1.1556472084839342E-8},{"$f":"(-(Inputs!I134-Inputs!I$131)*Inputs!$G$30)","v":2.0618571072716918E-8},{"$f":"(-(Inputs!J134-Inputs!J$131)*Inputs!$G$30)","v":1.6295456078951887E-7},{"$f":"(-(Inputs!K134-Inputs!K$131)*Inputs!$G$30)","v":2.6619671450572313E-3},{"$f":"(-(Inputs!L134-Inputs!L$131)*Inputs!$G$30)","v":-6.4430511313858574E-2},{"$f":"(-(Inputs!M134-Inputs!M$131)*Inputs!$G$30)","v":5.3714610791004702E-3},{"$f":"(-(Inputs!N134-Inputs!N$131)*Inputs!$G$30)","v":-2.8034901140472357E-3},{"$f":"(-(Inputs!O134-Inputs!O$131)*Inputs!$G$30)","v":5.8132391801734684E-2},{"$f":"(-(Inputs!P134-Inputs!P$131)*Inputs!$G$30)","v":-3.7826753208634045E-3},{"$f":"(-(Inputs!Q134-Inputs!Q$131)*Inputs!$G$30)","v":-5.9624006129652685E-2},{"$f":"(-(Inputs!R134-Inputs!R$131)*Inputs!$G$30)","v":-0.13725868880825942},{"$f":"(-(Inputs!S134-Inputs!S$131)*Inputs!$G$30)","v":-0.2440696813781642},{"$f":"(-(Inputs!T134-Inputs!T$131)*Inputs!$G$30)","v":-0.27649629161570033},{"$f":"(-(Inputs!U134-Inputs!U$131)*Inputs!$G$30)","v":-0.19677952211387151},{"$f":"(-(Inputs!V134-Inputs!V$131)*Inputs!$G$30)","v":0.16545715422972762},{"$f":"(-(Inputs!W134-Inputs!W$131)*Inputs!$G$30)","v":1.2912496845160604E-2},{"$f":"(-(Inputs!X134-Inputs!X$131)*Inputs!$G$30)","v":-1.8335669507564489E-2},{"$f":"(-(Inputs!Y134-Inputs!Y$131)*Inputs!$G$30)","v":-0.97805641848651703},{"$f":"(-(Inputs!Z134-Inputs!Z$131)*Inputs!$G$30)","v":-0.77166547975207322},{"$f":"(-(Inputs!AA134-Inputs!AA$131)*Inputs!$G$30)","v":-0.54891197735491915},{"$f":"(-(Inputs!AB134-Inputs!AB$131)*Inputs!$G$30)","v":-0.94399042317127169},{"$f":"(-(Inputs!AC134-Inputs!AC$131)*Inputs!$G$30)","v":-0.93389264693746554},{"$f":"(-(Inputs!AD134-Inputs!AD$131)*Inputs!$G$30)","v":-1.7829900734172952},{"$f":"(-(Inputs!AE134-Inputs!AE$131)*Inputs!$G$30)","v":0.29161528960685246},{"$f":"(-(Inputs!AF134-Inputs!AF$131)*Inputs!$G$30)","v":0.1020040808880367},{"$f":"(-(Inputs!AG134-Inputs!AG$131)*Inputs!$G$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-2.4509801103549287,{"$f":"(-(Inputs!G135-Inputs!G$131)*Inputs!$G$30)","v":0},{"$f":"(-(Inputs!H135-Inputs!H$131)*Inputs!$G$30)","v":-2.4691125949383164E-8},{"$f":"(-(Inputs!I135-Inputs!I$131)*Inputs!$G$30)","v":-1.4641604395015939E-6},{"$f":"(-(Inputs!J135-Inputs!J$131)*Inputs!$G$30)","v":-3.5578193068874775E-6},{"$f":"(-(Inputs!K135-Inputs!K$131)*Inputs!$G$30)","v":6.543002100680706E-4},{"$f":"(-(Inputs!L135-Inputs!L$131)*Inputs!$G$30)","v":-4.7989309472245445E-2},{"$f":"(-(Inputs!M135-Inputs!M$131)*Inputs!$G$30)","v":3.2626975933354174E-3},{"$f":"(-(Inputs!N135-Inputs!N$131)*Inputs!$G$30)","v":1.0241911479575094E-2},{"$f":"(-(Inputs!O135-Inputs!O$131)*Inputs!$G$30)","v":5.4952692180421536E-2},{"$f":"(-(Inputs!P135-Inputs!P$131)*Inputs!$G$30)","v":-3.4163377786029514E-3},{"$f":"(-(Inputs!Q135-Inputs!Q$131)*Inputs!$G$30)","v":-9.5654469505788597E-2},{"$f":"(-(Inputs!R135-Inputs!R$131)*Inputs!$G$30)","v":-0.16666343825991703},{"$f":"(-(Inputs!S135-Inputs!S$131)*Inputs!$G$30)","v":-0.26580275980498413},{"$f":"(-(Inputs!T135-Inputs!T$131)*Inputs!$G$30)","v":-0.26819997228233206},{"$f":"(-(Inputs!U135-Inputs!U$131)*Inputs!$G$30)","v":-0.26590562586534361},{"$f":"(-(Inputs!V135-Inputs!V$131)*Inputs!$G$30)","v":0.19222354477471981},{"$f":"(-(Inputs!W135-Inputs!W$131)*Inputs!$G$30)","v":3.0673961512661663E-2},{"$f":"(-(Inputs!X135-Inputs!X$131)*Inputs!$G$30)","v":2.7845727929161512E-2},{"$f":"(-(Inputs!Y135-Inputs!Y$131)*Inputs!$G$30)","v":-0.95354334102887606},{"$f":"(-(Inputs!Z135-Inputs!Z$131)*Inputs!$G$30)","v":-0.87947829314691717},{"$f":"(-(Inputs!AA135-Inputs!AA$131)*Inputs!$G$30)","v":-0.72034956682784923},{"$f":"(-(Inputs!AB135-Inputs!AB$131)*Inputs!$G$30)","v":-1.083810455460025},{"$f":"(-(Inputs!AC135-Inputs!AC$131)*Inputs!$G$30)","v":-1.0581372906424349},{"$f":"(-(Inputs!AD135-Inputs!AD$131)*Inputs!$G$30)","v":-1.7814671777325657},{"$f":"(-(Inputs!AE135-Inputs!AE$131)*Inputs!$G$30)","v":0.40284050109085001},{"$f":"(-(Inputs!AF135-Inputs!AF$131)*Inputs!$G$30)","v":-2.0979165554081192E-2},{"$f":"(-(Inputs!AG135-Inputs!AG$131)*Inputs!$G$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.70938273354878267,{"$f":"(-(Inputs!G136-Inputs!G$131)*Inputs!$G$30)","v":0},{"$f":"(-(Inputs!H136-Inputs!H$131)*Inputs!$G$30)","v":-1.8654110933713497E-7},{"$f":"(-(Inputs!I136-Inputs!I$131)*Inputs!$G$30)","v":-1.8788495530774885E-6},{"$f":"(-(Inputs!J136-Inputs!J$131)*Inputs!$G$30)","v":-4.1821513159234769E-6},{"$f":"(-(Inputs!K136-Inputs!K$131)*Inputs!$G$30)","v":2.6197844927074998E-3},{"$f":"(-(Inputs!L136-Inputs!L$131)*Inputs!$G$30)","v":-8.9463525722044857E-2},{"$f":"(-(Inputs!M136-Inputs!M$131)*Inputs!$G$30)","v":2.4789478604958504E-4},{"$f":"(-(Inputs!N136-Inputs!N$131)*Inputs!$G$30)","v":-1.6691252153435698E-3},{"$f":"(-(Inputs!O136-Inputs!O$131)*Inputs!$G$30)","v":5.2093090392475006E-2},{"$f":"(-(Inputs!P136-Inputs!P$131)*Inputs!$G$30)","v":-8.4249226209038852E-3},{"$f":"(-(Inputs!Q136-Inputs!Q$131)*Inputs!$G$30)","v":-9.3569815430115E-2},{"$f":"(-(Inputs!R136-Inputs!R$131)*Inputs!$G$30)","v":-1.758404404890257E-2},{"$f":"(-(Inputs!S136-Inputs!S$131)*Inputs!$G$30)","v":-0.12385960341566715},{"$f":"(-(Inputs!T136-Inputs!T$131)*Inputs!$G$30)","v":-0.17402304187370987},{"$f":"(-(Inputs!U136-Inputs!U$131)*Inputs!$G$30)","v":-8.8314661108853443E-2},{"$f":"(-(Inputs!V136-Inputs!V$131)*Inputs!$G$30)","v":0.89704334528738627},{"$f":"(-(Inputs!W136-Inputs!W$131)*Inputs!$G$30)","v":0.65147975582351592},{"$f":"(-(Inputs!X136-Inputs!X$131)*Inputs!$G$30)","v":0.57774304720794589},{"$f":"(-(Inputs!Y136-Inputs!Y$131)*Inputs!$G$30)","v":0.45300049075876814},{"$f":"(-(Inputs!Z136-Inputs!Z$131)*Inputs!$G$30)","v":0.90487945008067072},{"$f":"(-(Inputs!AA136-Inputs!AA$131)*Inputs!$G$30)","v":1.1096543536815489},{"$f":"(-(Inputs!AB136-Inputs!AB$131)*Inputs!$G$30)","v":-0.49066833598590165},{"$f":"(-(Inputs!AC136-Inputs!AC$131)*Inputs!$G$30)","v":-0.56791021070785064},{"$f":"(-(Inputs!AD136-Inputs!AD$131)*Inputs!$G$30)","v":-2.3464559871115398},{"$f":"(-(Inputs!AE136-Inputs!AE$131)*Inputs!$G$30)","v":0.84994334530279048},{"$f":"(-(Inputs!AF136-Inputs!AF$131)*Inputs!$G$30)","v":-4.2052371807130839E-3},{"$f":"(-(Inputs!AG136-Inputs!AG$131)*Inputs!$G$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",-2.2572459223426971,{"$f":"(-(Inputs!G137-Inputs!G$131)*Inputs!$G$30)","v":0},{"$f":"(-(Inputs!H137-Inputs!H$131)*Inputs!$G$30)","v":7.1069596319084383E-9},{"$f":"(-(Inputs!I137-Inputs!I$131)*Inputs!$G$30)","v":7.4479586525955099E-7},{"$f":"(-(Inputs!J137-Inputs!J$131)*Inputs!$G$30)","v":1.93030353368151E-6},{"$f":"(-(Inputs!K137-Inputs!K$131)*Inputs!$G$30)","v":-1.1830166984659274E-2},{"$f":"(-(Inputs!L137-Inputs!L$131)*Inputs!$G$30)","v":-8.4968442463990712E-2},{"$f":"(-(Inputs!M137-Inputs!M$131)*Inputs!$G$30)","v":-2.4427839865865053E-2},{"$f":"(-(Inputs!N137-Inputs!N$131)*Inputs!$G$30)","v":7.0544143341066956E-5},{"$f":"(-(Inputs!O137-Inputs!O$131)*Inputs!$G$30)","v":2.1716142949657069E-3},{"$f":"(-(Inputs!P137-Inputs!P$131)*Inputs!$G$30)","v":-1.9897947712181008E-2},{"$f":"(-(Inputs!Q137-Inputs!Q$131)*Inputs!$G$30)","v":6.6532033796903534E-2},{"$f":"(-(Inputs!R137-Inputs!R$131)*Inputs!$G$30)","v":-0.18318084977101989},{"$f":"(-(Inputs!S137-Inputs!S$131)*Inputs!$G$30)","v":-0.18684708783538895},{"$f":"(-(Inputs!T137-Inputs!T$131)*Inputs!$G$30)","v":-0.18744087542995658},{"$f":"(-(Inputs!U137-Inputs!U$131)*Inputs!$G$30)","v":-0.10057239141363539},{"$f":"(-(Inputs!V137-Inputs!V$131)*Inputs!$G$30)","v":-0.35711303426455743},{"$f":"(-(Inputs!W137-Inputs!W$131)*Inputs!$G$30)","v":-0.42573009890878666},{"$f":"(-(Inputs!X137-Inputs!X$131)*Inputs!$G$30)","v":-0.3092194750543058},{"$f":"(-(Inputs!Y137-Inputs!Y$131)*Inputs!$G$30)","v":-0.51159879916667705},{"$f":"(-(Inputs!Z137-Inputs!Z$131)*Inputs!$G$30)","v":-0.48572314247314807},{"$f":"(-(Inputs!AA137-Inputs!AA$131)*Inputs!$G$30)","v":-0.45254063030529323},{"$f":"(-(Inputs!AB137-Inputs!AB$131)*Inputs!$G$30)","v":-0.7139820863380919},{"$f":"(-(Inputs!AC137-Inputs!AC$131)*Inputs!$G$30)","v":-0.68178076372646501},{"$f":"(-(Inputs!AD137-Inputs!AD$131)*Inputs!$G$30)","v":-1.5864905674065994},{"$f":"(-(Inputs!AE137-Inputs!AE$131)*Inputs!$G$30)","v":-0.13817159027485104},{"$f":"(-(Inputs!AF137-Inputs!AF$131)*Inputs!$G$30)","v":0.31277858539647241},{"$f":"(-(Inputs!AG137-Inputs!AG$131)*Inputs!$G$30)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},{"$f":"I89+1","v":2026},{"$f":"J89+1","v":2027},{"$f":"K89+1","v":2028},{"$f":"L89+1","v":2029},{"$f":"M89+1","v":2030},{"$f":"N89+1","v":2031},{"$f":"O89+1","v":2032},{"$f":"P89+1","v":2033},{"$f":"Q89+1","v":2034},{"$f":"R89+1","v":2035},{"$f":"S89+1","v":2036},{"$f":"T89+1","v":2037},{"$f":"U89+1","v":2038},{"$f":"V89+1","v":2039},{"$f":"W89+1","v":2040},{"$f":"X89+1","v":2041},{"$f":"Y89+1","v":2042},{"$f":"Z89+1","v":2043},{"$f":"AA89+1","v":2044},{"$f":"AB89+1","v":2045},{"$f":"AC89+1","v":2046},{"$f":"AD89+1","v":2047},{"$f":"AE89+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0},{"$f":"(-(Inputs!G141-Inputs!G$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!H141-Inputs!H$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!I141-Inputs!I$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!J141-Inputs!J$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!K141-Inputs!K$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!L141-Inputs!L$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!M141-Inputs!M$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!N141-Inputs!N$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!O141-Inputs!O$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!P141-Inputs!P$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Q141-Inputs!Q$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!R141-Inputs!R$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!S141-Inputs!S$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!T141-Inputs!T$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!U141-Inputs!U$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!V141-Inputs!V$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!W141-Inputs!W$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!X141-Inputs!X$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Y141-Inputs!Y$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Z141-Inputs!Z$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AA141-Inputs!AA$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AB141-Inputs!AB$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AC141-Inputs!AC$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AD141-Inputs!AD$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AE141-Inputs!AE$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AF141-Inputs!AF$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AG141-Inputs!AG$140)*Inputs!$G$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"(-(Inputs!G142-Inputs!G$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!H142-Inputs!H$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!I142-Inputs!I$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!J142-Inputs!J$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!K142-Inputs!K$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!L142-Inputs!L$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!M142-Inputs!M$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!N142-Inputs!N$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!O142-Inputs!O$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!P142-Inputs!P$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Q142-Inputs!Q$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!R142-Inputs!R$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!S142-Inputs!S$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!T142-Inputs!T$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!U142-Inputs!U$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!V142-Inputs!V$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!W142-Inputs!W$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!X142-Inputs!X$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Y142-Inputs!Y$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Z142-Inputs!Z$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AA142-Inputs!AA$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AB142-Inputs!AB$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AC142-Inputs!AC$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AD142-Inputs!AD$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AE142-Inputs!AE$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AF142-Inputs!AF$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AG142-Inputs!AG$140)*Inputs!$G$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"(-(Inputs!G143-Inputs!G$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!H143-Inputs!H$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!I143-Inputs!I$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!J143-Inputs!J$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!K143-Inputs!K$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!L143-Inputs!L$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!M143-Inputs!M$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!N143-Inputs!N$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!O143-Inputs!O$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!P143-Inputs!P$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Q143-Inputs!Q$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!R143-Inputs!R$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!S143-Inputs!S$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!T143-Inputs!T$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!U143-Inputs!U$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!V143-Inputs!V$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!W143-Inputs!W$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!X143-Inputs!X$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Y143-Inputs!Y$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Z143-Inputs!Z$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AA143-Inputs!AA$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AB143-Inputs!AB$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AC143-Inputs!AC$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AD143-Inputs!AD$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AE143-Inputs!AE$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AF143-Inputs!AF$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AG143-Inputs!AG$140)*Inputs!$G$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"(-(Inputs!G144-Inputs!G$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!H144-Inputs!H$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!I144-Inputs!I$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!J144-Inputs!J$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!K144-Inputs!K$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!L144-Inputs!L$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!M144-Inputs!M$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!N144-Inputs!N$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!O144-Inputs!O$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!P144-Inputs!P$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Q144-Inputs!Q$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!R144-Inputs!R$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!S144-Inputs!S$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!T144-Inputs!T$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!U144-Inputs!U$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!V144-Inputs!V$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!W144-Inputs!W$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!X144-Inputs!X$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Y144-Inputs!Y$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Z144-Inputs!Z$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AA144-Inputs!AA$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AB144-Inputs!AB$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AC144-Inputs!AC$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AD144-Inputs!AD$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AE144-Inputs!AE$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AF144-Inputs!AF$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AG144-Inputs!AG$140)*Inputs!$G$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"(-(Inputs!G145-Inputs!G$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!H145-Inputs!H$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!I145-Inputs!I$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!J145-Inputs!J$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!K145-Inputs!K$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!L145-Inputs!L$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!M145-Inputs!M$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!N145-Inputs!N$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!O145-Inputs!O$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!P145-Inputs!P$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Q145-Inputs!Q$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!R145-Inputs!R$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!S145-Inputs!S$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!T145-Inputs!T$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!U145-Inputs!U$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!V145-Inputs!V$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!W145-Inputs!W$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!X145-Inputs!X$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Y145-Inputs!Y$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Z145-Inputs!Z$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AA145-Inputs!AA$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AB145-Inputs!AB$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AC145-Inputs!AC$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AD145-Inputs!AD$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AE145-Inputs!AE$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AF145-Inputs!AF$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AG145-Inputs!AG$140)*Inputs!$G$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"(-(Inputs!G146-Inputs!G$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!H146-Inputs!H$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!I146-Inputs!I$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!J146-Inputs!J$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!K146-Inputs!K$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!L146-Inputs!L$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!M146-Inputs!M$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!N146-Inputs!N$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!O146-Inputs!O$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!P146-Inputs!P$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Q146-Inputs!Q$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!R146-Inputs!R$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!S146-Inputs!S$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!T146-Inputs!T$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!U146-Inputs!U$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!V146-Inputs!V$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!W146-Inputs!W$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!X146-Inputs!X$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Y146-Inputs!Y$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!Z146-Inputs!Z$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AA146-Inputs!AA$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AB146-Inputs!AB$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AC146-Inputs!AC$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AD146-Inputs!AD$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AE146-Inputs!AE$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AF146-Inputs!AF$140)*Inputs!$G$31)","v":0},{"$f":"(-(Inputs!AG146-Inputs!AG$140)*Inputs!$G$31)","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},{"$f":"I98+1","v":2026},{"$f":"J98+1","v":2027},{"$f":"K98+1","v":2028},{"$f":"L98+1","v":2029},{"$f":"M98+1","v":2030},{"$f":"N98+1","v":2031},{"$f":"O98+1","v":2032},{"$f":"P98+1","v":2033},{"$f":"Q98+1","v":2034},{"$f":"R98+1","v":2035},{"$f":"S98+1","v":2036},{"$f":"T98+1","v":2037},{"$f":"U98+1","v":2038},{"$f":"V98+1","v":2039},{"$f":"W98+1","v":2040},{"$f":"X98+1","v":2041},{"$f":"Y98+1","v":2042},{"$f":"Z98+1","v":2043},{"$f":"AA98+1","v":2044},{"$f":"AB98+1","v":2045},{"$f":"AC98+1","v":2046},{"$f":"AD98+1","v":2047},{"$f":"AE98+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-0.37636267672630375},{"$f":"(-(Inputs!G150-Inputs!G$149)*Inputs!$G$32)","v":0},{"$f":"(-(Inputs!H150-Inputs!H$149)*Inputs!$G$32)","v":2.4644526707362502E-5},{"$f":"(-(Inputs!I150-Inputs!I$149)*Inputs!$G$32)","v":2.1196393927169765E-5},{"$f":"(-(Inputs!J150-Inputs!J$149)*Inputs!$G$32)","v":6.8468794287568358E-3},{"$f":"(-(Inputs!K150-Inputs!K$149)*Inputs!$G$32)","v":3.6094610833764307E-2},{"$f":"(-(Inputs!L150-Inputs!L$149)*Inputs!$G$32)","v":5.8055934355580874E-3},{"$f":"(-(Inputs!M150-Inputs!M$149)*Inputs!$G$32)","v":5.1349655851979037E-2},{"$f":"(-(Inputs!N150-Inputs!N$149)*Inputs!$G$32)","v":3.1077779465427113E-5},{"$f":"(-(Inputs!O150-Inputs!O$149)*Inputs!$G$32)","v":-7.949105426483527E-4},{"$f":"(-(Inputs!P150-Inputs!P$149)*Inputs!$G$32)","v":1.3005434994124432E-2},{"$f":"(-(Inputs!Q150-Inputs!Q$149)*Inputs!$G$32)","v":2.0882880837251427E-2},{"$f":"(-(Inputs!R150-Inputs!R$149)*Inputs!$G$32)","v":-0.15878042347135946},{"$f":"(-(Inputs!S150-Inputs!S$149)*Inputs!$G$32)","v":2.0821764160820377E-2},{"$f":"(-(Inputs!T150-Inputs!T$149)*Inputs!$G$32)","v":-6.9292346504354896E-3},{"$f":"(-(Inputs!U150-Inputs!U$149)*Inputs!$G$32)","v":-8.989643428956029E-4},{"$f":"(-(Inputs!V150-Inputs!V$149)*Inputs!$G$32)","v":3.3663228382529553E-2},{"$f":"(-(Inputs!W150-Inputs!W$149)*Inputs!$G$32)","v":5.8653720806287442E-5},{"$f":"(-(Inputs!X150-Inputs!X$149)*Inputs!$G$32)","v":-4.296792634409563E-2},{"$f":"(-(Inputs!Y150-Inputs!Y$149)*Inputs!$G$32)","v":-0.11974357126421964},{"$f":"(-(Inputs!Z150-Inputs!Z$149)*Inputs!$G$32)","v":-0.18392528484556436},{"$f":"(-(Inputs!AA150-Inputs!AA$149)*Inputs!$G$32)","v":-8.1442020214382183E-2},{"$f":"(-(Inputs!AB150-Inputs!AB$149)*Inputs!$G$32)","v":-1.7268981028422559E-2},{"$f":"(-(Inputs!AC150-Inputs!AC$149)*Inputs!$G$32)","v":5.6912388144070292E-3},{"$f":"(-(Inputs!AD150-Inputs!AD$149)*Inputs!$G$32)","v":-0.29247464216939534},{"$f":"(-(Inputs!AE150-Inputs!AE$149)*Inputs!$G$32)","v":-0.28032431900587085},{"$f":"(-(Inputs!AF150-Inputs!AF$149)*Inputs!$G$32)","v":-0.31544792846311509},{"$f":"(-(Inputs!AG150-Inputs!AG$149)*Inputs!$G$32)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.41386864581666621,{"$f":"(-(Inputs!G151-Inputs!G$149)*Inputs!$G$32)","v":0},{"$f":"(-(Inputs!H151-Inputs!H$149)*Inputs!$G$32)","v":8.2522766966519612E-6},{"$f":"(-(Inputs!I151-Inputs!I$149)*Inputs!$G$32)","v":7.3568453693440006E-6},{"$f":"(-(Inputs!J151-Inputs!J$149)*Inputs!$G$32)","v":2.4842461502665003E-2},{"$f":"(-(Inputs!K151-Inputs!K$149)*Inputs!$G$32)","v":6.5316896355176901E-2},{"$f":"(-(Inputs!L151-Inputs!L$149)*Inputs!$G$32)","v":8.0385658230390789E-3},{"$f":"(-(Inputs!M151-Inputs!M$149)*Inputs!$G$32)","v":8.22784302069266E-2},{"$f":"(-(Inputs!N151-Inputs!N$149)*Inputs!$G$32)","v":8.3825441921092647E-6},{"$f":"(-(Inputs!O151-Inputs!O$149)*Inputs!$G$32)","v":-2.5476337120551307E-3},{"$f":"(-(Inputs!P151-Inputs!P$149)*Inputs!$G$32)","v":1.2684094719524808E-2},{"$f":"(-(Inputs!Q151-Inputs!Q$149)*Inputs!$G$32)","v":2.0903363245948547E-2},{"$f":"(-(Inputs!R151-Inputs!R$149)*Inputs!$G$32)","v":-0.36882553463804513},{"$f":"(-(Inputs!S151-Inputs!S$149)*Inputs!$G$32)","v":2.0790157776934715E-2},{"$f":"(-(Inputs!T151-Inputs!T$149)*Inputs!$G$32)","v":-8.3758845243782076E-3},{"$f":"(-(Inputs!U151-Inputs!U$149)*Inputs!$G$32)","v":-1.2314443778445039E-2},{"$f":"(-(Inputs!V151-Inputs!V$149)*Inputs!$G$32)","v":1.8723965797931896E-2},{"$f":"(-(Inputs!W151-Inputs!W$149)*Inputs!$G$32)","v":1.9692547831558519E-5},{"$f":"(-(Inputs!X151-Inputs!X$149)*Inputs!$G$32)","v":-1.6301706356832923E-2},{"$f":"(-(Inputs!Y151-Inputs!Y$149)*Inputs!$G$32)","v":-4.6601462584565212E-2},{"$f":"(-(Inputs!Z151-Inputs!Z$149)*Inputs!$G$32)","v":-0.24902022031344018},{"$f":"(-(Inputs!AA151-Inputs!AA$149)*Inputs!$G$32)","v":-1.6575710946881372E-2},{"$f":"(-(Inputs!AB151-Inputs!AB$149)*Inputs!$G$32)","v":-2.1793824779393844E-2},{"$f":"(-(Inputs!AC151-Inputs!AC$149)*Inputs!$G$32)","v":1.8654030412520228E-2},{"$f":"(-(Inputs!AD151-Inputs!AD$149)*Inputs!$G$32)","v":-0.29218092429047715},{"$f":"(-(Inputs!AE151-Inputs!AE$149)*Inputs!$G$32)","v":-0.30889218967215015},{"$f":"(-(Inputs!AF151-Inputs!AF$149)*Inputs!$G$32)","v":-0.32239481030656236},{"$f":"(-(Inputs!AG151-Inputs!AG$149)*Inputs!$G$32)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.49090564501912004,{"$f":"(-(Inputs!G152-Inputs!G$149)*Inputs!$G$32)","v":0},{"$f":"(-(Inputs!H152-Inputs!H$149)*Inputs!$G$32)","v":1.7047898204225476E-6},{"$f":"(-(Inputs!I152-Inputs!I$149)*Inputs!$G$32)","v":1.6476133986031982E-6},{"$f":"(-(Inputs!J152-Inputs!J$149)*Inputs!$G$32)","v":2.5102319153823771E-2},{"$f":"(-(Inputs!K152-Inputs!K$149)*Inputs!$G$32)","v":6.5103750414954753E-2},{"$f":"(-(Inputs!L152-Inputs!L$149)*Inputs!$G$32)","v":8.029286988189277E-3},{"$f":"(-(Inputs!M152-Inputs!M$149)*Inputs!$G$32)","v":8.8023627449281605E-2},{"$f":"(-(Inputs!N152-Inputs!N$149)*Inputs!$G$32)","v":6.7931722065317501E-6},{"$f":"(-(Inputs!O152-Inputs!O$149)*Inputs!$G$32)","v":-4.0310765184763397E-3},{"$f":"(-(Inputs!P152-Inputs!P$149)*Inputs!$G$32)","v":1.2415847469180452E-2},{"$f":"(-(Inputs!Q152-Inputs!Q$149)*Inputs!$G$32)","v":2.0900668015348067E-2},{"$f":"(-(Inputs!R152-Inputs!R$149)*Inputs!$G$32)","v":-0.36770607312020687},{"$f":"(-(Inputs!S152-Inputs!S$149)*Inputs!$G$32)","v":2.0777604462540511E-2},{"$f":"(-(Inputs!T152-Inputs!T$149)*Inputs!$G$32)","v":-8.5794325604560129E-3},{"$f":"(-(Inputs!U152-Inputs!U$149)*Inputs!$G$32)","v":-1.1702150742299189E-2},{"$f":"(-(Inputs!V152-Inputs!V$149)*Inputs!$G$32)","v":1.5735266323858355E-2},{"$f":"(-(Inputs!W152-Inputs!W$149)*Inputs!$G$32)","v":4.3139409848893303E-6},{"$f":"(-(Inputs!X152-Inputs!X$149)*Inputs!$G$32)","v":-1.6036554003548531E-2},{"$f":"(-(Inputs!Y152-Inputs!Y$149)*Inputs!$G$32)","v":-2.9718701552354787E-2},{"$f":"(-(Inputs!Z152-Inputs!Z$149)*Inputs!$G$32)","v":-0.24709084014263993},{"$f":"(-(Inputs!AA152-Inputs!AA$149)*Inputs!$G$32)","v":-1.4319861610125884E-2},{"$f":"(-(Inputs!AB152-Inputs!AB$149)*Inputs!$G$32)","v":-2.5693572850073565E-2},{"$f":"(-(Inputs!AC152-Inputs!AC$149)*Inputs!$G$32)","v":1.3611627376434399E-2},{"$f":"(-(Inputs!AD152-Inputs!AD$149)*Inputs!$G$32)","v":-0.31520719424523236},{"$f":"(-(Inputs!AE152-Inputs!AE$149)*Inputs!$G$32)","v":-0.52567833051909929},{"$f":"(-(Inputs!AF152-Inputs!AF$149)*Inputs!$G$32)","v":-0.39126008993470407},{"$f":"(-(Inputs!AG152-Inputs!AG$149)*Inputs!$G$32)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.74143529594743551,{"$f":"(-(Inputs!G153-Inputs!G$149)*Inputs!$G$32)","v":0},{"$f":"(-(Inputs!H153-Inputs!H$149)*Inputs!$G$32)","v":-4.0839026233641107E-5},{"$f":"(-(Inputs!I153-Inputs!I$149)*Inputs!$G$32)","v":-3.6871702789653682E-5},{"$f":"(-(Inputs!J153-Inputs!J$149)*Inputs!$G$32)","v":2.4525591464602314E-2},{"$f":"(-(Inputs!K153-Inputs!K$149)*Inputs!$G$32)","v":6.5480333622121023E-2},{"$f":"(-(Inputs!L153-Inputs!L$149)*Inputs!$G$32)","v":1.1773798669222568E-2},{"$f":"(-(Inputs!M153-Inputs!M$149)*Inputs!$G$32)","v":0.13023663190677226},{"$f":"(-(Inputs!N153-Inputs!N$149)*Inputs!$G$32)","v":-6.2616925885716768E-5},{"$f":"(-(Inputs!O153-Inputs!O$149)*Inputs!$G$32)","v":-1.333691780775581E-3},{"$f":"(-(Inputs!P153-Inputs!P$149)*Inputs!$G$32)","v":9.8500679250599354E-3},{"$f":"(-(Inputs!Q153-Inputs!Q$149)*Inputs!$G$32)","v":2.0469965483437491E-2},{"$f":"(-(Inputs!R153-Inputs!R$149)*Inputs!$G$32)","v":-0.38011346222150166},{"$f":"(-(Inputs!S153-Inputs!S$149)*Inputs!$G$32)","v":2.06902719790516E-2},{"$f":"(-(Inputs!T153-Inputs!T$149)*Inputs!$G$32)","v":-9.9224570184102134E-3},{"$f":"(-(Inputs!U153-Inputs!U$149)*Inputs!$G$32)","v":-1.9194404355769024E-2},{"$f":"(-(Inputs!V153-Inputs!V$149)*Inputs!$G$32)","v":2.4410742875360825E-2},{"$f":"(-(Inputs!W153-Inputs!W$149)*Inputs!$G$32)","v":-1.0320098724030189E-4},{"$f":"(-(Inputs!X153-Inputs!X$149)*Inputs!$G$32)","v":-1.5167054279014991E-2},{"$f":"(-(Inputs!Y153-Inputs!Y$149)*Inputs!$G$32)","v":-6.3788942789230418E-2},{"$f":"(-(Inputs!Z153-Inputs!Z$149)*Inputs!$G$32)","v":-0.26761418938004766},{"$f":"(-(Inputs!AA153-Inputs!AA$149)*Inputs!$G$32)","v":-3.5050275339315817E-2},{"$f":"(-(Inputs!AB153-Inputs!AB$149)*Inputs!$G$32)","v":-3.6591905313002826E-2},{"$f":"(-(Inputs!AC153-Inputs!AC$149)*Inputs!$G$32)","v":2.4775925225625883E-2},{"$f":"(-(Inputs!AD153-Inputs!AD$149)*Inputs!$G$32)","v":-0.51844974613788963},{"$f":"(-(Inputs!AE153-Inputs!AE$149)*Inputs!$G$32)","v":-0.95567410378387763},{"$f":"(-(Inputs!AF153-Inputs!AF$149)*Inputs!$G$32)","v":-0.66110536500826811},{"$f":"(-(Inputs!AG153-Inputs!AG$149)*Inputs!$G$32)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.63550000505205562,{"$f":"(-(Inputs!G154-Inputs!G$149)*Inputs!$G$32)","v":0},{"$f":"(-(Inputs!H154-Inputs!H$149)*Inputs!$G$32)","v":-3.3023218996675041E-5},{"$f":"(-(Inputs!I154-Inputs!I$149)*Inputs!$G$32)","v":-3.0634945439089734E-5},{"$f":"(-(Inputs!J154-Inputs!J$149)*Inputs!$G$32)","v":2.509165008175529E-2},{"$f":"(-(Inputs!K154-Inputs!K$149)*Inputs!$G$32)","v":4.8779226936382258E-2},{"$f":"(-(Inputs!L154-Inputs!L$149)*Inputs!$G$32)","v":8.6942977018589218E-3},{"$f":"(-(Inputs!M154-Inputs!M$149)*Inputs!$G$32)","v":7.862446600924855E-2},{"$f":"(-(Inputs!N154-Inputs!N$149)*Inputs!$G$32)","v":2.7611047136200106E-4},{"$f":"(-(Inputs!O154-Inputs!O$149)*Inputs!$G$32)","v":-3.8710986303378547E-3},{"$f":"(-(Inputs!P154-Inputs!P$149)*Inputs!$G$32)","v":1.1924804430638147E-2},{"$f":"(-(Inputs!Q154-Inputs!Q$149)*Inputs!$G$32)","v":2.0936541741693127E-2},{"$f":"(-(Inputs!R154-Inputs!R$149)*Inputs!$G$32)","v":-0.5260900266964299},{"$f":"(-(Inputs!S154-Inputs!S$149)*Inputs!$G$32)","v":2.0706542063389843E-2},{"$f":"(-(Inputs!T154-Inputs!T$149)*Inputs!$G$32)","v":-9.226191877971246E-3},{"$f":"(-(Inputs!U154-Inputs!U$149)*Inputs!$G$32)","v":-9.2492301057909287E-3},{"$f":"(-(Inputs!V154-Inputs!V$149)*Inputs!$G$32)","v":-1.8158412418507908E-2},{"$f":"(-(Inputs!W154-Inputs!W$149)*Inputs!$G$32)","v":-8.3143341906460866E-5},{"$f":"(-(Inputs!X154-Inputs!X$149)*Inputs!$G$32)","v":1.0224528365068153E-3},{"$f":"(-(Inputs!Y154-Inputs!Y$149)*Inputs!$G$32)","v":-3.2777556546896847E-3},{"$f":"(-(Inputs!Z154-Inputs!Z$149)*Inputs!$G$32)","v":-0.22072469729315713},{"$f":"(-(Inputs!AA154-Inputs!AA$149)*Inputs!$G$32)","v":0.13236091968317254},{"$f":"(-(Inputs!AB154-Inputs!AB$149)*Inputs!$G$32)","v":0.12056580608059164},{"$f":"(-(Inputs!AC154-Inputs!AC$149)*Inputs!$G$32)","v":-8.0041774056240911E-3},{"$f":"(-(Inputs!AD154-Inputs!AD$149)*Inputs!$G$32)","v":0.59612707682008192},{"$f":"(-(Inputs!AE154-Inputs!AE$149)*Inputs!$G$32)","v":1.4767737836719448},{"$f":"(-(Inputs!AF154-Inputs!AF$149)*Inputs!$G$32)","v":0.79342267498668662},{"$f":"(-(Inputs!AG154-Inputs!AG$149)*Inputs!$G$32)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.33739430624412664,{"$f":"(-(Inputs!G155-Inputs!G$149)*Inputs!$G$32)","v":0},{"$f":"(-(Inputs!H155-Inputs!H$149)*Inputs!$G$32)","v":1.9079293807067188E-5},{"$f":"(-(Inputs!I155-Inputs!I$149)*Inputs!$G$32)","v":1.6129175051560196E-5},{"$f":"(-(Inputs!J155-Inputs!J$149)*Inputs!$G$32)","v":0.22770336658295776},{"$f":"(-(Inputs!K155-Inputs!K$149)*Inputs!$G$32)","v":0.23731331641823505},{"$f":"(-(Inputs!L155-Inputs!L$149)*Inputs!$G$32)","v":0.59845994203833119},{"$f":"(-(Inputs!M155-Inputs!M$149)*Inputs!$G$32)","v":-9.22036522798102E-2},{"$f":"(-(Inputs!N155-Inputs!N$149)*Inputs!$G$32)","v":2.4078991220699564E-5},{"$f":"(-(Inputs!O155-Inputs!O$149)*Inputs!$G$32)","v":6.1816860810747443E-2},{"$f":"(-(Inputs!P155-Inputs!P$149)*Inputs!$G$32)","v":0.15349783416335727},{"$f":"(-(Inputs!Q155-Inputs!Q$149)*Inputs!$G$32)","v":2.0622364923278624E-2},{"$f":"(-(Inputs!R155-Inputs!R$149)*Inputs!$G$32)","v":-0.12515753144177211},{"$f":"(-(Inputs!S155-Inputs!S$149)*Inputs!$G$32)","v":3.6490976531800001E-5},{"$f":"(-(Inputs!T155-Inputs!T$149)*Inputs!$G$32)","v":-6.4422933053558395E-2},{"$f":"(-(Inputs!U155-Inputs!U$149)*Inputs!$G$32)","v":-2.4578595662941183E-2},{"$f":"(-(Inputs!V155-Inputs!V$149)*Inputs!$G$32)","v":2.2279512385992462E-2},{"$f":"(-(Inputs!W155-Inputs!W$149)*Inputs!$G$32)","v":4.4538844463221382E-5},{"$f":"(-(Inputs!X155-Inputs!X$149)*Inputs!$G$32)","v":-7.5494479701426087E-2},{"$f":"(-(Inputs!Y155-Inputs!Y$149)*Inputs!$G$32)","v":0.18309965457476807},{"$f":"(-(Inputs!Z155-Inputs!Z$149)*Inputs!$G$32)","v":-4.1525158897961489E-2},{"$f":"(-(Inputs!AA155-Inputs!AA$149)*Inputs!$G$32)","v":2.1607072844467723E-2},{"$f":"(-(Inputs!AB155-Inputs!AB$149)*Inputs!$G$32)","v":-0.16488480938139105},{"$f":"(-(Inputs!AC155-Inputs!AC$149)*Inputs!$G$32)","v":0.13409986306594135},{"$f":"(-(Inputs!AD155-Inputs!AD$149)*Inputs!$G$32)","v":-0.52137610795898581},{"$f":"(-(Inputs!AE155-Inputs!AE$149)*Inputs!$G$32)","v":-1.4187131857028419},{"$f":"(-(Inputs!AF155-Inputs!AF$149)*Inputs!$G$32)","v":0.15990900180850076},{"$f":"(-(Inputs!AG155-Inputs!AG$149)*Inputs!$G$32)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},{"$f":"I107+1","v":2026},{"$f":"J107+1","v":2027},{"$f":"K107+1","v":2028},{"$f":"L107+1","v":2029},{"$f":"M107+1","v":2030},{"$f":"N107+1","v":2031},{"$f":"O107+1","v":2032},{"$f":"P107+1","v":2033},{"$f":"Q107+1","v":2034},{"$f":"R107+1","v":2035},{"$f":"S107+1","v":2036},{"$f":"T107+1","v":2037},{"$f":"U107+1","v":2038},{"$f":"V107+1","v":2039},{"$f":"W107+1","v":2040},{"$f":"X107+1","v":2041},{"$f":"Y107+1","v":2042},{"$f":"Z107+1","v":2043},{"$f":"AA107+1","v":2044},{"$f":"AB107+1","v":2045},{"$f":"AC107+1","v":2046},{"$f":"AD107+1","v":2047},{"$f":"AE107+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":0.11229530266586103},{"$f":"(-(Inputs!G159-Inputs!G$158)*Inputs!$G$33)","v":0},{"$f":"(-(Inputs!H159-Inputs!H$158)*Inputs!$G$33)","v":6.8606684209271407E-6},{"$f":"(-(Inputs!I159-Inputs!I$158)*Inputs!$G$33)","v":-3.2464051670899607E-5},{"$f":"(-(Inputs!J159-Inputs!J$158)*Inputs!$G$33)","v":6.0758653947061703E-3},{"$f":"(-(Inputs!K159-Inputs!K$158)*Inputs!$G$33)","v":6.0579716138536056E-6},{"$f":"(-(Inputs!L159-Inputs!L$158)*Inputs!$G$33)","v":6.4088102711980956E-6},{"$f":"(-(Inputs!M159-Inputs!M$158)*Inputs!$G$33)","v":0.14759253063380129},{"$f":"(-(Inputs!N159-Inputs!N$158)*Inputs!$G$33)","v":7.1144907145547755E-6},{"$f":"(-(Inputs!O159-Inputs!O$158)*Inputs!$G$33)","v":7.5071999322721145E-6},{"$f":"(-(Inputs!P159-Inputs!P$158)*Inputs!$G$33)","v":7.9408705691563876E-6},{"$f":"(-(Inputs!Q159-Inputs!Q$158)*Inputs!$G$33)","v":8.355531286278579E-6},{"$f":"(-(Inputs!R159-Inputs!R$158)*Inputs!$G$33)","v":8.8160195099903284E-6},{"$f":"(-(Inputs!S159-Inputs!S$158)*Inputs!$G$33)","v":9.3023131683171929E-6},{"$f":"(-(Inputs!T159-Inputs!T$158)*Inputs!$G$33)","v":9.8369656415332456E-6},{"$f":"(-(Inputs!U159-Inputs!U$158)*Inputs!$G$33)","v":1.0350095630869361E-5},{"$f":"(-(Inputs!V159-Inputs!V$158)*Inputs!$G$33)","v":1.0925503358362046E-5},{"$f":"(-(Inputs!W159-Inputs!W$158)*Inputs!$G$33)","v":1.1521112242399491E-5},{"$f":"(-(Inputs!X159-Inputs!X$158)*Inputs!$G$33)","v":1.218843230195301E-5},{"$f":"(-(Inputs!Y159-Inputs!Y$158)*Inputs!$G$33)","v":1.2823686092108205E-5},{"$f":"(-(Inputs!Z159-Inputs!Z$158)*Inputs!$G$33)","v":1.3527578623849438E-5},{"$f":"(-(Inputs!AA159-Inputs!AA$158)*Inputs!$G$33)","v":1.4274048398169477E-5},{"$f":"(-(Inputs!AB159-Inputs!AB$158)*Inputs!$G$33)","v":1.5105637120467893E-5},{"$f":"(-(Inputs!AC159-Inputs!AC$158)*Inputs!$G$33)","v":1.5888446993964576E-5},{"$f":"(-(Inputs!AD159-Inputs!AD$158)*Inputs!$G$33)","v":1.6759313839450121E-5},{"$f":"(-(Inputs!AE159-Inputs!AE$158)*Inputs!$G$33)","v":1.768902662223015E-5},{"$f":"(-(Inputs!AF159-Inputs!AF$158)*Inputs!$G$33)","v":1.8706886435535794E-5},{"$f":"(-(Inputs!AG159-Inputs!AG$158)*Inputs!$G$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.17518167140710966,{"$f":"(-(Inputs!G160-Inputs!G$158)*Inputs!$G$33)","v":0},{"$f":"(-(Inputs!H160-Inputs!H$158)*Inputs!$G$33)","v":3.9644788785153651E-6},{"$f":"(-(Inputs!I160-Inputs!I$158)*Inputs!$G$33)","v":-1.445896677410019E-5},{"$f":"(-(Inputs!J160-Inputs!J$158)*Inputs!$G$33)","v":3.9303178635918812E-3},{"$f":"(-(Inputs!K160-Inputs!K$158)*Inputs!$G$33)","v":1.8380001258996451E-6},{"$f":"(-(Inputs!L160-Inputs!L$158)*Inputs!$G$33)","v":1.9447080626019999E-6},{"$f":"(-(Inputs!M160-Inputs!M$158)*Inputs!$G$33)","v":0.23690254744079198},{"$f":"(-(Inputs!N160-Inputs!N$158)*Inputs!$G$33)","v":2.1589538839370028E-6},{"$f":"(-(Inputs!O160-Inputs!O$158)*Inputs!$G$33)","v":2.2783111718649348E-6},{"$f":"(-(Inputs!P160-Inputs!P$158)*Inputs!$G$33)","v":2.4100088501680474E-6},{"$f":"(-(Inputs!Q160-Inputs!Q$158)*Inputs!$G$33)","v":2.5360376612166855E-6},{"$f":"(-(Inputs!R160-Inputs!R$158)*Inputs!$G$33)","v":2.6758537764984239E-6},{"$f":"(-(Inputs!S160-Inputs!S$158)*Inputs!$G$33)","v":2.8234354266125754E-6},{"$f":"(-(Inputs!T160-Inputs!T$158)*Inputs!$G$33)","v":2.9860451942981007E-6},{"$f":"(-(Inputs!U160-Inputs!U$158)*Inputs!$G$33)","v":3.1418104691453033E-6},{"$f":"(-(Inputs!V160-Inputs!V$158)*Inputs!$G$33)","v":3.3165216961069212E-6},{"$f":"(-(Inputs!W160-Inputs!W$158)*Inputs!$G$33)","v":3.4971679224566918E-6},{"$f":"(-(Inputs!X160-Inputs!X$158)*Inputs!$G$33)","v":3.7001592490565365E-6},{"$f":"(-(Inputs!Y160-Inputs!Y$158)*Inputs!$G$33)","v":3.8931160578894932E-6},{"$f":"(-(Inputs!Z160-Inputs!Z$158)*Inputs!$G$33)","v":4.1068447014079121E-6},{"$f":"(-(Inputs!AA160-Inputs!AA$158)*Inputs!$G$33)","v":4.3334684893302027E-6},{"$f":"(-(Inputs!AB160-Inputs!AB$158)*Inputs!$G$33)","v":4.5856908316060973E-6},{"$f":"(-(Inputs!AC160-Inputs!AC$158)*Inputs!$G$33)","v":4.8241020716764893E-6},{"$f":"(-(Inputs!AD160-Inputs!AD$158)*Inputs!$G$33)","v":5.0880235326043212E-6},{"$f":"(-(Inputs!AE160-Inputs!AE$158)*Inputs!$G$33)","v":5.3696195101770266E-6},{"$f":"(-(Inputs!AF160-Inputs!AF$158)*Inputs!$G$33)","v":5.678624148714912E-6},{"$f":"(-(Inputs!AG160-Inputs!AG$158)*Inputs!$G$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.18658018950556149,{"$f":"(-(Inputs!G161-Inputs!G$158)*Inputs!$G$33)","v":0},{"$f":"(-(Inputs!H161-Inputs!H$158)*Inputs!$G$33)","v":6.157351890578866E-7},{"$f":"(-(Inputs!I161-Inputs!I$158)*Inputs!$G$33)","v":-7.5987575343106073E-6},{"$f":"(-(Inputs!J161-Inputs!J$158)*Inputs!$G$33)","v":3.5628525334487904E-3},{"$f":"(-(Inputs!K161-Inputs!K$158)*Inputs!$G$33)","v":4.0486332882075046E-7},{"$f":"(-(Inputs!L161-Inputs!L$158)*Inputs!$G$33)","v":4.2850549387632729E-7},{"$f":"(-(Inputs!M161-Inputs!M$158)*Inputs!$G$33)","v":0.25308023666478618},{"$f":"(-(Inputs!N161-Inputs!N$158)*Inputs!$G$33)","v":4.7569461917853974E-7},{"$f":"(-(Inputs!O161-Inputs!O$158)*Inputs!$G$33)","v":5.018821188564087E-7},{"$f":"(-(Inputs!P161-Inputs!P$158)*Inputs!$G$33)","v":5.3087530423645736E-7},{"$f":"(-(Inputs!Q161-Inputs!Q$158)*Inputs!$G$33)","v":5.5857828567180718E-7},{"$f":"(-(Inputs!R161-Inputs!R$158)*Inputs!$G$33)","v":5.8937120079582001E-7},{"$f":"(-(Inputs!S161-Inputs!S$158)*Inputs!$G$33)","v":6.2183423459739032E-7},{"$f":"(-(Inputs!T161-Inputs!T$158)*Inputs!$G$33)","v":6.5761236139034551E-7},{"$f":"(-(Inputs!U161-Inputs!U$158)*Inputs!$G$33)","v":6.9190129996061313E-7},{"$f":"(-(Inputs!V161-Inputs!V$158)*Inputs!$G$33)","v":7.3037866075304354E-7},{"$f":"(-(Inputs!W161-Inputs!W$158)*Inputs!$G$33)","v":7.7009648801458041E-7},{"$f":"(-(Inputs!X161-Inputs!X$158)*Inputs!$G$33)","v":8.1474302274143378E-7},{"$f":"(-(Inputs!Y161-Inputs!Y$158)*Inputs!$G$33)","v":8.571818604630516E-7},{"$f":"(-(Inputs!Z161-Inputs!Z$158)*Inputs!$G$33)","v":9.0413604751009378E-7},{"$f":"(-(Inputs!AA161-Inputs!AA$158)*Inputs!$G$33)","v":9.5405966960525335E-7},{"$f":"(-(Inputs!AB161-Inputs!AB$158)*Inputs!$G$33)","v":1.0093182854751956E-6},{"$f":"(-(Inputs!AC161-Inputs!AC$158)*Inputs!$G$33)","v":1.0617994156576896E-6},{"$f":"(-(Inputs!AD161-Inputs!AD$158)*Inputs!$G$33)","v":1.1199854736066361E-6},{"$f":"(-(Inputs!AE161-Inputs!AE$158)*Inputs!$G$33)","v":1.1821744088017216E-6},{"$f":"(-(Inputs!AF161-Inputs!AF$158)*Inputs!$G$33)","v":1.2499232576082244E-6},{"$f":"(-(Inputs!AG161-Inputs!AG$158)*Inputs!$G$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.27241076024774846,{"$f":"(-(Inputs!G162-Inputs!G$158)*Inputs!$G$33)","v":0},{"$f":"(-(Inputs!H162-Inputs!H$158)*Inputs!$G$33)","v":-6.4693838339735521E-6},{"$f":"(-(Inputs!I162-Inputs!I$158)*Inputs!$G$33)","v":5.8566079246702429E-5},{"$f":"(-(Inputs!J162-Inputs!J$158)*Inputs!$G$33)","v":3.6649574892351211E-3},{"$f":"(-(Inputs!K162-Inputs!K$158)*Inputs!$G$33)","v":-9.992657513802626E-6},{"$f":"(-(Inputs!L162-Inputs!L$158)*Inputs!$G$33)","v":-1.0570170390557704E-5},{"$f":"(-(Inputs!M162-Inputs!M$158)*Inputs!$G$33)","v":0.3714778203119522},{"$f":"(-(Inputs!N162-Inputs!N$158)*Inputs!$G$33)","v":-1.1734169299974091E-5},{"$f":"(-(Inputs!O162-Inputs!O$158)*Inputs!$G$33)","v":-1.2382723904355396E-5},{"$f":"(-(Inputs!P162-Inputs!P$158)*Inputs!$G$33)","v":-1.30980259477298E-5},{"$f":"(-(Inputs!Q162-Inputs!Q$158)*Inputs!$G$33)","v":-1.3782573081148242E-5},{"$f":"(-(Inputs!R162-Inputs!R$158)*Inputs!$G$33)","v":-1.4542137278800582E-5},{"$f":"(-(Inputs!S162-Inputs!S$158)*Inputs!$G$33)","v":-1.5344517652797398E-5},{"$f":"(-(Inputs!T162-Inputs!T$158)*Inputs!$G$33)","v":-1.6226655283569509E-5},{"$f":"(-(Inputs!U162-Inputs!U$158)*Inputs!$G$33)","v":-1.7073117036935364E-5},{"$f":"(-(Inputs!V162-Inputs!V$158)*Inputs!$G$33)","v":-1.8023258913784862E-5},{"$f":"(-(Inputs!W162-Inputs!W$158)*Inputs!$G$33)","v":-1.9005177100575346E-5},{"$f":"(-(Inputs!X162-Inputs!X$158)*Inputs!$G$33)","v":-2.0106768215983665E-5},{"$f":"(-(Inputs!Y162-Inputs!Y$158)*Inputs!$G$33)","v":-2.1154895711198484E-5},{"$f":"(-(Inputs!Z162-Inputs!Z$158)*Inputs!$G$33)","v":-2.2316893027425941E-5},{"$f":"(-(Inputs!AA162-Inputs!AA$158)*Inputs!$G$33)","v":-2.3548190469537737E-5},{"$f":"(-(Inputs!AB162-Inputs!AB$158)*Inputs!$G$33)","v":-2.4921648508122665E-5},{"$f":"(-(Inputs!AC162-Inputs!AC$158)*Inputs!$G$33)","v":-2.6213911686476991E-5},{"$f":"(-(Inputs!AD162-Inputs!AD$158)*Inputs!$G$33)","v":-2.7649310579994373E-5},{"$f":"(-(Inputs!AE162-Inputs!AE$158)*Inputs!$G$33)","v":-2.9182884930177591E-5},{"$f":"(-(Inputs!AF162-Inputs!AF$158)*Inputs!$G$33)","v":-3.0863943793818548E-5},{"$f":"(-(Inputs!AG162-Inputs!AG$158)*Inputs!$G$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.16169201264885666,{"$f":"(-(Inputs!G163-Inputs!G$158)*Inputs!$G$33)","v":0},{"$f":"(-(Inputs!H163-Inputs!H$158)*Inputs!$G$33)","v":-5.7111012239374759E-6},{"$f":"(-(Inputs!I163-Inputs!I$158)*Inputs!$G$33)","v":4.1070272686738463E-5},{"$f":"(-(Inputs!J163-Inputs!J$158)*Inputs!$G$33)","v":1.1023670045631206E-3},{"$f":"(-(Inputs!K163-Inputs!K$158)*Inputs!$G$33)","v":-8.7214578229904119E-6},{"$f":"(-(Inputs!L163-Inputs!L$158)*Inputs!$G$33)","v":-9.2239305792835968E-6},{"$f":"(-(Inputs!M163-Inputs!M$158)*Inputs!$G$33)","v":0.22181404279729122},{"$f":"(-(Inputs!N163-Inputs!N$158)*Inputs!$G$33)","v":-1.0239572242000077E-5},{"$f":"(-(Inputs!O163-Inputs!O$158)*Inputs!$G$33)","v":-1.0805043563823558E-5},{"$f":"(-(Inputs!P163-Inputs!P$158)*Inputs!$G$33)","v":-1.142895485886869E-5},{"$f":"(-(Inputs!Q163-Inputs!Q$158)*Inputs!$G$33)","v":-1.2025758520561744E-5},{"$f":"(-(Inputs!R163-Inputs!R$158)*Inputs!$G$33)","v":-1.2688421995830774E-5},{"$f":"(-(Inputs!S163-Inputs!S$158)*Inputs!$G$33)","v":-1.3388680468663683E-5},{"$f":"(-(Inputs!T163-Inputs!T$158)*Inputs!$G$33)","v":-1.4157379545900609E-5},{"$f":"(-(Inputs!U163-Inputs!U$158)*Inputs!$G$33)","v":-1.4895929356415432E-5},{"$f":"(-(Inputs!V163-Inputs!V$158)*Inputs!$G$33)","v":-1.5724567761467737E-5},{"$f":"(-(Inputs!W163-Inputs!W$158)*Inputs!$G$33)","v":-1.658219882856666E-5},{"$f":"(-(Inputs!X163-Inputs!X$158)*Inputs!$G$33)","v":-1.7541830334729983E-5},{"$f":"(-(Inputs!Y163-Inputs!Y$158)*Inputs!$G$33)","v":-1.8456478038529078E-5},{"$f":"(-(Inputs!Z163-Inputs!Z$158)*Inputs!$G$33)","v":-1.9470055847989876E-5},{"$f":"(-(Inputs!AA163-Inputs!AA$158)*Inputs!$G$33)","v":-2.0544189860913705E-5},{"$f":"(-(Inputs!AB163-Inputs!AB$158)*Inputs!$G$33)","v":-2.174314196454644E-5},{"$f":"(-(Inputs!AC163-Inputs!AC$158)*Inputs!$G$33)","v":-2.2868356597553188E-5},{"$f":"(-(Inputs!AD163-Inputs!AD$158)*Inputs!$G$33)","v":-2.412247812241259E-5},{"$f":"(-(Inputs!AE163-Inputs!AE$158)*Inputs!$G$33)","v":-2.5462895738908469E-5},{"$f":"(-(Inputs!AF163-Inputs!AF$158)*Inputs!$G$33)","v":-2.6929586549812951E-5},{"$f":"(-(Inputs!AG163-Inputs!AG$158)*Inputs!$G$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.1352931911511219,{"$f":"(-(Inputs!G164-Inputs!G$158)*Inputs!$G$33)","v":0},{"$f":"(-(Inputs!H164-Inputs!H$158)*Inputs!$G$33)","v":5.8842986589979773E-6},{"$f":"(-(Inputs!I164-Inputs!I$158)*Inputs!$G$33)","v":-3.1008880952754225E-5},{"$f":"(-(Inputs!J164-Inputs!J$158)*Inputs!$G$33)","v":1.6526194933116756},{"$f":"(-(Inputs!K164-Inputs!K$158)*Inputs!$G$33)","v":4.4242363465664705E-6},{"$f":"(-(Inputs!L164-Inputs!L$158)*Inputs!$G$33)","v":4.6804639952999787E-6},{"$f":"(-(Inputs!M164-Inputs!M$158)*Inputs!$G$33)","v":-0.37525613806177205},{"$f":"(-(Inputs!N164-Inputs!N$158)*Inputs!$G$33)","v":5.195541221006207E-6},{"$f":"(-(Inputs!O164-Inputs!O$158)*Inputs!$G$33)","v":5.4824357067169617E-6},{"$f":"(-(Inputs!P164-Inputs!P$158)*Inputs!$G$33)","v":5.7991309289705969E-6},{"$f":"(-(Inputs!Q164-Inputs!Q$158)*Inputs!$G$33)","v":6.1020252416571296E-6},{"$f":"(-(Inputs!R164-Inputs!R$158)*Inputs!$G$33)","v":6.4382742727302209E-6},{"$f":"(-(Inputs!S164-Inputs!S$158)*Inputs!$G$33)","v":6.7934190869797131E-6},{"$f":"(-(Inputs!T164-Inputs!T$158)*Inputs!$G$33)","v":7.183900423792414E-6},{"$f":"(-(Inputs!U164-Inputs!U$158)*Inputs!$G$33)","v":7.5585892915695595E-6},{"$f":"(-(Inputs!V164-Inputs!V$158)*Inputs!$G$33)","v":7.9790826542902447E-6},{"$f":"(-(Inputs!W164-Inputs!W$158)*Inputs!$G$33)","v":8.413803453134145E-6},{"$f":"(-(Inputs!X164-Inputs!X$158)*Inputs!$G$33)","v":8.901198700283083E-6},{"$f":"(-(Inputs!Y164-Inputs!Y$158)*Inputs!$G$33)","v":9.3651117859900809E-6},{"$f":"(-(Inputs!Z164-Inputs!Z$158)*Inputs!$G$33)","v":9.879294730109328E-6},{"$f":"(-(Inputs!AA164-Inputs!AA$158)*Inputs!$G$33)","v":1.0424369833947396E-5},{"$f":"(-(Inputs!AB164-Inputs!AB$158)*Inputs!$G$33)","v":1.1031996804066979E-5},{"$f":"(-(Inputs!AC164-Inputs!AC$158)*Inputs!$G$33)","v":1.1603650836624181E-5},{"$f":"(-(Inputs!AD164-Inputs!AD$158)*Inputs!$G$33)","v":1.2239419764287378E-5},{"$f":"(-(Inputs!AE164-Inputs!AE$158)*Inputs!$G$33)","v":1.2918522344760585E-5},{"$f":"(-(Inputs!AF164-Inputs!AF$158)*Inputs!$G$33)","v":1.3661913790265939E-5},{"$f":"(-(Inputs!AG164-Inputs!AG$158)*Inputs!$G$33)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},{"$f":"I116+1","v":2026},{"$f":"J116+1","v":2027},{"$f":"K116+1","v":2028},{"$f":"L116+1","v":2029},{"$f":"M116+1","v":2030},{"$f":"N116+1","v":2031},{"$f":"O116+1","v":2032},{"$f":"P116+1","v":2033},{"$f":"Q116+1","v":2034},{"$f":"R116+1","v":2035},{"$f":"S116+1","v":2036},{"$f":"T116+1","v":2037},{"$f":"U116+1","v":2038},{"$f":"V116+1","v":2039},{"$f":"W116+1","v":2040},{"$f":"X116+1","v":2041},{"$f":"Y116+1","v":2042},{"$f":"Z116+1","v":2043},{"$f":"AA116+1","v":2044},{"$f":"AB116+1","v":2045},{"$f":"AC116+1","v":2046},{"$f":"AD116+1","v":2047},{"$f":"AE116+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":18.71550394819791},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUMIF($D$50:$D$114,$D118,H$50:H$114)","v":6.9516204576095753E-2},{"$f":"SUMIF($D$50:$D$114,$D118,I$50:I$114)","v":0.22748147335297736},{"$f":"SUMIF($D$50:$D$114,$D118,J$50:J$114)","v":1.792834381590201},1.1127934597601303,1.9122789860854053,1.2812666485012372,0.97534433800644904,1.6893859240214906,1.8612531083249366,1.795990043312951,0.90773340573358485,0.7056505558564371,0.79016403070220365,1.1686654122009315,1.5302748057359188,1.7348497107832161,1.6591549775010066,1.9843392306588368,2.9197649890590758,2.0469286360188068,2.2893584463366801,2.3433290642396813,1.4208402019889967,2.5964846501203045,2.4103740206193001,0]
[null,null,null,"Option 2","June $2022 m",25.43625243256983,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},{"$f":"SUMIF($D$50:$D$114,$D119,H$50:H$114)","v":9.7020219919291883E-2},7.8441664691310087E-2,2.6514414327509193,1.4549539970349403,1.9254996012299403,1.7084793931360238,1.4977940337140774,2.2692924207498919,2.5147904179405991,2.5322922704885733,1.0996921943909272,1.0329507727469096,1.1107206461986543,1.6302237877502468,2.4483945678681605,2.3188390811496253,2.9349749201389308,3.0636900216691414,5.2929964343636895,2.0978129827244563,3.3825731695340977,3.5201361660385482,1.1192384235050714,3.3493690074130265,2.3157804955475996,0]
[null,null,null,"Option 2A","June $2022 m",25.314147695768348,0,9.69114178917653E-2,7.8258425765450612E-2,2.6334952483285621,1.4462522193692042,1.9000950164896355,1.7019901537258164,1.4716949101940333,2.2666159861614856,2.5202895927855469,2.5028300335204365,1.0660304678381181,1.0134769972302617,1.0847105339983298,1.6264523204143055,2.445775604173777,2.3133716084721003,2.9257316455509161,3.0016822559358767,5.2243257538234609,2.021629212694994,3.3138451069689725,3.510021142182004,1.0555989794220477,3.8290626140942625,2.296478348141036,0]
[null,null,null,"Option 2B","June $2022 m",23.138610716767879,0,9.6885896033981206E-2,7.7669780303311564E-2,2.4996984878217159,1.3662575977389586,1.5348658993419595,1.6185621630814744,1.2765290381800021,2.0328200890743076,2.4020604941213577,2.250902285454222,0.80050863638400971,0.81439324146079073,0.83338310874010968,1.3478678054025459,2.2848666884834081,2.3672819550657858,2.6289828528859176,2.6181676905587863,4.7720490869846541,1.6312656232711902,2.7111143969953511,3.1410087022522593,0.76313028651198223,4.9458636184158706,2.5160045729561893,0]
[null,null,null,"Option 3","June $2022 m",22.066928688590263,0,8.9206416324968507E-2,6.8286392556287739E-2,0.87218046563265883,1.3859612348080081,1.7737179619026744,1.5633510048614419,1.6994189588120527,2.4042955908174246,2.6394396059906819,2.4789404250848905,1.2764105420042009,1.3245282766389428,1.1826109480532454,1.4143515560528084,2.7326900985786349,2.1596795512332396,2.9861724335029671,3.2119866113950017,6.9022776604033202,2.7742158103933554,4.0771122273139397,3.1171555920141687,1.1796402686080552,-0.84303468062825393,-5.0364948419837496,0]
[null,null,null,"Option 4","June $2022 m",107.76999233214806,0,-3.2594077866295035E-2,-3.6301625530157977E-2,12.77638507560625,10.753089691678083,15.308641979471721,4.3938715949080738,3.3848040430640975,8.115674432790918,7.9529937753403113,10.45083188072334,8.9647240182144579,8.7408123797424118,9.333349986330667,9.3451103310667136,9.4366117875401745,9.8800875901934937,9.9192499047050937,9.4294571585820961,10.107155823818175,9.5286029095078462,7.9680459957506127,9.5608204717817706,5.0500185834535252,10.589178907041401,12.275613297031619,0]

{"sheet":"Progressive Change","index":6,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,null,"Progressive Change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Progressive change scenario. The calculations here determine the preferred option for this RIT-T under the Progressive change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Progressive,H10:AG10)","v":13.372358541615217},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":-0.23416078325837902},-1.0477764064528112,-0.32303891681971386,0.82125600233776008,0.70863268335242924,0.82891726725924919,0.76669754626294984,0.5671950900465782,0.46863907492222057,0.69331739787920965,1.2162265954291669,1.0204321066841053,1.2535824427910309,1.2542250764451548,1.7214118719729494,1.2679657683635799,1.5020505549712506,2.8844200585774216,3.2439731448086411,2.2880218100128999,2.1694866020797283,2.6689987486075499,2.3975368513627973,3.3918047193703491,2.2157108663330169,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",15.478834377890077,{"$f":"(G119-G40)","v":0},-0.44195362237860336,-4.7483510867932743,-2.5209855864567592,1.097890095850496,1.002358442007435,1.1843148020126304,0.9626498740164352,0.76213194403245543,0.71447800649681803,1.0050432420798334,1.6700044609237223,1.3982535746940363,1.7986227803680346,1.5440789865378548,2.4749763310944419,1.8221414726029788,2.017181570673737,4.9642501434845636,5.1417737996596857,2.9813607202103878,3.1963666287998569,3.6625053487352615,3.7598869868701708,5.0013567367384466,2.6344246397929285,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",14.989231596368997,0,-0.4888253815319315,-5.1606627595714603,-2.7223522051546567,1.0870083388071123,0.99176269584346333,1.1689992819659469,0.95403832119812626,0.74975049956317774,0.70327641142885255,0.99368955628917366,1.6441775505539173,1.3740337146425443,1.7759959433414736,1.4948394096135023,2.433709954602207,1.808244060614413,1.9884089201231634,4.9387294041381029,5.1777507874215569,3.0170656786670622,3.1306372121274171,3.8169568026879079,3.7599492476071501,4.7124238713864761,3.2269125598429507,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",-3.9681995995432606,0,-1.5688639619738678,-16.443633855082588,-8.2212062342928593,0.85494255591365786,0.73864382929563155,0.90028881760745216,0.750746364387467,0.51451139726088657,0.50076148546763655,0.72517359262725711,1.2894924817475544,0.93414382709346944,1.414317439548975,1.0942232678220618,1.950913531238482,1.4189296604134469,1.5735990064485768,4.5734405325020688,5.0576312370372474,2.9611523165804998,2.5957509068599149,3.5167767810094515,3.6538558572145017,4.6652319510326308,3.3751973754885189,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-13.55102643240193,0,-1.9687869314910875,-23.971341705097611,-13.552997111567574,0.73347163345979427,0.75193178756088985,0.97568810100745484,0.68421626430829774,0.51061187048188961,0.45402107982594986,0.7764658233424272,1.4450092837563884,1.2123567274287734,1.7720290879274665,1.4878147550386736,2.4391660746373085,1.5842137003992103,1.7874445764602753,4.9020908060158321,3.0648969344020447,0.35461053876143611,3.4512335090128774,1.5729670110278975,2.0256318491192418,-6.4263620644054387E-2,-2.2096656282730756,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-59.511796923861091,0,-18.771770048073872,-98.485101468963251,-58.320652378285153,6.765738703230344,6.0199848001871787,6.1680586215076811,6.1400090913582277,7.5882314225463183,7.1248847353124507,7.5403978632086339,9.4593001208921148,8.2875492468047973,9.3152969530620062,9.5605781869350519,9.1062341449324826,8.4355714523455347,8.9992178321884424,9.8632555043736563,9.9546116655556833,8.2762202527393853,7.7566782857611116,9.1144533251786548,8.6644786845528827,9.0686064702251432,9.7000032254554878,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Progressive,H21:AG21)","v":1.2759704319160576},{"$f":"Inputs!G74*Inputs!$H$22","v":0},{"$f":"Inputs!H74*Inputs!$H$22","v":0.24384112619406736},{"$f":"Inputs!I74*Inputs!$H$22","v":1.1629346018486288},{"$f":"Inputs!J74*Inputs!$H$22","v":0},{"$f":"Inputs!K74*Inputs!$H$22","v":0},{"$f":"Inputs!L74*Inputs!$H$22","v":0},{"$f":"Inputs!M74*Inputs!$H$22","v":0},{"$f":"Inputs!N74*Inputs!$H$22","v":0},{"$f":"Inputs!O74*Inputs!$H$22","v":0},{"$f":"Inputs!P74*Inputs!$H$22","v":0},{"$f":"Inputs!Q74*Inputs!$H$22","v":0},{"$f":"Inputs!R74*Inputs!$H$22","v":0},{"$f":"Inputs!S74*Inputs!$H$22","v":0},{"$f":"Inputs!T74*Inputs!$H$22","v":0},{"$f":"Inputs!U74*Inputs!$H$22","v":0},{"$f":"Inputs!V74*Inputs!$H$22","v":0},{"$f":"Inputs!W74*Inputs!$H$22","v":0},{"$f":"Inputs!X74*Inputs!$H$22","v":0},{"$f":"Inputs!Y74*Inputs!$H$22","v":0},{"$f":"Inputs!Z74*Inputs!$H$22","v":0},{"$f":"Inputs!AA74*Inputs!$H$22","v":0},{"$f":"Inputs!AB74*Inputs!$H$22","v":0},{"$f":"Inputs!AC74*Inputs!$H$22","v":0},{"$f":"Inputs!AD74*Inputs!$H$22","v":0},{"$f":"Inputs!AE74*Inputs!$H$22","v":0},{"$f":"Inputs!AF74*Inputs!$H$22","v":0},{"$f":"Inputs!AG74*Inputs!$H$22","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"Inputs!G75*Inputs!$H$22","v":0},{"$f":"Inputs!H75*Inputs!$H$22","v":0.45016823297366276},{"$f":"Inputs!I75*Inputs!$H$22","v":4.7549019607843137},{"$f":"Inputs!J75*Inputs!$H$22","v":2.297733689136404},{"$f":"Inputs!K75*Inputs!$H$22","v":0},{"$f":"Inputs!L75*Inputs!$H$22","v":0},{"$f":"Inputs!M75*Inputs!$H$22","v":0},{"$f":"Inputs!N75*Inputs!$H$22","v":0},{"$f":"Inputs!O75*Inputs!$H$22","v":0},{"$f":"Inputs!P75*Inputs!$H$22","v":0},{"$f":"Inputs!Q75*Inputs!$H$22","v":0},{"$f":"Inputs!R75*Inputs!$H$22","v":0},{"$f":"Inputs!S75*Inputs!$H$22","v":0},{"$f":"Inputs!T75*Inputs!$H$22","v":0},{"$f":"Inputs!U75*Inputs!$H$22","v":0},{"$f":"Inputs!V75*Inputs!$H$22","v":0},{"$f":"Inputs!W75*Inputs!$H$22","v":0},{"$f":"Inputs!X75*Inputs!$H$22","v":0},{"$f":"Inputs!Y75*Inputs!$H$22","v":0},{"$f":"Inputs!Z75*Inputs!$H$22","v":0},{"$f":"Inputs!AA75*Inputs!$H$22","v":0},{"$f":"Inputs!AB75*Inputs!$H$22","v":0},{"$f":"Inputs!AC75*Inputs!$H$22","v":0},{"$f":"Inputs!AD75*Inputs!$H$22","v":0},{"$f":"Inputs!AE75*Inputs!$H$22","v":0},{"$f":"Inputs!AF75*Inputs!$H$22","v":0},{"$f":"Inputs!AG75*Inputs!$H$22","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"Inputs!G76*Inputs!$H$22","v":0},{"$f":"Inputs!H76*Inputs!$H$22","v":0.49706075724175269},{"$f":"Inputs!I76*Inputs!$H$22","v":5.1675561743435043},{"$f":"Inputs!J76*Inputs!$H$22","v":2.4946822910623814},{"$f":"Inputs!K76*Inputs!$H$22","v":0},{"$f":"Inputs!L76*Inputs!$H$22","v":0},{"$f":"Inputs!M76*Inputs!$H$22","v":0},{"$f":"Inputs!N76*Inputs!$H$22","v":0},{"$f":"Inputs!O76*Inputs!$H$22","v":0},{"$f":"Inputs!P76*Inputs!$H$22","v":0},{"$f":"Inputs!Q76*Inputs!$H$22","v":0},{"$f":"Inputs!R76*Inputs!$H$22","v":0},{"$f":"Inputs!S76*Inputs!$H$22","v":0},{"$f":"Inputs!T76*Inputs!$H$22","v":0},{"$f":"Inputs!U76*Inputs!$H$22","v":0},{"$f":"Inputs!V76*Inputs!$H$22","v":0},{"$f":"Inputs!W76*Inputs!$H$22","v":0},{"$f":"Inputs!X76*Inputs!$H$22","v":0},{"$f":"Inputs!Y76*Inputs!$H$22","v":0},{"$f":"Inputs!Z76*Inputs!$H$22","v":0},{"$f":"Inputs!AA76*Inputs!$H$22","v":0},{"$f":"Inputs!AB76*Inputs!$H$22","v":0},{"$f":"Inputs!AC76*Inputs!$H$22","v":0},{"$f":"Inputs!AD76*Inputs!$H$22","v":0},{"$f":"Inputs!AE76*Inputs!$H$22","v":0},{"$f":"Inputs!AF76*Inputs!$H$22","v":0},{"$f":"Inputs!AG76*Inputs!$H$22","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"Inputs!G77*Inputs!$H$22","v":0},{"$f":"Inputs!H77*Inputs!$H$22","v":1.5755888154078197},{"$f":"Inputs!I77*Inputs!$H$22","v":16.449897513245926},{"$f":"Inputs!J77*Inputs!$H$22","v":7.9435936110144256},{"$f":"Inputs!K77*Inputs!$H$22","v":0},{"$f":"Inputs!L77*Inputs!$H$22","v":0},{"$f":"Inputs!M77*Inputs!$H$22","v":0},{"$f":"Inputs!N77*Inputs!$H$22","v":0},{"$f":"Inputs!O77*Inputs!$H$22","v":0},{"$f":"Inputs!P77*Inputs!$H$22","v":0},{"$f":"Inputs!Q77*Inputs!$H$22","v":0},{"$f":"Inputs!R77*Inputs!$H$22","v":0},{"$f":"Inputs!S77*Inputs!$H$22","v":0},{"$f":"Inputs!T77*Inputs!$H$22","v":0},{"$f":"Inputs!U77*Inputs!$H$22","v":0},{"$f":"Inputs!V77*Inputs!$H$22","v":0},{"$f":"Inputs!W77*Inputs!$H$22","v":0},{"$f":"Inputs!X77*Inputs!$H$22","v":0},{"$f":"Inputs!Y77*Inputs!$H$22","v":0},{"$f":"Inputs!Z77*Inputs!$H$22","v":0},{"$f":"Inputs!AA77*Inputs!$H$22","v":0},{"$f":"Inputs!AB77*Inputs!$H$22","v":0},{"$f":"Inputs!AC77*Inputs!$H$22","v":0},{"$f":"Inputs!AD77*Inputs!$H$22","v":0},{"$f":"Inputs!AE77*Inputs!$H$22","v":0},{"$f":"Inputs!AF77*Inputs!$H$22","v":0},{"$f":"Inputs!AG77*Inputs!$H$22","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"Inputs!G78*Inputs!$H$22","v":0},{"$f":"Inputs!H78*Inputs!$H$22","v":1.9788645241133926},{"$f":"Inputs!I78*Inputs!$H$22","v":23.980836910701161},{"$f":"Inputs!J78*Inputs!$H$22","v":12.576575008701704},{"$f":"Inputs!K78*Inputs!$H$22","v":0},{"$f":"Inputs!L78*Inputs!$H$22","v":0},{"$f":"Inputs!M78*Inputs!$H$22","v":0},{"$f":"Inputs!N78*Inputs!$H$22","v":0},{"$f":"Inputs!O78*Inputs!$H$22","v":0},{"$f":"Inputs!P78*Inputs!$H$22","v":0},{"$f":"Inputs!Q78*Inputs!$H$22","v":0},{"$f":"Inputs!R78*Inputs!$H$22","v":0},{"$f":"Inputs!S78*Inputs!$H$22","v":0},{"$f":"Inputs!T78*Inputs!$H$22","v":0},{"$f":"Inputs!U78*Inputs!$H$22","v":0},{"$f":"Inputs!V78*Inputs!$H$22","v":0},{"$f":"Inputs!W78*Inputs!$H$22","v":0},{"$f":"Inputs!X78*Inputs!$H$22","v":0},{"$f":"Inputs!Y78*Inputs!$H$22","v":0},{"$f":"Inputs!Z78*Inputs!$H$22","v":0},{"$f":"Inputs!AA78*Inputs!$H$22","v":0},{"$f":"Inputs!AB78*Inputs!$H$22","v":0},{"$f":"Inputs!AC78*Inputs!$H$22","v":0},{"$f":"Inputs!AD78*Inputs!$H$22","v":0},{"$f":"Inputs!AE78*Inputs!$H$22","v":0},{"$f":"Inputs!AF78*Inputs!$H$22","v":0},{"$f":"Inputs!AG78*Inputs!$H$22","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"Inputs!G79*Inputs!$H$22","v":0},{"$f":"Inputs!H79*Inputs!$H$22","v":18.757009707235952},{"$f":"Inputs!I79*Inputs!$H$22","v":98.474300962988735},{"$f":"Inputs!J79*Inputs!$H$22","v":68.463085431411216},{"$f":"Inputs!K79*Inputs!$H$22","v":0},{"$f":"Inputs!L79*Inputs!$H$22","v":0},{"$f":"Inputs!M79*Inputs!$H$22","v":0},{"$f":"Inputs!N79*Inputs!$H$22","v":0},{"$f":"Inputs!O79*Inputs!$H$22","v":0},{"$f":"Inputs!P79*Inputs!$H$22","v":0},{"$f":"Inputs!Q79*Inputs!$H$22","v":0},{"$f":"Inputs!R79*Inputs!$H$22","v":0},{"$f":"Inputs!S79*Inputs!$H$22","v":0},{"$f":"Inputs!T79*Inputs!$H$22","v":0},{"$f":"Inputs!U79*Inputs!$H$22","v":0},{"$f":"Inputs!V79*Inputs!$H$22","v":0},{"$f":"Inputs!W79*Inputs!$H$22","v":0},{"$f":"Inputs!X79*Inputs!$H$22","v":0},{"$f":"Inputs!Y79*Inputs!$H$22","v":0},{"$f":"Inputs!Z79*Inputs!$H$22","v":0},{"$f":"Inputs!AA79*Inputs!$H$22","v":0},{"$f":"Inputs!AB79*Inputs!$H$22","v":0},{"$f":"Inputs!AC79*Inputs!$H$22","v":0},{"$f":"Inputs!AD79*Inputs!$H$22","v":0},{"$f":"Inputs!AE79*Inputs!$H$22","v":0},{"$f":"Inputs!AF79*Inputs!$H$22","v":0},{"$f":"Inputs!AG79*Inputs!$H$22","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Progressive,H30:AG30)","v":0.16273037118317446},{"$f":"Inputs!G83*Inputs!$H$24","v":0},{"$f":"Inputs!H83*Inputs!$H$24","v":0},{"$f":"Inputs!I83*Inputs!$H$24","v":0},{"$f":"Inputs!J83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!K83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!L83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!M83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!N83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!O83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!P83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!Q83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!R83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!S83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!T83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!U83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!V83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!W83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!X83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!Y83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!Z83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!AA83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!AB83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!AC83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!AD83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!AE83*Inputs!$H$24","v":1.4067757280426963E-2},{"$f":"Inputs!AF83*Inputs!$H$24","v":1.4067757280426963E-2}]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"Inputs!G84*Inputs!$H$24","v":0},{"$f":"Inputs!H84*Inputs!$H$24","v":0},{"$f":"Inputs!I84*Inputs!$H$24","v":0},{"$f":"Inputs!J84*Inputs!$H$24","v":0},{"$f":"Inputs!K84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!L84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!M84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!N84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!O84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!P84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!Q84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!R84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!S84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!T84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!U84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!V84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!W84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!X84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!Y84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!Z84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!AA84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!AB84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!AC84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!AD84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!AE84*Inputs!$H$24","v":7.5028038828943808E-2},{"$f":"Inputs!AF84*Inputs!$H$24","v":7.5028038828943808E-2}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"Inputs!G85*Inputs!$H$24","v":0},{"$f":"Inputs!H85*Inputs!$H$24","v":0},{"$f":"Inputs!I85*Inputs!$H$24","v":0},{"$f":"Inputs!J85*Inputs!$H$24","v":0},{"$f":"Inputs!K85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!L85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!M85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!N85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!O85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!P85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!Q85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!R85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!S85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!T85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!U85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!V85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!W85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!X85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!Y85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!Z85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!AA85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!AB85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!AC85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!AD85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!AE85*Inputs!$H$24","v":8.1592992226476396E-2},{"$f":"Inputs!AF85*Inputs!$H$24","v":8.1592992226476396E-2}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"Inputs!G86*Inputs!$H$24","v":0},{"$f":"Inputs!H86*Inputs!$H$24","v":0},{"$f":"Inputs!I86*Inputs!$H$24","v":0},{"$f":"Inputs!J86*Inputs!$H$24","v":0},{"$f":"Inputs!K86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!L86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!M86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!N86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!O86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!P86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!Q86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!R86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!S86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!T86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!U86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!V86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!W86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!X86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!Y86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!Z86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!AA86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!AB86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!AC86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!AD86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!AE86*Inputs!$H$24","v":0.25969079939668172},{"$f":"Inputs!AF86*Inputs!$H$24","v":0.25969079939668172}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"Inputs!G87*Inputs!$H$24","v":0},{"$f":"Inputs!H87*Inputs!$H$24","v":0},{"$f":"Inputs!I87*Inputs!$H$24","v":0},{"$f":"Inputs!J87*Inputs!$H$24","v":0},{"$f":"Inputs!K87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!L87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!M87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!N87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!O87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!P87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!Q87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!R87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!S87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!T87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!U87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!V87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!W87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!X87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!Y87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!Z87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!AA87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!AB87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!AC87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!AD87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!AE87*Inputs!$H$24","v":0.3853627644351626},{"$f":"Inputs!AF87*Inputs!$H$24","v":0.3853627644351626}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"Inputs!G88*Inputs!$H$24","v":0},{"$f":"Inputs!H88*Inputs!$H$24","v":0},{"$f":"Inputs!I88*Inputs!$H$24","v":0},{"$f":"Inputs!J88*Inputs!$H$24","v":0},{"$f":"Inputs!K88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!L88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!M88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!N88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!O88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!P88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!Q88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!R88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!S88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!T88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!U88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!V88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!W88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!X88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!Y88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!Z88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!AA88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!AB88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!AC88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!AD88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!AE88*Inputs!$H$24","v":1.8569439610163592},{"$f":"Inputs!AF88*Inputs!$H$24","v":1.8569439610163592}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Progressive,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,{"$f":"SUM(AE21,AE30)","v":1.4067757280426963E-2},1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Progressive,H50:AG50)","v":2.9835055652382594},{"$f":"(-(Inputs!G171-Inputs!G$170)*Inputs!$H$28)","v":0},{"$f":"(-(Inputs!H171-Inputs!H$170)*Inputs!$H$28)","v":1.6645939329464454E-2},{"$f":"(-(Inputs!I171-Inputs!I$170)*Inputs!$H$28)","v":0.12262326435984505},{"$f":"(-(Inputs!J171-Inputs!J$170)*Inputs!$H$28)","v":0.53664834905112002},{"$f":"(-(Inputs!K171-Inputs!K$170)*Inputs!$H$28)","v":0.66234308776711259},{"$f":"(-(Inputs!L171-Inputs!L$170)*Inputs!$H$28)","v":0.69443438903363131},{"$f":"(-(Inputs!M171-Inputs!M$170)*Inputs!$H$28)","v":0.84750168031587236},{"$f":"(-(Inputs!N171-Inputs!N$170)*Inputs!$H$28)","v":0.81168765480242655},{"$f":"(-(Inputs!O171-Inputs!O$170)*Inputs!$H$28)","v":0.96240512756276075},{"$f":"(-(Inputs!P171-Inputs!P$170)*Inputs!$H$28)","v":0.89345378462166991},{"$f":"(-(Inputs!Q171-Inputs!Q$170)*Inputs!$H$28)","v":0.97820670448936653},{"$f":"(-(Inputs!R171-Inputs!R$170)*Inputs!$H$28)","v":-0.40424184529092599},{"$f":"(-(Inputs!S171-Inputs!S$170)*Inputs!$H$28)","v":-0.64808259995925255},{"$f":"(-(Inputs!T171-Inputs!T$170)*Inputs!$H$28)","v":-0.53407445263837872},{"$f":"(-(Inputs!U171-Inputs!U$170)*Inputs!$H$28)","v":-0.48781173521456367},{"$f":"(-(Inputs!V171-Inputs!V$170)*Inputs!$H$28)","v":-0.61925470885762479},{"$f":"(-(Inputs!W171-Inputs!W$170)*Inputs!$H$28)","v":-0.48879719012984424},{"$f":"(-(Inputs!X171-Inputs!X$170)*Inputs!$H$28)","v":-0.5010702146132644},{"$f":"(-(Inputs!Y171-Inputs!Y$170)*Inputs!$H$28)","v":0.29144968392211013},{"$f":"(-(Inputs!Z171-Inputs!Z$170)*Inputs!$H$28)","v":0.64390107373947103},{"$f":"(-(Inputs!AA171-Inputs!AA$170)*Inputs!$H$28)","v":-1.0597640088067237},{"$f":"(-(Inputs!AB171-Inputs!AB$170)*Inputs!$H$28)","v":-0.40193817301133095},{"$f":"(-(Inputs!AC171-Inputs!AC$170)*Inputs!$H$28)","v":7.9545837847035727E-2},{"$f":"(-(Inputs!AD171-Inputs!AD$170)*Inputs!$H$28)","v":-0.66232956304247637},{"$f":"(-(Inputs!AE171-Inputs!AE$170)*Inputs!$H$28)","v":1.5855967842999235},{"$f":"(-(Inputs!AF171-Inputs!AF$170)*Inputs!$H$28)","v":0.14806280768561919},{"$f":"(-(Inputs!AG171-Inputs!AG$170)*Inputs!$H$28)","v":0}]
[null,null,null,"Option 2","June $2022 m",3.0194237261087138,{"$f":"(-(Inputs!G172-Inputs!G$170)*Inputs!$H$28)","v":0},{"$f":"(-(Inputs!H172-Inputs!H$170)*Inputs!$H$28)","v":1.462207662552828E-2},{"$f":"(-(Inputs!I172-Inputs!I$170)*Inputs!$H$28)","v":1.2102003939162387E-2},{"$f":"(-(Inputs!J172-Inputs!J$170)*Inputs!$H$28)","v":0.76590261329329223},{"$f":"(-(Inputs!K172-Inputs!K$170)*Inputs!$H$28)","v":0.97828881847635785},{"$f":"(-(Inputs!L172-Inputs!L$170)*Inputs!$H$28)","v":1.042509413746302},{"$f":"(-(Inputs!M172-Inputs!M$170)*Inputs!$H$28)","v":1.2430373911436163},{"$f":"(-(Inputs!N172-Inputs!N$170)*Inputs!$H$28)","v":1.2595452317011677},{"$f":"(-(Inputs!O172-Inputs!O$170)*Inputs!$H$28)","v":1.4327360130662328},{"$f":"(-(Inputs!P172-Inputs!P$170)*Inputs!$H$28)","v":1.4671085621873772},{"$f":"(-(Inputs!Q172-Inputs!Q$170)*Inputs!$H$28)","v":1.5123869227593332},{"$f":"(-(Inputs!R172-Inputs!R$170)*Inputs!$H$28)","v":-0.55772281992540229},{"$f":"(-(Inputs!S172-Inputs!S$170)*Inputs!$H$28)","v":-1.2742656015448119},{"$f":"(-(Inputs!T172-Inputs!T$170)*Inputs!$H$28)","v":-0.87834521737568139},{"$f":"(-(Inputs!U172-Inputs!U$170)*Inputs!$H$28)","v":-0.77988506157043958},{"$f":"(-(Inputs!V172-Inputs!V$170)*Inputs!$H$28)","v":-1.4598001399544955},{"$f":"(-(Inputs!W172-Inputs!W$170)*Inputs!$H$28)","v":-1.1550697588645562},{"$f":"(-(Inputs!X172-Inputs!X$170)*Inputs!$H$28)","v":-1.0492797861866165},{"$f":"(-(Inputs!Y172-Inputs!Y$170)*Inputs!$H$28)","v":0.17363726588746431},{"$f":"(-(Inputs!Z172-Inputs!Z$170)*Inputs!$H$28)","v":0.67624841140786884},{"$f":"(-(Inputs!AA172-Inputs!AA$170)*Inputs!$H$28)","v":-1.9296870878624759},{"$f":"(-(Inputs!AB172-Inputs!AB$170)*Inputs!$H$28)","v":-0.85940680760404575},{"$f":"(-(Inputs!AC172-Inputs!AC$170)*Inputs!$H$28)","v":6.8804038091911934E-3},{"$f":"(-(Inputs!AD172-Inputs!AD$170)*Inputs!$H$28)","v":-1.3848526319929988},{"$f":"(-(Inputs!AE172-Inputs!AE$170)*Inputs!$H$28)","v":2.198700829892914},{"$f":"(-(Inputs!AF172-Inputs!AF$170)*Inputs!$H$28)","v":0.14869762303260359},{"$f":"(-(Inputs!AG172-Inputs!AG$170)*Inputs!$H$28)","v":0}]
[null,null,null,"Option 2A","June $2022 m",3.1353129960843162,{"$f":"(-(Inputs!G173-Inputs!G$170)*Inputs!$H$28)","v":0},{"$f":"(-(Inputs!H173-Inputs!H$170)*Inputs!$H$28)","v":1.4403496511931735E-2},{"$f":"(-(Inputs!I173-Inputs!I$170)*Inputs!$H$28)","v":1.2233059329901153E-2},{"$f":"(-(Inputs!J173-Inputs!J$170)*Inputs!$H$28)","v":0.76108615294924675},{"$f":"(-(Inputs!K173-Inputs!K$170)*Inputs!$H$28)","v":0.9737727447979978},{"$f":"(-(Inputs!L173-Inputs!L$170)*Inputs!$H$28)","v":1.0384143230301106},{"$f":"(-(Inputs!M173-Inputs!M$170)*Inputs!$H$28)","v":1.2346662972111062},{"$f":"(-(Inputs!N173-Inputs!N$170)*Inputs!$H$28)","v":1.2545951533327298},{"$f":"(-(Inputs!O173-Inputs!O$170)*Inputs!$H$28)","v":1.4248109402115006},{"$f":"(-(Inputs!P173-Inputs!P$170)*Inputs!$H$28)","v":1.4610200995921332},{"$f":"(-(Inputs!Q173-Inputs!Q$170)*Inputs!$H$28)","v":1.5054502585117007},{"$f":"(-(Inputs!R173-Inputs!R$170)*Inputs!$H$28)","v":-0.56369319901796189},{"$f":"(-(Inputs!S173-Inputs!S$170)*Inputs!$H$28)","v":-1.2733896007098338},{"$f":"(-(Inputs!T173-Inputs!T$170)*Inputs!$H$28)","v":-0.8999372354624029},{"$f":"(-(Inputs!U173-Inputs!U$170)*Inputs!$H$28)","v":-0.81838964947746717},{"$f":"(-(Inputs!V173-Inputs!V$170)*Inputs!$H$28)","v":-1.5509069391132471},{"$f":"(-(Inputs!W173-Inputs!W$170)*Inputs!$H$28)","v":-1.1217792866927994},{"$f":"(-(Inputs!X173-Inputs!X$170)*Inputs!$H$28)","v":-1.0119314371245309},{"$f":"(-(Inputs!Y173-Inputs!Y$170)*Inputs!$H$28)","v":0.13797023382176121},{"$f":"(-(Inputs!Z173-Inputs!Z$170)*Inputs!$H$28)","v":1.0206711696855564},{"$f":"(-(Inputs!AA173-Inputs!AA$170)*Inputs!$H$28)","v":-1.8630504511188519},{"$f":"(-(Inputs!AB173-Inputs!AB$170)*Inputs!$H$28)","v":-0.86071780406155085},{"$f":"(-(Inputs!AC173-Inputs!AC$170)*Inputs!$H$28)","v":-8.1216850792316109E-2},{"$f":"(-(Inputs!AD173-Inputs!AD$170)*Inputs!$H$28)","v":-2.0487996740962444},{"$f":"(-(Inputs!AE173-Inputs!AE$170)*Inputs!$H$28)","v":2.5489191577767087},{"$f":"(-(Inputs!AF173-Inputs!AF$170)*Inputs!$H$28)","v":0.84829802482636296},{"$f":"(-(Inputs!AG173-Inputs!AG$170)*Inputs!$H$28)","v":0}]
[null,null,null,"Option 2B","June $2022 m",2.7866053391993293,{"$f":"(-(Inputs!G174-Inputs!G$170)*Inputs!$H$28)","v":0},{"$f":"(-(Inputs!H174-Inputs!H$170)*Inputs!$H$28)","v":1.2283912282327947E-2},{"$f":"(-(Inputs!I174-Inputs!I$170)*Inputs!$H$28)","v":1.1823036192708969E-2},{"$f":"(-(Inputs!J174-Inputs!J$170)*Inputs!$H$28)","v":0.71002320887919268},{"$f":"(-(Inputs!K174-Inputs!K$170)*Inputs!$H$28)","v":0.92183855175744611},{"$f":"(-(Inputs!L174-Inputs!L$170)*Inputs!$H$28)","v":0.96114733903982597},{"$f":"(-(Inputs!M174-Inputs!M$170)*Inputs!$H$28)","v":1.1388256803022614},{"$f":"(-(Inputs!N174-Inputs!N$170)*Inputs!$H$28)","v":1.1268227341490729},{"$f":"(-(Inputs!O174-Inputs!O$170)*Inputs!$H$28)","v":1.2830906551637327},{"$f":"(-(Inputs!P174-Inputs!P$170)*Inputs!$H$28)","v":1.3375981310155112},{"$f":"(-(Inputs!Q174-Inputs!Q$170)*Inputs!$H$28)","v":1.3597043907134321},{"$f":"(-(Inputs!R174-Inputs!R$170)*Inputs!$H$28)","v":-0.74018496648704968},{"$f":"(-(Inputs!S174-Inputs!S$170)*Inputs!$H$28)","v":-1.1758312122246934},{"$f":"(-(Inputs!T174-Inputs!T$170)*Inputs!$H$28)","v":-0.90554734353963795},{"$f":"(-(Inputs!U174-Inputs!U$170)*Inputs!$H$28)","v":-0.65378764422166569},{"$f":"(-(Inputs!V174-Inputs!V$170)*Inputs!$H$28)","v":-1.6488310917834497},{"$f":"(-(Inputs!W174-Inputs!W$170)*Inputs!$H$28)","v":-1.272730274244168},{"$f":"(-(Inputs!X174-Inputs!X$170)*Inputs!$H$28)","v":-1.1027159699310687},{"$f":"(-(Inputs!Y174-Inputs!Y$170)*Inputs!$H$28)","v":1.3297238591349014E-2},{"$f":"(-(Inputs!Z174-Inputs!Z$170)*Inputs!$H$28)","v":1.063479190581802},{"$f":"(-(Inputs!AA174-Inputs!AA$170)*Inputs!$H$28)","v":-1.5976086142295571},{"$f":"(-(Inputs!AB174-Inputs!AB$170)*Inputs!$H$28)","v":-0.59396175495976422},{"$f":"(-(Inputs!AC174-Inputs!AC$170)*Inputs!$H$28)","v":-0.57020322829839643},{"$f":"(-(Inputs!AD174-Inputs!AD$170)*Inputs!$H$28)","v":-3.4334581119346694},{"$f":"(-(Inputs!AE174-Inputs!AE$170)*Inputs!$H$28)","v":4.7760925630600468},{"$f":"(-(Inputs!AF174-Inputs!AF$170)*Inputs!$H$28)","v":1.3004267965575309},{"$f":"(-(Inputs!AG174-Inputs!AG$170)*Inputs!$H$28)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.54862483116223393,{"$f":"(-(Inputs!G175-Inputs!G$170)*Inputs!$H$28)","v":0},{"$f":"(-(Inputs!H175-Inputs!H$170)*Inputs!$H$28)","v":1.7008634898502351E-2},{"$f":"(-(Inputs!I175-Inputs!I$170)*Inputs!$H$28)","v":1.5918462410809298E-2},{"$f":"(-(Inputs!J175-Inputs!J$170)*Inputs!$H$28)","v":5.243869269793322E-2},{"$f":"(-(Inputs!K175-Inputs!K$170)*Inputs!$H$28)","v":0.91670331542127315},{"$f":"(-(Inputs!L175-Inputs!L$170)*Inputs!$H$28)","v":1.1048964526612508},{"$f":"(-(Inputs!M175-Inputs!M$170)*Inputs!$H$28)","v":1.3439979657891854},{"$f":"(-(Inputs!N175-Inputs!N$170)*Inputs!$H$28)","v":1.3759619023467167},{"$f":"(-(Inputs!O175-Inputs!O$170)*Inputs!$H$28)","v":1.5597621616132074},{"$f":"(-(Inputs!P175-Inputs!P$170)*Inputs!$H$28)","v":1.5952412188589733},{"$f":"(-(Inputs!Q175-Inputs!Q$170)*Inputs!$H$28)","v":1.6450574608452371},{"$f":"(-(Inputs!R175-Inputs!R$170)*Inputs!$H$28)","v":-0.60302714744921104},{"$f":"(-(Inputs!S175-Inputs!S$170)*Inputs!$H$28)","v":-1.1930522636671412},{"$f":"(-(Inputs!T175-Inputs!T$170)*Inputs!$H$28)","v":-0.80780784564512942},{"$f":"(-(Inputs!U175-Inputs!U$170)*Inputs!$H$28)","v":-0.88240509214347185},{"$f":"(-(Inputs!V175-Inputs!V$170)*Inputs!$H$28)","v":-1.2240063145927707},{"$f":"(-(Inputs!W175-Inputs!W$170)*Inputs!$H$28)","v":-0.92269815810277578},{"$f":"(-(Inputs!X175-Inputs!X$170)*Inputs!$H$28)","v":-1.2176401135079686},{"$f":"(-(Inputs!Y175-Inputs!Y$170)*Inputs!$H$28)","v":0.14139482060909359},{"$f":"(-(Inputs!Z175-Inputs!Z$170)*Inputs!$H$28)","v":-2.1684119825217749},{"$f":"(-(Inputs!AA175-Inputs!AA$170)*Inputs!$H$28)","v":-3.5049807718187367},{"$f":"(-(Inputs!AB175-Inputs!AB$170)*Inputs!$H$28)","v":0.19828449788383296},{"$f":"(-(Inputs!AC175-Inputs!AC$170)*Inputs!$H$28)","v":2.9411440389717427},{"$f":"(-(Inputs!AD175-Inputs!AD$170)*Inputs!$H$28)","v":1.9389096222521403},{"$f":"(-(Inputs!AE175-Inputs!AE$170)*Inputs!$H$28)","v":-0.89593774419518013},{"$f":"(-(Inputs!AF175-Inputs!AF$170)*Inputs!$H$28)","v":-8.167924828896048},{"$f":"(-(Inputs!AG175-Inputs!AG$170)*Inputs!$H$28)","v":0}]
[null,null,null,"Option 4","June $2022 m",20.573444439813354,{"$f":"(-(Inputs!G176-Inputs!G$170)*Inputs!$H$28)","v":0},{"$f":"(-(Inputs!H176-Inputs!H$170)*Inputs!$H$28)","v":-2.8214118806772603E-2},{"$f":"(-(Inputs!I176-Inputs!I$170)*Inputs!$H$28)","v":-1.9536101802714256E-2},{"$f":"(-(Inputs!J176-Inputs!J$170)*Inputs!$H$28)","v":2.8955846957621816},{"$f":"(-(Inputs!K176-Inputs!K$170)*Inputs!$H$28)","v":3.210028031115371},{"$f":"(-(Inputs!L176-Inputs!L$170)*Inputs!$H$28)","v":2.8049396509420603},{"$f":"(-(Inputs!M176-Inputs!M$170)*Inputs!$H$28)","v":2.1975010263386139},{"$f":"(-(Inputs!N176-Inputs!N$170)*Inputs!$H$28)","v":1.9514491981162791},{"$f":"(-(Inputs!O176-Inputs!O$170)*Inputs!$H$28)","v":3.0059442214524097},{"$f":"(-(Inputs!P176-Inputs!P$170)*Inputs!$H$28)","v":2.2778484975892752},{"$f":"(-(Inputs!Q176-Inputs!Q$170)*Inputs!$H$28)","v":2.975767514159088},{"$f":"(-(Inputs!R176-Inputs!R$170)*Inputs!$H$28)","v":3.0020524811120595},{"$f":"(-(Inputs!S176-Inputs!S$170)*Inputs!$H$28)","v":3.2792851420085753},{"$f":"(-(Inputs!T176-Inputs!T$170)*Inputs!$H$28)","v":0.32158219128086785},{"$f":"(-(Inputs!U176-Inputs!U$170)*Inputs!$H$28)","v":0.11912031657448097},{"$f":"(-(Inputs!V176-Inputs!V$170)*Inputs!$H$28)","v":1.6042449776878129},{"$f":"(-(Inputs!W176-Inputs!W$170)*Inputs!$H$28)","v":0.56083089462208591},{"$f":"(-(Inputs!X176-Inputs!X$170)*Inputs!$H$28)","v":0.80449924160211594},{"$f":"(-(Inputs!Y176-Inputs!Y$170)*Inputs!$H$28)","v":0.2756929640368071},{"$f":"(-(Inputs!Z176-Inputs!Z$170)*Inputs!$H$28)","v":-0.15883418397288551},{"$f":"(-(Inputs!AA176-Inputs!AA$170)*Inputs!$H$28)","v":-0.43950139637490793},{"$f":"(-(Inputs!AB176-Inputs!AB$170)*Inputs!$H$28)","v":0.27661710304664666},{"$f":"(-(Inputs!AC176-Inputs!AC$170)*Inputs!$H$28)","v":-2.0131116925313108E-2},{"$f":"(-(Inputs!AD176-Inputs!AD$170)*Inputs!$H$28)","v":-3.22073186185753},{"$f":"(-(Inputs!AE176-Inputs!AE$170)*Inputs!$H$28)","v":3.3926566731161074},{"$f":"(-(Inputs!AF176-Inputs!AF$170)*Inputs!$H$28)","v":1.9237296188607615},{"$f":"(-(Inputs!AG176-Inputs!AG$170)*Inputs!$H$28)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},2049]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Progressive,H59:AG59)","v":10.011916512123362},{"$f":"(-(Inputs!G181-Inputs!G$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H181-Inputs!H$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I181-Inputs!I$180)*Inputs!$H$29)","v":2.0471703193436497E-3},{"$f":"(-(Inputs!J181-Inputs!J$180)*Inputs!$H$29)","v":0.26898599289916092},{"$f":"(-(Inputs!K181-Inputs!K$180)*Inputs!$H$29)","v":0.146040557602646},{"$f":"(-(Inputs!L181-Inputs!L$180)*Inputs!$H$29)","v":0.14640531885561359},{"$f":"(-(Inputs!M181-Inputs!M$180)*Inputs!$H$29)","v":0.1738517660501202},{"$f":"(-(Inputs!N181-Inputs!N$180)*Inputs!$H$29)","v":-9.5195280854568409E-2},{"$f":"(-(Inputs!O181-Inputs!O$180)*Inputs!$H$29)","v":-0.43801061989370282},{"$f":"(-(Inputs!P181-Inputs!P$180)*Inputs!$H$29)","v":-0.43917851961896304},{"$f":"(-(Inputs!Q181-Inputs!Q$180)*Inputs!$H$29)","v":-0.47235608962637343},{"$f":"(-(Inputs!R181-Inputs!R$180)*Inputs!$H$29)","v":1.4379749696254294},{"$f":"(-(Inputs!S181-Inputs!S$180)*Inputs!$H$29)","v":1.3538540607601135},{"$f":"(-(Inputs!T181-Inputs!T$180)*Inputs!$H$29)","v":1.4228121004562126},{"$f":"(-(Inputs!U181-Inputs!U$180)*Inputs!$H$29)","v":1.4181279896056367},{"$f":"(-(Inputs!V181-Inputs!V$180)*Inputs!$H$29)","v":1.815835548940413},{"$f":"(-(Inputs!W181-Inputs!W$180)*Inputs!$H$29)","v":1.4190672466247634},{"$f":"(-(Inputs!X181-Inputs!X$180)*Inputs!$H$29)","v":1.6177769576170249},{"$f":"(-(Inputs!Y181-Inputs!Y$180)*Inputs!$H$29)","v":2.0656417290847457},{"$f":"(-(Inputs!Z181-Inputs!Z$180)*Inputs!$H$29)","v":2.0405323498907819},{"$f":"(-(Inputs!AA181-Inputs!AA$180)*Inputs!$H$29)","v":2.6080069426079717},{"$f":"(-(Inputs!AB181-Inputs!AB$180)*Inputs!$H$29)","v":2.1104706420574075},{"$f":"(-(Inputs!AC181-Inputs!AC$180)*Inputs!$H$29)","v":2.281737520450406},{"$f":"(-(Inputs!AD181-Inputs!AD$180)*Inputs!$H$29)","v":2.4536894367374771},{"$f":"(-(Inputs!AE181-Inputs!AE$180)*Inputs!$H$29)","v":1.2456590671699814},{"$f":"(-(Inputs!AF181-Inputs!AF$180)*Inputs!$H$29)","v":1.900954974373235},{"$f":"(-(Inputs!AG181-Inputs!AG$180)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",15.668584975823366,{"$f":"(-(Inputs!G182-Inputs!G$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H182-Inputs!H$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I182-Inputs!I$180)*Inputs!$H$29)","v":2.9750243748765115E-3},{"$f":"(-(Inputs!J182-Inputs!J$180)*Inputs!$H$29)","v":0.32585975344989038},{"$f":"(-(Inputs!K182-Inputs!K$180)*Inputs!$H$29)","v":0.17509867252238109},{"$f":"(-(Inputs!L182-Inputs!L$180)*Inputs!$H$29)","v":0.17559958229958283},{"$f":"(-(Inputs!M182-Inputs!M$180)*Inputs!$H$29)","v":0.20601711031827108},{"$f":"(-(Inputs!N182-Inputs!N$180)*Inputs!$H$29)","v":-0.31692277369074873},{"$f":"(-(Inputs!O182-Inputs!O$180)*Inputs!$H$29)","v":-0.71037342362524214},{"$f":"(-(Inputs!P182-Inputs!P$180)*Inputs!$H$29)","v":-0.71227689357147028},{"$f":"(-(Inputs!Q182-Inputs!Q$180)*Inputs!$H$29)","v":-0.76730760364262096},{"$f":"(-(Inputs!R182-Inputs!R$180)*Inputs!$H$29)","v":2.1240737837415509},{"$f":"(-(Inputs!S182-Inputs!S$180)*Inputs!$H$29)","v":2.2122240252178926},{"$f":"(-(Inputs!T182-Inputs!T$180)*Inputs!$H$29)","v":2.2998386752979059},{"$f":"(-(Inputs!U182-Inputs!U$180)*Inputs!$H$29)","v":2.0553648664945285},{"$f":"(-(Inputs!V182-Inputs!V$180)*Inputs!$H$29)","v":3.2331051343780928},{"$f":"(-(Inputs!W182-Inputs!W$180)*Inputs!$H$29)","v":2.4406785695719009},{"$f":"(-(Inputs!X182-Inputs!X$180)*Inputs!$H$29)","v":2.5217374704270696},{"$f":"(-(Inputs!Y182-Inputs!Y$180)*Inputs!$H$29)","v":3.9008300297136884},{"$f":"(-(Inputs!Z182-Inputs!Z$180)*Inputs!$H$29)","v":3.6230807403899234},{"$f":"(-(Inputs!AA182-Inputs!AA$180)*Inputs!$H$29)","v":4.1426380713837716},{"$f":"(-(Inputs!AB182-Inputs!AB$180)*Inputs!$H$29)","v":3.3628668001856568},{"$f":"(-(Inputs!AC182-Inputs!AC$180)*Inputs!$H$29)","v":3.0276990851762093},{"$f":"(-(Inputs!AD182-Inputs!AD$180)*Inputs!$H$29)","v":4.0379423396079801},{"$f":"(-(Inputs!AE182-Inputs!AE$180)*Inputs!$H$29)","v":2.0783607267494517},{"$f":"(-(Inputs!AF182-Inputs!AF$180)*Inputs!$H$29)","v":2.2020506772332737},{"$f":"(-(Inputs!AG182-Inputs!AG$180)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",15.981843962444939,{"$f":"(-(Inputs!G183-Inputs!G$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H183-Inputs!H$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I183-Inputs!I$180)*Inputs!$H$29)","v":3.1684014265920268E-3},{"$f":"(-(Inputs!J183-Inputs!J$180)*Inputs!$H$29)","v":0.32611603165162251},{"$f":"(-(Inputs!K183-Inputs!K$180)*Inputs!$H$29)","v":0.1754450205359035},{"$f":"(-(Inputs!L183-Inputs!L$180)*Inputs!$H$29)","v":0.1759152564559372},{"$f":"(-(Inputs!M183-Inputs!M$180)*Inputs!$H$29)","v":0.20612891040445902},{"$f":"(-(Inputs!N183-Inputs!N$180)*Inputs!$H$29)","v":-0.31401786703963808},{"$f":"(-(Inputs!O183-Inputs!O$180)*Inputs!$H$29)","v":-0.70878204306882253},{"$f":"(-(Inputs!P183-Inputs!P$180)*Inputs!$H$29)","v":-0.7106706213767211},{"$f":"(-(Inputs!Q183-Inputs!Q$180)*Inputs!$H$29)","v":-0.76441064513710444},{"$f":"(-(Inputs!R183-Inputs!R$180)*Inputs!$H$29)","v":2.1162934710159789},{"$f":"(-(Inputs!S183-Inputs!S$180)*Inputs!$H$29)","v":2.2039915411655784},{"$f":"(-(Inputs!T183-Inputs!T$180)*Inputs!$H$29)","v":2.308545690810206},{"$f":"(-(Inputs!U183-Inputs!U$180)*Inputs!$H$29)","v":2.0525282352618888},{"$f":"(-(Inputs!V183-Inputs!V$180)*Inputs!$H$29)","v":3.2664638056439799},{"$f":"(-(Inputs!W183-Inputs!W$180)*Inputs!$H$29)","v":2.3880780576701},{"$f":"(-(Inputs!X183-Inputs!X$180)*Inputs!$H$29)","v":2.4525673908483441},{"$f":"(-(Inputs!Y183-Inputs!Y$180)*Inputs!$H$29)","v":3.8978834472063681},{"$f":"(-(Inputs!Z183-Inputs!Z$180)*Inputs!$H$29)","v":3.3620728746900568},{"$f":"(-(Inputs!AA183-Inputs!AA$180)*Inputs!$H$29)","v":4.1123696213799121},{"$f":"(-(Inputs!AB183-Inputs!AB$180)*Inputs!$H$29)","v":3.3040527965895308},{"$f":"(-(Inputs!AC183-Inputs!AC$180)*Inputs!$H$29)","v":3.1222462790083227},{"$f":"(-(Inputs!AD183-Inputs!AD$180)*Inputs!$H$29)","v":4.6694927630887832},{"$f":"(-(Inputs!AE183-Inputs!AE$180)*Inputs!$H$29)","v":1.6719827657998394},{"$f":"(-(Inputs!AF183-Inputs!AF$180)*Inputs!$H$29)","v":3.618262605235941},{"$f":"(-(Inputs!AG183-Inputs!AG$180)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",15.425512656868326,{"$f":"(-(Inputs!G184-Inputs!G$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H184-Inputs!H$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I184-Inputs!I$180)*Inputs!$H$29)","v":2.8499872075542498E-3},{"$f":"(-(Inputs!J184-Inputs!J$180)*Inputs!$H$29)","v":0.32566949263093647},{"$f":"(-(Inputs!K184-Inputs!K$180)*Inputs!$H$29)","v":0.17491929257175798},{"$f":"(-(Inputs!L184-Inputs!L$180)*Inputs!$H$29)","v":0.17542524000714366},{"$f":"(-(Inputs!M184-Inputs!M$180)*Inputs!$H$29)","v":0.20583559942383545},{"$f":"(-(Inputs!N184-Inputs!N$180)*Inputs!$H$29)","v":-0.20802650800806077},{"$f":"(-(Inputs!O184-Inputs!O$180)*Inputs!$H$29)","v":-0.60466787056384419},{"$f":"(-(Inputs!P184-Inputs!P$180)*Inputs!$H$29)","v":-0.6062921731595452},{"$f":"(-(Inputs!Q184-Inputs!Q$180)*Inputs!$H$29)","v":-0.65836629454406648},{"$f":"(-(Inputs!R184-Inputs!R$180)*Inputs!$H$29)","v":2.0939335810990087},{"$f":"(-(Inputs!S184-Inputs!S$180)*Inputs!$H$29)","v":1.863814546814865},{"$f":"(-(Inputs!T184-Inputs!T$180)*Inputs!$H$29)","v":2.1436104982194593},{"$f":"(-(Inputs!U184-Inputs!U$180)*Inputs!$H$29)","v":1.6838129355373894},{"$f":"(-(Inputs!V184-Inputs!V$180)*Inputs!$H$29)","v":3.0043764901565737},{"$f":"(-(Inputs!W184-Inputs!W$180)*Inputs!$H$29)","v":2.3056904120549007},{"$f":"(-(Inputs!X184-Inputs!X$180)*Inputs!$H$29)","v":2.2669025838877133},{"$f":"(-(Inputs!Y184-Inputs!Y$180)*Inputs!$H$29)","v":3.7454112318173429},{"$f":"(-(Inputs!Z184-Inputs!Z$180)*Inputs!$H$29)","v":3.2719140855824662},{"$f":"(-(Inputs!AA184-Inputs!AA$180)*Inputs!$H$29)","v":3.7730040687238215},{"$f":"(-(Inputs!AB184-Inputs!AB$180)*Inputs!$H$29)","v":2.767609149654163},{"$f":"(-(Inputs!AC184-Inputs!AC$180)*Inputs!$H$29)","v":3.5627003407862503},{"$f":"(-(Inputs!AD184-Inputs!AD$180)*Inputs!$H$29)","v":5.9825483946369786},{"$f":"(-(Inputs!AE184-Inputs!AE$180)*Inputs!$H$29)","v":0.18519261978508439},{"$f":"(-(Inputs!AF184-Inputs!AF$180)*Inputs!$H$29)","v":4.1018099839802744},{"$f":"(-(Inputs!AG184-Inputs!AG$180)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",14.974580404646519,{"$f":"(-(Inputs!G185-Inputs!G$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H185-Inputs!H$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I185-Inputs!I$180)*Inputs!$H$29)","v":2.2125474404219858E-3},{"$f":"(-(Inputs!J185-Inputs!J$180)*Inputs!$H$29)","v":0.29883187723851279},{"$f":"(-(Inputs!K185-Inputs!K$180)*Inputs!$H$29)","v":0.17610672025182339},{"$f":"(-(Inputs!L185-Inputs!L$180)*Inputs!$H$29)","v":0.17654097200784236},{"$f":"(-(Inputs!M185-Inputs!M$180)*Inputs!$H$29)","v":0.21021805195778143},{"$f":"(-(Inputs!N185-Inputs!N$180)*Inputs!$H$29)","v":-0.40930731926391672},{"$f":"(-(Inputs!O185-Inputs!O$180)*Inputs!$H$29)","v":-0.7962192145841982},{"$f":"(-(Inputs!P185-Inputs!P$180)*Inputs!$H$29)","v":-0.79832810809966759},{"$f":"(-(Inputs!Q185-Inputs!Q$180)*Inputs!$H$29)","v":-0.85961248290141157},{"$f":"(-(Inputs!R185-Inputs!R$180)*Inputs!$H$29)","v":2.2827225461751368},{"$f":"(-(Inputs!S185-Inputs!S$180)*Inputs!$H$29)","v":2.2790364141169448},{"$f":"(-(Inputs!T185-Inputs!T$180)*Inputs!$H$29)","v":2.453548104627771},{"$f":"(-(Inputs!U185-Inputs!U$180)*Inputs!$H$29)","v":2.3712165338602063},{"$f":"(-(Inputs!V185-Inputs!V$180)*Inputs!$H$29)","v":3.3105461857367118},{"$f":"(-(Inputs!W185-Inputs!W$180)*Inputs!$H$29)","v":2.3537891237001531},{"$f":"(-(Inputs!X185-Inputs!X$180)*Inputs!$H$29)","v":2.8380183384788324},{"$f":"(-(Inputs!Y185-Inputs!Y$180)*Inputs!$H$29)","v":4.2225036243698923},{"$f":"(-(Inputs!Z185-Inputs!Z$180)*Inputs!$H$29)","v":4.6489043118490372},{"$f":"(-(Inputs!AA185-Inputs!AA$180)*Inputs!$H$29)","v":4.6427895369724865},{"$f":"(-(Inputs!AB185-Inputs!AB$180)*Inputs!$H$29)","v":2.9032006163670303},{"$f":"(-(Inputs!AC185-Inputs!AC$180)*Inputs!$H$29)","v":-0.6451008657732018},{"$f":"(-(Inputs!AD185-Inputs!AD$180)*Inputs!$H$29)","v":0.19551993172899529},{"$f":"(-(Inputs!AE185-Inputs!AE$180)*Inputs!$H$29)","v":3.1724060731648933},{"$f":"(-(Inputs!AF185-Inputs!AF$180)*Inputs!$H$29)","v":4.1531827423368668},{"$f":"(-(Inputs!AG185-Inputs!AG$180)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",74.620625691439486,{"$f":"(-(Inputs!G186-Inputs!G$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H186-Inputs!H$180)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I186-Inputs!I$180)*Inputs!$H$29)","v":3.2704028002967789E-3},{"$f":"(-(Inputs!J186-Inputs!J$180)*Inputs!$H$29)","v":3.9054829061489045},{"$f":"(-(Inputs!K186-Inputs!K$180)*Inputs!$H$29)","v":4.2168423607469094},{"$f":"(-(Inputs!L186-Inputs!L$180)*Inputs!$H$29)","v":4.0774594386768968},{"$f":"(-(Inputs!M186-Inputs!M$180)*Inputs!$H$29)","v":4.1937268231909002},{"$f":"(-(Inputs!N186-Inputs!N$180)*Inputs!$H$29)","v":5.049426286247126},{"$f":"(-(Inputs!O186-Inputs!O$180)*Inputs!$H$29)","v":5.567292479446678},{"$f":"(-(Inputs!P186-Inputs!P$180)*Inputs!$H$29)","v":5.5821465728754447},{"$f":"(-(Inputs!Q186-Inputs!Q$180)*Inputs!$H$29)","v":5.6430168889319248},{"$f":"(-(Inputs!R186-Inputs!R$180)*Inputs!$H$29)","v":7.5377032689552834},{"$f":"(-(Inputs!S186-Inputs!S$180)*Inputs!$H$29)","v":5.6316952958954971},{"$f":"(-(Inputs!T186-Inputs!T$180)*Inputs!$H$29)","v":8.5970976589997008},{"$f":"(-(Inputs!U186-Inputs!U$180)*Inputs!$H$29)","v":9.0833199363005406},{"$f":"(-(Inputs!V186-Inputs!V$180)*Inputs!$H$29)","v":7.0269367204627997},{"$f":"(-(Inputs!W186-Inputs!W$180)*Inputs!$H$29)","v":7.6661931744756657},{"$f":"(-(Inputs!X186-Inputs!X$180)*Inputs!$H$29)","v":7.8749969523214531},{"$f":"(-(Inputs!Y186-Inputs!Y$180)*Inputs!$H$29)","v":9.1076064848266469},{"$f":"(-(Inputs!Z186-Inputs!Z$180)*Inputs!$H$29)","v":9.3323506275210093},{"$f":"(-(Inputs!AA186-Inputs!AA$180)*Inputs!$H$29)","v":8.5118821851610846},{"$f":"(-(Inputs!AB186-Inputs!AB$180)*Inputs!$H$29)","v":7.5409049699337629},{"$f":"(-(Inputs!AC186-Inputs!AC$180)*Inputs!$H$29)","v":9.0571825868664746},{"$f":"(-(Inputs!AD186-Inputs!AD$180)*Inputs!$H$29)","v":11.149779037661574},{"$f":"(-(Inputs!AE186-Inputs!AE$180)*Inputs!$H$29)","v":5.8533890676735609},{"$f":"(-(Inputs!AF186-Inputs!AF$180)*Inputs!$H$29)","v":10.306784428246829},{"$f":"(-(Inputs!AG186-Inputs!AG$180)*Inputs!$H$29)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Progressive,H66:AG66)","v":2.2634968414172252},{"$f":"(-(Inputs!G189-Inputs!G$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H189-Inputs!H$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I189-Inputs!I$188)*Inputs!$H$29)","v":3.5359096084164321E-4},{"$f":"(-(Inputs!J189-Inputs!J$188)*Inputs!$H$29)","v":3.5504706578080913E-2},{"$f":"(-(Inputs!K189-Inputs!K$188)*Inputs!$H$29)","v":1.2212504044697425E-2},{"$f":"(-(Inputs!L189-Inputs!L$188)*Inputs!$H$29)","v":1.2241952905441167E-2},{"$f":"(-(Inputs!M189-Inputs!M$188)*Inputs!$H$29)","v":1.6213537658074983E-2},{"$f":"(-(Inputs!N189-Inputs!N$188)*Inputs!$H$29)","v":2.0198302806818447E-2},{"$f":"(-(Inputs!O189-Inputs!O$188)*Inputs!$H$29)","v":-2.7285019802434363E-2},{"$f":"(-(Inputs!P189-Inputs!P$188)*Inputs!$H$29)","v":-2.7357727649700792E-2},{"$f":"(-(Inputs!Q189-Inputs!Q$188)*Inputs!$H$29)","v":-3.2066186729991841E-2},{"$f":"(-(Inputs!R189-Inputs!R$188)*Inputs!$H$29)","v":0.29537308731300982},{"$f":"(-(Inputs!S189-Inputs!S$188)*Inputs!$H$29)","v":0.32798068694489757},{"$f":"(-(Inputs!T189-Inputs!T$188)*Inputs!$H$29)","v":0.33925160369165042},{"$f":"(-(Inputs!U189-Inputs!U$188)*Inputs!$H$29)","v":0.26298248040461658},{"$f":"(-(Inputs!V189-Inputs!V$188)*Inputs!$H$29)","v":0.38693933520016799},{"$f":"(-(Inputs!W189-Inputs!W$188)*Inputs!$H$29)","v":0.32017750010322743},{"$f":"(-(Inputs!X189-Inputs!X$188)*Inputs!$H$29)","v":0.35857818295608013},{"$f":"(-(Inputs!Y189-Inputs!Y$188)*Inputs!$H$29)","v":0.45254804992191566},{"$f":"(-(Inputs!Z189-Inputs!Z$188)*Inputs!$H$29)","v":0.45589380910018917},{"$f":"(-(Inputs!AA189-Inputs!AA$188)*Inputs!$H$29)","v":0.60895299344429077},{"$f":"(-(Inputs!AB189-Inputs!AB$188)*Inputs!$H$29)","v":0.42581723930925364},{"$f":"(-(Inputs!AC189-Inputs!AC$188)*Inputs!$H$29)","v":0.55874622096735038},{"$f":"(-(Inputs!AD189-Inputs!AD$188)*Inputs!$H$29)","v":0.62974881128047855},{"$f":"(-(Inputs!AE189-Inputs!AE$188)*Inputs!$H$29)","v":0.13975696739544219},{"$f":"(-(Inputs!AF189-Inputs!AF$188)*Inputs!$H$29)","v":0.30157481584456036},{"$f":"(-(Inputs!AG189-Inputs!AG$188)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",3.6379345974525434,{"$f":"(-(Inputs!G190-Inputs!G$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H190-Inputs!H$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I190-Inputs!I$188)*Inputs!$H$29)","v":5.2410316355633313E-4},{"$f":"(-(Inputs!J190-Inputs!J$188)*Inputs!$H$29)","v":4.3169129029152487E-2},{"$f":"(-(Inputs!K190-Inputs!K$188)*Inputs!$H$29)","v":1.4607390997809944E-2},{"$f":"(-(Inputs!L190-Inputs!L$188)*Inputs!$H$29)","v":1.4647212961591549E-2},{"$f":"(-(Inputs!M190-Inputs!M$188)*Inputs!$H$29)","v":1.9450017652332008E-2},{"$f":"(-(Inputs!N190-Inputs!N$188)*Inputs!$H$29)","v":1.0474240302187354E-2},{"$f":"(-(Inputs!O190-Inputs!O$188)*Inputs!$H$29)","v":-4.4022836450039904E-2},{"$f":"(-(Inputs!P190-Inputs!P$188)*Inputs!$H$29)","v":-4.4141776529841081E-2},{"$f":"(-(Inputs!Q190-Inputs!Q$188)*Inputs!$H$29)","v":-5.196992362959918E-2},{"$f":"(-(Inputs!R190-Inputs!R$188)*Inputs!$H$29)","v":0.39620961497257667},{"$f":"(-(Inputs!S190-Inputs!S$188)*Inputs!$H$29)","v":0.53752716960343605},{"$f":"(-(Inputs!T190-Inputs!T$188)*Inputs!$H$29)","v":0.47859838849637981},{"$f":"(-(Inputs!U190-Inputs!U$188)*Inputs!$H$29)","v":0.34790088101294714},{"$f":"(-(Inputs!V190-Inputs!V$188)*Inputs!$H$29)","v":0.64814559342926259},{"$f":"(-(Inputs!W190-Inputs!W$188)*Inputs!$H$29)","v":0.51520270825835723},{"$f":"(-(Inputs!X190-Inputs!X$188)*Inputs!$H$29)","v":0.53623859250069472},{"$f":"(-(Inputs!Y190-Inputs!Y$188)*Inputs!$H$29)","v":0.82370307557994238},{"$f":"(-(Inputs!Z190-Inputs!Z$188)*Inputs!$H$29)","v":0.8066203261728333},{"$f":"(-(Inputs!AA190-Inputs!AA$188)*Inputs!$H$29)","v":0.93132782555949234},{"$f":"(-(Inputs!AB190-Inputs!AB$188)*Inputs!$H$29)","v":0.76228354562590539},{"$f":"(-(Inputs!AC190-Inputs!AC$188)*Inputs!$H$29)","v":0.82703043939523013},{"$f":"(-(Inputs!AD190-Inputs!AD$188)*Inputs!$H$29)","v":1.1367942924775889},{"$f":"(-(Inputs!AE190-Inputs!AE$188)*Inputs!$H$29)","v":0.45772980726360402},{"$f":"(-(Inputs!AF190-Inputs!AF$188)*Inputs!$H$29)","v":0.48233307998179953},{"$f":"(-(Inputs!AG190-Inputs!AG$188)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",3.5251276016794604,{"$f":"(-(Inputs!G191-Inputs!G$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H191-Inputs!H$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I191-Inputs!I$188)*Inputs!$H$29)","v":5.5116047898096099E-4},{"$f":"(-(Inputs!J191-Inputs!J$188)*Inputs!$H$29)","v":4.3205933798859064E-2},{"$f":"(-(Inputs!K191-Inputs!K$188)*Inputs!$H$29)","v":1.4651873765245682E-2},{"$f":"(-(Inputs!L191-Inputs!L$188)*Inputs!$H$29)","v":1.46901756377531E-2},{"$f":"(-(Inputs!M191-Inputs!M$188)*Inputs!$H$29)","v":1.9486263540215987E-2},{"$f":"(-(Inputs!N191-Inputs!N$188)*Inputs!$H$29)","v":1.0423727556883478E-2},{"$f":"(-(Inputs!O191-Inputs!O$188)*Inputs!$H$29)","v":-4.4254950050344632E-2},{"$f":"(-(Inputs!P191-Inputs!P$188)*Inputs!$H$29)","v":-4.4372799906852833E-2},{"$f":"(-(Inputs!Q191-Inputs!Q$188)*Inputs!$H$29)","v":-5.2012638580833936E-2},{"$f":"(-(Inputs!R191-Inputs!R$188)*Inputs!$H$29)","v":0.3955067889315842},{"$f":"(-(Inputs!S191-Inputs!S$188)*Inputs!$H$29)","v":0.53494752250344391},{"$f":"(-(Inputs!T191-Inputs!T$188)*Inputs!$H$29)","v":0.47940632096356239},{"$f":"(-(Inputs!U191-Inputs!U$188)*Inputs!$H$29)","v":0.35390145438407217},{"$f":"(-(Inputs!V191-Inputs!V$188)*Inputs!$H$29)","v":0.65365639093079153},{"$f":"(-(Inputs!W191-Inputs!W$188)*Inputs!$H$29)","v":0.50620880212704833},{"$f":"(-(Inputs!X191-Inputs!X$188)*Inputs!$H$29)","v":0.52425409408215273},{"$f":"(-(Inputs!Y191-Inputs!Y$188)*Inputs!$H$29)","v":0.82735059351830387},{"$f":"(-(Inputs!Z191-Inputs!Z$188)*Inputs!$H$29)","v":0.75216238959683324},{"$f":"(-(Inputs!AA191-Inputs!AA$188)*Inputs!$H$29)","v":0.92785728149738134},{"$f":"(-(Inputs!AB191-Inputs!AB$188)*Inputs!$H$29)","v":0.74884118463319282},{"$f":"(-(Inputs!AC191-Inputs!AC$188)*Inputs!$H$29)","v":0.8749996133260538},{"$f":"(-(Inputs!AD191-Inputs!AD$188)*Inputs!$H$29)","v":1.2452885097513899},{"$f":"(-(Inputs!AE191-Inputs!AE$188)*Inputs!$H$29)","v":0.16047810875988944},{"$f":"(-(Inputs!AF191-Inputs!AF$188)*Inputs!$H$29)","v":0.29827056952854036},{"$f":"(-(Inputs!AG191-Inputs!AG$188)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",3.1717969081558568,{"$f":"(-(Inputs!G192-Inputs!G$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H192-Inputs!H$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I192-Inputs!I$188)*Inputs!$H$29)","v":5.0474273865930286E-4},{"$f":"(-(Inputs!J192-Inputs!J$188)*Inputs!$H$29)","v":4.3137549917332763E-2},{"$f":"(-(Inputs!K192-Inputs!K$188)*Inputs!$H$29)","v":1.4581106009160294E-2},{"$f":"(-(Inputs!L192-Inputs!L$188)*Inputs!$H$29)","v":1.4620994955237165E-2},{"$f":"(-(Inputs!M192-Inputs!M$188)*Inputs!$H$29)","v":1.9416167814426899E-2},{"$f":"(-(Inputs!N192-Inputs!N$188)*Inputs!$H$29)","v":1.9107736780767937E-2},{"$f":"(-(Inputs!O192-Inputs!O$188)*Inputs!$H$29)","v":-3.5831231176814526E-2},{"$f":"(-(Inputs!P192-Inputs!P$188)*Inputs!$H$29)","v":-3.5928775524723733E-2},{"$f":"(-(Inputs!Q192-Inputs!Q$188)*Inputs!$H$29)","v":-4.3330704390427854E-2},{"$f":"(-(Inputs!R192-Inputs!R$188)*Inputs!$H$29)","v":0.39189450863068487},{"$f":"(-(Inputs!S192-Inputs!S$188)*Inputs!$H$29)","v":0.45803634724029507},{"$f":"(-(Inputs!T192-Inputs!T$188)*Inputs!$H$29)","v":0.43217286806543598},{"$f":"(-(Inputs!U192-Inputs!U$188)*Inputs!$H$29)","v":0.28016905296055938},{"$f":"(-(Inputs!V192-Inputs!V$188)*Inputs!$H$29)","v":0.60133568670653403},{"$f":"(-(Inputs!W192-Inputs!W$188)*Inputs!$H$29)","v":0.48392981881397645},{"$f":"(-(Inputs!X192-Inputs!X$188)*Inputs!$H$29)","v":0.48760113265166183},{"$f":"(-(Inputs!Y192-Inputs!Y$188)*Inputs!$H$29)","v":0.80065062790868069},{"$f":"(-(Inputs!Z192-Inputs!Z$188)*Inputs!$H$29)","v":0.70585223147486431},{"$f":"(-(Inputs!AA192-Inputs!AA$188)*Inputs!$H$29)","v":0.77759876954792162},{"$f":"(-(Inputs!AB192-Inputs!AB$188)*Inputs!$H$29)","v":0.60650738405843185},{"$f":"(-(Inputs!AC192-Inputs!AC$188)*Inputs!$H$29)","v":0.90962116288164907},{"$f":"(-(Inputs!AD192-Inputs!AD$188)*Inputs!$H$29)","v":1.4522188269074832},{"$f":"(-(Inputs!AE192-Inputs!AE$188)*Inputs!$H$29)","v":-0.33354962313114811},{"$f":"(-(Inputs!AF192-Inputs!AF$188)*Inputs!$H$29)","v":0.16081727263690482},{"$f":"(-(Inputs!AG192-Inputs!AG$188)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",4.1082132183674247,{"$f":"(-(Inputs!G193-Inputs!G$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H193-Inputs!H$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I193-Inputs!I$188)*Inputs!$H$29)","v":3.744063088966243E-4},{"$f":"(-(Inputs!J193-Inputs!J$188)*Inputs!$H$29)","v":3.8049756265152723E-2},{"$f":"(-(Inputs!K193-Inputs!K$188)*Inputs!$H$29)","v":1.4652652010028078E-2},{"$f":"(-(Inputs!L193-Inputs!L$188)*Inputs!$H$29)","v":1.4690312117778603E-2},{"$f":"(-(Inputs!M193-Inputs!M$188)*Inputs!$H$29)","v":1.9465889411208082E-2},{"$f":"(-(Inputs!N193-Inputs!N$188)*Inputs!$H$29)","v":4.4603662000213262E-3},{"$f":"(-(Inputs!O193-Inputs!O$188)*Inputs!$H$29)","v":-4.9130402019898156E-2},{"$f":"(-(Inputs!P193-Inputs!P$188)*Inputs!$H$29)","v":-4.9259131526127931E-2},{"$f":"(-(Inputs!Q193-Inputs!Q$188)*Inputs!$H$29)","v":-5.7954712878768078E-2},{"$f":"(-(Inputs!R193-Inputs!R$188)*Inputs!$H$29)","v":0.42531605889371349},{"$f":"(-(Inputs!S193-Inputs!S$188)*Inputs!$H$29)","v":0.59647703806331265},{"$f":"(-(Inputs!T193-Inputs!T$188)*Inputs!$H$29)","v":0.52140483050061448},{"$f":"(-(Inputs!U193-Inputs!U$188)*Inputs!$H$29)","v":0.39576315488193359},{"$f":"(-(Inputs!V193-Inputs!V$188)*Inputs!$H$29)","v":0.6351786436182465},{"$f":"(-(Inputs!W193-Inputs!W$188)*Inputs!$H$29)","v":0.47371964780222697},{"$f":"(-(Inputs!X193-Inputs!X$188)*Inputs!$H$29)","v":0.57532848520008883},{"$f":"(-(Inputs!Y193-Inputs!Y$188)*Inputs!$H$29)","v":0.82153114849415942},{"$f":"(-(Inputs!Z193-Inputs!Z$188)*Inputs!$H$29)","v":1.0700101994716533},{"$f":"(-(Inputs!AA193-Inputs!AA$188)*Inputs!$H$29)","v":1.1982019750378186},{"$f":"(-(Inputs!AB193-Inputs!AB$188)*Inputs!$H$29)","v":0.72377236665442979},{"$f":"(-(Inputs!AC193-Inputs!AC$188)*Inputs!$H$29)","v":0.12929456358438074},{"$f":"(-(Inputs!AD193-Inputs!AD$188)*Inputs!$H$29)","v":0.36032632307205859},{"$f":"(-(Inputs!AE193-Inputs!AE$188)*Inputs!$H$29)","v":1.5433642777079513},{"$f":"(-(Inputs!AF193-Inputs!AF$188)*Inputs!$H$29)","v":1.9053400305338073},{"$f":"(-(Inputs!AG193-Inputs!AG$188)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",11.699321339768479,{"$f":"(-(Inputs!G194-Inputs!G$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H194-Inputs!H$188)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!I194-Inputs!I$188)*Inputs!$H$29)","v":5.575232015075926E-4},{"$f":"(-(Inputs!J194-Inputs!J$188)*Inputs!$H$29)","v":0.53661423176232859},{"$f":"(-(Inputs!K194-Inputs!K$188)*Inputs!$H$29)","v":0.59767098448995171},{"$f":"(-(Inputs!L194-Inputs!L$188)*Inputs!$H$29)","v":0.57523823678729968},{"$f":"(-(Inputs!M194-Inputs!M$188)*Inputs!$H$29)","v":0.59766238661018178},{"$f":"(-(Inputs!N194-Inputs!N$188)*Inputs!$H$29)","v":0.60564949580805205},{"$f":"(-(Inputs!O194-Inputs!O$188)*Inputs!$H$29)","v":0.67737923429848479},{"$f":"(-(Inputs!P194-Inputs!P$188)*Inputs!$H$29)","v":0.67918706703528642},{"$f":"(-(Inputs!Q194-Inputs!Q$188)*Inputs!$H$29)","v":0.68793602337217408},{"$f":"(-(Inputs!R194-Inputs!R$188)*Inputs!$H$29)","v":0.71608948120376681},{"$f":"(-(Inputs!S194-Inputs!S$188)*Inputs!$H$29)","v":1.002138089986147},{"$f":"(-(Inputs!T194-Inputs!T$188)*Inputs!$H$29)","v":1.3339528047010845},{"$f":"(-(Inputs!U194-Inputs!U$188)*Inputs!$H$29)","v":1.3613310017911999},{"$f":"(-(Inputs!V194-Inputs!V$188)*Inputs!$H$29)","v":1.0939675291717776},{"$f":"(-(Inputs!W194-Inputs!W$188)*Inputs!$H$29)","v":1.2047171516655908},{"$f":"(-(Inputs!X194-Inputs!X$188)*Inputs!$H$29)","v":1.2410374174710341},{"$f":"(-(Inputs!Y194-Inputs!Y$188)*Inputs!$H$29)","v":1.6225078112036044},{"$f":"(-(Inputs!Z194-Inputs!Z$188)*Inputs!$H$29)","v":1.9744423658742107},{"$f":"(-(Inputs!AA194-Inputs!AA$188)*Inputs!$H$29)","v":1.7601955266625282},{"$f":"(-(Inputs!AB194-Inputs!AB$188)*Inputs!$H$29)","v":1.5425458348206575},{"$f":"(-(Inputs!AC194-Inputs!AC$188)*Inputs!$H$29)","v":1.9792578875974414},{"$f":"(-(Inputs!AD194-Inputs!AD$188)*Inputs!$H$29)","v":2.470475750762489},{"$f":"(-(Inputs!AE194-Inputs!AE$188)*Inputs!$H$29)","v":0.99687764919508481},{"$f":"(-(Inputs!AF194-Inputs!AF$188)*Inputs!$H$29)","v":1.6339058352359643},{"$f":"(-(Inputs!AG194-Inputs!AG$188)*Inputs!$H$29)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Progressive,H73:AG73)","v":8.5699890945287502E-2},{"$f":"(-(Inputs!G197-Inputs!G$196)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H197-Inputs!H$196)*Inputs!$H$29)","v":-6.9723794522360549E-3},{"$f":"(-(Inputs!I197-Inputs!I$196)*Inputs!$H$29)","v":-8.9831563047937379E-3},{"$f":"(-(Inputs!J197-Inputs!J$196)*Inputs!$H$29)","v":-1.0966690817781455E-2},{"$f":"(-(Inputs!K197-Inputs!K$196)*Inputs!$H$29)","v":3.2452496158384747E-2},{"$f":"(-(Inputs!L197-Inputs!L$196)*Inputs!$H$29)","v":1.4130351660810447E-2},{"$f":"(-(Inputs!M197-Inputs!M$196)*Inputs!$H$29)","v":1.3021971220723572E-3},{"$f":"(-(Inputs!N197-Inputs!N$196)*Inputs!$H$29)","v":4.4064380706345219E-2},{"$f":"(-(Inputs!O197-Inputs!O$196)*Inputs!$H$29)","v":2.9159070295577294E-2},{"$f":"(-(Inputs!P197-Inputs!P$196)*Inputs!$H$29)","v":5.5777955591963746E-2},{"$f":"(-(Inputs!Q197-Inputs!Q$196)*Inputs!$H$29)","v":0.10142452288027926},{"$f":"(-(Inputs!R197-Inputs!R$196)*Inputs!$H$29)","v":-3.3867200828467503E-2},{"$f":"(-(Inputs!S197-Inputs!S$196)*Inputs!$H$29)","v":2.0960140868396593E-2},{"$f":"(-(Inputs!T197-Inputs!T$196)*Inputs!$H$29)","v":-4.4011625797566012E-2},{"$f":"(-(Inputs!U197-Inputs!U$196)*Inputs!$H$29)","v":-4.6217742338967582E-3},{"$f":"(-(Inputs!V197-Inputs!V$196)*Inputs!$H$29)","v":3.1537744345314422E-2},{"$f":"(-(Inputs!W197-Inputs!W$196)*Inputs!$H$29)","v":-1.6790013324225583E-2},{"$f":"(-(Inputs!X197-Inputs!X$196)*Inputs!$H$29)","v":-1.1852880042852121E-2},{"$f":"(-(Inputs!Y197-Inputs!Y$196)*Inputs!$H$29)","v":-6.736123061955368E-3},{"$f":"(-(Inputs!Z197-Inputs!Z$196)*Inputs!$H$29)","v":1.5951872336017914E-2},{"$f":"(-(Inputs!AA197-Inputs!AA$196)*Inputs!$H$29)","v":-5.3165175994706715E-2},{"$f":"(-(Inputs!AB197-Inputs!AB$196)*Inputs!$H$29)","v":-4.5007265725303114E-3},{"$f":"(-(Inputs!AC197-Inputs!AC$196)*Inputs!$H$29)","v":-4.2829996614443644E-2},{"$f":"(-(Inputs!AD197-Inputs!AD$196)*Inputs!$H$29)","v":-3.2130757959066614E-2},{"$f":"(-(Inputs!AE197-Inputs!AE$196)*Inputs!$H$29)","v":2.5947837057969991E-2},{"$f":"(-(Inputs!AF197-Inputs!AF$196)*Inputs!$H$29)","v":-3.7414957660303116E-2},{"$f":"(-(Inputs!AG197-Inputs!AG$196)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.11215001931859578,{"$f":"(-(Inputs!G198-Inputs!G$196)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H198-Inputs!H$196)*Inputs!$H$29)","v":-6.3577386630413457E-3},{"$f":"(-(Inputs!I198-Inputs!I$196)*Inputs!$H$29)","v":-7.6971342102751805E-3},{"$f":"(-(Inputs!J198-Inputs!J$196)*Inputs!$H$29)","v":7.2878247476637625E-4},{"$f":"(-(Inputs!K198-Inputs!K$196)*Inputs!$H$29)","v":2.643210120720596E-2},{"$f":"(-(Inputs!L198-Inputs!L$196)*Inputs!$H$29)","v":1.1760836188727808E-2},{"$f":"(-(Inputs!M198-Inputs!M$196)*Inputs!$H$29)","v":2.4889525847584082E-2},{"$f":"(-(Inputs!N198-Inputs!N$196)*Inputs!$H$29)","v":8.465301784985968E-2},{"$f":"(-(Inputs!O198-Inputs!O$196)*Inputs!$H$29)","v":7.0194104330767004E-2},{"$f":"(-(Inputs!P198-Inputs!P$196)*Inputs!$H$29)","v":7.8896409561423297E-2},{"$f":"(-(Inputs!Q198-Inputs!Q$196)*Inputs!$H$29)","v":0.17323406703224009},{"$f":"(-(Inputs!R198-Inputs!R$196)*Inputs!$H$29)","v":-5.3998312268277004E-2},{"$f":"(-(Inputs!S198-Inputs!S$196)*Inputs!$H$29)","v":5.4074266667385018E-2},{"$f":"(-(Inputs!T198-Inputs!T$196)*Inputs!$H$29)","v":-0.1153002399213392},{"$f":"(-(Inputs!U198-Inputs!U$196)*Inputs!$H$29)","v":-1.9932334822897246E-2},{"$f":"(-(Inputs!V198-Inputs!V$196)*Inputs!$H$29)","v":-4.2301643841710757E-2},{"$f":"(-(Inputs!W198-Inputs!W$196)*Inputs!$H$29)","v":-2.9218772424997042E-2},{"$f":"(-(Inputs!X198-Inputs!X$196)*Inputs!$H$29)","v":-2.066330366199054E-2},{"$f":"(-(Inputs!Y198-Inputs!Y$196)*Inputs!$H$29)","v":-5.3204708005637258E-2},{"$f":"(-(Inputs!Z198-Inputs!Z$196)*Inputs!$H$29)","v":-1.1692011359855314E-2},{"$f":"(-(Inputs!AA198-Inputs!AA$196)*Inputs!$H$29)","v":-6.7115477009394908E-2},{"$f":"(-(Inputs!AB198-Inputs!AB$196)*Inputs!$H$29)","v":-8.4675714114155198E-3},{"$f":"(-(Inputs!AC198-Inputs!AC$196)*Inputs!$H$29)","v":-2.4745676651889426E-2},{"$f":"(-(Inputs!AD198-Inputs!AD$196)*Inputs!$H$29)","v":-6.4115007016368963E-2},{"$f":"(-(Inputs!AE198-Inputs!AE$196)*Inputs!$H$29)","v":4.871143488009011E-2},{"$f":"(-(Inputs!AF198-Inputs!AF$196)*Inputs!$H$29)","v":-2.5789997603567372E-2},{"$f":"(-(Inputs!AG198-Inputs!AG$196)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.12732055454511362,{"$f":"(-(Inputs!G199-Inputs!G$196)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H199-Inputs!H$196)*Inputs!$H$29)","v":-6.1568602683337303E-3},{"$f":"(-(Inputs!I199-Inputs!I$196)*Inputs!$H$29)","v":-7.6809936024346825E-3},{"$f":"(-(Inputs!J199-Inputs!J$196)*Inputs!$H$29)","v":1.0636663947707348E-3},{"$f":"(-(Inputs!K199-Inputs!K$196)*Inputs!$H$29)","v":2.6213138137791248E-2},{"$f":"(-(Inputs!L199-Inputs!L$196)*Inputs!$H$29)","v":1.149903115322104E-2},{"$f":"(-(Inputs!M199-Inputs!M$196)*Inputs!$H$29)","v":2.4400843116154647E-2},{"$f":"(-(Inputs!N199-Inputs!N$196)*Inputs!$H$29)","v":8.4642415305097529E-2},{"$f":"(-(Inputs!O199-Inputs!O$196)*Inputs!$H$29)","v":7.0577111263787629E-2},{"$f":"(-(Inputs!P199-Inputs!P$196)*Inputs!$H$29)","v":7.8906062073087924E-2},{"$f":"(-(Inputs!Q199-Inputs!Q$196)*Inputs!$H$29)","v":0.17233906350463712},{"$f":"(-(Inputs!R199-Inputs!R$196)*Inputs!$H$29)","v":-5.2627353497655349E-2},{"$f":"(-(Inputs!S199-Inputs!S$196)*Inputs!$H$29)","v":5.349659296655318E-2},{"$f":"(-(Inputs!T199-Inputs!T$196)*Inputs!$H$29)","v":-0.11764164473595429},{"$f":"(-(Inputs!U199-Inputs!U$196)*Inputs!$H$29)","v":-1.5851590942020266E-2},{"$f":"(-(Inputs!V199-Inputs!V$196)*Inputs!$H$29)","v":-4.7796981451824649E-2},{"$f":"(-(Inputs!W199-Inputs!W$196)*Inputs!$H$29)","v":-3.145554257571348E-2},{"$f":"(-(Inputs!X199-Inputs!X$196)*Inputs!$H$29)","v":-1.7828907462217103E-2},{"$f":"(-(Inputs!Y199-Inputs!Y$196)*Inputs!$H$29)","v":-4.7122147294601291E-2},{"$f":"(-(Inputs!Z199-Inputs!Z$196)*Inputs!$H$29)","v":8.4303254469659805E-3},{"$f":"(-(Inputs!AA199-Inputs!AA$196)*Inputs!$H$29)","v":-5.8537186274406849E-2},{"$f":"(-(Inputs!AB199-Inputs!AB$196)*Inputs!$H$29)","v":-3.9863951907364026E-3},{"$f":"(-(Inputs!AC199-Inputs!AC$196)*Inputs!$H$29)","v":-1.8942434940584008E-2},{"$f":"(-(Inputs!AD199-Inputs!AD$196)*Inputs!$H$29)","v":-7.806147253012341E-2},{"$f":"(-(Inputs!AE199-Inputs!AE$196)*Inputs!$H$29)","v":5.5304528612055037E-2},{"$f":"(-(Inputs!AF199-Inputs!AF$196)*Inputs!$H$29)","v":-1.3557124471276438E-2},{"$f":"(-(Inputs!AG199-Inputs!AG$196)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",9.7215645085174163E-2,{"$f":"(-(Inputs!G200-Inputs!G$196)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H200-Inputs!H$196)*Inputs!$H$29)","v":-5.4970371060107937E-3},{"$f":"(-(Inputs!I200-Inputs!I$196)*Inputs!$H$29)","v":-7.6062035442419074E-3},{"$f":"(-(Inputs!J200-Inputs!J$196)*Inputs!$H$29)","v":2.3408230649692996E-3},{"$f":"(-(Inputs!K200-Inputs!K$196)*Inputs!$H$29)","v":2.48013003675851E-2},{"$f":"(-(Inputs!L200-Inputs!L$196)*Inputs!$H$29)","v":1.422005678421101E-2},{"$f":"(-(Inputs!M200-Inputs!M$196)*Inputs!$H$29)","v":3.0084583363759521E-2},{"$f":"(-(Inputs!N200-Inputs!N$196)*Inputs!$H$29)","v":7.2622703391743926E-2},{"$f":"(-(Inputs!O200-Inputs!O$196)*Inputs!$H$29)","v":5.8369670342358404E-2},{"$f":"(-(Inputs!P200-Inputs!P$196)*Inputs!$H$29)","v":6.5175072285114766E-2},{"$f":"(-(Inputs!Q200-Inputs!Q$196)*Inputs!$H$29)","v":0.14731984736363302},{"$f":"(-(Inputs!R200-Inputs!R$196)*Inputs!$H$29)","v":-5.8525622547108469E-2},{"$f":"(-(Inputs!S200-Inputs!S$196)*Inputs!$H$29)","v":6.2724409716224727E-2},{"$f":"(-(Inputs!T200-Inputs!T$196)*Inputs!$H$29)","v":-0.13445308457869487},{"$f":"(-(Inputs!U200-Inputs!U$196)*Inputs!$H$29)","v":-9.6017337110652079E-3},{"$f":"(-(Inputs!V200-Inputs!V$196)*Inputs!$H$29)","v":-5.141215294486301E-2},{"$f":"(-(Inputs!W200-Inputs!W$196)*Inputs!$H$29)","v":-4.4242874831979861E-2},{"$f":"(-(Inputs!X200-Inputs!X$196)*Inputs!$H$29)","v":-1.7722337702480218E-2},{"$f":"(-(Inputs!Y200-Inputs!Y$196)*Inputs!$H$29)","v":-3.1510898362796524E-2},{"$f":"(-(Inputs!Z200-Inputs!Z$196)*Inputs!$H$29)","v":6.887165489928293E-2},{"$f":"(-(Inputs!AA200-Inputs!AA$196)*Inputs!$H$29)","v":-2.8763871187265977E-2},{"$f":"(-(Inputs!AB200-Inputs!AB$196)*Inputs!$H$29)","v":2.7598039016368148E-2},{"$f":"(-(Inputs!AC200-Inputs!AC$196)*Inputs!$H$29)","v":-2.6639384995405635E-2},{"$f":"(-(Inputs!AD200-Inputs!AD$196)*Inputs!$H$29)","v":-0.10937076547151037},{"$f":"(-(Inputs!AE200-Inputs!AE$196)*Inputs!$H$29)","v":1.5814360290278273E-4},{"$f":"(-(Inputs!AF200-Inputs!AF$196)*Inputs!$H$29)","v":-4.5058962470420738E-2},{"$f":"(-(Inputs!AG200-Inputs!AG$196)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",1.9267410453959327E-2,{"$f":"(-(Inputs!G201-Inputs!G$196)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H201-Inputs!H$196)*Inputs!$H$29)","v":-6.9845168370648025E-3},{"$f":"(-(Inputs!I201-Inputs!I$196)*Inputs!$H$29)","v":-8.1193217640702642E-3},{"$f":"(-(Inputs!J201-Inputs!J$196)*Inputs!$H$29)","v":9.2013574510474427E-3},{"$f":"(-(Inputs!K201-Inputs!K$196)*Inputs!$H$29)","v":3.3587028965825994E-2},{"$f":"(-(Inputs!L201-Inputs!L$196)*Inputs!$H$29)","v":8.5753279298614871E-3},{"$f":"(-(Inputs!M201-Inputs!M$196)*Inputs!$H$29)","v":1.936002161619399E-2},{"$f":"(-(Inputs!N201-Inputs!N$196)*Inputs!$H$29)","v":9.8386956491367528E-2},{"$f":"(-(Inputs!O201-Inputs!O$196)*Inputs!$H$29)","v":8.1970690477419339E-2},{"$f":"(-(Inputs!P201-Inputs!P$196)*Inputs!$H$29)","v":9.1643147392346691E-2},{"$f":"(-(Inputs!Q201-Inputs!Q$196)*Inputs!$H$29)","v":0.19430356372743063},{"$f":"(-(Inputs!R201-Inputs!R$196)*Inputs!$H$29)","v":-7.9194018947532641E-2},{"$f":"(-(Inputs!S201-Inputs!S$196)*Inputs!$H$29)","v":5.7391753317574512E-2},{"$f":"(-(Inputs!T201-Inputs!T$196)*Inputs!$H$29)","v":-0.12928193052289316},{"$f":"(-(Inputs!U201-Inputs!U$196)*Inputs!$H$29)","v":-4.8051872299083698E-2},{"$f":"(-(Inputs!V201-Inputs!V$196)*Inputs!$H$29)","v":-3.159033068880035E-2},{"$f":"(-(Inputs!W201-Inputs!W$196)*Inputs!$H$29)","v":2.0832336711919197E-2},{"$f":"(-(Inputs!X201-Inputs!X$196)*Inputs!$H$29)","v":-5.3868941671453285E-2},{"$f":"(-(Inputs!Y201-Inputs!Y$196)*Inputs!$H$29)","v":-8.0250755076292535E-2},{"$f":"(-(Inputs!Z201-Inputs!Z$196)*Inputs!$H$29)","v":-0.25134076540143724},{"$f":"(-(Inputs!AA201-Inputs!AA$196)*Inputs!$H$29)","v":-0.19137049029109221},{"$f":"(-(Inputs!AB201-Inputs!AB$196)*Inputs!$H$29)","v":3.6509887515933315E-2},{"$f":"(-(Inputs!AC201-Inputs!AC$196)*Inputs!$H$29)","v":-1.471424153407952E-2},{"$f":"(-(Inputs!AD201-Inputs!AD$196)*Inputs!$H$29)","v":-2.8624505934885747E-2},{"$f":"(-(Inputs!AE201-Inputs!AE$196)*Inputs!$H$29)","v":-8.9526473612977497E-3},{"$f":"(-(Inputs!AF201-Inputs!AF$196)*Inputs!$H$29)","v":1.8004831654366171E-2},{"$f":"(-(Inputs!AG201-Inputs!AG$196)*Inputs!$H$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",3.3773918961679996,{"$f":"(-(Inputs!G202-Inputs!G$196)*Inputs!$H$29)","v":0},{"$f":"(-(Inputs!H202-Inputs!H$196)*Inputs!$H$29)","v":1.3399974306139484E-2},{"$f":"(-(Inputs!I202-Inputs!I$196)*Inputs!$H$29)","v":6.261053152002205E-3},{"$f":"(-(Inputs!J202-Inputs!J$196)*Inputs!$H$29)","v":0.58498448781710977},{"$f":"(-(Inputs!K202-Inputs!K$196)*Inputs!$H$29)","v":0.57943182619317213},{"$f":"(-(Inputs!L202-Inputs!L$196)*Inputs!$H$29)","v":0.57799267544078248},{"$f":"(-(Inputs!M202-Inputs!M$196)*Inputs!$H$29)","v":0.56447296887188259},{"$f":"(-(Inputs!N202-Inputs!N$196)*Inputs!$H$29)","v":0.39036096206348248},{"$f":"(-(Inputs!O202-Inputs!O$196)*Inputs!$H$29)","v":0.35957618955160342},{"$f":"(-(Inputs!P202-Inputs!P$196)*Inputs!$H$29)","v":0.44257015766299901},{"$f":"(-(Inputs!Q202-Inputs!Q$196)*Inputs!$H$29)","v":0.47373098814864534},{"$f":"(-(Inputs!R202-Inputs!R$196)*Inputs!$H$29)","v":3.8023331606154898E-2},{"$f":"(-(Inputs!S202-Inputs!S$196)*Inputs!$H$29)","v":0.29653176946851545},{"$f":"(-(Inputs!T202-Inputs!T$196)*Inputs!$H$29)","v":0.16105095999637342},{"$f":"(-(Inputs!U202-Inputs!U$196)*Inputs!$H$29)","v":0.12643997869815848},{"$f":"(-(Inputs!V202-Inputs!V$196)*Inputs!$H$29)","v":0.24496935584102175},{"$f":"(-(Inputs!W202-Inputs!W$196)*Inputs!$H$29)","v":9.0410208470984799E-2},{"$f":"(-(Inputs!X202-Inputs!X$196)*Inputs!$H$29)","v":0.12129703820949089},{"$f":"(-(Inputs!Y202-Inputs!Y$196)*Inputs!$H$29)","v":4.6578248517619159E-2},{"$f":"(-(Inputs!Z202-Inputs!Z$196)*Inputs!$H$29)","v":4.0987532599331189E-2},{"$f":"(-(Inputs!AA202-Inputs!AA$196)*Inputs!$H$29)","v":-1.0578394883737019E-2},{"$f":"(-(Inputs!AB202-Inputs!AB$196)*Inputs!$H$29)","v":4.9566586879677743E-2},{"$f":"(-(Inputs!AC202-Inputs!AC$196)*Inputs!$H$29)","v":1.730304642592273E-2},{"$f":"(-(Inputs!AD202-Inputs!AD$196)*Inputs!$H$29)","v":-4.9615308904719768E-2},{"$f":"(-(Inputs!AE202-Inputs!AE$196)*Inputs!$H$29)","v":-0.10761055198452141},{"$f":"(-(Inputs!AF202-Inputs!AF$196)*Inputs!$H$29)","v":-0.12196263578232447},{"$f":"(-(Inputs!AG202-Inputs!AG$196)*Inputs!$H$29)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Progressive,H82:AG82)","v":0.32729789139235327},{"$f":"(-(Inputs!G206-Inputs!G$205)*Inputs!$H$30)","v":0},{"$f":"(-(Inputs!H206-Inputs!H$205)*Inputs!$H$30)","v":-1.8821711109118233E-7},{"$f":"(-(Inputs!I206-Inputs!I$205)*Inputs!$H$30)","v":-3.0172324391730676E-7},{"$f":"(-(Inputs!J206-Inputs!J$205)*Inputs!$H$30)","v":-1.6806965830173937E-7},{"$f":"(-(Inputs!K206-Inputs!K$205)*Inputs!$H$30)","v":-9.1327569146093523E-8},{"$f":"(-(Inputs!L206-Inputs!L$205)*Inputs!$H$30)","v":-1.5362421895703804E-7},{"$f":"(-(Inputs!M206-Inputs!M$205)*Inputs!$H$30)","v":5.0852438576720616E-7},{"$f":"(-(Inputs!N206-Inputs!N$205)*Inputs!$H$30)","v":5.6222826219642918E-7},{"$f":"(-(Inputs!O206-Inputs!O$205)*Inputs!$H$30)","v":5.1789325319906432E-7},{"$f":"(-(Inputs!P206-Inputs!P$205)*Inputs!$H$30)","v":4.8060933105498194E-7},{"$f":"(-(Inputs!Q206-Inputs!Q$205)*Inputs!$H$30)","v":4.2484677220677725E-7},{"$f":"(-(Inputs!R206-Inputs!R$205)*Inputs!$H$30)","v":5.7932413748892131E-2},{"$f":"(-(Inputs!S206-Inputs!S$205)*Inputs!$H$30)","v":6.3342459287374808E-2},{"$f":"(-(Inputs!T206-Inputs!T$205)*Inputs!$H$30)","v":9.2636928611995017E-2},{"$f":"(-(Inputs!U206-Inputs!U$205)*Inputs!$H$30)","v":8.0746991719749417E-2},{"$f":"(-(Inputs!V206-Inputs!V$205)*Inputs!$H$30)","v":4.8345347889124923E-2},{"$f":"(-(Inputs!W206-Inputs!W$205)*Inputs!$H$30)","v":4.8358504731481844E-2},{"$f":"(-(Inputs!X206-Inputs!X$205)*Inputs!$H$30)","v":5.2667651308183849E-2},{"$f":"(-(Inputs!Y206-Inputs!Y$205)*Inputs!$H$30)","v":9.606992989426999E-2},{"$f":"(-(Inputs!Z206-Inputs!Z$205)*Inputs!$H$30)","v":0.10138019893716432},{"$f":"(-(Inputs!AA206-Inputs!AA$205)*Inputs!$H$30)","v":0.29096318889679651},{"$f":"(-(Inputs!AB206-Inputs!AB$205)*Inputs!$H$30)","v":4.3043016405079015E-2},{"$f":"(-(Inputs!AC206-Inputs!AC$205)*Inputs!$H$30)","v":-0.19622121513208413},{"$f":"(-(Inputs!AD206-Inputs!AD$205)*Inputs!$H$30)","v":2.6061923307509005E-2},{"$f":"(-(Inputs!AE206-Inputs!AE$205)*Inputs!$H$30)","v":7.8195849878284207E-3},{"$f":"(-(Inputs!AF206-Inputs!AF$205)*Inputs!$H$30)","v":-8.4855082953708916E-2},{"$f":"(-(Inputs!AG206-Inputs!AG$205)*Inputs!$H$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.54232014310784471,{"$f":"(-(Inputs!G207-Inputs!G$205)*Inputs!$H$30)","v":0},{"$f":"(-(Inputs!H207-Inputs!H$205)*Inputs!$H$30)","v":-3.0051073646175652E-7},{"$f":"(-(Inputs!I207-Inputs!I$205)*Inputs!$H$30)","v":-1.9622453274192875E-6},{"$f":"(-(Inputs!J207-Inputs!J$205)*Inputs!$H$30)","v":-3.7184827511582697E-6},{"$f":"(-(Inputs!K207-Inputs!K$205)*Inputs!$H$30)","v":-4.113911674430426E-6},{"$f":"(-(Inputs!L207-Inputs!L$205)*Inputs!$H$30)","v":-4.5078933593178938E-6},{"$f":"(-(Inputs!M207-Inputs!M$205)*Inputs!$H$30)","v":-4.2384267423256627E-6},{"$f":"(-(Inputs!N207-Inputs!N$205)*Inputs!$H$30)","v":-4.4625343862125799E-6},{"$f":"(-(Inputs!O207-Inputs!O$205)*Inputs!$H$30)","v":-4.9343007030300257E-6},{"$f":"(-(Inputs!P207-Inputs!P$205)*Inputs!$H$30)","v":-5.3173902277159346E-6},{"$f":"(-(Inputs!Q207-Inputs!Q$205)*Inputs!$H$30)","v":-6.2064721450816318E-6},{"$f":"(-(Inputs!R207-Inputs!R$205)*Inputs!$H$30)","v":7.7967997343835194E-2},{"$f":"(-(Inputs!S207-Inputs!S$205)*Inputs!$H$30)","v":8.3439568559994015E-2},{"$f":"(-(Inputs!T207-Inputs!T$205)*Inputs!$H$30)","v":0.1144221756910504},{"$f":"(-(Inputs!U207-Inputs!U$205)*Inputs!$H$30)","v":4.3278857831850814E-2},{"$f":"(-(Inputs!V207-Inputs!V$205)*Inputs!$H$30)","v":0.12565792365637662},{"$f":"(-(Inputs!W207-Inputs!W$205)*Inputs!$H$30)","v":0.12569572955817421},{"$f":"(-(Inputs!X207-Inputs!X$205)*Inputs!$H$30)","v":0.10430317285769775},{"$f":"(-(Inputs!Y207-Inputs!Y$205)*Inputs!$H$30)","v":0.1955202494141588},{"$f":"(-(Inputs!Z207-Inputs!Z$205)*Inputs!$H$30)","v":0.12289181356004519},{"$f":"(-(Inputs!AA207-Inputs!AA$205)*Inputs!$H$30)","v":0.31026426032548216},{"$f":"(-(Inputs!AB207-Inputs!AB$205)*Inputs!$H$30)","v":1.5310926168922379E-2},{"$f":"(-(Inputs!AC207-Inputs!AC$205)*Inputs!$H$30)","v":-0.10201299135229647},{"$f":"(-(Inputs!AD207-Inputs!AD$205)*Inputs!$H$30)","v":0.13891837760178305},{"$f":"(-(Inputs!AE207-Inputs!AE$205)*Inputs!$H$30)","v":4.7272542512814653E-2},{"$f":"(-(Inputs!AF207-Inputs!AF$205)*Inputs!$H$30)","v":-0.10096421039679626},{"$f":"(-(Inputs!AG207-Inputs!AG$205)*Inputs!$H$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.5672693653218206,{"$f":"(-(Inputs!G208-Inputs!G$205)*Inputs!$H$30)","v":0},{"$f":"(-(Inputs!H208-Inputs!H$205)*Inputs!$H$30)","v":1.5423104293699197E-8},{"$f":"(-(Inputs!I208-Inputs!I$205)*Inputs!$H$30)","v":2.2172320174318472E-7},{"$f":"(-(Inputs!J208-Inputs!J$205)*Inputs!$H$30)","v":5.7221620081149283E-7},{"$f":"(-(Inputs!K208-Inputs!K$205)*Inputs!$H$30)","v":7.8383962751060743E-7},{"$f":"(-(Inputs!L208-Inputs!L$205)*Inputs!$H$30)","v":8.8808363132852897E-7},{"$f":"(-(Inputs!M208-Inputs!M$205)*Inputs!$H$30)","v":1.6067315361245615E-6},{"$f":"(-(Inputs!N208-Inputs!N$205)*Inputs!$H$30)","v":1.7956225429049955E-6},{"$f":"(-(Inputs!O208-Inputs!O$205)*Inputs!$H$30)","v":1.9473471345177185E-6},{"$f":"(-(Inputs!P208-Inputs!P$205)*Inputs!$H$30)","v":2.0914151460660335E-6},{"$f":"(-(Inputs!Q208-Inputs!Q$205)*Inputs!$H$30)","v":2.1883732008731727E-6},{"$f":"(-(Inputs!R208-Inputs!R$205)*Inputs!$H$30)","v":7.4571543491442682E-2},{"$f":"(-(Inputs!S208-Inputs!S$205)*Inputs!$H$30)","v":8.0600758548763807E-2},{"$f":"(-(Inputs!T208-Inputs!T$205)*Inputs!$H$30)","v":0.11127813393875741},{"$f":"(-(Inputs!U208-Inputs!U$205)*Inputs!$H$30)","v":3.41000379510632E-2},{"$f":"(-(Inputs!V208-Inputs!V$205)*Inputs!$H$30)","v":0.14877326621416387},{"$f":"(-(Inputs!W208-Inputs!W$205)*Inputs!$H$30)","v":0.14881027695085436},{"$f":"(-(Inputs!X208-Inputs!X$205)*Inputs!$H$30)","v":0.12296770032855875},{"$f":"(-(Inputs!Y208-Inputs!Y$205)*Inputs!$H$30)","v":0.2050878224071937},{"$f":"(-(Inputs!Z208-Inputs!Z$205)*Inputs!$H$30)","v":0.11611067221883786},{"$f":"(-(Inputs!AA208-Inputs!AA$205)*Inputs!$H$30)","v":0.3304979862295454},{"$f":"(-(Inputs!AB208-Inputs!AB$205)*Inputs!$H$30)","v":2.024239776272907E-2},{"$f":"(-(Inputs!AC208-Inputs!AC$205)*Inputs!$H$30)","v":-2.7888936814406406E-3},{"$f":"(-(Inputs!AD208-Inputs!AD$205)*Inputs!$H$30)","v":8.6855462043615717E-2},{"$f":"(-(Inputs!AE208-Inputs!AE$205)*Inputs!$H$30)","v":-1.1720831908633045E-2},{"$f":"(-(Inputs!AF208-Inputs!AF$205)*Inputs!$H$30)","v":-0.10956490176113221},{"$f":"(-(Inputs!AG208-Inputs!AG$205)*Inputs!$H$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.69695223733113676,{"$f":"(-(Inputs!G209-Inputs!G$205)*Inputs!$H$30)","v":0},{"$f":"(-(Inputs!H209-Inputs!H$205)*Inputs!$H$30)","v":-1.5666001229597271E-7},{"$f":"(-(Inputs!I209-Inputs!I$205)*Inputs!$H$30)","v":-1.8316056106804091E-6},{"$f":"(-(Inputs!J209-Inputs!J$205)*Inputs!$H$30)","v":-3.843472268477699E-6},{"$f":"(-(Inputs!K209-Inputs!K$205)*Inputs!$H$30)","v":-4.256657934520458E-6},{"$f":"(-(Inputs!L209-Inputs!L$205)*Inputs!$H$30)","v":-4.5523673949110499E-6},{"$f":"(-(Inputs!M209-Inputs!M$205)*Inputs!$H$30)","v":-4.2892824695661691E-6},{"$f":"(-(Inputs!N209-Inputs!N$205)*Inputs!$H$30)","v":-4.5179850941268196E-6},{"$f":"(-(Inputs!O209-Inputs!O$205)*Inputs!$H$30)","v":-4.9560536163895108E-6},{"$f":"(-(Inputs!P209-Inputs!P$205)*Inputs!$H$30)","v":-5.3028161442203459E-6},{"$f":"(-(Inputs!Q209-Inputs!Q$205)*Inputs!$H$30)","v":-6.1930161106837911E-6},{"$f":"(-(Inputs!R209-Inputs!R$205)*Inputs!$H$30)","v":0.1171496695579588},{"$f":"(-(Inputs!S209-Inputs!S$205)*Inputs!$H$30)","v":0.13416322143857329},{"$f":"(-(Inputs!T209-Inputs!T$205)*Inputs!$H$30)","v":0.16301894307474996},{"$f":"(-(Inputs!U209-Inputs!U$205)*Inputs!$H$30)","v":8.282573227855039E-2},{"$f":"(-(Inputs!V209-Inputs!V$205)*Inputs!$H$30)","v":0.20608754028029352},{"$f":"(-(Inputs!W209-Inputs!W$205)*Inputs!$H$30)","v":0.20612403354056141},{"$f":"(-(Inputs!X209-Inputs!X$205)*Inputs!$H$30)","v":0.19938465033342823},{"$f":"(-(Inputs!Y209-Inputs!Y$205)*Inputs!$H$30)","v":0.30624192579330156},{"$f":"(-(Inputs!Z209-Inputs!Z$205)*Inputs!$H$30)","v":0.20746651289638862},{"$f":"(-(Inputs!AA209-Inputs!AA$205)*Inputs!$H$30)","v":0.36130692619019555},{"$f":"(-(Inputs!AB209-Inputs!AB$205)*Inputs!$H$30)","v":3.3218491882337275E-2},{"$f":"(-(Inputs!AC209-Inputs!AC$205)*Inputs!$H$30)","v":-0.10303782156796615},{"$f":"(-(Inputs!AD209-Inputs!AD$205)*Inputs!$H$30)","v":5.726866979443912E-2},{"$f":"(-(Inputs!AE209-Inputs!AE$205)*Inputs!$H$30)","v":-0.25954875693832946},{"$f":"(-(Inputs!AF209-Inputs!AF$205)*Inputs!$H$30)","v":-0.22392634763173191},{"$f":"(-(Inputs!AG209-Inputs!AG$205)*Inputs!$H$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.46277566851062724,{"$f":"(-(Inputs!G210-Inputs!G$205)*Inputs!$H$30)","v":0},{"$f":"(-(Inputs!H210-Inputs!H$205)*Inputs!$H$30)","v":3.3987568956450609E-7},{"$f":"(-(Inputs!I210-Inputs!I$205)*Inputs!$H$30)","v":2.2780626707519236E-6},{"$f":"(-(Inputs!J210-Inputs!J$205)*Inputs!$H$30)","v":4.3922055124046011E-6},{"$f":"(-(Inputs!K210-Inputs!K$205)*Inputs!$H$30)","v":5.0133641356919778E-6},{"$f":"(-(Inputs!L210-Inputs!L$205)*Inputs!$H$30)","v":5.3911102639858655E-6},{"$f":"(-(Inputs!M210-Inputs!M$205)*Inputs!$H$30)","v":2.7607486747238674E-6},{"$f":"(-(Inputs!N210-Inputs!N$205)*Inputs!$H$30)","v":2.7821998199173414E-6},{"$f":"(-(Inputs!O210-Inputs!O$205)*Inputs!$H$30)","v":3.3341976070355717E-6},{"$f":"(-(Inputs!P210-Inputs!P$205)*Inputs!$H$30)","v":3.78209877030522E-6},{"$f":"(-(Inputs!Q210-Inputs!Q$205)*Inputs!$H$30)","v":4.7767532648790301E-6},{"$f":"(-(Inputs!R210-Inputs!R$205)*Inputs!$H$30)","v":0.1011776506105253},{"$f":"(-(Inputs!S210-Inputs!S$205)*Inputs!$H$30)","v":0.11339873247301391},{"$f":"(-(Inputs!T210-Inputs!T$205)*Inputs!$H$30)","v":0.15981390169240939},{"$f":"(-(Inputs!U210-Inputs!U$205)*Inputs!$H$30)","v":7.9173893702801479E-2},{"$f":"(-(Inputs!V210-Inputs!V$205)*Inputs!$H$30)","v":4.3768814580943172E-2},{"$f":"(-(Inputs!W210-Inputs!W$205)*Inputs!$H$30)","v":4.3802265707427068E-2},{"$f":"(-(Inputs!X210-Inputs!X$205)*Inputs!$H$30)","v":3.0829998629002375E-2},{"$f":"(-(Inputs!Y210-Inputs!Y$205)*Inputs!$H$30)","v":0.1827712767141918},{"$f":"(-(Inputs!Z210-Inputs!Z$205)*Inputs!$H$30)","v":0.12481480316105831},{"$f":"(-(Inputs!AA210-Inputs!AA$205)*Inputs!$H$30)","v":0.23033697043933898},{"$f":"(-(Inputs!AB210-Inputs!AB$205)*Inputs!$H$30)","v":0.13445245022563768},{"$f":"(-(Inputs!AC210-Inputs!AC$205)*Inputs!$H$30)","v":-0.44542828341201357},{"$f":"(-(Inputs!AD210-Inputs!AD$205)*Inputs!$H$30)","v":3.1084559173621074E-2},{"$f":"(-(Inputs!AE210-Inputs!AE$205)*Inputs!$H$30)","v":-0.36680178805988817},{"$f":"(-(Inputs!AF210-Inputs!AF$205)*Inputs!$H$30)","v":0.65341920672358356},{"$f":"(-(Inputs!AG210-Inputs!AG$205)*Inputs!$H$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",3.0041058456832368,{"$f":"(-(Inputs!G211-Inputs!G$205)*Inputs!$H$30)","v":0},{"$f":"(-(Inputs!H211-Inputs!H$205)*Inputs!$H$30)","v":2.4723889968658597E-7},{"$f":"(-(Inputs!I211-Inputs!I$205)*Inputs!$H$30)","v":1.641935752139112E-6},{"$f":"(-(Inputs!J211-Inputs!J$205)*Inputs!$H$30)","v":3.005771517294864E-6},{"$f":"(-(Inputs!K211-Inputs!K$205)*Inputs!$H$30)","v":3.4198262570395155E-6},{"$f":"(-(Inputs!L211-Inputs!L$205)*Inputs!$H$30)","v":-2.3675828767527607E-5},{"$f":"(-(Inputs!M211-Inputs!M$205)*Inputs!$H$30)","v":-9.8472316237274704E-6},{"$f":"(-(Inputs!N211-Inputs!N$205)*Inputs!$H$30)","v":-8.2993871473868719E-6},{"$f":"(-(Inputs!O211-Inputs!O$205)*Inputs!$H$30)","v":-7.9492332889508077E-6},{"$f":"(-(Inputs!P211-Inputs!P$205)*Inputs!$H$30)","v":-7.7045615654580679E-6},{"$f":"(-(Inputs!Q211-Inputs!Q$205)*Inputs!$H$30)","v":-6.9718736661894543E-6},{"$f":"(-(Inputs!R211-Inputs!R$205)*Inputs!$H$30)","v":0.7106070716284858},{"$f":"(-(Inputs!S211-Inputs!S$205)*Inputs!$H$30)","v":0.78944133319520304},{"$f":"(-(Inputs!T211-Inputs!T$205)*Inputs!$H$30)","v":0.72495707126633846},{"$f":"(-(Inputs!U211-Inputs!U$205)*Inputs!$H$30)","v":0.78611268461241934},{"$f":"(-(Inputs!V211-Inputs!V$205)*Inputs!$H$30)","v":0.77020118770357726},{"$f":"(-(Inputs!W211-Inputs!W$205)*Inputs!$H$30)","v":0.77023016800737309},{"$f":"(-(Inputs!X211-Inputs!X$205)*Inputs!$H$30)","v":0.81418879040563752},{"$f":"(-(Inputs!Y211-Inputs!Y$205)*Inputs!$H$30)","v":0.66803893694140015},{"$f":"(-(Inputs!Z211-Inputs!Z$205)*Inputs!$H$30)","v":0.62151072871046154},{"$f":"(-(Inputs!AA211-Inputs!AA$205)*Inputs!$H$30)","v":0.37208119843847953},{"$f":"(-(Inputs!AB211-Inputs!AB$205)*Inputs!$H$30)","v":0.18351660246764823},{"$f":"(-(Inputs!AC211-Inputs!AC$205)*Inputs!$H$30)","v":-6.6446402296378437E-2},{"$f":"(-(Inputs!AD211-Inputs!AD$205)*Inputs!$H$30)","v":0.1897355556994853},{"$f":"(-(Inputs!AE211-Inputs!AE$205)*Inputs!$H$30)","v":-0.35935374810378562},{"$f":"(-(Inputs!AF211-Inputs!AF$205)*Inputs!$H$30)","v":-0.53475376630990468},{"$f":"(-(Inputs!AG211-Inputs!AG$205)*Inputs!$H$30)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Progressive,H91:AG91)","v":0},{"$f":"(-(Inputs!G215-Inputs!G$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!H215-Inputs!H$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!I215-Inputs!I$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!J215-Inputs!J$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!K215-Inputs!K$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!L215-Inputs!L$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!M215-Inputs!M$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!N215-Inputs!N$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!O215-Inputs!O$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!P215-Inputs!P$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Q215-Inputs!Q$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!R215-Inputs!R$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!S215-Inputs!S$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!T215-Inputs!T$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!U215-Inputs!U$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!V215-Inputs!V$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!W215-Inputs!W$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!X215-Inputs!X$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Y215-Inputs!Y$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Z215-Inputs!Z$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AA215-Inputs!AA$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AB215-Inputs!AB$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AC215-Inputs!AC$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AD215-Inputs!AD$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AE215-Inputs!AE$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AF215-Inputs!AF$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AG215-Inputs!AG$214)*Inputs!$H$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"(-(Inputs!G216-Inputs!G$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!H216-Inputs!H$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!I216-Inputs!I$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!J216-Inputs!J$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!K216-Inputs!K$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!L216-Inputs!L$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!M216-Inputs!M$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!N216-Inputs!N$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!O216-Inputs!O$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!P216-Inputs!P$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Q216-Inputs!Q$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!R216-Inputs!R$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!S216-Inputs!S$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!T216-Inputs!T$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!U216-Inputs!U$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!V216-Inputs!V$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!W216-Inputs!W$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!X216-Inputs!X$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Y216-Inputs!Y$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Z216-Inputs!Z$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AA216-Inputs!AA$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AB216-Inputs!AB$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AC216-Inputs!AC$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AD216-Inputs!AD$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AE216-Inputs!AE$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AF216-Inputs!AF$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AG216-Inputs!AG$214)*Inputs!$H$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"(-(Inputs!G217-Inputs!G$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!H217-Inputs!H$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!I217-Inputs!I$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!J217-Inputs!J$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!K217-Inputs!K$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!L217-Inputs!L$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!M217-Inputs!M$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!N217-Inputs!N$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!O217-Inputs!O$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!P217-Inputs!P$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Q217-Inputs!Q$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!R217-Inputs!R$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!S217-Inputs!S$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!T217-Inputs!T$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!U217-Inputs!U$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!V217-Inputs!V$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!W217-Inputs!W$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!X217-Inputs!X$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Y217-Inputs!Y$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Z217-Inputs!Z$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AA217-Inputs!AA$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AB217-Inputs!AB$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AC217-Inputs!AC$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AD217-Inputs!AD$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AE217-Inputs!AE$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AF217-Inputs!AF$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AG217-Inputs!AG$214)*Inputs!$H$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"(-(Inputs!G218-Inputs!G$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!H218-Inputs!H$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!I218-Inputs!I$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!J218-Inputs!J$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!K218-Inputs!K$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!L218-Inputs!L$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!M218-Inputs!M$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!N218-Inputs!N$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!O218-Inputs!O$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!P218-Inputs!P$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Q218-Inputs!Q$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!R218-Inputs!R$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!S218-Inputs!S$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!T218-Inputs!T$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!U218-Inputs!U$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!V218-Inputs!V$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!W218-Inputs!W$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!X218-Inputs!X$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Y218-Inputs!Y$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Z218-Inputs!Z$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AA218-Inputs!AA$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AB218-Inputs!AB$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AC218-Inputs!AC$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AD218-Inputs!AD$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AE218-Inputs!AE$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AF218-Inputs!AF$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AG218-Inputs!AG$214)*Inputs!$H$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"(-(Inputs!G219-Inputs!G$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!H219-Inputs!H$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!I219-Inputs!I$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!J219-Inputs!J$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!K219-Inputs!K$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!L219-Inputs!L$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!M219-Inputs!M$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!N219-Inputs!N$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!O219-Inputs!O$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!P219-Inputs!P$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Q219-Inputs!Q$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!R219-Inputs!R$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!S219-Inputs!S$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!T219-Inputs!T$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!U219-Inputs!U$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!V219-Inputs!V$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!W219-Inputs!W$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!X219-Inputs!X$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Y219-Inputs!Y$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Z219-Inputs!Z$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AA219-Inputs!AA$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AB219-Inputs!AB$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AC219-Inputs!AC$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AD219-Inputs!AD$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AE219-Inputs!AE$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AF219-Inputs!AF$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AG219-Inputs!AG$214)*Inputs!$H$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"(-(Inputs!G220-Inputs!G$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!H220-Inputs!H$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!I220-Inputs!I$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!J220-Inputs!J$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!K220-Inputs!K$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!L220-Inputs!L$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!M220-Inputs!M$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!N220-Inputs!N$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!O220-Inputs!O$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!P220-Inputs!P$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Q220-Inputs!Q$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!R220-Inputs!R$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!S220-Inputs!S$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!T220-Inputs!T$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!U220-Inputs!U$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!V220-Inputs!V$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!W220-Inputs!W$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!X220-Inputs!X$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Y220-Inputs!Y$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!Z220-Inputs!Z$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AA220-Inputs!AA$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AB220-Inputs!AB$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AC220-Inputs!AC$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AD220-Inputs!AD$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AE220-Inputs!AE$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AF220-Inputs!AF$214)*Inputs!$H$31)","v":0},{"$f":"(-(Inputs!AG220-Inputs!AG$214)*Inputs!$H$31)","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Progressive,H100:AG100)","v":-0.131677791527396},{"$f":"(-(Inputs!G224-Inputs!G$223)*Inputs!$H$32)","v":0},{"$f":"(-(Inputs!H224-Inputs!H$223)*Inputs!$H$32)","v":5.9699967334125859E-6},{"$f":"(-(Inputs!I224-Inputs!I$223)*Inputs!$H$32)","v":1.2049778018052848E-5},{"$f":"(-(Inputs!J224-Inputs!J$223)*Inputs!$H$32)","v":-0.28099599043228096},{"$f":"(-(Inputs!K224-Inputs!K$223)*Inputs!$H$32)","v":-1.7725989258078556E-2},{"$f":"(-(Inputs!L224-Inputs!L$223)*Inputs!$H$32)","v":-0.144512801998256},{"$f":"(-(Inputs!M224-Inputs!M$223)*Inputs!$H$32)","v":-2.4417455745329164E-4},{"$f":"(-(Inputs!N224-Inputs!N$223)*Inputs!$H$32)","v":8.1478558288727377E-6},{"$f":"(-(Inputs!O224-Inputs!O$223)*Inputs!$H$32)","v":5.0125917164788092E-2},{"$f":"(-(Inputs!P224-Inputs!P$223)*Inputs!$H$32)","v":9.1447574249170493E-6},{"$f":"(-(Inputs!Q224-Inputs!Q$223)*Inputs!$H$32)","v":0.13217397541562548},{"$f":"(-(Inputs!R224-Inputs!R$223)*Inputs!$H$32)","v":2.8286194251919028E-2},{"$f":"(-(Inputs!S224-Inputs!S$223)*Inputs!$H$32)","v":-1.5193769560255532E-2},{"$f":"(-(Inputs!T224-Inputs!T$223)*Inputs!$H$32)","v":1.4267735150497174E-4},{"$f":"(-(Inputs!U224-Inputs!U$223)*Inputs!$H$32)","v":-1.1333554311150351E-3},{"$f":"(-(Inputs!V224-Inputs!V$223)*Inputs!$H$32)","v":7.3234730855062935E-2},{"$f":"(-(Inputs!W224-Inputs!W$223)*Inputs!$H$32)","v":1.4988556969700733E-5},{"$f":"(-(Inputs!X224-Inputs!X$223)*Inputs!$H$32)","v":1.5981034449949981E-5},{"$f":"(-(Inputs!Y224-Inputs!Y$223)*Inputs!$H$32)","v":-4.8822438827174353E-4},{"$f":"(-(Inputs!Z224-Inputs!Z$223)*Inputs!$H$32)","v":3.786736053967843E-4},{"$f":"(-(Inputs!AA224-Inputs!AA$223)*Inputs!$H$32)","v":-9.2907456358963358E-2},{"$f":"(-(Inputs!AB224-Inputs!AB$223)*Inputs!$H$32)","v":1.0659099715219611E-2},{"$f":"(-(Inputs!AC224-Inputs!AC$223)*Inputs!$H$32)","v":2.0847049634351578E-3},{"$f":"(-(Inputs!AD224-Inputs!AD$223)*Inputs!$H$32)","v":-3.4388622275169922E-3},{"$f":"(-(Inputs!AE224-Inputs!AE$223)*Inputs!$H$32)","v":0.40108841920314475},{"$f":"(-(Inputs!AF224-Inputs!AF$223)*Inputs!$H$32)","v":1.452031788493624E-3},{"$f":"(-(Inputs!AG224-Inputs!AG$223)*Inputs!$H$32)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.2840479580224225,{"$f":"(-(Inputs!G225-Inputs!G$223)*Inputs!$H$32)","v":0},{"$f":"(-(Inputs!H225-Inputs!H$223)*Inputs!$H$32)","v":-3.9915008525071016E-5},{"$f":"(-(Inputs!I225-Inputs!I$223)*Inputs!$H$32)","v":-2.354108242741404E-5},{"$f":"(-(Inputs!J225-Inputs!J$223)*Inputs!$H$32)","v":-0.33688645723797706},{"$f":"(-(Inputs!K225-Inputs!K$223)*Inputs!$H$32)","v":-2.1493732915452313E-2},{"$f":"(-(Inputs!L225-Inputs!L$223)*Inputs!$H$32)","v":-0.16711464253657127},{"$f":"(-(Inputs!M225-Inputs!M$223)*Inputs!$H$32)","v":-2.8060134096818956E-4},{"$f":"(-(Inputs!N225-Inputs!N$223)*Inputs!$H$32)","v":-5.4672570346979844E-5},{"$f":"(-(Inputs!O225-Inputs!O$223)*Inputs!$H$32)","v":8.1115061669581934E-2},{"$f":"(-(Inputs!P225-Inputs!P$223)*Inputs!$H$32)","v":-6.0800367812641198E-5},{"$f":"(-(Inputs!Q225-Inputs!Q$223)*Inputs!$H$32)","v":0.21374890544453251},{"$f":"(-(Inputs!R225-Inputs!R$223)*Inputs!$H$32)","v":3.9943591648025745E-2},{"$f":"(-(Inputs!S225-Inputs!S$223)*Inputs!$H$32)","v":-3.1049044535663484E-2},{"$f":"(-(Inputs!T225-Inputs!T$223)*Inputs!$H$32)","v":-5.2486771955031486E-3},{"$f":"(-(Inputs!U225-Inputs!U$223)*Inputs!$H$32)","v":-2.7601732626276743E-2},{"$f":"(-(Inputs!V225-Inputs!V$223)*Inputs!$H$32)","v":7.5408993520966305E-2},{"$f":"(-(Inputs!W225-Inputs!W$223)*Inputs!$H$32)","v":-9.8429181887501346E-5},{"$f":"(-(Inputs!X225-Inputs!X$223)*Inputs!$H$32)","v":-1.048125774959177E-4},{"$f":"(-(Inputs!Y225-Inputs!Y$223)*Inputs!$H$32)","v":-1.1848729381406242E-3},{"$f":"(-(Inputs!Z225-Inputs!Z$223)*Inputs!$H$32)","v":-3.2331716955980028E-4},{"$f":"(-(Inputs!AA225-Inputs!AA$223)*Inputs!$H$32)","v":-0.3310133909908739},{"$f":"(-(Inputs!AB225-Inputs!AB$223)*Inputs!$H$32)","v":-1.1653034971175202E-3},{"$f":"(-(Inputs!AC225-Inputs!AC$223)*Inputs!$H$32)","v":2.7104533071202752E-3},{"$f":"(-(Inputs!AD225-Inputs!AD$223)*Inputs!$H$32)","v":-2.9742465664035933E-2},{"$f":"(-(Inputs!AE225-Inputs!AE$223)*Inputs!$H$32)","v":0.24564096941976032},{"$f":"(-(Inputs!AF225-Inputs!AF$223)*Inputs!$H$32)","v":3.1588667017130589E-3},{"$f":"(-(Inputs!AG225-Inputs!AG$223)*Inputs!$H$32)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.61037101424094808,{"$f":"(-(Inputs!G226-Inputs!G$223)*Inputs!$H$32)","v":0},{"$f":"(-(Inputs!H226-Inputs!H$223)*Inputs!$H$32)","v":-8.7348190476177479E-6},{"$f":"(-(Inputs!I226-Inputs!I$223)*Inputs!$H$32)","v":4.9429690456292974E-6},{"$f":"(-(Inputs!J226-Inputs!J$223)*Inputs!$H$32)","v":-0.33691994630572708},{"$f":"(-(Inputs!K226-Inputs!K$223)*Inputs!$H$32)","v":-2.1481180157707058E-2},{"$f":"(-(Inputs!L226-Inputs!L$223)*Inputs!$H$32)","v":-0.16716219746321759},{"$f":"(-(Inputs!M226-Inputs!M$223)*Inputs!$H$32)","v":-2.4541820078738397E-4},{"$f":"(-(Inputs!N226-Inputs!N$223)*Inputs!$H$32)","v":-1.1925834852726913E-5},{"$f":"(-(Inputs!O226-Inputs!O$223)*Inputs!$H$32)","v":8.1079962692808039E-2},{"$f":"(-(Inputs!P226-Inputs!P$223)*Inputs!$H$32)","v":-1.3211899123677373E-5},{"$f":"(-(Inputs!Q226-Inputs!Q$223)*Inputs!$H$32)","v":0.21391665484422973},{"$f":"(-(Inputs!R226-Inputs!R$223)*Inputs!$H$32)","v":4.0561547500999495E-2},{"$f":"(-(Inputs!S226-Inputs!S$223)*Inputs!$H$32)","v":-3.2327166298728116E-2},{"$f":"(-(Inputs!T226-Inputs!T$223)*Inputs!$H$32)","v":-3.4841211734004673E-3},{"$f":"(-(Inputs!U226-Inputs!U$223)*Inputs!$H$32)","v":-2.9853190604946178E-2},{"$f":"(-(Inputs!V226-Inputs!V$223)*Inputs!$H$32)","v":6.5688560883558011E-2},{"$f":"(-(Inputs!W226-Inputs!W$223)*Inputs!$H$32)","v":-2.2033121174508223E-5},{"$f":"(-(Inputs!X226-Inputs!X$223)*Inputs!$H$32)","v":-2.3519449964377393E-5},{"$f":"(-(Inputs!Y226-Inputs!Y$223)*Inputs!$H$32)","v":-8.4396668510733353E-4},{"$f":"(-(Inputs!Z226-Inputs!Z$223)*Inputs!$H$32)","v":-9.9864914346881051E-5},{"$f":"(-(Inputs!AA226-Inputs!AA$223)*Inputs!$H$32)","v":-0.35047458865148684},{"$f":"(-(Inputs!AB226-Inputs!AB$223)*Inputs!$H$32)","v":3.8022486428985758E-3},{"$f":"(-(Inputs!AC226-Inputs!AC$223)*Inputs!$H$32)","v":4.2565289370593007E-3},{"$f":"(-(Inputs!AD226-Inputs!AD$223)*Inputs!$H$32)","v":-3.3228659195099652E-2},{"$f":"(-(Inputs!AE226-Inputs!AE$223)*Inputs!$H$32)","v":0.36905807966387272},{"$f":"(-(Inputs!AF226-Inputs!AF$223)*Inputs!$H$32)","v":-1.333198391013465},{"$f":"(-(Inputs!AG226-Inputs!AG$223)*Inputs!$H$32)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.52701507894265942,{"$f":"(-(Inputs!G227-Inputs!G$223)*Inputs!$H$32)","v":0},{"$f":"(-(Inputs!H227-Inputs!H$223)*Inputs!$H$32)","v":-5.0444462814880353E-5},{"$f":"(-(Inputs!I227-Inputs!I$223)*Inputs!$H$32)","v":-3.2981388848440929E-5},{"$f":"(-(Inputs!J227-Inputs!J$223)*Inputs!$H$32)","v":-0.33683896252156131},{"$f":"(-(Inputs!K227-Inputs!K$223)*Inputs!$H$32)","v":-2.1489248394368943E-2},{"$f":"(-(Inputs!L227-Inputs!L$223)*Inputs!$H$32)","v":-0.16706039852218435},{"$f":"(-(Inputs!M227-Inputs!M$223)*Inputs!$H$32)","v":-2.6781753083504611E-4},{"$f":"(-(Inputs!N227-Inputs!N$223)*Inputs!$H$32)","v":-6.9389502133867522E-5},{"$f":"(-(Inputs!O227-Inputs!O$223)*Inputs!$H$32)","v":6.8764223722752149E-2},{"$f":"(-(Inputs!P227-Inputs!P$223)*Inputs!$H$32)","v":-7.7262083464701981E-5},{"$f":"(-(Inputs!Q227-Inputs!Q$223)*Inputs!$H$32)","v":0.17956166435726395},{"$f":"(-(Inputs!R227-Inputs!R$223)*Inputs!$H$32)","v":3.6844054762923406E-2},{"$f":"(-(Inputs!S227-Inputs!S$223)*Inputs!$H$32)","v":1.7073272780550042E-2},{"$f":"(-(Inputs!T227-Inputs!T$223)*Inputs!$H$32)","v":-2.8311550443049782E-3},{"$f":"(-(Inputs!U227-Inputs!U$223)*Inputs!$H$32)","v":-2.9481560948330099E-2},{"$f":"(-(Inputs!V227-Inputs!V$223)*Inputs!$H$32)","v":0.1107376865600429},{"$f":"(-(Inputs!W227-Inputs!W$223)*Inputs!$H$32)","v":-1.2537482403654796E-4},{"$f":"(-(Inputs!X227-Inputs!X$223)*Inputs!$H$32)","v":-1.3350882616082542E-4},{"$f":"(-(Inputs!Y227-Inputs!Y$223)*Inputs!$H$32)","v":-9.3065428266830841E-4},{"$f":"(-(Inputs!Z227-Inputs!Z$223)*Inputs!$H$32)","v":-2.3193842014279653E-4},{"$f":"(-(Inputs!AA227-Inputs!AA$223)*Inputs!$H$32)","v":-6.4662841162100193E-2},{"$f":"(-(Inputs!AB227-Inputs!AB$223)*Inputs!$H$32)","v":1.4503539008615007E-2},{"$f":"(-(Inputs!AC227-Inputs!AC$223)*Inputs!$H$32)","v":4.0613846935997344E-3},{"$f":"(-(Inputs!AD227-Inputs!AD$223)*Inputs!$H$32)","v":-3.5623572958979111E-2},{"$f":"(-(Inputs!AE227-Inputs!AE$223)*Inputs!$H$32)","v":0.55661662241615062},{"$f":"(-(Inputs!AF227-Inputs!AF$223)*Inputs!$H$32)","v":-1.659139506325054},{"$f":"(-(Inputs!AG227-Inputs!AG$223)*Inputs!$H$32)","v":0}]
[null,null,null,"Option 3","June $2022 m",-1.7930214798379662,{"$f":"(-(Inputs!G228-Inputs!G$223)*Inputs!$H$32)","v":0},{"$f":"(-(Inputs!H228-Inputs!H$223)*Inputs!$H$32)","v":4.3959774110646777E-5},{"$f":"(-(Inputs!I228-Inputs!I$223)*Inputs!$H$32)","v":4.6539470522688475E-5},{"$f":"(-(Inputs!J228-Inputs!J$223)*Inputs!$H$32)","v":-0.33124871409660628},{"$f":"(-(Inputs!K228-Inputs!K$223)*Inputs!$H$32)","v":-2.2233505978990209E-2},{"$f":"(-(Inputs!L228-Inputs!L$223)*Inputs!$H$32)","v":-0.16742657416164075},{"$f":"(-(Inputs!M228-Inputs!M$223)*Inputs!$H$32)","v":1.1788616382588657E-3},{"$f":"(-(Inputs!N228-Inputs!N$223)*Inputs!$H$32)","v":6.0278407154481118E-5},{"$f":"(-(Inputs!O228-Inputs!O$223)*Inputs!$H$32)","v":9.1125610593941531E-2},{"$f":"(-(Inputs!P228-Inputs!P$223)*Inputs!$H$32)","v":6.7241109458326953E-5},{"$f":"(-(Inputs!Q228-Inputs!Q$223)*Inputs!$H$32)","v":0.24001346416158498},{"$f":"(-(Inputs!R228-Inputs!R$223)*Inputs!$H$32)","v":4.7045390277062893E-2},{"$f":"(-(Inputs!S228-Inputs!S$223)*Inputs!$H$32)","v":-1.0514960812201934E-2},{"$f":"(-(Inputs!T228-Inputs!T$223)*Inputs!$H$32)","v":-1.783129721447807E-2},{"$f":"(-(Inputs!U228-Inputs!U$223)*Inputs!$H$32)","v":-4.2539579382825821E-2},{"$f":"(-(Inputs!V228-Inputs!V$223)*Inputs!$H$32)","v":8.5063106849915471E-2},{"$f":"(-(Inputs!W228-Inputs!W$223)*Inputs!$H$32)","v":1.0845418102514872E-4},{"$f":"(-(Inputs!X228-Inputs!X$223)*Inputs!$H$32)","v":1.1545986777527378E-4},{"$f":"(-(Inputs!Y228-Inputs!Y$223)*Inputs!$H$32)","v":-5.2191692523763378E-4},{"$f":"(-(Inputs!Z228-Inputs!Z$223)*Inputs!$H$32)","v":2.6256353265111443E-2},{"$f":"(-(Inputs!AA228-Inputs!AA$223)*Inputs!$H$32)","v":-1.6350321590714518},{"$f":"(-(Inputs!AB228-Inputs!AB$223)*Inputs!$H$32)","v":-0.15965342952234352},{"$f":"(-(Inputs!AC228-Inputs!AC$223)*Inputs!$H$32)","v":-6.8968788039445172E-3},{"$f":"(-(Inputs!AD228-Inputs!AD$223)*Inputs!$H$32)","v":-8.6254483888177802E-2},{"$f":"(-(Inputs!AE228-Inputs!AE$223)*Inputs!$H$32)","v":-3.1230140326499125},{"$f":"(-(Inputs!AF228-Inputs!AF$223)*Inputs!$H$32)","v":-0.3863618771214119},{"$f":"(-(Inputs!AG228-Inputs!AG$223)*Inputs!$H$32)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.39960523867550585,{"$f":"(-(Inputs!G229-Inputs!G$223)*Inputs!$H$32)","v":0},{"$f":"(-(Inputs!H229-Inputs!H$223)*Inputs!$H$32)","v":4.4631523689275809E-5},{"$f":"(-(Inputs!I229-Inputs!I$223)*Inputs!$H$32)","v":5.043591814946069E-5},{"$f":"(-(Inputs!J229-Inputs!J$223)*Inputs!$H$32)","v":0.57482908532120547},{"$f":"(-(Inputs!K229-Inputs!K$223)*Inputs!$H$32)","v":1.8693377636754605E-2},{"$f":"(-(Inputs!L229-Inputs!L$223)*Inputs!$H$32)","v":-0.15868989060439276},{"$f":"(-(Inputs!M229-Inputs!M$223)*Inputs!$H$32)","v":-4.9530227024217055E-3},{"$f":"(-(Inputs!N229-Inputs!N$223)*Inputs!$H$32)","v":6.1729271214506668E-5},{"$f":"(-(Inputs!O229-Inputs!O$223)*Inputs!$H$32)","v":-0.14312673962269784},{"$f":"(-(Inputs!P229-Inputs!P$223)*Inputs!$H$32)","v":6.8837856422976351E-5},{"$f":"(-(Inputs!Q229-Inputs!Q$223)*Inputs!$H$32)","v":-0.38311868809486604},{"$f":"(-(Inputs!R229-Inputs!R$223)*Inputs!$H$32)","v":-1.1253300400994704E-2},{"$f":"(-(Inputs!S229-Inputs!S$223)*Inputs!$H$32)","v":0.76503160638084466},{"$f":"(-(Inputs!T229-Inputs!T$223)*Inputs!$H$32)","v":1.3557184742190032E-2},{"$f":"(-(Inputs!U229-Inputs!U$223)*Inputs!$H$32)","v":-5.8821696517977529E-2},{"$f":"(-(Inputs!V229-Inputs!V$223)*Inputs!$H$32)","v":0.21212065132534974},{"$f":"(-(Inputs!W229-Inputs!W$223)*Inputs!$H$32)","v":1.1163852514614863E-4},{"$f":"(-(Inputs!X229-Inputs!X$223)*Inputs!$H$32)","v":1.1889141312506013E-4},{"$f":"(-(Inputs!Y229-Inputs!Y$223)*Inputs!$H$32)","v":-2.4966593328402953E-4},{"$f":"(-(Inputs!Z229-Inputs!Z$223)*Inputs!$H$32)","v":1.072499842436514E-3},{"$f":"(-(Inputs!AA229-Inputs!AA$223)*Inputs!$H$32)","v":-6.0942383014792156E-2},{"$f":"(-(Inputs!AB229-Inputs!AB$223)*Inputs!$H$32)","v":2.0442074516921593E-2},{"$f":"(-(Inputs!AC229-Inputs!AC$223)*Inputs!$H$32)","v":4.2006909297942485E-3},{"$f":"(-(Inputs!AD229-Inputs!AD$223)*Inputs!$H$32)","v":-1.8252798019226191E-2},{"$f":"(-(Inputs!AE229-Inputs!AE$223)*Inputs!$H$32)","v":1.1495572872812687},{"$f":"(-(Inputs!AF229-Inputs!AF$223)*Inputs!$H$32)","v":-1.6507923172778276},{"$f":"(-(Inputs!AG229-Inputs!AG$223)*Inputs!$H$32)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Progressive,H109:AG109)","v":-0.99520944571839542},{"$f":"(-(Inputs!G233-Inputs!G$232)*Inputs!$H$33)","v":0},{"$f":"(-(Inputs!H233-Inputs!H$232)*Inputs!$H$33)","v":1.0012788376201343E-6},{"$f":"(-(Inputs!I233-Inputs!I$232)*Inputs!$H$33)","v":-8.9442199419309532E-4},{"$f":"(-(Inputs!J233-Inputs!J$232)*Inputs!$H$33)","v":-0.85814735874792802},{"$f":"(-(Inputs!K233-Inputs!K$232)*Inputs!$H$33)","v":1.1946309940280537E-6},{"$f":"(-(Inputs!L233-Inputs!L$232)*Inputs!$H$33)","v":1.3837998346410543E-6},{"$f":"(-(Inputs!M233-Inputs!M$232)*Inputs!$H$33)","v":-0.19564049057339616},{"$f":"(-(Inputs!N233-Inputs!N$232)*Inputs!$H$33)","v":1.5359982638664651E-6},{"$f":"(-(Inputs!O233-Inputs!O$232)*Inputs!$H$33)","v":4.8678541067630476E-3},{"$f":"(-(Inputs!P233-Inputs!P$232)*Inputs!$H$33)","v":1.7138909217489476E-6},{"$f":"(-(Inputs!Q233-Inputs!Q$232)*Inputs!$H$33)","v":1.803883958409511E-6},{"$f":"(-(Inputs!R233-Inputs!R$232)*Inputs!$H$33)","v":-0.15116326611026309},{"$f":"(-(Inputs!S233-Inputs!S$232)*Inputs!$H$33)","v":-6.8361114376742194E-2},{"$f":"(-(Inputs!T233-Inputs!T$232)*Inputs!$H$33)","v":-9.1070316039605359E-3},{"$f":"(-(Inputs!U233-Inputs!U$232)*Inputs!$H$33)","v":2.236875154465725E-6},{"$f":"(-(Inputs!V233-Inputs!V$232)*Inputs!$H$33)","v":-1.158369119082181E-3},{"$f":"(-(Inputs!W233-Inputs!W$232)*Inputs!$H$33)","v":2.4890816340560241E-6},{"$f":"(-(Inputs!X233-Inputs!X$232)*Inputs!$H$33)","v":2.6339920550991615E-6},{"$f":"(-(Inputs!Y233-Inputs!Y$232)*Inputs!$H$33)","v":2.7704850342899425E-6},{"$f":"(-(Inputs!Z233-Inputs!Z$232)*Inputs!$H$33)","v":2.9244800469190057E-6},{"$f":"(-(Inputs!AA233-Inputs!AA$232)*Inputs!$H$33)","v":3.0835046618668722E-6},{"$f":"(-(Inputs!AB233-Inputs!AB$232)*Inputs!$H$33)","v":3.2614570570755448E-6},{"$f":"(-(Inputs!AC233-Inputs!AC$232)*Inputs!$H$33)","v":3.4334062774770124E-6},{"$f":"(-(Inputs!AD233-Inputs!AD$232)*Inputs!$H$33)","v":3.6205468197875391E-6},{"$f":"(-(Inputs!AE233-Inputs!AE$232)*Inputs!$H$33)","v":3.8165364858134887E-6},{"$f":"(-(Inputs!AF233-Inputs!AF$232)*Inputs!$H$33)","v":4.0345355479187245E-6},{"$f":"(-(Inputs!AG233-Inputs!AG$232)*Inputs!$H$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",-1.2733433149005069,{"$f":"(-(Inputs!G234-Inputs!G$232)*Inputs!$H$33)","v":0},{"$f":"(-(Inputs!H234-Inputs!H$232)*Inputs!$H$33)","v":-9.5118481659994814E-6},{"$f":"(-(Inputs!I234-Inputs!I$232)*Inputs!$H$33)","v":-1.3276199485261486E-3},{"$f":"(-(Inputs!J234-Inputs!J$232)*Inputs!$H$33)","v":-1.0220219998467286},{"$f":"(-(Inputs!K234-Inputs!K$232)*Inputs!$H$33)","v":-1.1001697188402786E-5},{"$f":"(-(Inputs!L234-Inputs!L$232)*Inputs!$H$33)","v":-1.1413929894982658E-5},{"$f":"(-(Inputs!M234-Inputs!M$232)*Inputs!$H$33)","v":-0.23376636435251896},{"$f":"(-(Inputs!N234-Inputs!N$232)*Inputs!$H$33)","v":-1.2668212353707746E-5},{"$f":"(-(Inputs!O234-Inputs!O$232)*Inputs!$H$33)","v":7.515998170802618E-3},{"$f":"(-(Inputs!P234-Inputs!P$232)*Inputs!$H$33)","v":-1.4138563686919074E-5},{"$f":"(-(Inputs!Q234-Inputs!Q$232)*Inputs!$H$33)","v":-1.4880582963502402E-5},{"$f":"(-(Inputs!R234-Inputs!R$232)*Inputs!$H$33)","v":-0.28144135575964313},{"$f":"(-(Inputs!S234-Inputs!S$232)*Inputs!$H$33)","v":-0.10866877044525225},{"$f":"(-(Inputs!T234-Inputs!T$232)*Inputs!$H$33)","v":-2.0314285795834053E-2},{"$f":"(-(Inputs!U234-Inputs!U$232)*Inputs!$H$33)","v":-1.8450952914452655E-5},{"$f":"(-(Inputs!V234-Inputs!V$232)*Inputs!$H$33)","v":-3.0211491265106361E-2},{"$f":"(-(Inputs!W234-Inputs!W$232)*Inputs!$H$33)","v":-2.0535485069041336E-5},{"$f":"(-(Inputs!X234-Inputs!X$232)*Inputs!$H$33)","v":-2.1723856678368023E-5},{"$f":"(-(Inputs!Y234-Inputs!Y$232)*Inputs!$H$33)","v":-2.2857337967942167E-5},{"$f":"(-(Inputs!Z234-Inputs!Z$232)*Inputs!$H$33)","v":-2.4124512625680743E-5},{"$f":"(-(Inputs!AA234-Inputs!AA$232)*Inputs!$H$33)","v":-2.5442366670062563E-5},{"$f":"(-(Inputs!AB234-Inputs!AB$232)*Inputs!$H$33)","v":-2.6921839105282797E-5},{"$f":"(-(Inputs!AC234-Inputs!AC$232)*Inputs!$H$33)","v":-2.8326119359818822E-5},{"$f":"(-(Inputs!AD234-Inputs!AD$232)*Inputs!$H$33)","v":-2.9879314833730487E-5},{"$f":"(-(Inputs!AE234-Inputs!AE$232)*Inputs!$H$33)","v":-3.1535151243836318E-5},{"$f":"(-(Inputs!AF234-Inputs!AF$232)*Inputs!$H$33)","v":-3.3360327153975438E-5},{"$f":"(-(Inputs!AG234-Inputs!AG$232)*Inputs!$H$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-1.272532861026066,{"$f":"(-(Inputs!G235-Inputs!G$232)*Inputs!$H$33)","v":0},{"$f":"(-(Inputs!H235-Inputs!H$232)*Inputs!$H$33)","v":-2.5411378334894152E-6},{"$f":"(-(Inputs!I235-Inputs!I$232)*Inputs!$H$33)","v":-1.3833775532425818E-3},{"$f":"(-(Inputs!J235-Inputs!J$232)*Inputs!$H$33)","v":-1.0222223247972479},{"$f":"(-(Inputs!K235-Inputs!K$232)*Inputs!$H$33)","v":-1.0498852699314742E-6},{"$f":"(-(Inputs!L235-Inputs!L$232)*Inputs!$H$33)","v":-1.7888274959925761E-6},{"$f":"(-(Inputs!M235-Inputs!M$232)*Inputs!$H$33)","v":-0.23384622861026116},{"$f":"(-(Inputs!N235-Inputs!N$232)*Inputs!$H$33)","v":-1.9855181601804482E-6},{"$f":"(-(Inputs!O235-Inputs!O$232)*Inputs!$H$33)","v":7.9105233935905517E-3},{"$f":"(-(Inputs!P235-Inputs!P$232)*Inputs!$H$33)","v":-2.2162423404806301E-6},{"$f":"(-(Inputs!Q235-Inputs!Q$232)*Inputs!$H$33)","v":-2.3330001800377537E-6},{"$f":"(-(Inputs!R235-Inputs!R$232)*Inputs!$H$33)","v":-0.28484225564399424},{"$f":"(-(Inputs!S235-Inputs!S$232)*Inputs!$H$33)","v":-0.11169294130675667},{"$f":"(-(Inputs!T235-Inputs!T$232)*Inputs!$H$33)","v":-2.057820877281813E-2},{"$f":"(-(Inputs!U235-Inputs!U$232)*Inputs!$H$33)","v":-2.894732611878907E-6},{"$f":"(-(Inputs!V235-Inputs!V$232)*Inputs!$H$33)","v":-2.0575156278738405E-2},{"$f":"(-(Inputs!W235-Inputs!W$232)*Inputs!$H$33)","v":-3.2215174258385867E-6},{"$f":"(-(Inputs!X235-Inputs!X$232)*Inputs!$H$33)","v":-3.4088727031260515E-6},{"$f":"(-(Inputs!Y235-Inputs!Y$232)*Inputs!$H$33)","v":-3.5866093386605861E-6},{"$f":"(-(Inputs!Z235-Inputs!Z$232)*Inputs!$H$33)","v":-3.7870758697086779E-6},{"$f":"(-(Inputs!AA235-Inputs!AA$232)*Inputs!$H$33)","v":-3.992168554989612E-6},{"$f":"(-(Inputs!AB235-Inputs!AB$232)*Inputs!$H$33)","v":-4.2240221705450008E-6},{"$f":"(-(Inputs!AC235-Inputs!AC$232)*Inputs!$H$33)","v":-4.4469427111554943E-6},{"$f":"(-(Inputs!AD235-Inputs!AD$232)*Inputs!$H$33)","v":-4.6892286952077996E-6},{"$f":"(-(Inputs!AE235-Inputs!AE$232)*Inputs!$H$33)","v":-4.9450907799157714E-6},{"$f":"(-(Inputs!AF235-Inputs!AF$232)*Inputs!$H$33)","v":-5.2302755438262159E-6},{"$f":"(-(Inputs!AG235-Inputs!AG$232)*Inputs!$H$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.3039170875542483,{"$f":"(-(Inputs!G236-Inputs!G$232)*Inputs!$H$33)","v":0},{"$f":"(-(Inputs!H236-Inputs!H$232)*Inputs!$H$33)","v":-1.1420619538071719E-5},{"$f":"(-(Inputs!I236-Inputs!I$232)*Inputs!$H$33)","v":-1.2730914368823676E-3},{"$f":"(-(Inputs!J236-Inputs!J$232)*Inputs!$H$33)","v":-1.0219408917770352},{"$f":"(-(Inputs!K236-Inputs!K$232)*Inputs!$H$33)","v":-1.3390343306337716E-5},{"$f":"(-(Inputs!L236-Inputs!L$232)*Inputs!$H$33)","v":-1.4051204525405833E-5},{"$f":"(-(Inputs!M236-Inputs!M$232)*Inputs!$H$33)","v":-0.23391030708684468},{"$f":"(-(Inputs!N236-Inputs!N$232)*Inputs!$H$33)","v":-1.559504214709996E-5},{"$f":"(-(Inputs!O236-Inputs!O$232)*Inputs!$H$33)","v":4.4817052230001764E-3},{"$f":"(-(Inputs!P236-Inputs!P$232)*Inputs!$H$33)","v":-1.740485242979381E-5},{"$f":"(-(Inputs!Q236-Inputs!Q$232)*Inputs!$H$33)","v":-1.831845978516671E-5},{"$f":"(-(Inputs!R236-Inputs!R$232)*Inputs!$H$33)","v":-0.29192794387218157},{"$f":"(-(Inputs!S236-Inputs!S$232)*Inputs!$H$33)","v":-0.16614595927566356},{"$f":"(-(Inputs!T236-Inputs!T$232)*Inputs!$H$33)","v":-2.1962487251350638E-2},{"$f":"(-(Inputs!U236-Inputs!U$232)*Inputs!$H$33)","v":-2.2714676694755582E-5},{"$f":"(-(Inputs!V236-Inputs!V$232)*Inputs!$H$33)","v":-1.1689828339967789E-2},{"$f":"(-(Inputs!W236-Inputs!W$232)*Inputs!$H$33)","v":-2.5280699125423354E-5},{"$f":"(-(Inputs!X236-Inputs!X$232)*Inputs!$H$33)","v":-2.6744567834972063E-5},{"$f":"(-(Inputs!Y236-Inputs!Y$232)*Inputs!$H$33)","v":-2.8139566458433731E-5},{"$f":"(-(Inputs!Z236-Inputs!Z$232)*Inputs!$H$33)","v":-2.9700580732304317E-5},{"$f":"(-(Inputs!AA236-Inputs!AA$232)*Inputs!$H$33)","v":-3.1321905833669298E-5},{"$f":"(-(Inputs!AB236-Inputs!AB$232)*Inputs!$H$33)","v":-3.3142403554525329E-5},{"$f":"(-(Inputs!AC236-Inputs!AC$232)*Inputs!$H$33)","v":-3.4873093597820768E-5},{"$f":"(-(Inputs!AD236-Inputs!AD$232)*Inputs!$H$33)","v":-3.6784362558578868E-5},{"$f":"(-(Inputs!AE236-Inputs!AE$232)*Inputs!$H$33)","v":-3.881836539374283E-5},{"$f":"(-(Inputs!AF236-Inputs!AF$232)*Inputs!$H$33)","v":-4.1061862302911549E-5},{"$f":"(-(Inputs!AG236-Inputs!AG$232)*Inputs!$H$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",-1.381381745081057,{"$f":"(-(Inputs!G237-Inputs!G$232)*Inputs!$H$33)","v":0},{"$f":"(-(Inputs!H237-Inputs!H$232)*Inputs!$H$33)","v":9.1749110673333689E-6},{"$f":"(-(Inputs!I237-Inputs!I$232)*Inputs!$H$33)","v":-9.3970632570261614E-4},{"$f":"(-(Inputs!J237-Inputs!J$232)*Inputs!$H$33)","v":-1.0436994646274229},{"$f":"(-(Inputs!K237-Inputs!K$232)*Inputs!$H$33)","v":1.3173860860754115E-5},{"$f":"(-(Inputs!L237-Inputs!L$232)*Inputs!$H$33)","v":1.2670330695857412E-5},{"$f":"(-(Inputs!M237-Inputs!M$232)*Inputs!$H$33)","v":-0.2331726857186851},{"$f":"(-(Inputs!N237-Inputs!N$232)*Inputs!$H$33)","v":1.4062362297219937E-5},{"$f":"(-(Inputs!O237-Inputs!O$232)*Inputs!$H$33)","v":8.4624546389733268E-3},{"$f":"(-(Inputs!P237-Inputs!P$232)*Inputs!$H$33)","v":1.5694427359354613E-5},{"$f":"(-(Inputs!Q237-Inputs!Q$232)*Inputs!$H$33)","v":1.6518070251877259E-5},{"$f":"(-(Inputs!R237-Inputs!R$232)*Inputs!$H$33)","v":-0.34366843136814396},{"$f":"(-(Inputs!S237-Inputs!S$232)*Inputs!$H$33)","v":-0.24501722162756678},{"$f":"(-(Inputs!T237-Inputs!T$232)*Inputs!$H$33)","v":-2.2453911075665189E-2},{"$f":"(-(Inputs!U237-Inputs!U$232)*Inputs!$H$33)","v":2.0480854276170942E-5},{"$f":"(-(Inputs!V237-Inputs!V$232)*Inputs!$H$33)","v":5.5687335682250705E-3},{"$f":"(-(Inputs!W237-Inputs!W$232)*Inputs!$H$33)","v":2.2794834396995418E-5},{"$f":"(-(Inputs!X237-Inputs!X$232)*Inputs!$H$33)","v":2.4113899161153849E-5},{"$f":"(-(Inputs!Y237-Inputs!Y$232)*Inputs!$H$33)","v":2.5372265188771035E-5},{"$f":"(-(Inputs!Z237-Inputs!Z$232)*Inputs!$H$33)","v":2.6779013559027526E-5},{"$f":"(-(Inputs!AA237-Inputs!AA$232)*Inputs!$H$33)","v":2.8241928235389475E-5},{"$f":"(-(Inputs!AB237-Inputs!AB$232)*Inputs!$H$33)","v":2.9884323519503654E-5},{"$f":"(-(Inputs!AC237-Inputs!AC$232)*Inputs!$H$33)","v":3.1442430176131941E-5},{"$f":"(-(Inputs!AD237-Inputs!AD$232)*Inputs!$H$33)","v":3.3167150652796922E-5},{"$f":"(-(Inputs!AE237-Inputs!AE$232)*Inputs!$H$33)","v":3.500518454219791E-5},{"$f":"(-(Inputs!AF237-Inputs!AF$232)*Inputs!$H$33)","v":3.703093092313074E-5},{"$f":"(-(Inputs!AG237-Inputs!AG$232)*Inputs!$H$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.51838622128565137,{"$f":"(-(Inputs!G238-Inputs!G$232)*Inputs!$H$33)","v":0},{"$f":"(-(Inputs!H238-Inputs!H$232)*Inputs!$H$33)","v":8.9249001220537139E-6},{"$f":"(-(Inputs!I238-Inputs!I$232)*Inputs!$H$33)","v":-1.4054611795089045E-3},{"$f":"(-(Inputs!J238-Inputs!J$232)*Inputs!$H$33)","v":1.6449346405428145},{"$f":"(-(Inputs!K238-Inputs!K$232)*Inputs!$H$33)","v":1.2664238287766214E-5},{"$f":"(-(Inputs!L238-Inputs!L$232)*Inputs!$H$33)","v":1.2325789658831388E-5},{"$f":"(-(Inputs!M238-Inputs!M$232)*Inputs!$H$33)","v":0.47660224744650748},{"$f":"(-(Inputs!N238-Inputs!N$232)*Inputs!$H$33)","v":1.3680255579751269E-5},{"$f":"(-(Inputs!O238-Inputs!O$232)*Inputs!$H$33)","v":-2.1882052330511215E-2},{"$f":"(-(Inputs!P238-Inputs!P$232)*Inputs!$H$33)","v":1.5267870946864502E-5},{"$f":"(-(Inputs!Q238-Inputs!Q$232)*Inputs!$H$33)","v":1.6069581694534546E-5},{"$f":"(-(Inputs!R238-Inputs!R$232)*Inputs!$H$33)","v":-0.67697825219628172},{"$f":"(-(Inputs!S238-Inputs!S$232)*Inputs!$H$33)","v":-1.6196300291136261},{"$f":"(-(Inputs!T238-Inputs!T$232)*Inputs!$H$33)","v":2.0043043091810375E-2},{"$f":"(-(Inputs!U238-Inputs!U$232)*Inputs!$H$33)","v":1.9926492590090447E-5},{"$f":"(-(Inputs!V238-Inputs!V$232)*Inputs!$H$33)","v":1.0737683756502747E-2},{"$f":"(-(Inputs!W238-Inputs!W$232)*Inputs!$H$33)","v":2.2177595046904987E-5},{"$f":"(-(Inputs!X238-Inputs!X$232)*Inputs!$H$33)","v":2.3461781945499641E-5},{"$f":"(-(Inputs!Y238-Inputs!Y$232)*Inputs!$H$33)","v":2.468579722120581E-5},{"$f":"(-(Inputs!Z238-Inputs!Z$232)*Inputs!$H$33)","v":2.6055997478706885E-5},{"$f":"(-(Inputs!AA238-Inputs!AA$232)*Inputs!$H$33)","v":2.7477767089512456E-5},{"$f":"(-(Inputs!AB238-Inputs!AB$232)*Inputs!$H$33)","v":2.9075112155959448E-5},{"$f":"(-(Inputs!AC238-Inputs!AC$232)*Inputs!$H$33)","v":3.0593597072177463E-5},{"$f":"(-(Inputs!AD238-Inputs!AD$232)*Inputs!$H$33)","v":3.227022717033891E-5},{"$f":"(-(Inputs!AE238-Inputs!AE$232)*Inputs!$H$33)","v":3.4054063787150295E-5},{"$f":"(-(Inputs!AF238-Inputs!AF$232)*Inputs!$H$33)","v":3.6023498350443544E-5},{"$f":"(-(Inputs!AG238-Inputs!AG$232)*Inputs!$H$33)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Progressive,H118:AG118)","v":14.545029463870694},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUMIF($D$50:$D$114,$D118,H$50:H$114)","v":9.6803429356883408E-3},{"$f":"SUMIF($D$50:$D$114,$D118,I$50:I$114)","v":0.11515819539581765},-0.30897115953928689,0.83532375961818706,0.72270044063285621,0.84298502453967616,0.78076530354337681,0.58126284732700517,0.48270683220264754,0.70738515515963662,1.2302943527095938,1.0344998639645322,1.2676502000714578,1.2682928337255817,1.7354796292533763,1.2820335256440067,1.5161183122516775,2.8984878158578486,3.2580409020890682,2.302089567293327,2.1835543593601554,2.683066505887977,2.4116046086432243,3.4058724766507762,2.229778623613444,0]
[null,null,null,"Option 2","June $2022 m",21.423022188888137,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},{"$f":"SUMIF($D$50:$D$114,$D119,H$50:H$114)","v":8.2146105950594017E-3},6.550873991039069E-3,-0.22325189732035522,1.1729181346794397,1.0773864808363787,1.2593428408415741,1.037677912845379,0.83715998286139925,0.78950604532576185,1.0800712809087771,1.7450324997526661,1.47328161352298,1.8736508191969783,1.6191070253667985,2.5500043699233856,1.8971695114319225,2.0922096095026808,5.0392781823135078,5.2168018384886299,3.0563887590393315,3.2713946676288006,3.7375333875642052,3.8349150256991145,5.0763847755673908,2.7094526786218722,0]
[null,null,null,"Option 2A","June $2022 m",21.453970604808639,0,8.235375709821191E-3,6.8934147720442485E-3,-0.22766991409227511,1.1686013310335888,1.0733556880699398,1.2505922741924234,1.0356313134246027,0.83134349178965417,0.78486940365532898,1.0752825485156501,1.7257705427803938,1.4556267068690207,1.85758893556795,1.5764324018399787,2.5153029468286832,1.8898370528408894,2.0700019123496398,5.0203223963645796,5.2593437796480336,3.0986586708935384,3.2122302043538933,3.8985497949143841,3.8415422398336263,4.7940168636129528,3.3085055520694269,0]
[null,null,null,"Option 2B","June $2022 m",20.347150620142909,0,6.724853433951905E-3,6.2636581633391253E-3,-0.27761262327843372,1.1146333553103396,0.99833462869231326,1.1599796170041339,1.0104371637841487,0.77420219665756829,0.76045228486431826,0.98486439202393883,1.5491832811442361,1.1938346264901512,1.6740082389456568,1.3539140672187435,2.2106043306351637,1.6786204598101286,1.8332898058452585,4.833131331898751,5.3173220364339286,3.2208431159771815,2.8554417062565967,3.7764675804061332,3.9135466566111834,4.9249227504293129,3.6348881748852007,0]
[null,null,null,"Option 3","June $2022 m",16.939058308221739,0,1.0077592622305093E-2,9.4952056035484678E-3,-0.97642210286587061,1.1188343978949569,1.1372945519960524,1.3610508654426174,1.0695790287434603,0.8959746349170522,0.83938384426111246,1.1618285877775898,1.8303720481915509,1.5977194918639359,2.157391852362629,1.873177519473836,2.824528839072471,1.9695764648343728,2.1728073408954378,5.2874535704509951,3.4502596988372072,0.73997330319659871,3.8365962734480399,1.9583297754630602,2.4109946135544043,0.32109914379110821,-1.8243028638379128,0]
[null,null,null,"Option 4","June $2022 m",114.19288067283375,0,-1.4760340837922103E-2,-1.0800505974514985E-2,10.142433053126062,8.6226826642467032,7.8769287612035379,8.0250025825240403,7.9969530523745869,9.4451753835626775,8.9818286963288099,9.3973418242249931,11.316244081908474,10.144493207821156,11.172240914078365,11.417522147951411,10.963178105948842,10.292515413361894,10.856161793204802,11.720199465390015,11.811555626572042,10.133164213755744,9.6136222467774708,10.971397286195014,10.521422645569242,10.925550431241502,11.556947186471847,0]

{"sheet":"Hydrogen Superpower","index":7,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,null,"Hydrogen Superpower scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Hydrogen Superpower scenario. The calculations here determine the preferred option for this RIT-T under the Hydrogen Superpower scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Hydro,H10:AG10)","v":38.568515339959802},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":2.2243923557454464},-1.9054012933050608,3.2719641714819141,1.8661245937599584,1.1674923944226652,0.56797466841799127,0.96226767992345341,1.5189981087431073,4.2025620950637332,4.4128904863475622,3.5254104493568357,4.2437518436761081,4.1686629198958736,6.1611018156564352,3.1057919797925608,3.3721199186188757,3.6881179334929182,4.5235948053783384,6.2147126723470896,4.8023159931618595,2.8468794055366562,4.2294041689358286,4.7893693536188158,5.5210778085817793,4.6561196941658221,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",53.814298794272766,{"$f":"(G119-G40)","v":0},0.97123514056366433,-4.5390209643245294,1.3473208860261998,2.1969939671101772,1.2184911840724364,0.62919673956965505,1.2976078030292806,1.6325517549343298,7.0226290452151297,7.2569309699825109,5.8587270928591062,6.0947774963131502,6.9314301976416202,9.1111322018745806,5.9330953119310506,5.0772975970764884,6.5738333308719943,7.7137307865450744,10.775422922549907,7.0681747956891678,4.2746807589821616,6.4992580557240638,7.4722263410920053,8.4851437845081765,6.6683422486652013,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",53.303934375769707,0,0.91461252957301165,-4.9527745102473322,1.1224409683187808,2.1534837905562365,1.2156430920549086,0.52696778067271244,1.1663969374223266,1.4889092880708852,7.1201432313894895,7.2742737471659789,5.9833129316664646,6.0835520851855449,6.881024793026671,9.4346158731864485,5.7038325283997056,5.036562607267836,6.3191928451479757,7.2373584078295847,9.5323032237745711,7.9803997068372956,4.556019557581366,6.7923787683839949,7.8519564693429755,8.9700146231532365,7.1340414548871136,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",37.855495182620785,0,-0.14019526144044692,-16.230301216091753,-4.5164176276910775,1.6216902175716021,1.0187109321060721,-0.11108661363895189,0.5316477700886546,0.16663102539802771,8.160427518124358,7.6671412946291717,6.4804137460541735,5.8000974238502341,7.4234169574106232,10.652220426512503,4.6576637352870041,4.3968895759779709,5.9294134613221789,6.8229276315480618,8.4534912378549478,11.684332506195158,3.9533348714000813,7.1805140033909787,9.3607367022317032,11.668827576605555,7.85569874228797,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-13.335419471790271,0,-1.161094355654589,-23.859468872870057,-11.715120303234382,1.6808890933008436,-0.34723412109619523,1.787018916797392,3.7702482011299421,6.6182186198219517,0.69035672043841523,2.2287821186595349,-1.1151246152766259,4.5794970439849498,1.1789321051421879,-3.2639866440974905,7.1116903130466707,3.0270459990813579,4.2671639122388383,6.0337802692720022,18.446839526390377,-23.195633365646355,4.738760744211918,-2.5421727175963809,-7.6839779401556418,-14.679864805148281,-8.0580939493080876,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-47.368907336057518,0,-17.997222725407713,-98.356751711222302,-56.824114442433533,9.4045119478576034,8.9775345589733639,7.171288488817396,7.658425733180092,6.9652194249923891,11.878134803554426,10.973434671214809,9.7889358203055998,9.1845942660625042,10.258579826891156,13.382980645848315,7.8628064064822762,7.1684692524492881,8.3770901060588958,7.9754945749976969,5.0280573951483536,18.115877812749559,5.75902012851334,9.1339282094902678,5.3214539833206853,6.8776158714728481,6.20264104688823,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Hydro,H21:AG21)","v":1.2759704319160576},{"$f":"Inputs!G74*Inputs!$I$22","v":0},{"$f":"Inputs!H74*Inputs!$I$22","v":0.24384112619406736},{"$f":"Inputs!I74*Inputs!$I$22","v":1.1629346018486288},{"$f":"Inputs!J74*Inputs!$I$22","v":0},{"$f":"Inputs!K74*Inputs!$I$22","v":0},{"$f":"Inputs!L74*Inputs!$I$22","v":0},{"$f":"Inputs!M74*Inputs!$I$22","v":0},{"$f":"Inputs!N74*Inputs!$I$22","v":0},{"$f":"Inputs!O74*Inputs!$I$22","v":0},{"$f":"Inputs!P74*Inputs!$I$22","v":0},{"$f":"Inputs!Q74*Inputs!$I$22","v":0},{"$f":"Inputs!R74*Inputs!$I$22","v":0},{"$f":"Inputs!S74*Inputs!$I$22","v":0},{"$f":"Inputs!T74*Inputs!$I$22","v":0},{"$f":"Inputs!U74*Inputs!$I$22","v":0},{"$f":"Inputs!V74*Inputs!$I$22","v":0},{"$f":"Inputs!W74*Inputs!$I$22","v":0},{"$f":"Inputs!X74*Inputs!$I$22","v":0},{"$f":"Inputs!Y74*Inputs!$I$22","v":0},{"$f":"Inputs!Z74*Inputs!$I$22","v":0},{"$f":"Inputs!AA74*Inputs!$I$22","v":0},{"$f":"Inputs!AB74*Inputs!$I$22","v":0},{"$f":"Inputs!AC74*Inputs!$I$22","v":0},{"$f":"Inputs!AD74*Inputs!$I$22","v":0},{"$f":"Inputs!AE74*Inputs!$I$22","v":0},{"$f":"Inputs!AF74*Inputs!$I$22","v":0},{"$f":"Inputs!AG74*Inputs!$I$22","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"Inputs!G75*Inputs!$I$22","v":0},{"$f":"Inputs!H75*Inputs!$I$22","v":0.45016823297366276},{"$f":"Inputs!I75*Inputs!$I$22","v":4.7549019607843137},{"$f":"Inputs!J75*Inputs!$I$22","v":2.297733689136404},{"$f":"Inputs!K75*Inputs!$I$22","v":0},{"$f":"Inputs!L75*Inputs!$I$22","v":0},{"$f":"Inputs!M75*Inputs!$I$22","v":0},{"$f":"Inputs!N75*Inputs!$I$22","v":0},{"$f":"Inputs!O75*Inputs!$I$22","v":0},{"$f":"Inputs!P75*Inputs!$I$22","v":0},{"$f":"Inputs!Q75*Inputs!$I$22","v":0},{"$f":"Inputs!R75*Inputs!$I$22","v":0},{"$f":"Inputs!S75*Inputs!$I$22","v":0},{"$f":"Inputs!T75*Inputs!$I$22","v":0},{"$f":"Inputs!U75*Inputs!$I$22","v":0},{"$f":"Inputs!V75*Inputs!$I$22","v":0},{"$f":"Inputs!W75*Inputs!$I$22","v":0},{"$f":"Inputs!X75*Inputs!$I$22","v":0},{"$f":"Inputs!Y75*Inputs!$I$22","v":0},{"$f":"Inputs!Z75*Inputs!$I$22","v":0},{"$f":"Inputs!AA75*Inputs!$I$22","v":0},{"$f":"Inputs!AB75*Inputs!$I$22","v":0},{"$f":"Inputs!AC75*Inputs!$I$22","v":0},{"$f":"Inputs!AD75*Inputs!$I$22","v":0},{"$f":"Inputs!AE75*Inputs!$I$22","v":0},{"$f":"Inputs!AF75*Inputs!$I$22","v":0},{"$f":"Inputs!AG75*Inputs!$I$22","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"Inputs!G76*Inputs!$I$22","v":0},{"$f":"Inputs!H76*Inputs!$I$22","v":0.49706075724175269},{"$f":"Inputs!I76*Inputs!$I$22","v":5.1675561743435043},{"$f":"Inputs!J76*Inputs!$I$22","v":2.4946822910623814},{"$f":"Inputs!K76*Inputs!$I$22","v":0},{"$f":"Inputs!L76*Inputs!$I$22","v":0},{"$f":"Inputs!M76*Inputs!$I$22","v":0},{"$f":"Inputs!N76*Inputs!$I$22","v":0},{"$f":"Inputs!O76*Inputs!$I$22","v":0},{"$f":"Inputs!P76*Inputs!$I$22","v":0},{"$f":"Inputs!Q76*Inputs!$I$22","v":0},{"$f":"Inputs!R76*Inputs!$I$22","v":0},{"$f":"Inputs!S76*Inputs!$I$22","v":0},{"$f":"Inputs!T76*Inputs!$I$22","v":0},{"$f":"Inputs!U76*Inputs!$I$22","v":0},{"$f":"Inputs!V76*Inputs!$I$22","v":0},{"$f":"Inputs!W76*Inputs!$I$22","v":0},{"$f":"Inputs!X76*Inputs!$I$22","v":0},{"$f":"Inputs!Y76*Inputs!$I$22","v":0},{"$f":"Inputs!Z76*Inputs!$I$22","v":0},{"$f":"Inputs!AA76*Inputs!$I$22","v":0},{"$f":"Inputs!AB76*Inputs!$I$22","v":0},{"$f":"Inputs!AC76*Inputs!$I$22","v":0},{"$f":"Inputs!AD76*Inputs!$I$22","v":0},{"$f":"Inputs!AE76*Inputs!$I$22","v":0},{"$f":"Inputs!AF76*Inputs!$I$22","v":0},{"$f":"Inputs!AG76*Inputs!$I$22","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"Inputs!G77*Inputs!$I$22","v":0},{"$f":"Inputs!H77*Inputs!$I$22","v":1.5755888154078197},{"$f":"Inputs!I77*Inputs!$I$22","v":16.449897513245926},{"$f":"Inputs!J77*Inputs!$I$22","v":7.9435936110144256},{"$f":"Inputs!K77*Inputs!$I$22","v":0},{"$f":"Inputs!L77*Inputs!$I$22","v":0},{"$f":"Inputs!M77*Inputs!$I$22","v":0},{"$f":"Inputs!N77*Inputs!$I$22","v":0},{"$f":"Inputs!O77*Inputs!$I$22","v":0},{"$f":"Inputs!P77*Inputs!$I$22","v":0},{"$f":"Inputs!Q77*Inputs!$I$22","v":0},{"$f":"Inputs!R77*Inputs!$I$22","v":0},{"$f":"Inputs!S77*Inputs!$I$22","v":0},{"$f":"Inputs!T77*Inputs!$I$22","v":0},{"$f":"Inputs!U77*Inputs!$I$22","v":0},{"$f":"Inputs!V77*Inputs!$I$22","v":0},{"$f":"Inputs!W77*Inputs!$I$22","v":0},{"$f":"Inputs!X77*Inputs!$I$22","v":0},{"$f":"Inputs!Y77*Inputs!$I$22","v":0},{"$f":"Inputs!Z77*Inputs!$I$22","v":0},{"$f":"Inputs!AA77*Inputs!$I$22","v":0},{"$f":"Inputs!AB77*Inputs!$I$22","v":0},{"$f":"Inputs!AC77*Inputs!$I$22","v":0},{"$f":"Inputs!AD77*Inputs!$I$22","v":0},{"$f":"Inputs!AE77*Inputs!$I$22","v":0},{"$f":"Inputs!AF77*Inputs!$I$22","v":0},{"$f":"Inputs!AG77*Inputs!$I$22","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"Inputs!G78*Inputs!$I$22","v":0},{"$f":"Inputs!H78*Inputs!$I$22","v":1.9788645241133926},{"$f":"Inputs!I78*Inputs!$I$22","v":23.980836910701161},{"$f":"Inputs!J78*Inputs!$I$22","v":12.576575008701704},{"$f":"Inputs!K78*Inputs!$I$22","v":0},{"$f":"Inputs!L78*Inputs!$I$22","v":0},{"$f":"Inputs!M78*Inputs!$I$22","v":0},{"$f":"Inputs!N78*Inputs!$I$22","v":0},{"$f":"Inputs!O78*Inputs!$I$22","v":0},{"$f":"Inputs!P78*Inputs!$I$22","v":0},{"$f":"Inputs!Q78*Inputs!$I$22","v":0},{"$f":"Inputs!R78*Inputs!$I$22","v":0},{"$f":"Inputs!S78*Inputs!$I$22","v":0},{"$f":"Inputs!T78*Inputs!$I$22","v":0},{"$f":"Inputs!U78*Inputs!$I$22","v":0},{"$f":"Inputs!V78*Inputs!$I$22","v":0},{"$f":"Inputs!W78*Inputs!$I$22","v":0},{"$f":"Inputs!X78*Inputs!$I$22","v":0},{"$f":"Inputs!Y78*Inputs!$I$22","v":0},{"$f":"Inputs!Z78*Inputs!$I$22","v":0},{"$f":"Inputs!AA78*Inputs!$I$22","v":0},{"$f":"Inputs!AB78*Inputs!$I$22","v":0},{"$f":"Inputs!AC78*Inputs!$I$22","v":0},{"$f":"Inputs!AD78*Inputs!$I$22","v":0},{"$f":"Inputs!AE78*Inputs!$I$22","v":0},{"$f":"Inputs!AF78*Inputs!$I$22","v":0},{"$f":"Inputs!AG78*Inputs!$I$22","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"Inputs!G79*Inputs!$I$22","v":0},{"$f":"Inputs!H79*Inputs!$I$22","v":18.757009707235952},{"$f":"Inputs!I79*Inputs!$I$22","v":98.474300962988735},{"$f":"Inputs!J79*Inputs!$I$22","v":68.463085431411216},{"$f":"Inputs!K79*Inputs!$I$22","v":0},{"$f":"Inputs!L79*Inputs!$I$22","v":0},{"$f":"Inputs!M79*Inputs!$I$22","v":0},{"$f":"Inputs!N79*Inputs!$I$22","v":0},{"$f":"Inputs!O79*Inputs!$I$22","v":0},{"$f":"Inputs!P79*Inputs!$I$22","v":0},{"$f":"Inputs!Q79*Inputs!$I$22","v":0},{"$f":"Inputs!R79*Inputs!$I$22","v":0},{"$f":"Inputs!S79*Inputs!$I$22","v":0},{"$f":"Inputs!T79*Inputs!$I$22","v":0},{"$f":"Inputs!U79*Inputs!$I$22","v":0},{"$f":"Inputs!V79*Inputs!$I$22","v":0},{"$f":"Inputs!W79*Inputs!$I$22","v":0},{"$f":"Inputs!X79*Inputs!$I$22","v":0},{"$f":"Inputs!Y79*Inputs!$I$22","v":0},{"$f":"Inputs!Z79*Inputs!$I$22","v":0},{"$f":"Inputs!AA79*Inputs!$I$22","v":0},{"$f":"Inputs!AB79*Inputs!$I$22","v":0},{"$f":"Inputs!AC79*Inputs!$I$22","v":0},{"$f":"Inputs!AD79*Inputs!$I$22","v":0},{"$f":"Inputs!AE79*Inputs!$I$22","v":0},{"$f":"Inputs!AF79*Inputs!$I$22","v":0},{"$f":"Inputs!AG79*Inputs!$I$22","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Hydro,H30:AG30)","v":0.16273037118317446},{"$f":"Inputs!G83*Inputs!$I$24","v":0},{"$f":"Inputs!H83*Inputs!$I$24","v":0},{"$f":"Inputs!I83*Inputs!$I$24","v":0},{"$f":"Inputs!J83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!K83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!L83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!M83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!N83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!O83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!P83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!Q83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!R83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!S83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!T83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!U83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!V83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!W83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!X83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!Y83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!Z83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!AA83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!AB83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!AC83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!AD83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!AE83*Inputs!$I$24","v":1.4067757280426963E-2},{"$f":"Inputs!AF83*Inputs!$I$24","v":1.4067757280426963E-2}]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"Inputs!G84*Inputs!$I$24","v":0},{"$f":"Inputs!H84*Inputs!$I$24","v":0},{"$f":"Inputs!I84*Inputs!$I$24","v":0},{"$f":"Inputs!J84*Inputs!$I$24","v":0},{"$f":"Inputs!K84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!L84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!M84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!N84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!O84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!P84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!Q84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!R84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!S84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!T84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!U84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!V84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!W84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!X84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!Y84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!Z84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!AA84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!AB84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!AC84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!AD84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!AE84*Inputs!$I$24","v":7.5028038828943808E-2},{"$f":"Inputs!AF84*Inputs!$I$24","v":7.5028038828943808E-2}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"Inputs!G85*Inputs!$I$24","v":0},{"$f":"Inputs!H85*Inputs!$I$24","v":0},{"$f":"Inputs!I85*Inputs!$I$24","v":0},{"$f":"Inputs!J85*Inputs!$I$24","v":0},{"$f":"Inputs!K85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!L85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!M85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!N85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!O85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!P85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!Q85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!R85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!S85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!T85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!U85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!V85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!W85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!X85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!Y85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!Z85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!AA85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!AB85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!AC85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!AD85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!AE85*Inputs!$I$24","v":8.1592992226476396E-2},{"$f":"Inputs!AF85*Inputs!$I$24","v":8.1592992226476396E-2}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"Inputs!G86*Inputs!$I$24","v":0},{"$f":"Inputs!H86*Inputs!$I$24","v":0},{"$f":"Inputs!I86*Inputs!$I$24","v":0},{"$f":"Inputs!J86*Inputs!$I$24","v":0},{"$f":"Inputs!K86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!L86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!M86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!N86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!O86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!P86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!Q86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!R86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!S86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!T86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!U86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!V86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!W86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!X86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!Y86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!Z86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!AA86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!AB86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!AC86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!AD86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!AE86*Inputs!$I$24","v":0.25969079939668172},{"$f":"Inputs!AF86*Inputs!$I$24","v":0.25969079939668172}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"Inputs!G87*Inputs!$I$24","v":0},{"$f":"Inputs!H87*Inputs!$I$24","v":0},{"$f":"Inputs!I87*Inputs!$I$24","v":0},{"$f":"Inputs!J87*Inputs!$I$24","v":0},{"$f":"Inputs!K87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!L87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!M87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!N87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!O87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!P87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!Q87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!R87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!S87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!T87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!U87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!V87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!W87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!X87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!Y87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!Z87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!AA87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!AB87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!AC87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!AD87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!AE87*Inputs!$I$24","v":0.3853627644351626},{"$f":"Inputs!AF87*Inputs!$I$24","v":0.3853627644351626}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"Inputs!G88*Inputs!$I$24","v":0},{"$f":"Inputs!H88*Inputs!$I$24","v":0},{"$f":"Inputs!I88*Inputs!$I$24","v":0},{"$f":"Inputs!J88*Inputs!$I$24","v":0},{"$f":"Inputs!K88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!L88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!M88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!N88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!O88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!P88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!Q88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!R88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!S88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!T88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!U88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!V88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!W88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!X88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!Y88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!Z88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!AA88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!AB88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!AC88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!AD88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!AE88*Inputs!$I$24","v":1.8569439610163592},{"$f":"Inputs!AF88*Inputs!$I$24","v":1.8569439610163592}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Hydro,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,{"$f":"SUM(AE21,AE30)","v":1.4067757280426963E-2},1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Hydro,H50:AG50)","v":30.839626163072023},{"$f":"(-(Inputs!G245-Inputs!G$244)*Inputs!$I$28)","v":0},{"$f":"(-(Inputs!H245-Inputs!H$244)*Inputs!$I$28)","v":2.3208459297570698},{"$f":"(-(Inputs!I245-Inputs!I$244)*Inputs!$I$28)","v":1.808347713342755},{"$f":"(-(Inputs!J245-Inputs!J$244)*Inputs!$I$28)","v":0.4032184362197313},{"$f":"(-(Inputs!K245-Inputs!K$244)*Inputs!$I$28)","v":-1.1953805469117924},{"$f":"(-(Inputs!L245-Inputs!L$244)*Inputs!$I$28)","v":-0.93021977926969157},{"$f":"(-(Inputs!M245-Inputs!M$244)*Inputs!$I$28)","v":-0.43555536785697768},{"$f":"(-(Inputs!N245-Inputs!N$244)*Inputs!$I$28)","v":-0.63630785647785615},{"$f":"(-(Inputs!O245-Inputs!O$244)*Inputs!$I$28)","v":3.4198169956239326},{"$f":"(-(Inputs!P245-Inputs!P$244)*Inputs!$I$28)","v":4.069894676541594},{"$f":"(-(Inputs!Q245-Inputs!Q$244)*Inputs!$I$28)","v":2.9183421124885172},{"$f":"(-(Inputs!R245-Inputs!R$244)*Inputs!$I$28)","v":3.2512465885586153},{"$f":"(-(Inputs!S245-Inputs!S$244)*Inputs!$I$28)","v":6.2627396533895308},{"$f":"(-(Inputs!T245-Inputs!T$244)*Inputs!$I$28)","v":4.7099425392036665},{"$f":"(-(Inputs!U245-Inputs!U$244)*Inputs!$I$28)","v":7.1031393312501905},{"$f":"(-(Inputs!V245-Inputs!V$244)*Inputs!$I$28)","v":2.6329944729895942},{"$f":"(-(Inputs!W245-Inputs!W$244)*Inputs!$I$28)","v":2.5214760658752766},{"$f":"(-(Inputs!X245-Inputs!X$244)*Inputs!$I$28)","v":1.2019409076908687},{"$f":"(-(Inputs!Y245-Inputs!Y$244)*Inputs!$I$28)","v":2.2634944383992206},{"$f":"(-(Inputs!Z245-Inputs!Z$244)*Inputs!$I$28)","v":5.8747869474518666},{"$f":"(-(Inputs!AA245-Inputs!AA$244)*Inputs!$I$28)","v":7.6929232826155385},{"$f":"(-(Inputs!AB245-Inputs!AB$244)*Inputs!$I$28)","v":-0.19847725527097282},{"$f":"(-(Inputs!AC245-Inputs!AC$244)*Inputs!$I$28)","v":2.4976226420235434},{"$f":"(-(Inputs!AD245-Inputs!AD$244)*Inputs!$I$28)","v":2.7006024782908753},{"$f":"(-(Inputs!AE245-Inputs!AE$244)*Inputs!$I$28)","v":2.1868609270813977},{"$f":"(-(Inputs!AF245-Inputs!AF$244)*Inputs!$I$28)","v":5.3090171635803927},{"$f":"(-(Inputs!AG245-Inputs!AG$244)*Inputs!$I$28)","v":0}]
[null,null,null,"Option 2","June $2022 m",40.8109107558871,{"$f":"(-(Inputs!G246-Inputs!G$244)*Inputs!$I$28)","v":0},{"$f":"(-(Inputs!H246-Inputs!H$244)*Inputs!$I$28)","v":1.3425221901748046},{"$f":"(-(Inputs!I246-Inputs!I$244)*Inputs!$I$28)","v":0.17671404071825236},{"$f":"(-(Inputs!J246-Inputs!J$244)*Inputs!$I$28)","v":0.11430516643304145},{"$f":"(-(Inputs!K246-Inputs!K$244)*Inputs!$I$28)","v":-1.1855818051217284},{"$f":"(-(Inputs!L246-Inputs!L$244)*Inputs!$I$28)","v":-1.1595380579681205},{"$f":"(-(Inputs!M246-Inputs!M$244)*Inputs!$I$28)","v":-0.45379678986842009},{"$f":"(-(Inputs!N246-Inputs!N$244)*Inputs!$I$28)","v":-0.31490456489075314},{"$f":"(-(Inputs!O246-Inputs!O$244)*Inputs!$I$28)","v":4.5810904727860589},{"$f":"(-(Inputs!P246-Inputs!P$244)*Inputs!$I$28)","v":5.0518610773169712},{"$f":"(-(Inputs!Q246-Inputs!Q$244)*Inputs!$I$28)","v":3.803786292659197},{"$f":"(-(Inputs!R246-Inputs!R$244)*Inputs!$I$28)","v":4.6151185251407014},{"$f":"(-(Inputs!S246-Inputs!S$244)*Inputs!$I$28)","v":9.4931330202524578},{"$f":"(-(Inputs!T246-Inputs!T$244)*Inputs!$I$28)","v":6.5232061236011987},{"$f":"(-(Inputs!U246-Inputs!U$244)*Inputs!$I$28)","v":9.3182379248755183},{"$f":"(-(Inputs!V246-Inputs!V$244)*Inputs!$I$28)","v":4.1506624787318742},{"$f":"(-(Inputs!W246-Inputs!W$244)*Inputs!$I$28)","v":3.7590717324628713},{"$f":"(-(Inputs!X246-Inputs!X$244)*Inputs!$I$28)","v":2.4251461874521283},{"$f":"(-(Inputs!Y246-Inputs!Y$244)*Inputs!$I$28)","v":3.4456935374614659},{"$f":"(-(Inputs!Z246-Inputs!Z$244)*Inputs!$I$28)","v":8.685738483295836},{"$f":"(-(Inputs!AA246-Inputs!AA$244)*Inputs!$I$28)","v":12.048628449425678},{"$f":"(-(Inputs!AB246-Inputs!AB$244)*Inputs!$I$28)","v":0.16368512077815467},{"$f":"(-(Inputs!AC246-Inputs!AC$244)*Inputs!$I$28)","v":3.0274143035694578},{"$f":"(-(Inputs!AD246-Inputs!AD$244)*Inputs!$I$28)","v":3.2814700917929258},{"$f":"(-(Inputs!AE246-Inputs!AE$244)*Inputs!$I$28)","v":3.7327462888488299},{"$f":"(-(Inputs!AF246-Inputs!AF$244)*Inputs!$I$28)","v":8.1552968685309679},{"$f":"(-(Inputs!AG246-Inputs!AG$244)*Inputs!$I$28)","v":0}]
[null,null,null,"Option 2A","June $2022 m",42.215397287096692,{"$f":"(-(Inputs!G247-Inputs!G$244)*Inputs!$I$28)","v":0},{"$f":"(-(Inputs!H247-Inputs!H$244)*Inputs!$I$28)","v":1.3330761758415974},{"$f":"(-(Inputs!I247-Inputs!I$244)*Inputs!$I$28)","v":0.17456538655278564},{"$f":"(-(Inputs!J247-Inputs!J$244)*Inputs!$I$28)","v":0.10475292903765876},{"$f":"(-(Inputs!K247-Inputs!K$244)*Inputs!$I$28)","v":-1.1839666543460226},{"$f":"(-(Inputs!L247-Inputs!L$244)*Inputs!$I$28)","v":-1.1663869756441727},{"$f":"(-(Inputs!M247-Inputs!M$244)*Inputs!$I$28)","v":-0.46498435741659705},{"$f":"(-(Inputs!N247-Inputs!N$244)*Inputs!$I$28)","v":-0.35561161516579887},{"$f":"(-(Inputs!O247-Inputs!O$244)*Inputs!$I$28)","v":4.8816752510574588},{"$f":"(-(Inputs!P247-Inputs!P$244)*Inputs!$I$28)","v":5.2700568520881461},{"$f":"(-(Inputs!Q247-Inputs!Q$244)*Inputs!$I$28)","v":3.9572305434122654},{"$f":"(-(Inputs!R247-Inputs!R$244)*Inputs!$I$28)","v":4.9363499717844661},{"$f":"(-(Inputs!S247-Inputs!S$244)*Inputs!$I$28)","v":10.189062179693224},{"$f":"(-(Inputs!T247-Inputs!T$244)*Inputs!$I$28)","v":6.937858644684809},{"$f":"(-(Inputs!U247-Inputs!U$244)*Inputs!$I$28)","v":9.652644818935471},{"$f":"(-(Inputs!V247-Inputs!V$244)*Inputs!$I$28)","v":4.0425328146311585},{"$f":"(-(Inputs!W247-Inputs!W$244)*Inputs!$I$28)","v":3.8767197657739416},{"$f":"(-(Inputs!X247-Inputs!X$244)*Inputs!$I$28)","v":2.3743670073113208},{"$f":"(-(Inputs!Y247-Inputs!Y$244)*Inputs!$I$28)","v":2.6354180909590923},{"$f":"(-(Inputs!Z247-Inputs!Z$244)*Inputs!$I$28)","v":7.4350790859982681},{"$f":"(-(Inputs!AA247-Inputs!AA$244)*Inputs!$I$28)","v":11.546801464474356},{"$f":"(-(Inputs!AB247-Inputs!AB$244)*Inputs!$I$28)","v":1.6426478414468875},{"$f":"(-(Inputs!AC247-Inputs!AC$244)*Inputs!$I$28)","v":3.8699303628623056},{"$f":"(-(Inputs!AD247-Inputs!AD$244)*Inputs!$I$28)","v":3.5792037703345159},{"$f":"(-(Inputs!AE247-Inputs!AE$244)*Inputs!$I$28)","v":4.3599476967428927},{"$f":"(-(Inputs!AF247-Inputs!AF$244)*Inputs!$I$28)","v":8.4829731258005268},{"$f":"(-(Inputs!AG247-Inputs!AG$244)*Inputs!$I$28)","v":0}]
[null,null,null,"Option 2B","June $2022 m",60.431999014339965,{"$f":"(-(Inputs!G248-Inputs!G$244)*Inputs!$I$28)","v":0},{"$f":"(-(Inputs!H248-Inputs!H$244)*Inputs!$I$28)","v":1.3518367092206063},{"$f":"(-(Inputs!I248-Inputs!I$244)*Inputs!$I$28)","v":0.17101055160401302},{"$f":"(-(Inputs!J248-Inputs!J$244)*Inputs!$I$28)","v":0.16704296084731141},{"$f":"(-(Inputs!K248-Inputs!K$244)*Inputs!$I$28)","v":-1.0549435141451795},{"$f":"(-(Inputs!L248-Inputs!L$244)*Inputs!$I$28)","v":-1.2640390172284697},{"$f":"(-(Inputs!M248-Inputs!M$244)*Inputs!$I$28)","v":-0.41378502891370772},{"$f":"(-(Inputs!N248-Inputs!N$244)*Inputs!$I$28)","v":-0.41807544984146716},{"$f":"(-(Inputs!O248-Inputs!O$244)*Inputs!$I$28)","v":6.9897098319539737},{"$f":"(-(Inputs!P248-Inputs!P$244)*Inputs!$I$28)","v":6.3137849774983579},{"$f":"(-(Inputs!Q248-Inputs!Q$244)*Inputs!$I$28)","v":4.9710465379025663},{"$f":"(-(Inputs!R248-Inputs!R$244)*Inputs!$I$28)","v":6.5694968276387726},{"$f":"(-(Inputs!S248-Inputs!S$244)*Inputs!$I$28)","v":14.08751325111723},{"$f":"(-(Inputs!T248-Inputs!T$244)*Inputs!$I$28)","v":9.020861066486475},{"$f":"(-(Inputs!U248-Inputs!U$244)*Inputs!$I$28)","v":13.243686935113487},{"$f":"(-(Inputs!V248-Inputs!V$244)*Inputs!$I$28)","v":5.0032168406507935},{"$f":"(-(Inputs!W248-Inputs!W$244)*Inputs!$I$28)","v":4.3417649263337807},{"$f":"(-(Inputs!X248-Inputs!X$244)*Inputs!$I$28)","v":2.5943316868167585},{"$f":"(-(Inputs!Y248-Inputs!Y$244)*Inputs!$I$28)","v":3.8055507009155463},{"$f":"(-(Inputs!Z248-Inputs!Z$244)*Inputs!$I$28)","v":9.8957515129334297},{"$f":"(-(Inputs!AA248-Inputs!AA$244)*Inputs!$I$28)","v":26.173887052142845},{"$f":"(-(Inputs!AB248-Inputs!AB$244)*Inputs!$I$28)","v":3.8501299764475334},{"$f":"(-(Inputs!AC248-Inputs!AC$244)*Inputs!$I$28)","v":5.415873675927287},{"$f":"(-(Inputs!AD248-Inputs!AD$244)*Inputs!$I$28)","v":4.9530294155715637},{"$f":"(-(Inputs!AE248-Inputs!AE$244)*Inputs!$I$28)","v":7.4642675282893833},{"$f":"(-(Inputs!AF248-Inputs!AF$244)*Inputs!$I$28)","v":9.6377449309966323},{"$f":"(-(Inputs!AG248-Inputs!AG$244)*Inputs!$I$28)","v":0}]
[null,null,null,"Option 3","June $2022 m",-82.023420107288771,{"$f":"(-(Inputs!G249-Inputs!G$244)*Inputs!$I$28)","v":0},{"$f":"(-(Inputs!H249-Inputs!H$244)*Inputs!$I$28)","v":0.77872867675978341},{"$f":"(-(Inputs!I249-Inputs!I$244)*Inputs!$I$28)","v":9.8565904375391256E-2},{"$f":"(-(Inputs!J249-Inputs!J$244)*Inputs!$I$28)","v":0.13736814344724735},{"$f":"(-(Inputs!K249-Inputs!K$244)*Inputs!$I$28)","v":-1.0105527119569615},{"$f":"(-(Inputs!L249-Inputs!L$244)*Inputs!$I$28)","v":-0.37040655358646291},{"$f":"(-(Inputs!M249-Inputs!M$244)*Inputs!$I$28)","v":-1.2215606984839269},{"$f":"(-(Inputs!N249-Inputs!N$244)*Inputs!$I$28)","v":-0.97361663961680733},{"$f":"(-(Inputs!O249-Inputs!O$244)*Inputs!$I$28)","v":-5.9026392690565217},{"$f":"(-(Inputs!P249-Inputs!P$244)*Inputs!$I$28)","v":-3.4397309244812959},{"$f":"(-(Inputs!Q249-Inputs!Q$244)*Inputs!$I$28)","v":-3.7931577717926075},{"$f":"(-(Inputs!R249-Inputs!R$244)*Inputs!$I$28)","v":-2.5490065050105386},{"$f":"(-(Inputs!S249-Inputs!S$244)*Inputs!$I$28)","v":-10.616247467168591},{"$f":"(-(Inputs!T249-Inputs!T$244)*Inputs!$I$28)","v":-5.9272458923929321},{"$f":"(-(Inputs!U249-Inputs!U$244)*Inputs!$I$28)","v":-10.013125934961806},{"$f":"(-(Inputs!V249-Inputs!V$244)*Inputs!$I$28)","v":-3.9149030437208694},{"$f":"(-(Inputs!W249-Inputs!W$244)*Inputs!$I$28)","v":-2.6345671164406212},{"$f":"(-(Inputs!X249-Inputs!X$244)*Inputs!$I$28)","v":-4.147615146723183},{"$f":"(-(Inputs!Y249-Inputs!Y$244)*Inputs!$I$28)","v":-0.71179483052014803},{"$f":"(-(Inputs!Z249-Inputs!Z$244)*Inputs!$I$28)","v":-0.31768911886206297},{"$f":"(-(Inputs!AA249-Inputs!AA$244)*Inputs!$I$28)","v":-69.903309498813542},{"$f":"(-(Inputs!AB249-Inputs!AB$244)*Inputs!$I$28)","v":-25.876353000044219},{"$f":"(-(Inputs!AC249-Inputs!AC$244)*Inputs!$I$28)","v":-18.22200348303204},{"$f":"(-(Inputs!AD249-Inputs!AD$244)*Inputs!$I$28)","v":-10.902346510251846},{"$f":"(-(Inputs!AE249-Inputs!AE$244)*Inputs!$I$28)","v":-20.092248463221949},{"$f":"(-(Inputs!AF249-Inputs!AF$244)*Inputs!$I$28)","v":-22.088544024081784},{"$f":"(-(Inputs!AG249-Inputs!AG$244)*Inputs!$I$28)","v":0}]
[null,null,null,"Option 4","June $2022 m",48.79473061064899,{"$f":"(-(Inputs!G250-Inputs!G$244)*Inputs!$I$28)","v":0},{"$f":"(-(Inputs!H250-Inputs!H$244)*Inputs!$I$28)","v":0.7162818500960384},{"$f":"(-(Inputs!I250-Inputs!I$244)*Inputs!$I$28)","v":7.7288970276185864E-2},{"$f":"(-(Inputs!J250-Inputs!J$244)*Inputs!$I$28)","v":-1.6878810291245827E-2},{"$f":"(-(Inputs!K250-Inputs!K$244)*Inputs!$I$28)","v":-0.9584265638090983},{"$f":"(-(Inputs!L250-Inputs!L$244)*Inputs!$I$28)","v":-0.86148606135361661},{"$f":"(-(Inputs!M250-Inputs!M$244)*Inputs!$I$28)","v":0.14255074575112303},{"$f":"(-(Inputs!N250-Inputs!N$244)*Inputs!$I$28)","v":0.15231580115562338},{"$f":"(-(Inputs!O250-Inputs!O$244)*Inputs!$I$28)","v":5.2331069849877849},{"$f":"(-(Inputs!P250-Inputs!P$244)*Inputs!$I$28)","v":4.032408062348054},{"$f":"(-(Inputs!Q250-Inputs!Q$244)*Inputs!$I$28)","v":3.7682596247722131},{"$f":"(-(Inputs!R250-Inputs!R$244)*Inputs!$I$28)","v":4.7828272200906667},{"$f":"(-(Inputs!S250-Inputs!S$244)*Inputs!$I$28)","v":9.2608661095589468},{"$f":"(-(Inputs!T250-Inputs!T$244)*Inputs!$I$28)","v":6.5553145699840343},{"$f":"(-(Inputs!U250-Inputs!U$244)*Inputs!$I$28)","v":8.8323223983304615},{"$f":"(-(Inputs!V250-Inputs!V$244)*Inputs!$I$28)","v":-1.1459311781602537},{"$f":"(-(Inputs!W250-Inputs!W$244)*Inputs!$I$28)","v":-0.55263346815581826},{"$f":"(-(Inputs!X250-Inputs!X$244)*Inputs!$I$28)","v":-1.3598981842437752},{"$f":"(-(Inputs!Y250-Inputs!Y$244)*Inputs!$I$28)","v":0.19787551507238277},{"$f":"(-(Inputs!Z250-Inputs!Z$244)*Inputs!$I$28)","v":0.66129805010496057},{"$f":"(-(Inputs!AA250-Inputs!AA$244)*Inputs!$I$28)","v":33.569438629800743},{"$f":"(-(Inputs!AB250-Inputs!AB$244)*Inputs!$I$28)","v":3.1041811227773906},{"$f":"(-(Inputs!AC250-Inputs!AC$244)*Inputs!$I$28)","v":1.6435629569155026},{"$f":"(-(Inputs!AD250-Inputs!AD$244)*Inputs!$I$28)","v":4.6856607337622336},{"$f":"(-(Inputs!AE250-Inputs!AE$244)*Inputs!$I$28)","v":16.816780088124688},{"$f":"(-(Inputs!AF250-Inputs!AF$244)*Inputs!$I$28)","v":31.088964345261957},{"$f":"(-(Inputs!AG250-Inputs!AG$244)*Inputs!$I$28)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Hydro,H59:AG59)","v":2.8694184860939584},{"$f":"(-(Inputs!G255-Inputs!G$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H255-Inputs!H$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I255-Inputs!I$254)*Inputs!$I$29)","v":-2.3974403434547469},{"$f":"(-(Inputs!J255-Inputs!J$254)*Inputs!$I$29)","v":1.8822467981217414},{"$f":"(-(Inputs!K255-Inputs!K$254)*Inputs!$I$29)","v":2.4124866755137191},{"$f":"(-(Inputs!L255-Inputs!L$254)*Inputs!$I$29)","v":1.643867941868848},{"$f":"(-(Inputs!M255-Inputs!M$254)*Inputs!$I$29)","v":-0.25881465546808613},{"$f":"(-(Inputs!N255-Inputs!N$254)*Inputs!$I$29)","v":1.2073061242499534},{"$f":"(-(Inputs!O255-Inputs!O$254)*Inputs!$I$29)","v":-1.2064509858500969},{"$f":"(-(Inputs!P255-Inputs!P$254)*Inputs!$I$29)","v":0.39926397064482444},{"$f":"(-(Inputs!Q255-Inputs!Q$254)*Inputs!$I$29)","v":1.5518354831619945},{"$f":"(-(Inputs!R255-Inputs!R$254)*Inputs!$I$29)","v":1.0157719492490287},{"$f":"(-(Inputs!S255-Inputs!S$254)*Inputs!$I$29)","v":-0.88398345515452093},{"$f":"(-(Inputs!T255-Inputs!T$254)*Inputs!$I$29)","v":-0.5913097826341982},{"$f":"(-(Inputs!U255-Inputs!U$254)*Inputs!$I$29)","v":-0.55492097842943622},{"$f":"(-(Inputs!V255-Inputs!V$254)*Inputs!$I$29)","v":-0.58205253549022018},{"$f":"(-(Inputs!W255-Inputs!W$254)*Inputs!$I$29)","v":-1.402231507745455E-2},{"$f":"(-(Inputs!X255-Inputs!X$254)*Inputs!$I$29)","v":1.1332232987224415},{"$f":"(-(Inputs!Y255-Inputs!Y$254)*Inputs!$I$29)","v":0.88677815009941696},{"$f":"(-(Inputs!Z255-Inputs!Z$254)*Inputs!$I$29)","v":-1.0165109524896252},{"$f":"(-(Inputs!AA255-Inputs!AA$254)*Inputs!$I$29)","v":-2.6217357425921364},{"$f":"(-(Inputs!AB255-Inputs!AB$254)*Inputs!$I$29)","v":1.9208405150493491},{"$f":"(-(Inputs!AC255-Inputs!AC$254)*Inputs!$I$29)","v":-0.16240817347716074},{"$f":"(-(Inputs!AD255-Inputs!AD$254)*Inputs!$I$29)","v":0.79130680579692125},{"$f":"(-(Inputs!AE255-Inputs!AE$254)*Inputs!$I$29)","v":0.40733958573400741},{"$f":"(-(Inputs!AF255-Inputs!AF$254)*Inputs!$I$29)","v":-1.9708126800614991},{"$f":"(-(Inputs!AG255-Inputs!AG$254)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",8.8285291407224609,{"$f":"(-(Inputs!G256-Inputs!G$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H256-Inputs!H$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I256-Inputs!I$254)*Inputs!$I$29)","v":1.9535835589408634E-2},{"$f":"(-(Inputs!J256-Inputs!J$254)*Inputs!$I$29)","v":2.4140733857179839},{"$f":"(-(Inputs!K256-Inputs!K$254)*Inputs!$I$29)","v":2.669396613769095},{"$f":"(-(Inputs!L256-Inputs!L$254)*Inputs!$I$29)","v":1.9071197374278199},{"$f":"(-(Inputs!M256-Inputs!M$254)*Inputs!$I$29)","v":-0.71644614835167886},{"$f":"(-(Inputs!N256-Inputs!N$254)*Inputs!$I$29)","v":1.1981951199777541},{"$f":"(-(Inputs!O256-Inputs!O$254)*Inputs!$I$29)","v":-1.3296842905456288},{"$f":"(-(Inputs!P256-Inputs!P$254)*Inputs!$I$29)","v":1.8871970446925843},{"$f":"(-(Inputs!Q256-Inputs!Q$254)*Inputs!$I$29)","v":2.9818777930595388},{"$f":"(-(Inputs!R256-Inputs!R$254)*Inputs!$I$29)","v":1.9313768637020985},{"$f":"(-(Inputs!S256-Inputs!S$254)*Inputs!$I$29)","v":-1.5790849480617908},{"$f":"(-(Inputs!T256-Inputs!T$254)*Inputs!$I$29)","v":3.8107701919216197E-2},{"$f":"(-(Inputs!U256-Inputs!U$254)*Inputs!$I$29)","v":0.47367000107260537},{"$f":"(-(Inputs!V256-Inputs!V$254)*Inputs!$I$29)","v":-7.6122215494251577E-2},{"$f":"(-(Inputs!W256-Inputs!W$254)*Inputs!$I$29)","v":-0.12371329256347963},{"$f":"(-(Inputs!X256-Inputs!X$254)*Inputs!$I$29)","v":1.9348300252931949},{"$f":"(-(Inputs!Y256-Inputs!Y$254)*Inputs!$I$29)","v":2.0835304988104326},{"$f":"(-(Inputs!Z256-Inputs!Z$254)*Inputs!$I$29)","v":-0.37220441335375654},{"$f":"(-(Inputs!AA256-Inputs!AA$254)*Inputs!$I$29)","v":-4.6476025811061845},{"$f":"(-(Inputs!AB256-Inputs!AB$254)*Inputs!$I$29)","v":2.2877894212797401},{"$f":"(-(Inputs!AC256-Inputs!AC$254)*Inputs!$I$29)","v":0.46462830791278975},{"$f":"(-(Inputs!AD256-Inputs!AD$254)*Inputs!$I$29)","v":1.6629452725537703},{"$f":"(-(Inputs!AE256-Inputs!AE$254)*Inputs!$I$29)","v":0.54762564093834953},{"$f":"(-(Inputs!AF256-Inputs!AF$254)*Inputs!$I$29)","v":-3.7156097592305741},{"$f":"(-(Inputs!AG256-Inputs!AG$254)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.7969021158639027,{"$f":"(-(Inputs!G257-Inputs!G$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H257-Inputs!H$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I257-Inputs!I$254)*Inputs!$I$29)","v":2.071359827004926E-2},{"$f":"(-(Inputs!J257-Inputs!J$254)*Inputs!$I$29)","v":2.4059760525146885},{"$f":"(-(Inputs!K257-Inputs!K$254)*Inputs!$I$29)","v":2.6702475317661083},{"$f":"(-(Inputs!L257-Inputs!L$254)*Inputs!$I$29)","v":1.9126205435359225},{"$f":"(-(Inputs!M257-Inputs!M$254)*Inputs!$I$29)","v":-0.83471269730580389},{"$f":"(-(Inputs!N257-Inputs!N$254)*Inputs!$I$29)","v":1.0874209156754659},{"$f":"(-(Inputs!O257-Inputs!O$254)*Inputs!$I$29)","v":-1.6272741093216609},{"$f":"(-(Inputs!P257-Inputs!P$254)*Inputs!$I$29)","v":1.837404478172175},{"$f":"(-(Inputs!Q257-Inputs!Q$254)*Inputs!$I$29)","v":2.9432056192254095},{"$f":"(-(Inputs!R257-Inputs!R$254)*Inputs!$I$29)","v":1.9419171631307108},{"$f":"(-(Inputs!S257-Inputs!S$254)*Inputs!$I$29)","v":-2.0181896680333011},{"$f":"(-(Inputs!T257-Inputs!T$254)*Inputs!$I$29)","v":-0.30242645192265627},{"$f":"(-(Inputs!U257-Inputs!U$254)*Inputs!$I$29)","v":0.3013291690404003},{"$f":"(-(Inputs!V257-Inputs!V$254)*Inputs!$I$29)","v":-0.25975748434575507},{"$f":"(-(Inputs!W257-Inputs!W$254)*Inputs!$I$29)","v":-0.39565902755930438},{"$f":"(-(Inputs!X257-Inputs!X$254)*Inputs!$I$29)","v":1.7010641356282576},{"$f":"(-(Inputs!Y257-Inputs!Y$254)*Inputs!$I$29)","v":2.1486239700752776},{"$f":"(-(Inputs!Z257-Inputs!Z$254)*Inputs!$I$29)","v":-0.70039014873327687},{"$f":"(-(Inputs!AA257-Inputs!AA$254)*Inputs!$I$29)","v":-3.9155457274173386},{"$f":"(-(Inputs!AB257-Inputs!AB$254)*Inputs!$I$29)","v":0.98715375927713467},{"$f":"(-(Inputs!AC257-Inputs!AC$254)*Inputs!$I$29)","v":-0.56467791041359305},{"$f":"(-(Inputs!AD257-Inputs!AD$254)*Inputs!$I$29)","v":1.2859607151185628},{"$f":"(-(Inputs!AE257-Inputs!AE$254)*Inputs!$I$29)","v":0.14672324082494015},{"$f":"(-(Inputs!AF257-Inputs!AF$254)*Inputs!$I$29)","v":-3.9061778140894603},{"$f":"(-(Inputs!AG257-Inputs!AG$254)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-9.1111228123984862,{"$f":"(-(Inputs!G258-Inputs!G$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H258-Inputs!H$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I258-Inputs!I$254)*Inputs!$I$29)","v":3.1467893553752901E-2},{"$f":"(-(Inputs!J258-Inputs!J$254)*Inputs!$I$29)","v":2.1975634101095238},{"$f":"(-(Inputs!K258-Inputs!K$254)*Inputs!$I$29)","v":2.3655174942041413},{"$f":"(-(Inputs!L258-Inputs!L$254)*Inputs!$I$29)","v":2.0472858923531021},{"$f":"(-(Inputs!M258-Inputs!M$254)*Inputs!$I$29)","v":-1.233269836551699},{"$f":"(-(Inputs!N258-Inputs!N$254)*Inputs!$I$29)","v":0.67623717790229421},{"$f":"(-(Inputs!O258-Inputs!O$254)*Inputs!$I$29)","v":-3.286579194420483},{"$f":"(-(Inputs!P258-Inputs!P$254)*Inputs!$I$29)","v":2.5424519040861924},{"$f":"(-(Inputs!Q258-Inputs!Q$254)*Inputs!$I$29)","v":2.7266963147449133},{"$f":"(-(Inputs!R258-Inputs!R$254)*Inputs!$I$29)","v":1.4590567583672964},{"$f":"(-(Inputs!S258-Inputs!S$254)*Inputs!$I$29)","v":-4.5918347092010663},{"$f":"(-(Inputs!T258-Inputs!T$254)*Inputs!$I$29)","v":-1.3107990750504541},{"$f":"(-(Inputs!U258-Inputs!U$254)*Inputs!$I$29)","v":-1.3371877979370765},{"$f":"(-(Inputs!V258-Inputs!V$254)*Inputs!$I$29)","v":-2.6217751772383053},{"$f":"(-(Inputs!W258-Inputs!W$254)*Inputs!$I$29)","v":-1.9468585943832295},{"$f":"(-(Inputs!X258-Inputs!X$254)*Inputs!$I$29)","v":0.62367614488175604},{"$f":"(-(Inputs!Y258-Inputs!Y$254)*Inputs!$I$29)","v":0.33001612457155716},{"$f":"(-(Inputs!Z258-Inputs!Z$254)*Inputs!$I$29)","v":-4.8015714967405074},{"$f":"(-(Inputs!AA258-Inputs!AA$254)*Inputs!$I$29)","v":-13.85381627917377},{"$f":"(-(Inputs!AB258-Inputs!AB$254)*Inputs!$I$29)","v":-2.8793751963748946},{"$f":"(-(Inputs!AC258-Inputs!AC$254)*Inputs!$I$29)","v":-3.9968367455439875},{"$f":"(-(Inputs!AD258-Inputs!AD$254)*Inputs!$I$29)","v":0.50351157305703964},{"$f":"(-(Inputs!AE258-Inputs!AE$254)*Inputs!$I$29)","v":-1.9246704724428128},{"$f":"(-(Inputs!AF258-Inputs!AF$254)*Inputs!$I$29)","v":-5.839521794601751},{"$f":"(-(Inputs!AG258-Inputs!AG$254)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",80.804661442609273,{"$f":"(-(Inputs!G259-Inputs!G$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H259-Inputs!H$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I259-Inputs!I$254)*Inputs!$I$29)","v":7.9863919517890736E-3},{"$f":"(-(Inputs!J259-Inputs!J$254)*Inputs!$I$29)","v":0.76709666925717102},{"$f":"(-(Inputs!K259-Inputs!K$254)*Inputs!$I$29)","v":2.098091206557001},{"$f":"(-(Inputs!L259-Inputs!L$254)*Inputs!$I$29)","v":0.17957531736919918},{"$f":"(-(Inputs!M259-Inputs!M$254)*Inputs!$I$29)","v":4.08508735682517},{"$f":"(-(Inputs!N259-Inputs!N$254)*Inputs!$I$29)","v":4.7847172182955546},{"$f":"(-(Inputs!O259-Inputs!O$254)*Inputs!$I$29)","v":6.5945993237473886},{"$f":"(-(Inputs!P259-Inputs!P$254)*Inputs!$I$29)","v":2.4527980941657006},{"$f":"(-(Inputs!Q259-Inputs!Q$254)*Inputs!$I$29)","v":3.9156671075288614},{"$f":"(-(Inputs!R259-Inputs!R$254)*Inputs!$I$29)","v":0.78134277357821702},{"$f":"(-(Inputs!S259-Inputs!S$254)*Inputs!$I$29)","v":9.7910314832151926},{"$f":"(-(Inputs!T259-Inputs!T$254)*Inputs!$I$29)","v":6.2603707044218027},{"$f":"(-(Inputs!U259-Inputs!U$254)*Inputs!$I$29)","v":3.6886782524743467},{"$f":"(-(Inputs!V259-Inputs!V$254)*Inputs!$I$29)","v":6.8343817942877649},{"$f":"(-(Inputs!W259-Inputs!W$254)*Inputs!$I$29)","v":3.6641127332623},{"$f":"(-(Inputs!X259-Inputs!X$254)*Inputs!$I$29)","v":6.1743034597675432},{"$f":"(-(Inputs!Y259-Inputs!Y$254)*Inputs!$I$29)","v":5.9627859492247808},{"$f":"(-(Inputs!Z259-Inputs!Z$254)*Inputs!$I$29)","v":15.816855219127319},{"$f":"(-(Inputs!AA259-Inputs!AA$254)*Inputs!$I$29)","v":37.616524342360208},{"$f":"(-(Inputs!AB259-Inputs!AB$254)*Inputs!$I$29)","v":26.493121202831389},{"$f":"(-(Inputs!AC259-Inputs!AC$254)*Inputs!$I$29)","v":16.745482670681668},{"$f":"(-(Inputs!AD259-Inputs!AD$254)*Inputs!$I$29)","v":11.96336282651464},{"$f":"(-(Inputs!AE259-Inputs!AE$254)*Inputs!$I$29)","v":13.792443724181794},{"$f":"(-(Inputs!AF259-Inputs!AF$254)*Inputs!$I$29)","v":16.973012712885975},{"$f":"(-(Inputs!AG259-Inputs!AG$254)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",60.956010907256939,{"$f":"(-(Inputs!G260-Inputs!G$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H260-Inputs!H$254)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I260-Inputs!I$254)*Inputs!$I$29)","v":3.1680098087690567E-2},{"$f":"(-(Inputs!J260-Inputs!J$254)*Inputs!$I$29)","v":9.3914527120364255},{"$f":"(-(Inputs!K260-Inputs!K$254)*Inputs!$I$29)","v":9.8303754621874759},{"$f":"(-(Inputs!L260-Inputs!L$254)*Inputs!$I$29)","v":9.8065083718411188},{"$f":"(-(Inputs!M260-Inputs!M$254)*Inputs!$I$29)","v":6.4150352066553751},{"$f":"(-(Inputs!N260-Inputs!N$254)*Inputs!$I$29)","v":7.4445343447077903},{"$f":"(-(Inputs!O260-Inputs!O$254)*Inputs!$I$29)","v":5.3386693857410137},{"$f":"(-(Inputs!P260-Inputs!P$254)*Inputs!$I$29)","v":8.5356324950244016},{"$f":"(-(Inputs!Q260-Inputs!Q$254)*Inputs!$I$29)","v":8.01320092491369},{"$f":"(-(Inputs!R260-Inputs!R$254)*Inputs!$I$29)","v":7.0709269266444608},{"$f":"(-(Inputs!S260-Inputs!S$254)*Inputs!$I$29)","v":3.6342265107305138},{"$f":"(-(Inputs!T260-Inputs!T$254)*Inputs!$I$29)","v":4.532477116172231},{"$f":"(-(Inputs!U260-Inputs!U$254)*Inputs!$I$29)","v":6.0157239187938103},{"$f":"(-(Inputs!V260-Inputs!V$254)*Inputs!$I$29)","v":6.9871066658961354},{"$f":"(-(Inputs!W260-Inputs!W$254)*Inputs!$I$29)","v":6.5101193565969879},{"$f":"(-(Inputs!X260-Inputs!X$254)*Inputs!$I$29)","v":8.130264618932415},{"$f":"(-(Inputs!Y260-Inputs!Y$254)*Inputs!$I$29)","v":6.747971394801425},{"$f":"(-(Inputs!Z260-Inputs!Z$254)*Inputs!$I$29)","v":2.92028053975082},{"$f":"(-(Inputs!AA260-Inputs!AA$254)*Inputs!$I$29)","v":-11.428953408852976},{"$f":"(-(Inputs!AB260-Inputs!AB$254)*Inputs!$I$29)","v":2.0085202768677846},{"$f":"(-(Inputs!AC260-Inputs!AC$254)*Inputs!$I$29)","v":4.8471773693599971},{"$f":"(-(Inputs!AD260-Inputs!AD$254)*Inputs!$I$29)","v":-0.15785874507128028},{"$f":"(-(Inputs!AE260-Inputs!AE$254)*Inputs!$I$29)","v":-8.8763736991531914},{"$f":"(-(Inputs!AF260-Inputs!AF$254)*Inputs!$I$29)","v":-19.755819419166073},{"$f":"(-(Inputs!AG260-Inputs!AG$254)*Inputs!$I$29)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Hydro,H66:AG66)","v":5.6130289779951541},{"$f":"(-(Inputs!G263-Inputs!G$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H263-Inputs!H$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I263-Inputs!I$262)*Inputs!$I$29)","v":-0.64684252133989872},{"$f":"(-(Inputs!J263-Inputs!J$262)*Inputs!$I$29)","v":0.43451766172034922},{"$f":"(-(Inputs!K263-Inputs!K$262)*Inputs!$I$29)","v":0.68254296396150949},{"$f":"(-(Inputs!L263-Inputs!L$262)*Inputs!$I$29)","v":0.36177401951636057},{"$f":"(-(Inputs!M263-Inputs!M$262)*Inputs!$I$29)","v":0.63354184554600579},{"$f":"(-(Inputs!N263-Inputs!N$262)*Inputs!$I$29)","v":0.74619144786174729},{"$f":"(-(Inputs!O263-Inputs!O$262)*Inputs!$I$29)","v":-0.38057063087990173},{"$f":"(-(Inputs!P263-Inputs!P$262)*Inputs!$I$29)","v":-2.512849991035182E-2},{"$f":"(-(Inputs!Q263-Inputs!Q$262)*Inputs!$I$29)","v":0.27690786083030616},{"$f":"(-(Inputs!R263-Inputs!R$262)*Inputs!$I$29)","v":0.52814962799675413},{"$f":"(-(Inputs!S263-Inputs!S$262)*Inputs!$I$29)","v":0.48301962312962132},{"$f":"(-(Inputs!T263-Inputs!T$262)*Inputs!$I$29)","v":0.53699649194277299},{"$f":"(-(Inputs!U263-Inputs!U$262)*Inputs!$I$29)","v":0.64609034068416804},{"$f":"(-(Inputs!V263-Inputs!V$262)*Inputs!$I$29)","v":0.71277271027611278},{"$f":"(-(Inputs!W263-Inputs!W$262)*Inputs!$I$29)","v":0.67309196676342253},{"$f":"(-(Inputs!X263-Inputs!X$262)*Inputs!$I$29)","v":1.113318654413888},{"$f":"(-(Inputs!Y263-Inputs!Y$262)*Inputs!$I$29)","v":1.0408539714189828},{"$f":"(-(Inputs!Z263-Inputs!Z$262)*Inputs!$I$29)","v":1.0190365575672331},{"$f":"(-(Inputs!AA263-Inputs!AA$262)*Inputs!$I$29)","v":-0.29037601498293952},{"$f":"(-(Inputs!AB263-Inputs!AB$262)*Inputs!$I$29)","v":0.87632059094539727},{"$f":"(-(Inputs!AC263-Inputs!AC$262)*Inputs!$I$29)","v":1.0498893838412187},{"$f":"(-(Inputs!AD263-Inputs!AD$262)*Inputs!$I$29)","v":0.95980397532184725},{"$f":"(-(Inputs!AE263-Inputs!AE$262)*Inputs!$I$29)","v":1.1247878816848242},{"$f":"(-(Inputs!AF263-Inputs!AF$262)*Inputs!$I$29)","v":0.33085339985882456},{"$f":"(-(Inputs!AG263-Inputs!AG$262)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",9.9333495492202974,{"$f":"(-(Inputs!G264-Inputs!G$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H264-Inputs!H$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I264-Inputs!I$262)*Inputs!$I$29)","v":5.7180492648001291E-3},{"$f":"(-(Inputs!J264-Inputs!J$262)*Inputs!$I$29)","v":0.48093593155329017},{"$f":"(-(Inputs!K264-Inputs!K$262)*Inputs!$I$29)","v":0.84181810018401393},{"$f":"(-(Inputs!L264-Inputs!L$262)*Inputs!$I$29)","v":0.3627410366134427},{"$f":"(-(Inputs!M264-Inputs!M$262)*Inputs!$I$29)","v":0.85969211949532109},{"$f":"(-(Inputs!N264-Inputs!N$262)*Inputs!$I$29)","v":0.91891132867181113},{"$f":"(-(Inputs!O264-Inputs!O$262)*Inputs!$I$29)","v":-0.32302933743562789},{"$f":"(-(Inputs!P264-Inputs!P$262)*Inputs!$I$29)","v":0.30684129818655492},{"$f":"(-(Inputs!Q264-Inputs!Q$262)*Inputs!$I$29)","v":0.72241164516071876},{"$f":"(-(Inputs!R264-Inputs!R$262)*Inputs!$I$29)","v":0.90422554766837493},{"$f":"(-(Inputs!S264-Inputs!S$262)*Inputs!$I$29)","v":0.69070229871113042},{"$f":"(-(Inputs!T264-Inputs!T$262)*Inputs!$I$29)","v":1.1038183902951459},{"$f":"(-(Inputs!U264-Inputs!U$262)*Inputs!$I$29)","v":1.1046629809834485},{"$f":"(-(Inputs!V264-Inputs!V$262)*Inputs!$I$29)","v":1.1213967607918676},{"$f":"(-(Inputs!W264-Inputs!W$262)*Inputs!$I$29)","v":1.1198904232023779},{"$f":"(-(Inputs!X264-Inputs!X$262)*Inputs!$I$29)","v":1.8799288405725747},{"$f":"(-(Inputs!Y264-Inputs!Y$262)*Inputs!$I$29)","v":1.7804665763333105},{"$f":"(-(Inputs!Z264-Inputs!Z$262)*Inputs!$I$29)","v":1.826709373196536},{"$f":"(-(Inputs!AA264-Inputs!AA$262)*Inputs!$I$29)","v":-0.48617601139812905},{"$f":"(-(Inputs!AB264-Inputs!AB$262)*Inputs!$I$29)","v":1.150386611927388},{"$f":"(-(Inputs!AC264-Inputs!AC$262)*Inputs!$I$29)","v":1.778003960092974},{"$f":"(-(Inputs!AD264-Inputs!AD$262)*Inputs!$I$29)","v":1.5010009236866608},{"$f":"(-(Inputs!AE264-Inputs!AE$262)*Inputs!$I$29)","v":1.9937144332961907},{"$f":"(-(Inputs!AF264-Inputs!AF$262)*Inputs!$I$29)","v":0.56709270171450044},{"$f":"(-(Inputs!AG264-Inputs!AG$262)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",10.097864439653485,{"$f":"(-(Inputs!G265-Inputs!G$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H265-Inputs!H$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I265-Inputs!I$262)*Inputs!$I$29)","v":5.9010284403342439E-3},{"$f":"(-(Inputs!J265-Inputs!J$262)*Inputs!$I$29)","v":0.47867121860855377},{"$f":"(-(Inputs!K265-Inputs!K$262)*Inputs!$I$29)","v":0.84462901335837159},{"$f":"(-(Inputs!L265-Inputs!L$262)*Inputs!$I$29)","v":0.36134160734627585},{"$f":"(-(Inputs!M265-Inputs!M$262)*Inputs!$I$29)","v":0.87594666783616049},{"$f":"(-(Inputs!N265-Inputs!N$262)*Inputs!$I$29)","v":0.95635458459855727},{"$f":"(-(Inputs!O265-Inputs!O$262)*Inputs!$I$29)","v":-0.39006206669682797},{"$f":"(-(Inputs!P265-Inputs!P$262)*Inputs!$I$29)","v":0.28933922547503244},{"$f":"(-(Inputs!Q265-Inputs!Q$262)*Inputs!$I$29)","v":0.70655510105780195},{"$f":"(-(Inputs!R265-Inputs!R$262)*Inputs!$I$29)","v":0.89404876247772336},{"$f":"(-(Inputs!S265-Inputs!S$262)*Inputs!$I$29)","v":0.52524347115331693},{"$f":"(-(Inputs!T265-Inputs!T$262)*Inputs!$I$29)","v":0.99654466241554474},{"$f":"(-(Inputs!U265-Inputs!U$262)*Inputs!$I$29)","v":1.2561880773109806},{"$f":"(-(Inputs!V265-Inputs!V$262)*Inputs!$I$29)","v":1.3648396690286972},{"$f":"(-(Inputs!W265-Inputs!W$262)*Inputs!$I$29)","v":1.1198544371900425},{"$f":"(-(Inputs!X265-Inputs!X$262)*Inputs!$I$29)","v":1.8687503216069672},{"$f":"(-(Inputs!Y265-Inputs!Y$262)*Inputs!$I$29)","v":1.8619421037710708},{"$f":"(-(Inputs!Z265-Inputs!Z$262)*Inputs!$I$29)","v":1.9637266480494873},{"$f":"(-(Inputs!AA265-Inputs!AA$262)*Inputs!$I$29)","v":-0.12624908788711764},{"$f":"(-(Inputs!AB265-Inputs!AB$262)*Inputs!$I$29)","v":1.1668438529195555},{"$f":"(-(Inputs!AC265-Inputs!AC$262)*Inputs!$I$29)","v":1.669301363210252},{"$f":"(-(Inputs!AD265-Inputs!AD$262)*Inputs!$I$29)","v":1.5355945302508189},{"$f":"(-(Inputs!AE265-Inputs!AE$262)*Inputs!$I$29)","v":1.8501118408621551},{"$f":"(-(Inputs!AF265-Inputs!AF$262)*Inputs!$I$29)","v":0.6247547687144106},{"$f":"(-(Inputs!AG265-Inputs!AG$262)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",8.6548807440086151,{"$f":"(-(Inputs!G266-Inputs!G$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H266-Inputs!H$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I266-Inputs!I$262)*Inputs!$I$29)","v":8.53771761713773E-3},{"$f":"(-(Inputs!J266-Inputs!J$262)*Inputs!$I$29)","v":0.44432957570819553},{"$f":"(-(Inputs!K266-Inputs!K$262)*Inputs!$I$29)","v":0.79607050538106705},{"$f":"(-(Inputs!L266-Inputs!L$262)*Inputs!$I$29)","v":0.37027914250347749},{"$f":"(-(Inputs!M266-Inputs!M$262)*Inputs!$I$29)","v":0.91692017243235568},{"$f":"(-(Inputs!N266-Inputs!N$262)*Inputs!$I$29)","v":0.99508510573446074},{"$f":"(-(Inputs!O266-Inputs!O$262)*Inputs!$I$29)","v":-1.0044584407744424},{"$f":"(-(Inputs!P266-Inputs!P$262)*Inputs!$I$29)","v":6.8042534439427982E-2},{"$f":"(-(Inputs!Q266-Inputs!Q$262)*Inputs!$I$29)","v":0.56684984019011608},{"$f":"(-(Inputs!R266-Inputs!R$262)*Inputs!$I$29)","v":0.73678953782882672},{"$f":"(-(Inputs!S266-Inputs!S$262)*Inputs!$I$29)","v":-7.0450099461595528E-2},{"$f":"(-(Inputs!T266-Inputs!T$262)*Inputs!$I$29)","v":0.78864614723624982},{"$f":"(-(Inputs!U266-Inputs!U$262)*Inputs!$I$29)","v":1.0475759311029833},{"$f":"(-(Inputs!V266-Inputs!V$262)*Inputs!$I$29)","v":1.0942629630862939},{"$f":"(-(Inputs!W266-Inputs!W$262)*Inputs!$I$29)","v":1.0134016581214382},{"$f":"(-(Inputs!X266-Inputs!X$262)*Inputs!$I$29)","v":1.8615721323385515},{"$f":"(-(Inputs!Y266-Inputs!Y$262)*Inputs!$I$29)","v":1.7020406767542227},{"$f":"(-(Inputs!Z266-Inputs!Z$262)*Inputs!$I$29)","v":1.3959721524961424},{"$f":"(-(Inputs!AA266-Inputs!AA$262)*Inputs!$I$29)","v":-1.8108854455176697},{"$f":"(-(Inputs!AB266-Inputs!AB$262)*Inputs!$I$29)","v":1.6428884782908426},{"$f":"(-(Inputs!AC266-Inputs!AC$262)*Inputs!$I$29)","v":1.8013216269118857},{"$f":"(-(Inputs!AD266-Inputs!AD$262)*Inputs!$I$29)","v":2.3976005951481056},{"$f":"(-(Inputs!AE266-Inputs!AE$262)*Inputs!$I$29)","v":2.5073135525453836},{"$f":"(-(Inputs!AF266-Inputs!AF$262)*Inputs!$I$29)","v":1.2569015163717268},{"$f":"(-(Inputs!AG266-Inputs!AG$262)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",15.236189491162575,{"$f":"(-(Inputs!G267-Inputs!G$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H267-Inputs!H$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I267-Inputs!I$262)*Inputs!$I$29)","v":2.9123529192318642E-3},{"$f":"(-(Inputs!J267-Inputs!J$262)*Inputs!$I$29)","v":9.1546355208379282E-2},{"$f":"(-(Inputs!K267-Inputs!K$262)*Inputs!$I$29)","v":0.73650067881783343},{"$f":"(-(Inputs!L267-Inputs!L$262)*Inputs!$I$29)","v":0.12666437468578806},{"$f":"(-(Inputs!M267-Inputs!M$262)*Inputs!$I$29)","v":0.83006991913180173},{"$f":"(-(Inputs!N267-Inputs!N$262)*Inputs!$I$29)","v":0.65835195188401485},{"$f":"(-(Inputs!O267-Inputs!O$262)*Inputs!$I$29)","v":2.2709864713024217},{"$f":"(-(Inputs!P267-Inputs!P$262)*Inputs!$I$29)","v":1.1827143682244241},{"$f":"(-(Inputs!Q267-Inputs!Q$262)*Inputs!$I$29)","v":1.3288504757815645},{"$f":"(-(Inputs!R267-Inputs!R$262)*Inputs!$I$29)","v":0.34650194443520377},{"$f":"(-(Inputs!S267-Inputs!S$262)*Inputs!$I$29)","v":2.4792698052142441},{"$f":"(-(Inputs!T267-Inputs!T$262)*Inputs!$I$29)","v":1.6920725518416475},{"$f":"(-(Inputs!U267-Inputs!U$262)*Inputs!$I$29)","v":1.4670162709462602},{"$f":"(-(Inputs!V267-Inputs!V$262)*Inputs!$I$29)","v":1.8678616009719917},{"$f":"(-(Inputs!W267-Inputs!W$262)*Inputs!$I$29)","v":2.1910198493542339},{"$f":"(-(Inputs!X267-Inputs!X$262)*Inputs!$I$29)","v":2.6665913454289694},{"$f":"(-(Inputs!Y267-Inputs!Y$262)*Inputs!$I$29)","v":1.5898204152545077},{"$f":"(-(Inputs!Z267-Inputs!Z$262)*Inputs!$I$29)","v":2.8693734830130779},{"$f":"(-(Inputs!AA267-Inputs!AA$262)*Inputs!$I$29)","v":9.7222661524156138},{"$f":"(-(Inputs!AB267-Inputs!AB$262)*Inputs!$I$29)","v":4.4445495491927431},{"$f":"(-(Inputs!AC267-Inputs!AC$262)*Inputs!$I$29)","v":-0.783249913047257},{"$f":"(-(Inputs!AD267-Inputs!AD$262)*Inputs!$I$29)","v":-2.3214670116703928},{"$f":"(-(Inputs!AE267-Inputs!AE$262)*Inputs!$I$29)","v":-1.5519317047546792},{"$f":"(-(Inputs!AF267-Inputs!AF$262)*Inputs!$I$29)","v":-1.9971698950375867},{"$f":"(-(Inputs!AG267-Inputs!AG$262)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",17.883832052921175,{"$f":"(-(Inputs!G268-Inputs!G$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H268-Inputs!H$262)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!I268-Inputs!I$262)*Inputs!$I$29)","v":8.443775037264345E-3},{"$f":"(-(Inputs!J268-Inputs!J$262)*Inputs!$I$29)","v":1.7530677158549679},{"$f":"(-(Inputs!K268-Inputs!K$262)*Inputs!$I$29)","v":1.947672439749681},{"$f":"(-(Inputs!L268-Inputs!L$262)*Inputs!$I$29)","v":1.7941088096617932},{"$f":"(-(Inputs!M268-Inputs!M$262)*Inputs!$I$29)","v":1.9275706196356168},{"$f":"(-(Inputs!N268-Inputs!N$262)*Inputs!$I$29)","v":2.0688816618505825},{"$f":"(-(Inputs!O268-Inputs!O$262)*Inputs!$I$29)","v":0.67486983349976981},{"$f":"(-(Inputs!P268-Inputs!P$262)*Inputs!$I$29)","v":1.4058289154054364},{"$f":"(-(Inputs!Q268-Inputs!Q$262)*Inputs!$I$29)","v":1.4290988161124005},{"$f":"(-(Inputs!R268-Inputs!R$262)*Inputs!$I$29)","v":1.7474324783738666},{"$f":"(-(Inputs!S268-Inputs!S$262)*Inputs!$I$29)","v":1.1821168605229104},{"$f":"(-(Inputs!T268-Inputs!T$262)*Inputs!$I$29)","v":1.4528347478103569},{"$f":"(-(Inputs!U268-Inputs!U$262)*Inputs!$I$29)","v":1.9869812132319566},{"$f":"(-(Inputs!V268-Inputs!V$262)*Inputs!$I$29)","v":2.4238363839567683},{"$f":"(-(Inputs!W268-Inputs!W$262)*Inputs!$I$29)","v":1.8272416551135393},{"$f":"(-(Inputs!X268-Inputs!X$262)*Inputs!$I$29)","v":2.3105599967493617},{"$f":"(-(Inputs!Y268-Inputs!Y$262)*Inputs!$I$29)","v":1.9902734914185203},{"$f":"(-(Inputs!Z268-Inputs!Z$262)*Inputs!$I$29)","v":1.8240151412446721},{"$f":"(-(Inputs!AA268-Inputs!AA$262)*Inputs!$I$29)","v":-2.7851860678711091},{"$f":"(-(Inputs!AB268-Inputs!AB$262)*Inputs!$I$29)","v":1.3342175107936782},{"$f":"(-(Inputs!AC268-Inputs!AC$262)*Inputs!$I$29)","v":2.297560000579324},{"$f":"(-(Inputs!AD268-Inputs!AD$262)*Inputs!$I$29)","v":2.8583726771594229},{"$f":"(-(Inputs!AE268-Inputs!AE$262)*Inputs!$I$29)","v":1.2509339248790639},{"$f":"(-(Inputs!AF268-Inputs!AF$262)*Inputs!$I$29)","v":-1.3655214666850952},{"$f":"(-(Inputs!AG268-Inputs!AG$262)*Inputs!$I$29)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Hydro,H73:AG73)","v":0.5771426244286173},{"$f":"(-(Inputs!G271-Inputs!G$270)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H271-Inputs!H$270)*Inputs!$I$29)","v":0.14712892166869551},{"$f":"(-(Inputs!I271-Inputs!I$270)*Inputs!$I$29)","v":7.5922371581327752E-2},{"$f":"(-(Inputs!J271-Inputs!J$270)*Inputs!$I$29)","v":-2.5353019555609535E-2},{"$f":"(-(Inputs!K271-Inputs!K$270)*Inputs!$I$29)","v":-8.7248420862465537E-2},{"$f":"(-(Inputs!L271-Inputs!L$270)*Inputs!$I$29)","v":-9.8827758350694239E-2},{"$f":"(-(Inputs!M271-Inputs!M$270)*Inputs!$I$29)","v":3.2331474798922955E-2},{"$f":"(-(Inputs!N271-Inputs!N$270)*Inputs!$I$29)","v":-1.6562649006630181E-2},{"$f":"(-(Inputs!O271-Inputs!O$270)*Inputs!$I$29)","v":0.26969152131567853},{"$f":"(-(Inputs!P271-Inputs!P$270)*Inputs!$I$29)","v":0.10388069280918444},{"$f":"(-(Inputs!Q271-Inputs!Q$270)*Inputs!$I$29)","v":0.13299067058989067},{"$f":"(-(Inputs!R271-Inputs!R$270)*Inputs!$I$29)","v":6.696361849162713E-2},{"$f":"(-(Inputs!S271-Inputs!S$270)*Inputs!$I$29)","v":7.0231548074843886E-3},{"$f":"(-(Inputs!T271-Inputs!T$270)*Inputs!$I$29)","v":0.14259031041450498},{"$f":"(-(Inputs!U271-Inputs!U$270)*Inputs!$I$29)","v":-5.4542919600578443E-2},{"$f":"(-(Inputs!V271-Inputs!V$270)*Inputs!$I$29)","v":8.1988564824769128E-2},{"$f":"(-(Inputs!W271-Inputs!W$270)*Inputs!$I$29)","v":9.0137590604513207E-2},{"$f":"(-(Inputs!X271-Inputs!X$270)*Inputs!$I$29)","v":-9.618386361296416E-3},{"$f":"(-(Inputs!Y271-Inputs!Y$270)*Inputs!$I$29)","v":1.5618772710979556E-2},{"$f":"(-(Inputs!Z271-Inputs!Z$270)*Inputs!$I$29)","v":8.3704776506635881E-2},{"$f":"(-(Inputs!AA271-Inputs!AA$270)*Inputs!$I$29)","v":4.1896187719032696E-2},{"$f":"(-(Inputs!AB271-Inputs!AB$270)*Inputs!$I$29)","v":-6.4411556875597853E-2},{"$f":"(-(Inputs!AC271-Inputs!AC$270)*Inputs!$I$29)","v":-1.1924024535801436E-2},{"$f":"(-(Inputs!AD271-Inputs!AD$270)*Inputs!$I$29)","v":-7.8961079959753988E-3},{"$f":"(-(Inputs!AE271-Inputs!AE$270)*Inputs!$I$29)","v":7.6326473565018205E-2},{"$f":"(-(Inputs!AF271-Inputs!AF$270)*Inputs!$I$29)","v":1.9855437337469084E-2},{"$f":"(-(Inputs!AG271-Inputs!AG$270)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.79557957663095014,{"$f":"(-(Inputs!G272-Inputs!G$270)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H272-Inputs!H$270)*Inputs!$I$29)","v":8.2434299655005816E-2},{"$f":"(-(Inputs!I272-Inputs!I$270)*Inputs!$I$29)","v":1.3405904986711903E-2},{"$f":"(-(Inputs!J272-Inputs!J$270)*Inputs!$I$29)","v":-6.7019341972468283E-2},{"$f":"(-(Inputs!K272-Inputs!K$270)*Inputs!$I$29)","v":-9.8512009594173833E-3},{"$f":"(-(Inputs!L272-Inputs!L$270)*Inputs!$I$29)","v":-0.18552124011807791},{"$f":"(-(Inputs!M272-Inputs!M$270)*Inputs!$I$29)","v":6.2935195055956683E-2},{"$f":"(-(Inputs!N272-Inputs!N$270)*Inputs!$I$29)","v":2.3484308314777991E-2},{"$f":"(-(Inputs!O272-Inputs!O$270)*Inputs!$I$29)","v":0.42123054170650676},{"$f":"(-(Inputs!P272-Inputs!P$270)*Inputs!$I$29)","v":0.11438629390562483},{"$f":"(-(Inputs!Q272-Inputs!Q$270)*Inputs!$I$29)","v":0.19735463815209187},{"$f":"(-(Inputs!R272-Inputs!R$270)*Inputs!$I$29)","v":0.11869912249909476},{"$f":"(-(Inputs!S272-Inputs!S$270)*Inputs!$I$29)","v":0.10005219925869824},{"$f":"(-(Inputs!T272-Inputs!T$270)*Inputs!$I$29)","v":0.22175662965929632},{"$f":"(-(Inputs!U272-Inputs!U$270)*Inputs!$I$29)","v":-1.8184935793044588E-2},{"$f":"(-(Inputs!V272-Inputs!V$270)*Inputs!$I$29)","v":7.8610215236949443E-2},{"$f":"(-(Inputs!W272-Inputs!W$270)*Inputs!$I$29)","v":0.16080576841676475},{"$f":"(-(Inputs!X272-Inputs!X$270)*Inputs!$I$29)","v":-8.019149582821683E-3},{"$f":"(-(Inputs!Y272-Inputs!Y$270)*Inputs!$I$29)","v":1.1185506339927542E-2},{"$f":"(-(Inputs!Z272-Inputs!Z$270)*Inputs!$I$29)","v":0.13639075996667316},{"$f":"(-(Inputs!AA272-Inputs!AA$270)*Inputs!$I$29)","v":0.1006928436124781},{"$f":"(-(Inputs!AB272-Inputs!AB$270)*Inputs!$I$29)","v":-6.4202057615716512E-2},{"$f":"(-(Inputs!AC272-Inputs!AC$270)*Inputs!$I$29)","v":-3.7781999777394049E-2},{"$f":"(-(Inputs!AD272-Inputs!AD$270)*Inputs!$I$29)","v":-0.11032165052233722},{"$f":"(-(Inputs!AE272-Inputs!AE$270)*Inputs!$I$29)","v":0.13181780616343985},{"$f":"(-(Inputs!AF272-Inputs!AF$270)*Inputs!$I$29)","v":3.5608387694765042E-2},{"$f":"(-(Inputs!AG272-Inputs!AG$270)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.86864828138535133,{"$f":"(-(Inputs!G273-Inputs!G$270)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H273-Inputs!H$270)*Inputs!$I$29)","v":8.2177202972161467E-2},{"$f":"(-(Inputs!I273-Inputs!I$270)*Inputs!$I$29)","v":1.3339053284425972E-2},{"$f":"(-(Inputs!J273-Inputs!J$270)*Inputs!$I$29)","v":-6.5658545127575962E-2},{"$f":"(-(Inputs!K273-Inputs!K$270)*Inputs!$I$29)","v":-8.7613923608955702E-3},{"$f":"(-(Inputs!L273-Inputs!L$270)*Inputs!$I$29)","v":-0.18740848136081922},{"$f":"(-(Inputs!M273-Inputs!M$270)*Inputs!$I$29)","v":6.4293506121089194E-2},{"$f":"(-(Inputs!N273-Inputs!N$270)*Inputs!$I$29)","v":3.6617786731255819E-2},{"$f":"(-(Inputs!O273-Inputs!O$270)*Inputs!$I$29)","v":0.44606509954047624},{"$f":"(-(Inputs!P273-Inputs!P$270)*Inputs!$I$29)","v":0.12385685051083328},{"$f":"(-(Inputs!Q273-Inputs!Q$270)*Inputs!$I$29)","v":0.19710053590745247},{"$f":"(-(Inputs!R273-Inputs!R$270)*Inputs!$I$29)","v":0.11253854791101503},{"$f":"(-(Inputs!S273-Inputs!S$270)*Inputs!$I$29)","v":0.10488169232115752},{"$f":"(-(Inputs!T273-Inputs!T$270)*Inputs!$I$29)","v":0.23349972821813481},{"$f":"(-(Inputs!U273-Inputs!U$270)*Inputs!$I$29)","v":-2.4731236155105307E-2},{"$f":"(-(Inputs!V273-Inputs!V$270)*Inputs!$I$29)","v":8.4134643258380493E-2},{"$f":"(-(Inputs!W273-Inputs!W$270)*Inputs!$I$29)","v":0.17484793778055518},{"$f":"(-(Inputs!X273-Inputs!X$270)*Inputs!$I$29)","v":-3.7023839055336794E-3},{"$f":"(-(Inputs!Y273-Inputs!Y$270)*Inputs!$I$29)","v":1.7853398555303102E-3},{"$f":"(-(Inputs!Z273-Inputs!Z$270)*Inputs!$I$29)","v":0.13691840759258866},{"$f":"(-(Inputs!AA273-Inputs!AA$270)*Inputs!$I$29)","v":6.2067746808793345E-2},{"$f":"(-(Inputs!AB273-Inputs!AB$270)*Inputs!$I$29)","v":-2.4008937947655795E-2},{"$f":"(-(Inputs!AC273-Inputs!AC$270)*Inputs!$I$29)","v":1.1339840176560756E-2},{"$f":"(-(Inputs!AD273-Inputs!AD$270)*Inputs!$I$29)","v":-8.675079775832728E-2},{"$f":"(-(Inputs!AE273-Inputs!AE$270)*Inputs!$I$29)","v":0.16252387548195202},{"$f":"(-(Inputs!AF273-Inputs!AF$270)*Inputs!$I$29)","v":4.285464937731831E-2},{"$f":"(-(Inputs!AG273-Inputs!AG$270)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",1.3962705954633734,{"$f":"(-(Inputs!G274-Inputs!G$270)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H274-Inputs!H$270)*Inputs!$I$29)","v":8.3494903916630392E-2},{"$f":"(-(Inputs!I274-Inputs!I$270)*Inputs!$I$29)","v":1.2682676865551912E-2},{"$f":"(-(Inputs!J274-Inputs!J$270)*Inputs!$I$29)","v":-5.5719995553431545E-2},{"$f":"(-(Inputs!K274-Inputs!K$270)*Inputs!$I$29)","v":2.5158403487353098E-3},{"$f":"(-(Inputs!L274-Inputs!L$270)*Inputs!$I$29)","v":-0.18748216946409002},{"$f":"(-(Inputs!M274-Inputs!M$270)*Inputs!$I$29)","v":6.7209721528058708E-2},{"$f":"(-(Inputs!N274-Inputs!N$270)*Inputs!$I$29)","v":3.5550637898040804E-2},{"$f":"(-(Inputs!O274-Inputs!O$270)*Inputs!$I$29)","v":0.56358443899387112},{"$f":"(-(Inputs!P274-Inputs!P$270)*Inputs!$I$29)","v":8.2598378659895388E-2},{"$f":"(-(Inputs!Q274-Inputs!Q$270)*Inputs!$I$29)","v":0.26972709908687875},{"$f":"(-(Inputs!R274-Inputs!R$270)*Inputs!$I$29)","v":9.6622614678494756E-2},{"$f":"(-(Inputs!S274-Inputs!S$270)*Inputs!$I$29)","v":0.17598649498313534},{"$f":"(-(Inputs!T274-Inputs!T$270)*Inputs!$I$29)","v":0.27604868875897637},{"$f":"(-(Inputs!U274-Inputs!U$270)*Inputs!$I$29)","v":1.5552431174967296E-2},{"$f":"(-(Inputs!V274-Inputs!V$270)*Inputs!$I$29)","v":0.17391375383709828},{"$f":"(-(Inputs!W274-Inputs!W$270)*Inputs!$I$29)","v":0.21615210237035853},{"$f":"(-(Inputs!X274-Inputs!X$270)*Inputs!$I$29)","v":5.9504213879222334E-3},{"$f":"(-(Inputs!Y274-Inputs!Y$270)*Inputs!$I$29)","v":3.5990941407135324E-2},{"$f":"(-(Inputs!Z274-Inputs!Z$270)*Inputs!$I$29)","v":0.28795856099617367},{"$f":"(-(Inputs!AA274-Inputs!AA$270)*Inputs!$I$29)","v":0.2712941146077128},{"$f":"(-(Inputs!AB274-Inputs!AB$270)*Inputs!$I$29)","v":9.5876335142747848E-2},{"$f":"(-(Inputs!AC274-Inputs!AC$270)*Inputs!$I$29)","v":9.3233997728361828E-2},{"$f":"(-(Inputs!AD274-Inputs!AD$270)*Inputs!$I$29)","v":-0.10497812247234606},{"$f":"(-(Inputs!AE274-Inputs!AE$270)*Inputs!$I$29)","v":0.35828052930389731},{"$f":"(-(Inputs!AF274-Inputs!AF$270)*Inputs!$I$29)","v":0.16349370717227885},{"$f":"(-(Inputs!AG274-Inputs!AG$270)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",-2.4961374163533216,{"$f":"(-(Inputs!G275-Inputs!G$270)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H275-Inputs!H$270)*Inputs!$I$29)","v":4.6812930256464824E-2},{"$f":"(-(Inputs!I275-Inputs!I$270)*Inputs!$I$29)","v":8.1649761083326666E-3},{"$f":"(-(Inputs!J275-Inputs!J$270)*Inputs!$I$29)","v":-2.6660760565846431E-2},{"$f":"(-(Inputs!K275-Inputs!K$270)*Inputs!$I$29)","v":9.4307980664325441E-3},{"$f":"(-(Inputs!L275-Inputs!L$270)*Inputs!$I$29)","v":-9.3695734003915732E-2},{"$f":"(-(Inputs!M275-Inputs!M$270)*Inputs!$I$29)","v":-8.9211680415701267E-2},{"$f":"(-(Inputs!N275-Inputs!N$270)*Inputs!$I$29)","v":-0.24088535949761081},{"$f":"(-(Inputs!O275-Inputs!O$270)*Inputs!$I$29)","v":-0.27024319384662476},{"$f":"(-(Inputs!P275-Inputs!P$270)*Inputs!$I$29)","v":-0.23383804716087297},{"$f":"(-(Inputs!Q275-Inputs!Q$270)*Inputs!$I$29)","v":4.7624670459640583E-2},{"$f":"(-(Inputs!R275-Inputs!R$270)*Inputs!$I$29)","v":0.39352401576348939},{"$f":"(-(Inputs!S275-Inputs!S$270)*Inputs!$I$29)","v":-0.25276260738093015},{"$f":"(-(Inputs!T275-Inputs!T$270)*Inputs!$I$29)","v":-0.21164717750639284},{"$f":"(-(Inputs!U275-Inputs!U$270)*Inputs!$I$29)","v":0.15587332505697304},{"$f":"(-(Inputs!V275-Inputs!V$270)*Inputs!$I$29)","v":-0.433719580775346},{"$f":"(-(Inputs!W275-Inputs!W$270)*Inputs!$I$29)","v":-0.14854513001733949},{"$f":"(-(Inputs!X275-Inputs!X$270)*Inputs!$I$29)","v":-5.2317505757230265E-2},{"$f":"(-(Inputs!Y275-Inputs!Y$270)*Inputs!$I$29)","v":-4.2172455436684686E-2},{"$f":"(-(Inputs!Z275-Inputs!Z$270)*Inputs!$I$29)","v":-0.85159821166422489},{"$f":"(-(Inputs!AA275-Inputs!AA$270)*Inputs!$I$29)","v":-0.47481254492379321},{"$f":"(-(Inputs!AB275-Inputs!AB$270)*Inputs!$I$29)","v":-1.1155468759275209},{"$f":"(-(Inputs!AC275-Inputs!AC$270)*Inputs!$I$29)","v":-1.109412594524656},{"$f":"(-(Inputs!AD275-Inputs!AD$270)*Inputs!$I$29)","v":-0.46671759887703956},{"$f":"(-(Inputs!AE275-Inputs!AE$270)*Inputs!$I$29)","v":-0.79565028043850816},{"$f":"(-(Inputs!AF275-Inputs!AF$270)*Inputs!$I$29)","v":-0.63378434980995735},{"$f":"(-(Inputs!AG275-Inputs!AG$270)*Inputs!$I$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.1210158251819082,{"$f":"(-(Inputs!G276-Inputs!G$270)*Inputs!$I$29)","v":0},{"$f":"(-(Inputs!H276-Inputs!H$270)*Inputs!$I$29)","v":4.3350648197360897E-2},{"$f":"(-(Inputs!I276-Inputs!I$270)*Inputs!$I$29)","v":5.9965904490582034E-3},{"$f":"(-(Inputs!J276-Inputs!J$270)*Inputs!$I$29)","v":-4.1569233840277775E-2},{"$f":"(-(Inputs!K276-Inputs!K$270)*Inputs!$I$29)","v":-2.3977110273278868E-2},{"$f":"(-(Inputs!L276-Inputs!L$270)*Inputs!$I$29)","v":-0.10486623292410968},{"$f":"(-(Inputs!M276-Inputs!M$270)*Inputs!$I$29)","v":0.10614549363140213},{"$f":"(-(Inputs!N276-Inputs!N$270)*Inputs!$I$29)","v":0.14070387225365266},{"$f":"(-(Inputs!O276-Inputs!O$270)*Inputs!$I$29)","v":0.32452725096936774},{"$f":"(-(Inputs!P276-Inputs!P$270)*Inputs!$I$29)","v":5.5521731486976478E-2},{"$f":"(-(Inputs!Q276-Inputs!Q$270)*Inputs!$I$29)","v":0.15592200477385632},{"$f":"(-(Inputs!R276-Inputs!R$270)*Inputs!$I$29)","v":6.5521897648238792E-2},{"$f":"(-(Inputs!S276-Inputs!S$270)*Inputs!$I$29)","v":3.6792742028012526E-2},{"$f":"(-(Inputs!T276-Inputs!T$270)*Inputs!$I$29)","v":0.22615910293097841},{"$f":"(-(Inputs!U276-Inputs!U$270)*Inputs!$I$29)","v":-0.13728506038756905},{"$f":"(-(Inputs!V276-Inputs!V$270)*Inputs!$I$29)","v":7.802889003198743E-2},{"$f":"(-(Inputs!W276-Inputs!W$270)*Inputs!$I$29)","v":0.10755197598120958},{"$f":"(-(Inputs!X276-Inputs!X$270)*Inputs!$I$29)","v":-5.8391245726568286E-2},{"$f":"(-(Inputs!Y276-Inputs!Y$270)*Inputs!$I$29)","v":-4.0417800051159247E-2},{"$f":"(-(Inputs!Z276-Inputs!Z$270)*Inputs!$I$29)","v":0.22471535679534327},{"$f":"(-(Inputs!AA276-Inputs!AA$270)*Inputs!$I$29)","v":0.15410344378261698},{"$f":"(-(Inputs!AB276-Inputs!AB$270)*Inputs!$I$29)","v":0.23882844826914607},{"$f":"(-(Inputs!AC276-Inputs!AC$270)*Inputs!$I$29)","v":0.10459789588435342},{"$f":"(-(Inputs!AD276-Inputs!AD$270)*Inputs!$I$29)","v":8.5492294312473405E-2},{"$f":"(-(Inputs!AE276-Inputs!AE$270)*Inputs!$I$29)","v":0.44172374366553413},{"$f":"(-(Inputs!AF276-Inputs!AF$270)*Inputs!$I$29)","v":0.61959922710389037},{"$f":"(-(Inputs!AG276-Inputs!AG$270)*Inputs!$I$29)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Hydro,H82:AG82)","v":0.34436835918656811},{"$f":"(-(Inputs!G280-Inputs!G$279)*Inputs!$I$30)","v":0},{"$f":"(-(Inputs!H280-Inputs!H$279)*Inputs!$I$30)","v":2.8568378074922407E-4},{"$f":"(-(Inputs!I280-Inputs!I$279)*Inputs!$I$30)","v":4.36954202745099E-3},{"$f":"(-(Inputs!J280-Inputs!J$279)*Inputs!$I$30)","v":0.22697155602986641},{"$f":"(-(Inputs!K280-Inputs!K$279)*Inputs!$I$30)","v":0.36387683422043438},{"$f":"(-(Inputs!L280-Inputs!L$279)*Inputs!$I$30)","v":0.2049550649259686},{"$f":"(-(Inputs!M280-Inputs!M$279)*Inputs!$I$30)","v":-5.2040256015061459E-2},{"$f":"(-(Inputs!N280-Inputs!N$279)*Inputs!$I$30)","v":-2.1568790944570537E-2},{"$f":"(-(Inputs!O280-Inputs!O$279)*Inputs!$I$30)","v":-0.21357287489695409},{"$f":"(-(Inputs!P280-Inputs!P$279)*Inputs!$I$30)","v":-0.33119663365732777},{"$f":"(-(Inputs!Q280-Inputs!Q$279)*Inputs!$I$30)","v":-0.41454569275992981},{"$f":"(-(Inputs!R280-Inputs!R$279)*Inputs!$I$30)","v":-0.39826098994262793},{"$f":"(-(Inputs!S280-Inputs!S$279)*Inputs!$I$30)","v":-0.35699005901642522},{"$f":"(-(Inputs!T280-Inputs!T$279)*Inputs!$I$30)","v":-0.6166623810040619},{"$f":"(-(Inputs!U280-Inputs!U$279)*Inputs!$I$30)","v":-0.96448632204192108},{"$f":"(-(Inputs!V280-Inputs!V$279)*Inputs!$I$30)","v":9.4613927987211355E-2},{"$f":"(-(Inputs!W280-Inputs!W$279)*Inputs!$I$30)","v":0.11562644745117723},{"$f":"(-(Inputs!X280-Inputs!X$279)*Inputs!$I$30)","v":0.13670818324590073},{"$f":"(-(Inputs!Y280-Inputs!Y$279)*Inputs!$I$30)","v":0.33105452494828569},{"$f":"(-(Inputs!Z280-Inputs!Z$279)*Inputs!$I$30)","v":0.26790733910229392},{"$f":"(-(Inputs!AA280-Inputs!AA$279)*Inputs!$I$30)","v":-6.1720738140138565E-3},{"$f":"(-(Inputs!AB280-Inputs!AB$279)*Inputs!$I$30)","v":0.32683751772037795},{"$f":"(-(Inputs!AC280-Inputs!AC$279)*Inputs!$I$30)","v":0.87637196941977891},{"$f":"(-(Inputs!AD280-Inputs!AD$279)*Inputs!$I$30)","v":0.35979545557802339},{"$f":"(-(Inputs!AE280-Inputs!AE$279)*Inputs!$I$30)","v":1.4507357441561908},{"$f":"(-(Inputs!AF280-Inputs!AF$279)*Inputs!$I$30)","v":0.98147260747191467},{"$f":"(-(Inputs!AG280-Inputs!AG$279)*Inputs!$I$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",1.0513440735958959,{"$f":"(-(Inputs!G281-Inputs!G$279)*Inputs!$I$30)","v":0},{"$f":"(-(Inputs!H281-Inputs!H$279)*Inputs!$I$30)","v":4.177140440109639E-3},{"$f":"(-(Inputs!I281-Inputs!I$279)*Inputs!$I$30)","v":4.1571200346872672E-3},{"$f":"(-(Inputs!J281-Inputs!J$279)*Inputs!$I$30)","v":0.3303798734527561},{"$f":"(-(Inputs!K281-Inputs!K$279)*Inputs!$I$30)","v":0.31583787185718393},{"$f":"(-(Inputs!L281-Inputs!L$279)*Inputs!$I$30)","v":0.3692670069121391},{"$f":"(-(Inputs!M281-Inputs!M$279)*Inputs!$I$30)","v":-0.12569550464661461},{"$f":"(-(Inputs!N281-Inputs!N$279)*Inputs!$I$30)","v":-5.328241738845918E-2},{"$f":"(-(Inputs!O281-Inputs!O$279)*Inputs!$I$30)","v":-0.16986301035069573},{"$f":"(-(Inputs!P281-Inputs!P$279)*Inputs!$I$30)","v":-0.2624434922133787},{"$f":"(-(Inputs!Q281-Inputs!Q$279)*Inputs!$I$30)","v":-0.32069492283653744},{"$f":"(-(Inputs!R281-Inputs!R$279)*Inputs!$I$30)","v":-0.4155700633766628},{"$f":"(-(Inputs!S281-Inputs!S$279)*Inputs!$I$30)","v":-0.93746110555366613},{"$f":"(-(Inputs!T281-Inputs!T$279)*Inputs!$I$30)","v":-0.88148033219340505},{"$f":"(-(Inputs!U281-Inputs!U$279)*Inputs!$I$30)","v":-1.6919844877852483},{"$f":"(-(Inputs!V281-Inputs!V$279)*Inputs!$I$30)","v":0.30289409735132722},{"$f":"(-(Inputs!W281-Inputs!W$279)*Inputs!$I$30)","v":0.23654189658145697},{"$f":"(-(Inputs!X281-Inputs!X$279)*Inputs!$I$30)","v":0.2846725114286528},{"$f":"(-(Inputs!Y281-Inputs!Y$279)*Inputs!$I$30)","v":0.46818474262227028},{"$f":"(-(Inputs!Z281-Inputs!Z$279)*Inputs!$I$30)","v":0.5741337778936213},{"$f":"(-(Inputs!AA281-Inputs!AA$279)*Inputs!$I$30)","v":0.12799423867545556},{"$f":"(-(Inputs!AB281-Inputs!AB$279)*Inputs!$I$30)","v":0.81240789476578357},{"$f":"(-(Inputs!AC281-Inputs!AC$279)*Inputs!$I$30)","v":1.3478981747557555},{"$f":"(-(Inputs!AD281-Inputs!AD$279)*Inputs!$I$30)","v":1.2125456258636405},{"$f":"(-(Inputs!AE281-Inputs!AE$279)*Inputs!$I$30)","v":1.8653994584456086},{"$f":"(-(Inputs!AF281-Inputs!AF$279)*Inputs!$I$30)","v":1.7014153440504742},{"$f":"(-(Inputs!AG281-Inputs!AG$279)*Inputs!$I$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",1.703250036034142,{"$f":"(-(Inputs!G282-Inputs!G$279)*Inputs!$I$30)","v":0},{"$f":"(-(Inputs!H282-Inputs!H$279)*Inputs!$I$30)","v":4.7426552587701565E-3},{"$f":"(-(Inputs!I282-Inputs!I$279)*Inputs!$I$30)","v":4.7454975768523866E-3},{"$f":"(-(Inputs!J282-Inputs!J$279)*Inputs!$I$30)","v":0.32114341238791155},{"$f":"(-(Inputs!K282-Inputs!K$279)*Inputs!$I$30)","v":0.29330771304819336},{"$f":"(-(Inputs!L282-Inputs!L$279)*Inputs!$I$30)","v":0.37722719038890773},{"$f":"(-(Inputs!M282-Inputs!M$279)*Inputs!$I$30)","v":-8.3932432513506683E-2},{"$f":"(-(Inputs!N282-Inputs!N$279)*Inputs!$I$30)","v":-7.507975050054938E-2},{"$f":"(-(Inputs!O282-Inputs!O$279)*Inputs!$I$30)","v":-0.20612806416875173},{"$f":"(-(Inputs!P282-Inputs!P$279)*Inputs!$I$30)","v":-0.31921060395427503},{"$f":"(-(Inputs!Q282-Inputs!Q$279)*Inputs!$I$30)","v":-0.38592178091312235},{"$f":"(-(Inputs!R282-Inputs!R$279)*Inputs!$I$30)","v":-0.49181389135196696},{"$f":"(-(Inputs!S282-Inputs!S$279)*Inputs!$I$30)","v":-0.89766267301683911},{"$f":"(-(Inputs!T282-Inputs!T$279)*Inputs!$I$30)","v":-0.90449230336616893},{"$f":"(-(Inputs!U282-Inputs!U$279)*Inputs!$I$30)","v":-1.6695990359048665},{"$f":"(-(Inputs!V282-Inputs!V$279)*Inputs!$I$30)","v":0.17554188527128645},{"$f":"(-(Inputs!W282-Inputs!W$279)*Inputs!$I$30)","v":0.34197059070447722},{"$f":"(-(Inputs!X282-Inputs!X$279)*Inputs!$I$30)","v":0.36614734182239772},{"$f":"(-(Inputs!Y282-Inputs!Y$279)*Inputs!$I$30)","v":0.67071000782470946},{"$f":"(-(Inputs!Z282-Inputs!Z$279)*Inputs!$I$30)","v":0.77806628001962963},{"$f":"(-(Inputs!AA282-Inputs!AA$279)*Inputs!$I$30)","v":0.49439650734075258},{"$f":"(-(Inputs!AB282-Inputs!AB$279)*Inputs!$I$30)","v":0.86441663120695011},{"$f":"(-(Inputs!AC282-Inputs!AC$279)*Inputs!$I$30)","v":1.8908569464229004},{"$f":"(-(Inputs!AD282-Inputs!AD$279)*Inputs!$I$30)","v":1.6189377873697595},{"$f":"(-(Inputs!AE282-Inputs!AE$279)*Inputs!$I$30)","v":2.2423665080259525},{"$f":"(-(Inputs!AF282-Inputs!AF$279)*Inputs!$I$30)","v":1.9705492829998548},{"$f":"(-(Inputs!AG282-Inputs!AG$279)*Inputs!$I$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",4.055803242592674,{"$f":"(-(Inputs!G283-Inputs!G$279)*Inputs!$I$30)","v":0},{"$f":"(-(Inputs!H283-Inputs!H$279)*Inputs!$I$30)","v":3.7650843879077911E-5},{"$f":"(-(Inputs!I283-Inputs!I$279)*Inputs!$I$30)","v":3.9716980527515489E-5},{"$f":"(-(Inputs!J283-Inputs!J$279)*Inputs!$I$30)","v":0.30643555046418669},{"$f":"(-(Inputs!K283-Inputs!K$279)*Inputs!$I$30)","v":0.21010337867380713},{"$f":"(-(Inputs!L283-Inputs!L$279)*Inputs!$I$30)","v":0.31277095112938014},{"$f":"(-(Inputs!M283-Inputs!M$279)*Inputs!$I$30)","v":-0.17985667637265124},{"$f":"(-(Inputs!N283-Inputs!N$279)*Inputs!$I$30)","v":-0.12768854337900848},{"$f":"(-(Inputs!O283-Inputs!O$279)*Inputs!$I$30)","v":-0.23652446892049284},{"$f":"(-(Inputs!P283-Inputs!P$279)*Inputs!$I$30)","v":-0.58679910775094868},{"$f":"(-(Inputs!Q283-Inputs!Q$279)*Inputs!$I$30)","v":-0.49229922071776855},{"$f":"(-(Inputs!R283-Inputs!R$279)*Inputs!$I$30)","v":-0.37459329451121448},{"$f":"(-(Inputs!S283-Inputs!S$279)*Inputs!$I$30)","v":-1.165946913539301},{"$f":"(-(Inputs!T283-Inputs!T$279)*Inputs!$I$30)","v":-1.0957832714293545},{"$f":"(-(Inputs!U283-Inputs!U$279)*Inputs!$I$30)","v":-2.0577678929994363},{"$f":"(-(Inputs!V283-Inputs!V$279)*Inputs!$I$30)","v":0.90133356896876649},{"$f":"(-(Inputs!W283-Inputs!W$279)*Inputs!$I$30)","v":1.0320627237792905},{"$f":"(-(Inputs!X283-Inputs!X$279)*Inputs!$I$30)","v":0.95999332764722567},{"$f":"(-(Inputs!Y283-Inputs!Y$279)*Inputs!$I$30)","v":1.2089550592158957},{"$f":"(-(Inputs!Z283-Inputs!Z$279)*Inputs!$I$30)","v":1.9350022474623074},{"$f":"(-(Inputs!AA283-Inputs!AA$279)*Inputs!$I$30)","v":1.163472018626635},{"$f":"(-(Inputs!AB283-Inputs!AB$279)*Inputs!$I$30)","v":1.503429067095567},{"$f":"(-(Inputs!AC283-Inputs!AC$279)*Inputs!$I$30)","v":4.1306282046052729},{"$f":"(-(Inputs!AD283-Inputs!AD$279)*Inputs!$I$30)","v":1.8711810703625815},{"$f":"(-(Inputs!AE283-Inputs!AE$279)*Inputs!$I$30)","v":3.2341874477442616},{"$f":"(-(Inputs!AF283-Inputs!AF$279)*Inputs!$I$30)","v":2.8966787164499692},{"$f":"(-(Inputs!AG283-Inputs!AG$279)*Inputs!$I$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",3.0660453055145571,{"$f":"(-(Inputs!G284-Inputs!G$279)*Inputs!$I$30)","v":0},{"$f":"(-(Inputs!H284-Inputs!H$279)*Inputs!$I$30)","v":9.1111941143466879E-3},{"$f":"(-(Inputs!I284-Inputs!I$279)*Inputs!$I$30)","v":9.0678300137057022E-3},{"$f":"(-(Inputs!J284-Inputs!J$279)*Inputs!$I$30)","v":0.10346053303744895},{"$f":"(-(Inputs!K284-Inputs!K$279)*Inputs!$I$30)","v":9.5655632618729669E-2},{"$f":"(-(Inputs!L284-Inputs!L$279)*Inputs!$I$30)","v":0.19742624137347775},{"$f":"(-(Inputs!M284-Inputs!M$279)*Inputs!$I$30)","v":-0.41153963198314614},{"$f":"(-(Inputs!N284-Inputs!N$279)*Inputs!$I$30)","v":0.417231058725406},{"$f":"(-(Inputs!O284-Inputs!O$279)*Inputs!$I$30)","v":0.75628248509895002},{"$f":"(-(Inputs!P284-Inputs!P$279)*Inputs!$I$30)","v":1.1141163886350114},{"$f":"(-(Inputs!Q284-Inputs!Q$279)*Inputs!$I$30)","v":1.1142590679185105},{"$f":"(-(Inputs!R284-Inputs!R$279)*Inputs!$I$30)","v":0.41756423750825888},{"$f":"(-(Inputs!S284-Inputs!S$279)*Inputs!$I$30)","v":1.1146140762725736},{"$f":"(-(Inputs!T284-Inputs!T$279)*Inputs!$I$30)","v":0.18142122038443631},{"$f":"(-(Inputs!U284-Inputs!U$279)*Inputs!$I$30)","v":1.8233774091013402},{"$f":"(-(Inputs!V284-Inputs!V$279)*Inputs!$I$30)","v":1.8390342503766988},{"$f":"(-(Inputs!W284-Inputs!W$279)*Inputs!$I$30)","v":0.34088495066816904},{"$f":"(-(Inputs!X284-Inputs!X$279)*Inputs!$I$30)","v":0.26401124425547096},{"$f":"(-(Inputs!Y284-Inputs!Y$279)*Inputs!$I$30)","v":-0.37894114193659334},{"$f":"(-(Inputs!Z284-Inputs!Z$279)*Inputs!$I$30)","v":1.3158443957913732},{"$f":"(-(Inputs!AA284-Inputs!AA$279)*Inputs!$I$30)","v":0.23385333139231079},{"$f":"(-(Inputs!AB284-Inputs!AB$279)*Inputs!$I$30)","v":1.179013428772123},{"$f":"(-(Inputs!AC284-Inputs!AC$279)*Inputs!$I$30)","v":1.333451139641511},{"$f":"(-(Inputs!AD284-Inputs!AD$279)*Inputs!$I$30)","v":-5.5707377763146724},{"$f":"(-(Inputs!AE284-Inputs!AE$279)*Inputs!$I$30)","v":-5.5380744334024712},{"$f":"(-(Inputs!AF284-Inputs!AF$279)*Inputs!$I$30)","v":7.4553714828653028E-2},{"$f":"(-(Inputs!AG284-Inputs!AG$279)*Inputs!$I$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.60964618135944959,{"$f":"(-(Inputs!G285-Inputs!G$279)*Inputs!$I$30)","v":0},{"$f":"(-(Inputs!H285-Inputs!H$279)*Inputs!$I$30)","v":5.4937627268714095E-5},{"$f":"(-(Inputs!I285-Inputs!I$279)*Inputs!$I$30)","v":6.2414326116311258E-5},{"$f":"(-(Inputs!J285-Inputs!J$279)*Inputs!$I$30)","v":0.18615929665647002},{"$f":"(-(Inputs!K285-Inputs!K$279)*Inputs!$I$30)","v":0.21993617984287539},{"$f":"(-(Inputs!L285-Inputs!L$279)*Inputs!$I$30)","v":0.19997496687511784},{"$f":"(-(Inputs!M285-Inputs!M$279)*Inputs!$I$30)","v":-0.14387165223183729},{"$f":"(-(Inputs!N285-Inputs!N$279)*Inputs!$I$30)","v":-7.8462369880185179E-2},{"$f":"(-(Inputs!O285-Inputs!O$279)*Inputs!$I$30)","v":-0.13562777985464436},{"$f":"(-(Inputs!P285-Inputs!P$279)*Inputs!$I$30)","v":-0.29446742998004538},{"$f":"(-(Inputs!Q285-Inputs!Q$279)*Inputs!$I$30)","v":-0.41688621386037994},{"$f":"(-(Inputs!R285-Inputs!R$279)*Inputs!$I$30)","v":-0.16786331769594653},{"$f":"(-(Inputs!S285-Inputs!S$279)*Inputs!$I$30)","v":-0.77444940125519679},{"$f":"(-(Inputs!T285-Inputs!T$279)*Inputs!$I$30)","v":-0.65272969624538746},{"$f":"(-(Inputs!U285-Inputs!U$279)*Inputs!$I$30)","v":-1.4580197511977531},{"$f":"(-(Inputs!V285-Inputs!V$279)*Inputs!$I$30)","v":1.2568716558780579},{"$f":"(-(Inputs!W285-Inputs!W$279)*Inputs!$I$30)","v":1.1329070113620219},{"$f":"(-(Inputs!X285-Inputs!X$279)*Inputs!$I$30)","v":1.0824208834164892},{"$f":"(-(Inputs!Y285-Inputs!Y$279)*Inputs!$I$30)","v":0.93648287480209547},{"$f":"(-(Inputs!Z285-Inputs!Z$279)*Inputs!$I$30)","v":1.2544259842229621},{"$f":"(-(Inputs!AA285-Inputs!AA$279)*Inputs!$I$30)","v":0.42980139401106499},{"$f":"(-(Inputs!AB285-Inputs!AB$279)*Inputs!$I$30)","v":0.92991659246945346},{"$f":"(-(Inputs!AC285-Inputs!AC$279)*Inputs!$I$30)","v":2.0961937838073936},{"$f":"(-(Inputs!AD285-Inputs!AD$279)*Inputs!$I$30)","v":-0.29359237658536586},{"$f":"(-(Inputs!AE285-Inputs!AE$279)*Inputs!$I$30)","v":-1.1881380897775671},{"$f":"(-(Inputs!AF285-Inputs!AF$279)*Inputs!$I$30)","v":-2.5279996315739481},{"$f":"(-(Inputs!AG285-Inputs!AG$279)*Inputs!$I$30)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Hydro,H91:AG91)","v":0},{"$f":"(-(Inputs!G289-Inputs!G$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!H289-Inputs!H$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!I289-Inputs!I$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!J289-Inputs!J$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!K289-Inputs!K$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!L289-Inputs!L$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!M289-Inputs!M$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!N289-Inputs!N$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!O289-Inputs!O$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!P289-Inputs!P$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Q289-Inputs!Q$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!R289-Inputs!R$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!S289-Inputs!S$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!T289-Inputs!T$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!U289-Inputs!U$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!V289-Inputs!V$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!W289-Inputs!W$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!X289-Inputs!X$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Y289-Inputs!Y$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Z289-Inputs!Z$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AA289-Inputs!AA$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AB289-Inputs!AB$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AC289-Inputs!AC$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AD289-Inputs!AD$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AE289-Inputs!AE$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AF289-Inputs!AF$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AG289-Inputs!AG$288)*Inputs!$I$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"(-(Inputs!G290-Inputs!G$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!H290-Inputs!H$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!I290-Inputs!I$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!J290-Inputs!J$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!K290-Inputs!K$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!L290-Inputs!L$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!M290-Inputs!M$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!N290-Inputs!N$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!O290-Inputs!O$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!P290-Inputs!P$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Q290-Inputs!Q$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!R290-Inputs!R$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!S290-Inputs!S$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!T290-Inputs!T$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!U290-Inputs!U$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!V290-Inputs!V$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!W290-Inputs!W$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!X290-Inputs!X$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Y290-Inputs!Y$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Z290-Inputs!Z$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AA290-Inputs!AA$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AB290-Inputs!AB$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AC290-Inputs!AC$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AD290-Inputs!AD$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AE290-Inputs!AE$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AF290-Inputs!AF$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AG290-Inputs!AG$288)*Inputs!$I$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"(-(Inputs!G291-Inputs!G$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!H291-Inputs!H$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!I291-Inputs!I$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!J291-Inputs!J$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!K291-Inputs!K$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!L291-Inputs!L$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!M291-Inputs!M$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!N291-Inputs!N$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!O291-Inputs!O$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!P291-Inputs!P$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Q291-Inputs!Q$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!R291-Inputs!R$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!S291-Inputs!S$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!T291-Inputs!T$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!U291-Inputs!U$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!V291-Inputs!V$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!W291-Inputs!W$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!X291-Inputs!X$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Y291-Inputs!Y$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Z291-Inputs!Z$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AA291-Inputs!AA$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AB291-Inputs!AB$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AC291-Inputs!AC$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AD291-Inputs!AD$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AE291-Inputs!AE$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AF291-Inputs!AF$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AG291-Inputs!AG$288)*Inputs!$I$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"(-(Inputs!G292-Inputs!G$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!H292-Inputs!H$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!I292-Inputs!I$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!J292-Inputs!J$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!K292-Inputs!K$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!L292-Inputs!L$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!M292-Inputs!M$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!N292-Inputs!N$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!O292-Inputs!O$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!P292-Inputs!P$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Q292-Inputs!Q$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!R292-Inputs!R$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!S292-Inputs!S$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!T292-Inputs!T$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!U292-Inputs!U$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!V292-Inputs!V$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!W292-Inputs!W$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!X292-Inputs!X$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Y292-Inputs!Y$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Z292-Inputs!Z$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AA292-Inputs!AA$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AB292-Inputs!AB$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AC292-Inputs!AC$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AD292-Inputs!AD$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AE292-Inputs!AE$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AF292-Inputs!AF$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AG292-Inputs!AG$288)*Inputs!$I$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"(-(Inputs!G293-Inputs!G$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!H293-Inputs!H$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!I293-Inputs!I$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!J293-Inputs!J$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!K293-Inputs!K$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!L293-Inputs!L$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!M293-Inputs!M$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!N293-Inputs!N$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!O293-Inputs!O$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!P293-Inputs!P$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Q293-Inputs!Q$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!R293-Inputs!R$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!S293-Inputs!S$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!T293-Inputs!T$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!U293-Inputs!U$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!V293-Inputs!V$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!W293-Inputs!W$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!X293-Inputs!X$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Y293-Inputs!Y$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Z293-Inputs!Z$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AA293-Inputs!AA$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AB293-Inputs!AB$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AC293-Inputs!AC$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AD293-Inputs!AD$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AE293-Inputs!AE$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AF293-Inputs!AF$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AG293-Inputs!AG$288)*Inputs!$I$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"(-(Inputs!G294-Inputs!G$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!H294-Inputs!H$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!I294-Inputs!I$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!J294-Inputs!J$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!K294-Inputs!K$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!L294-Inputs!L$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!M294-Inputs!M$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!N294-Inputs!N$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!O294-Inputs!O$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!P294-Inputs!P$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Q294-Inputs!Q$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!R294-Inputs!R$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!S294-Inputs!S$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!T294-Inputs!T$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!U294-Inputs!U$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!V294-Inputs!V$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!W294-Inputs!W$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!X294-Inputs!X$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Y294-Inputs!Y$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!Z294-Inputs!Z$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AA294-Inputs!AA$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AB294-Inputs!AB$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AC294-Inputs!AC$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AD294-Inputs!AD$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AE294-Inputs!AE$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AF294-Inputs!AF$288)*Inputs!$I$31)","v":0},{"$f":"(-(Inputs!AG294-Inputs!AG$288)*Inputs!$I$31)","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Hydro,H100:AG100)","v":-1.0449084167352904},{"$f":"(-(Inputs!G298-Inputs!G$297)*Inputs!$I$32)","v":0},{"$f":"(-(Inputs!H298-Inputs!H$297)*Inputs!$I$32)","v":-3.899803926898926E-5},{"$f":"(-(Inputs!I298-Inputs!I$297)*Inputs!$I$32)","v":0.20408168117231185},{"$f":"(-(Inputs!J298-Inputs!J$297)*Inputs!$I$32)","v":0.10029007857729511},{"$f":"(-(Inputs!K298-Inputs!K$297)*Inputs!$I$32)","v":-0.25920660590155364},{"$f":"(-(Inputs!L298-Inputs!L$297)*Inputs!$I$32)","v":2.260544078680482E-5},{"$f":"(-(Inputs!M298-Inputs!M$297)*Inputs!$I$32)","v":0.44245717996444256},{"$f":"(-(Inputs!N298-Inputs!N$297)*Inputs!$I$32)","v":-0.3027095795866579},{"$f":"(-(Inputs!O298-Inputs!O$297)*Inputs!$I$32)","v":-0.35583416824157155},{"$f":"(-(Inputs!P298-Inputs!P$297)*Inputs!$I$32)","v":-6.9562500628125769E-5},{"$f":"(-(Inputs!Q298-Inputs!Q$297)*Inputs!$I$32)","v":-3.8556628976516016E-2},{"$f":"(-(Inputs!R298-Inputs!R$297)*Inputs!$I$32)","v":-0.92437616832295078},{"$f":"(-(Inputs!S298-Inputs!S$297)*Inputs!$I$32)","v":-1.2539719926731134},{"$f":"(-(Inputs!T298-Inputs!T$297)*Inputs!$I$32)","v":1.1918197271773012E-3},{"$f":"(-(Inputs!U298-Inputs!U$297)*Inputs!$I$32)","v":-9.0601644717932519E-5},{"$f":"(-(Inputs!V298-Inputs!V$297)*Inputs!$I$32)","v":0.17956293899981546},{"$f":"(-(Inputs!W298-Inputs!W$297)*Inputs!$I$32)","v":-1.0062118405240739E-4},{"$f":"(-(Inputs!X298-Inputs!X$297)*Inputs!$I$32)","v":0.12663573090407731},{"$f":"(-(Inputs!Y298-Inputs!Y$297)*Inputs!$I$32)","v":-1.1341425626010043E-4},{"$f":"(-(Inputs!Z298-Inputs!Z$297)*Inputs!$I$32)","v":-1.1904489554492859E-4},{"$f":"(-(Inputs!AA298-Inputs!AA$297)*Inputs!$I$32)","v":-1.2531014869604507E-4},{"$f":"(-(Inputs!AB298-Inputs!AB$297)*Inputs!$I$32)","v":-1.3452839429143508E-4},{"$f":"(-(Inputs!AC298-Inputs!AC$297)*Inputs!$I$32)","v":-6.0502951954859441E-3},{"$f":"(-(Inputs!AD298-Inputs!AD$297)*Inputs!$I$32)","v":-1.4429437067398467E-4},{"$f":"(-(Inputs!AE298-Inputs!AE$297)*Inputs!$I$32)","v":0.28912788224796593},{"$f":"(-(Inputs!AF298-Inputs!AF$297)*Inputs!$I$32)","v":-1.6365177257526516E-4},{"$f":"(-(Inputs!AG298-Inputs!AG$297)*Inputs!$I$32)","v":0}]
[null,null,null,"Option 2","June $2022 m",-2.1604872061677369,{"$f":"(-(Inputs!G299-Inputs!G$297)*Inputs!$I$32)","v":0},{"$f":"(-(Inputs!H299-Inputs!H$297)*Inputs!$I$32)","v":-2.0542799104887877E-3},{"$f":"(-(Inputs!I299-Inputs!I$297)*Inputs!$I$32)","v":-2.857767726894167E-3},{"$f":"(-(Inputs!J299-Inputs!J$297)*Inputs!$I$32)","v":0.10367676659410208},{"$f":"(-(Inputs!K299-Inputs!K$297)*Inputs!$I$32)","v":-0.32635308869606661},{"$f":"(-(Inputs!L299-Inputs!L$297)*Inputs!$I$32)","v":-5.2518163660764117E-4},{"$f":"(-(Inputs!M299-Inputs!M$297)*Inputs!$I$32)","v":0.65874710403231518},{"$f":"(-(Inputs!N299-Inputs!N$297)*Inputs!$I$32)","v":-0.39974120043811823},{"$f":"(-(Inputs!O299-Inputs!O$297)*Inputs!$I$32)","v":-1.4721363700979424},{"$f":"(-(Inputs!P299-Inputs!P$297)*Inputs!$I$32)","v":-1.5531273121475292E-4},{"$f":"(-(Inputs!Q299-Inputs!Q$297)*Inputs!$I$32)","v":-5.2745058503828268E-2},{"$f":"(-(Inputs!R299-Inputs!R$297)*Inputs!$I$32)","v":-1.2200617543626251},{"$f":"(-(Inputs!S299-Inputs!S$297)*Inputs!$I$32)","v":-1.5975009967283409},{"$f":"(-(Inputs!T299-Inputs!T$297)*Inputs!$I$32)","v":1.086670055199801E-3},{"$f":"(-(Inputs!U299-Inputs!U$297)*Inputs!$I$32)","v":-2.0236594630870341E-4},{"$f":"(-(Inputs!V299-Inputs!V$297)*Inputs!$I$32)","v":0.43072303637442388},{"$f":"(-(Inputs!W299-Inputs!W$297)*Inputs!$I$32)","v":-2.2761588187680815E-4},{"$f":"(-(Inputs!X299-Inputs!X$297)*Inputs!$I$32)","v":0.13234873399839908},{"$f":"(-(Inputs!Y299-Inputs!Y$297)*Inputs!$I$32)","v":-2.5386959346492162E-4},{"$f":"(-(Inputs!Z299-Inputs!Z$297)*Inputs!$I$32)","v":-2.6620453054866655E-4},{"$f":"(-(Inputs!AA299-Inputs!AA$297)*Inputs!$I$32)","v":-2.8049623607617757E-4},{"$f":"(-(Inputs!AB299-Inputs!AB$297)*Inputs!$I$32)","v":-3.0147621048268289E-4},{"$f":"(-(Inputs!AC299-Inputs!AC$297)*Inputs!$I$32)","v":-5.8169921485458076E-3},{"$f":"(-(Inputs!AD299-Inputs!AD$297)*Inputs!$I$32)","v":-3.2294526424809004E-4},{"$f":"(-(Inputs!AE299-Inputs!AE$297)*Inputs!$I$32)","v":0.28893461250271124},{"$f":"(-(Inputs!AF299-Inputs!AF$297)*Inputs!$I$32)","v":-3.6300596077615895E-4},{"$f":"(-(Inputs!AG299-Inputs!AG$297)*Inputs!$I$32)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-2.4036845834552478,{"$f":"(-(Inputs!G300-Inputs!G$297)*Inputs!$I$32)","v":0},{"$f":"(-(Inputs!H300-Inputs!H$297)*Inputs!$I$32)","v":-2.0260369780089604E-3},{"$f":"(-(Inputs!I300-Inputs!I$297)*Inputs!$I$32)","v":-2.7347858450461615E-3},{"$f":"(-(Inputs!J300-Inputs!J$297)*Inputs!$I$32)","v":0.10344058816261636},{"$f":"(-(Inputs!K300-Inputs!K$297)*Inputs!$I$32)","v":-0.34537628160892098},{"$f":"(-(Inputs!L300-Inputs!L$297)*Inputs!$I$32)","v":-1.9761035368048852E-4},{"$f":"(-(Inputs!M300-Inputs!M$297)*Inputs!$I$32)","v":0.64302620866694582},{"$f":"(-(Inputs!N300-Inputs!N$297)*Inputs!$I$32)","v":-0.40175619125065509},{"$f":"(-(Inputs!O300-Inputs!O$297)*Inputs!$I$32)","v":-1.5338204658834016},{"$f":"(-(Inputs!P300-Inputs!P$297)*Inputs!$I$32)","v":2.401156169954718E-4},{"$f":"(-(Inputs!Q300-Inputs!Q$297)*Inputs!$I$32)","v":-6.2355152959217008E-2},{"$f":"(-(Inputs!R300-Inputs!R$297)*Inputs!$I$32)","v":-1.3281893628936459},{"$f":"(-(Inputs!S300-Inputs!S$297)*Inputs!$I$32)","v":-1.7382476715851976},{"$f":"(-(Inputs!T300-Inputs!T$297)*Inputs!$I$32)","v":1.5724314291723496E-3},{"$f":"(-(Inputs!U300-Inputs!U$297)*Inputs!$I$32)","v":3.1280965925718898E-4},{"$f":"(-(Inputs!V300-Inputs!V$297)*Inputs!$I$32)","v":0.37806618002654346},{"$f":"(-(Inputs!W300-Inputs!W$297)*Inputs!$I$32)","v":3.5035960712370695E-4},{"$f":"(-(Inputs!X300-Inputs!X$297)*Inputs!$I$32)","v":9.4083745823143161E-2},{"$f":"(-(Inputs!Y300-Inputs!Y$297)*Inputs!$I$32)","v":3.9227354347399026E-4},{"$f":"(-(Inputs!Z300-Inputs!Z$297)*Inputs!$I$32)","v":4.1195104183903986E-4},{"$f":"(-(Inputs!AA300-Inputs!AA$297)*Inputs!$I$32)","v":4.3318751266346878E-4},{"$f":"(-(Inputs!AB300-Inputs!AB$297)*Inputs!$I$32)","v":4.6565288332555831E-4},{"$f":"(-(Inputs!AC300-Inputs!AC$297)*Inputs!$I$32)","v":-2.8774471527839296E-3},{"$f":"(-(Inputs!AD300-Inputs!AD$297)*Inputs!$I$32)","v":4.9943027750058082E-4},{"$f":"(-(Inputs!AE300-Inputs!AE$297)*Inputs!$I$32)","v":0.28982467155176866},{"$f":"(-(Inputs!AF300-Inputs!AF$297)*Inputs!$I$32)","v":5.6432686513923193E-4},{"$f":"(-(Inputs!AG300-Inputs!AG$297)*Inputs!$I$32)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-3.7162499693893043,{"$f":"(-(Inputs!G301-Inputs!G$297)*Inputs!$I$32)","v":0},{"$f":"(-(Inputs!H301-Inputs!H$297)*Inputs!$I$32)","v":2.1394903399141185E-5},{"$f":"(-(Inputs!I301-Inputs!I$297)*Inputs!$I$32)","v":-2.8071159565925541E-3},{"$f":"(-(Inputs!J301-Inputs!J$297)*Inputs!$I$32)","v":0.10579775444743333},{"$f":"(-(Inputs!K301-Inputs!K$297)*Inputs!$I$32)","v":-0.38713923880199275},{"$f":"(-(Inputs!L301-Inputs!L$297)*Inputs!$I$32)","v":-4.1817869824711806E-4},{"$f":"(-(Inputs!M301-Inputs!M$297)*Inputs!$I$32)","v":0.60744116718618812},{"$f":"(-(Inputs!N301-Inputs!N$297)*Inputs!$I$32)","v":-0.36977603350061727},{"$f":"(-(Inputs!O301-Inputs!O$297)*Inputs!$I$32)","v":-2.5994163282192346},{"$f":"(-(Inputs!P301-Inputs!P$297)*Inputs!$I$32)","v":3.3301502142039116E-5},{"$f":"(-(Inputs!Q301-Inputs!Q$297)*Inputs!$I$32)","v":-0.11519513604342402},{"$f":"(-(Inputs!R301-Inputs!R$297)*Inputs!$I$32)","v":-1.7472749243081367},{"$f":"(-(Inputs!S301-Inputs!S$297)*Inputs!$I$32)","v":-2.3754872130544804},{"$f":"(-(Inputs!T301-Inputs!T$297)*Inputs!$I$32)","v":4.1263605291139149E-3},{"$f":"(-(Inputs!U301-Inputs!U$297)*Inputs!$I$32)","v":4.3370379412253609E-5},{"$f":"(-(Inputs!V301-Inputs!V$297)*Inputs!$I$32)","v":0.36639388067126788},{"$f":"(-(Inputs!W301-Inputs!W$297)*Inputs!$I$32)","v":4.8375988501270228E-5},{"$f":"(-(Inputs!X301-Inputs!X$297)*Inputs!$I$32)","v":0.1435708338147319},{"$f":"(-(Inputs!Y301-Inputs!Y$297)*Inputs!$I$32)","v":5.4707700406600532E-5},{"$f":"(-(Inputs!Z301-Inputs!Z$297)*Inputs!$I$32)","v":5.8277320574839919E-5},{"$f":"(-(Inputs!AA301-Inputs!AA$297)*Inputs!$I$32)","v":6.0469836463183935E-5},{"$f":"(-(Inputs!AB301-Inputs!AB$297)*Inputs!$I$32)","v":6.4974664019045239E-5},{"$f":"(-(Inputs!AC301-Inputs!AC$297)*Inputs!$I$32)","v":-4.0286157686413304E-3},{"$f":"(-(Inputs!AD301-Inputs!AD$297)*Inputs!$I$32)","v":6.9615370960985105E-5},{"$f":"(-(Inputs!AE301-Inputs!AE$297)*Inputs!$I$32)","v":0.28912569691783802},{"$f":"(-(Inputs!AF301-Inputs!AF$297)*Inputs!$I$32)","v":7.7559614667255944E-5},{"$f":"(-(Inputs!AG301-Inputs!AG$297)*Inputs!$I$32)","v":0}]
[null,null,null,"Option 3","June $2022 m",2.9498406360520426,{"$f":"(-(Inputs!G302-Inputs!G$297)*Inputs!$I$32)","v":0},{"$f":"(-(Inputs!H302-Inputs!H$297)*Inputs!$I$32)","v":-4.4608380681232518E-3},{"$f":"(-(Inputs!I302-Inputs!I$297)*Inputs!$I$32)","v":-2.7677374550094669E-3},{"$f":"(-(Inputs!J302-Inputs!J$297)*Inputs!$I$32)","v":-8.0270851339790283E-2},{"$f":"(-(Inputs!K302-Inputs!K$297)*Inputs!$I$32)","v":0.12324473467765529},{"$f":"(-(Inputs!L302-Inputs!L$297)*Inputs!$I$32)","v":-1.3883450270313347E-3},{"$f":"(-(Inputs!M302-Inputs!M$297)*Inputs!$I$32)","v":-0.65190284301667134},{"$f":"(-(Inputs!N302-Inputs!N$297)*Inputs!$I$32)","v":-0.49013546340039582},{"$f":"(-(Inputs!O302-Inputs!O$297)*Inputs!$I$32)","v":3.5546502227150611},{"$f":"(-(Inputs!P302-Inputs!P$297)*Inputs!$I$32)","v":-2.826076799711054E-4},{"$f":"(-(Inputs!Q302-Inputs!Q$297)*Inputs!$I$32)","v":9.6212919324401014E-4},{"$f":"(-(Inputs!R302-Inputs!R$297)*Inputs!$I$32)","v":-0.11962417001846148},{"$f":"(-(Inputs!S302-Inputs!S$297)*Inputs!$I$32)","v":2.4490221973173814},{"$f":"(-(Inputs!T302-Inputs!T$297)*Inputs!$I$32)","v":-0.4306049584795133},{"$f":"(-(Inputs!U302-Inputs!U$297)*Inputs!$I$32)","v":-3.6788773502141603E-4},{"$f":"(-(Inputs!V302-Inputs!V$297)*Inputs!$I$32)","v":1.3044775318103135},{"$f":"(-(Inputs!W302-Inputs!W$297)*Inputs!$I$32)","v":-4.1268552364748246E-4},{"$f":"(-(Inputs!X302-Inputs!X$297)*Inputs!$I$32)","v":-0.25235803878664931},{"$f":"(-(Inputs!Y302-Inputs!Y$297)*Inputs!$I$32)","v":-4.6159896988105884E-4},{"$f":"(-(Inputs!Z302-Inputs!Z$297)*Inputs!$I$32)","v":-4.8504215592727606E-4},{"$f":"(-(Inputs!AA302-Inputs!AA$297)*Inputs!$I$32)","v":-4.6885397190064571E-3},{"$f":"(-(Inputs!AB302-Inputs!AB$297)*Inputs!$I$32)","v":-5.5092595047024598E-4},{"$f":"(-(Inputs!AC302-Inputs!AC$297)*Inputs!$I$32)","v":-0.1209622130365986},{"$f":"(-(Inputs!AD302-Inputs!AD$297)*Inputs!$I$32)","v":-5.87193969163252E-4},{"$f":"(-(Inputs!AE302-Inputs!AE$297)*Inputs!$I$32)","v":-0.1089122264384218},{"$f":"(-(Inputs!AF302-Inputs!AF$297)*Inputs!$I$32)","v":-6.6327258409608347E-4},{"$f":"(-(Inputs!AG302-Inputs!AG$297)*Inputs!$I$32)","v":0}]
[null,null,null,"Option 4","June $2022 m",-3.4599374442775708,{"$f":"(-(Inputs!G303-Inputs!G$297)*Inputs!$I$32)","v":0},{"$f":"(-(Inputs!H303-Inputs!H$297)*Inputs!$I$32)","v":8.4400728692202165E-5},{"$f":"(-(Inputs!I303-Inputs!I$297)*Inputs!$I$32)","v":-2.4806298996509213E-3},{"$f":"(-(Inputs!J303-Inputs!J$297)*Inputs!$I$32)","v":9.6428765795828042E-2},{"$f":"(-(Inputs!K303-Inputs!K$297)*Inputs!$I$32)","v":0.28887791074721747},{"$f":"(-(Inputs!L303-Inputs!L$297)*Inputs!$I$32)","v":2.1848717504013848E-4},{"$f":"(-(Inputs!M303-Inputs!M$297)*Inputs!$I$32)","v":0.25297645255660228},{"$f":"(-(Inputs!N303-Inputs!N$297)*Inputs!$I$32)","v":-0.21262601942396486},{"$f":"(-(Inputs!O303-Inputs!O$297)*Inputs!$I$32)","v":-2.6134059294362899},{"$f":"(-(Inputs!P303-Inputs!P$297)*Inputs!$I$32)","v":1.299974301995771E-4},{"$f":"(-(Inputs!Q303-Inputs!Q$297)*Inputs!$I$32)","v":-0.1192428194540982},{"$f":"(-(Inputs!R303-Inputs!R$297)*Inputs!$I$32)","v":-1.8529931687157983},{"$f":"(-(Inputs!S303-Inputs!S$297)*Inputs!$I$32)","v":-2.2980438672129662},{"$f":"(-(Inputs!T303-Inputs!T$297)*Inputs!$I$32)","v":1.436985914611999E-3},{"$f":"(-(Inputs!U303-Inputs!U$297)*Inputs!$I$32)","v":1.6931035694060759E-4},{"$f":"(-(Inputs!V303-Inputs!V$297)*Inputs!$I$32)","v":0.11980357383417584},{"$f":"(-(Inputs!W303-Inputs!W$297)*Inputs!$I$32)","v":1.9041707246802986E-4},{"$f":"(-(Inputs!X303-Inputs!X$297)*Inputs!$I$32)","v":0.12903963512534711},{"$f":"(-(Inputs!Y303-Inputs!Y$297)*Inputs!$I$32)","v":2.1269651812755265E-4},{"$f":"(-(Inputs!Z303-Inputs!Z$297)*Inputs!$I$32)","v":2.237006559984156E-4},{"$f":"(-(Inputs!AA303-Inputs!AA$297)*Inputs!$I$32)","v":3.357285916857411E-2},{"$f":"(-(Inputs!AB303-Inputs!AB$297)*Inputs!$I$32)","v":2.526084982618533E-4},{"$f":"(-(Inputs!AC303-Inputs!AC$297)*Inputs!$I$32)","v":1.7301689112620977E-3},{"$f":"(-(Inputs!AD303-Inputs!AD$297)*Inputs!$I$32)","v":2.7061835221238516E-4},{"$f":"(-(Inputs!AE303-Inputs!AE$297)*Inputs!$I$32)","v":0.28957820632730336},{"$f":"(-(Inputs!AF303-Inputs!AF$297)*Inputs!$I$32)","v":3.0308496026202193E-4},{"$f":"(-(Inputs!AG303-Inputs!AG$297)*Inputs!$I$32)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Hydro,H109:AG109)","v":0.54251006817424985},{"$f":"(-(Inputs!G307-Inputs!G$306)*Inputs!$I$33)","v":0},{"$f":"(-(Inputs!H307-Inputs!H$306)*Inputs!$I$33)","v":1.1944772268179804E-5},{"$f":"(-(Inputs!I307-Inputs!I$306)*Inputs!$I$33)","v":0.20909486521436804},{"$f":"(-(Inputs!J307-Inputs!J$306)*Inputs!$I$33)","v":0.26414041764896723},{"$f":"(-(Inputs!K307-Inputs!K$306)*Inputs!$I$33)","v":-3.6878548979466075E-2},{"$f":"(-(Inputs!L307-Inputs!L$306)*Inputs!$I$33)","v":-1.1942428486166106E-5},{"$f":"(-(Inputs!M307-Inputs!M$306)*Inputs!$I$33)","v":0.22012220472917221},{"$f":"(-(Inputs!N307-Inputs!N$306)*Inputs!$I$33)","v":-1.32588921055964E-5},{"$f":"(-(Inputs!O307-Inputs!O$306)*Inputs!$I$33)","v":-1.3991047552721969E-5},{"$f":"(-(Inputs!P307-Inputs!P$306)*Inputs!$I$33)","v":-1.4791583135501598E-5},{"$f":"(-(Inputs!Q307-Inputs!Q$306)*Inputs!$I$33)","v":-1.5561706274246737E-5},{"$f":"(-(Inputs!R307-Inputs!R$306)*Inputs!$I$33)","v":-1.6419393183607383E-5},{"$f":"(-(Inputs!S307-Inputs!S$306)*Inputs!$I$33)","v":-1.7323526042178753E-5},{"$f":"(-(Inputs!T307-Inputs!T$306)*Inputs!$I$33)","v":-1.8320473561757734E-5},{"$f":"(-(Inputs!U307-Inputs!U$306)*Inputs!$I$33)","v":-1.9277280842690844E-5},{"$f":"(-(Inputs!V307-Inputs!V$306)*Inputs!$I$33)","v":-2.0342514294742524E-5},{"$f":"(-(Inputs!W307-Inputs!W$306)*Inputs!$I$33)","v":-2.1458533579922457E-5},{"$f":"(-(Inputs!X307-Inputs!X$306)*Inputs!$I$33)","v":-2.2697842534441618E-5},{"$f":"(-(Inputs!Y307-Inputs!Y$306)*Inputs!$I$33)","v":-2.3880661860074717E-5},{"$f":"(-(Inputs!Z307-Inputs!Z$306)*Inputs!$I$33)","v":-2.5193615342889938E-5},{"$f":"(-(Inputs!AA307-Inputs!AA$306)*Inputs!$I$33)","v":-2.6578354499414444E-5},{"$f":"(-(Inputs!AB307-Inputs!AB$306)*Inputs!$I$33)","v":-2.8120357178784239E-5},{"$f":"(-(Inputs!AC307-Inputs!AC$306)*Inputs!$I$33)","v":-2.9575859837264621E-5},{"$f":"(-(Inputs!AD307-Inputs!AD$306)*Inputs!$I$33)","v":-3.1201721775378169E-5},{"$f":"(-(Inputs!AE307-Inputs!AE$306)*Inputs!$I$33)","v":-3.2928607198696482E-5},{"$f":"(-(Inputs!AF307-Inputs!AF$306)*Inputs!$I$33)","v":-3.4824968277876258E-5},{"$f":"(-(Inputs!AG307-Inputs!AG$306)*Inputs!$I$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.49926071538187111,{"$f":"(-(Inputs!G308-Inputs!G$306)*Inputs!$I$33)","v":0},{"$f":"(-(Inputs!H308-Inputs!H$306)*Inputs!$I$33)","v":-5.6759768221041895E-3},{"$f":"(-(Inputs!I308-Inputs!I$306)*Inputs!$I$33)","v":-7.9218640718181632E-4},{"$f":"(-(Inputs!J308-Inputs!J$306)*Inputs!$I$33)","v":0.26870279338389835},{"$f":"(-(Inputs!K308-Inputs!K$306)*Inputs!$I$33)","v":-3.3244485093959497E-2},{"$f":"(-(Inputs!L308-Inputs!L$306)*Inputs!$I$33)","v":-2.4078329215661794E-5},{"$f":"(-(Inputs!M308-Inputs!M$306)*Inputs!$I$33)","v":0.41878880268171947},{"$f":"(-(Inputs!N308-Inputs!N$306)*Inputs!$I$33)","v":-2.6732388788275121E-5},{"$f":"(-(Inputs!O308-Inputs!O$306)*Inputs!$I$33)","v":-2.8212299397331614E-5},{"$f":"(-(Inputs!P308-Inputs!P$306)*Inputs!$I$33)","v":-2.9825113068118555E-5},{"$f":"(-(Inputs!Q308-Inputs!Q$306)*Inputs!$I$33)","v":-3.1378879725487983E-5},{"$f":"(-(Inputs!R308-Inputs!R$306)*Inputs!$I$33)","v":-3.3109582930946756E-5},{"$f":"(-(Inputs!S308-Inputs!S$306)*Inputs!$I$33)","v":-3.4932736394569072E-5},{"$f":"(-(Inputs!T308-Inputs!T$306)*Inputs!$I$33)","v":-3.6946866087789019E-5},{"$f":"(-(Inputs!U308-Inputs!U$306)*Inputs!$I$33)","v":-3.8876703445478054E-5},{"$f":"(-(Inputs!V308-Inputs!V$306)*Inputs!$I$33)","v":-4.1022232196170373E-5},{"$f":"(-(Inputs!W308-Inputs!W$306)*Inputs!$I$33)","v":-4.3276312681999105E-5},{"$f":"(-(Inputs!X308-Inputs!X$306)*Inputs!$I$33)","v":-4.5779461189632785E-5},{"$f":"(-(Inputs!Y308-Inputs!Y$306)*Inputs!$I$33)","v":-4.8166599923433616E-5},{"$f":"(-(Inputs!Z308-Inputs!Z$306)*Inputs!$I$33)","v":-5.0815089511193603E-5},{"$f":"(-(Inputs!AA308-Inputs!AA$306)*Inputs!$I$33)","v":-5.3608455110020978E-5},{"$f":"(-(Inputs!AB308-Inputs!AB$306)*Inputs!$I$33)","v":-5.6717113760778757E-5},{"$f":"(-(Inputs!AC308-Inputs!AC$306)*Inputs!$I$33)","v":-5.9659852029535161E-5},{"$f":"(-(Inputs!AD308-Inputs!AD$306)*Inputs!$I$33)","v":-6.2938189462548663E-5},{"$f":"(-(Inputs!AE308-Inputs!AE$306)*Inputs!$I$33)","v":-6.6416858010512759E-5},{"$f":"(-(Inputs!AF308-Inputs!AF$306)*Inputs!$I$33)","v":-7.0249305211870085E-5},{"$f":"(-(Inputs!AG308-Inputs!AG$306)*Inputs!$I$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.49029580763102987,{"$f":"(-(Inputs!G309-Inputs!G$306)*Inputs!$I$33)","v":0},{"$f":"(-(Inputs!H309-Inputs!H$306)*Inputs!$I$33)","v":-6.2967102797557573E-3},{"$f":"(-(Inputs!I309-Inputs!I$306)*Inputs!$I$33)","v":-1.7481141832291769E-3},{"$f":"(-(Inputs!J309-Inputs!J$306)*Inputs!$I$33)","v":0.26879760379730921},{"$f":"(-(Inputs!K309-Inputs!K$306)*Inputs!$I$33)","v":-3.5003147074121443E-2},{"$f":"(-(Inputs!L309-Inputs!L$306)*Inputs!$I$33)","v":3.9810368951371584E-5},{"$f":"(-(Inputs!M309-Inputs!M$306)*Inputs!$I$33)","v":0.40892387751090098},{"$f":"(-(Inputs!N309-Inputs!N$306)*Inputs!$I$33)","v":4.4199560527449144E-5},{"$f":"(-(Inputs!O309-Inputs!O$306)*Inputs!$I$33)","v":4.663577006880701E-5},{"$f":"(-(Inputs!P309-Inputs!P$306)*Inputs!$I$33)","v":4.9305707058096008E-5},{"$f":"(-(Inputs!Q309-Inputs!Q$306)*Inputs!$I$33)","v":5.1873661865297604E-5},{"$f":"(-(Inputs!R309-Inputs!R$306)*Inputs!$I$33)","v":5.4732834638595803E-5},{"$f":"(-(Inputs!S309-Inputs!S$306)*Inputs!$I$33)","v":5.7746879660766306E-5},{"$f":"(-(Inputs!T309-Inputs!T$306)*Inputs!$I$33)","v":6.1073794311316214E-5},{"$f":"(-(Inputs!U309-Inputs!U$306)*Inputs!$I$33)","v":6.4262526786196359E-5},{"$f":"(-(Inputs!V309-Inputs!V$306)*Inputs!$I$33)","v":6.7812755871407953E-5},{"$f":"(-(Inputs!W309-Inputs!W$306)*Inputs!$I$33)","v":7.1535997477112693E-5},{"$f":"(-(Inputs!X309-Inputs!X$306)*Inputs!$I$33)","v":7.5669087899509079E-5},{"$f":"(-(Inputs!Y309-Inputs!Y$306)*Inputs!$I$33)","v":7.9614026907159267E-5},{"$f":"(-(Inputs!Z309-Inputs!Z$306)*Inputs!$I$33)","v":8.3992032512031456E-5},{"$f":"(-(Inputs!AA309-Inputs!AA$306)*Inputs!$I$33)","v":8.8608231662850364E-5},{"$f":"(-(Inputs!AB309-Inputs!AB$306)*Inputs!$I$33)","v":9.3750021645716878E-5},{"$f":"(-(Inputs!AC309-Inputs!AC$306)*Inputs!$I$33)","v":9.8605504829385986E-5},{"$f":"(-(Inputs!AD309-Inputs!AD$306)*Inputs!$I$33)","v":1.0402597662175864E-4},{"$f":"(-(Inputs!AE309-Inputs!AE$306)*Inputs!$I$33)","v":1.0978189005086126E-4},{"$f":"(-(Inputs!AF309-Inputs!AF$306)*Inputs!$I$33)","v":1.1610744580072333E-4},{"$f":"(-(Inputs!AG309-Inputs!AG$306)*Inputs!$I$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.45926458769013689,{"$f":"(-(Inputs!G310-Inputs!G$306)*Inputs!$I$33)","v":0},{"$f":"(-(Inputs!H310-Inputs!H$306)*Inputs!$I$33)","v":2.8950828578899745E-6},{"$f":"(-(Inputs!I310-Inputs!I$306)*Inputs!$I$33)","v":-1.3351435102180176E-3},{"$f":"(-(Inputs!J310-Inputs!J$306)*Inputs!$I$33)","v":0.26172672730012891},{"$f":"(-(Inputs!K310-Inputs!K$306)*Inputs!$I$33)","v":-5.0743448692294635E-2},{"$f":"(-(Inputs!L310-Inputs!L$306)*Inputs!$I$33)","v":5.1109076008344639E-6},{"$f":"(-(Inputs!M310-Inputs!M$306)*Inputs!$I$33)","v":0.38394466644918523},{"$f":"(-(Inputs!N310-Inputs!N$306)*Inputs!$I$33)","v":5.6746716334633634E-6},{"$f":"(-(Inputs!O310-Inputs!O$306)*Inputs!$I$33)","v":5.9861815174332253E-6},{"$f":"(-(Inputs!P310-Inputs!P$306)*Inputs!$I$33)","v":6.3290859721192076E-6},{"$f":"(-(Inputs!Q310-Inputs!Q$306)*Inputs!$I$33)","v":6.658862570669706E-6},{"$f":"(-(Inputs!R310-Inputs!R$306)*Inputs!$I$33)","v":7.0257568160573278E-6},{"$f":"(-(Inputs!S310-Inputs!S$306)*Inputs!$I$33)","v":7.412402994471035E-6},{"$f":"(-(Inputs!T310-Inputs!T$306)*Inputs!$I$33)","v":7.8402762980104917E-6},{"$f":"(-(Inputs!U310-Inputs!U$306)*Inputs!$I$33)","v":8.2490748480779801E-6},{"$f":"(-(Inputs!V310-Inputs!V$306)*Inputs!$I$33)","v":8.7047077707784308E-6},{"$f":"(-(Inputs!W310-Inputs!W$306)*Inputs!$I$33)","v":9.1831645132813716E-6},{"$f":"(-(Inputs!X310-Inputs!X$306)*Inputs!$I$33)","v":9.7138319145918274E-6},{"$f":"(-(Inputs!Y310-Inputs!Y$306)*Inputs!$I$33)","v":1.0220379980924784E-5},{"$f":"(-(Inputs!Z310-Inputs!Z$306)*Inputs!$I$33)","v":1.0782783508669842E-5},{"$f":"(-(Inputs!AA310-Inputs!AA$306)*Inputs!$I$33)","v":1.1375069623882714E-5},{"$f":"(-(Inputs!AB310-Inputs!AB$306)*Inputs!$I$33)","v":1.2035530948279377E-5},{"$f":"(-(Inputs!AC310-Inputs!AC$306)*Inputs!$I$33)","v":1.2658927481089217E-5},{"$f":"(-(Inputs!AD310-Inputs!AD$306)*Inputs!$I$33)","v":1.3354590478566875E-5},{"$f":"(-(Inputs!AE310-Inputs!AE$306)*Inputs!$I$33)","v":1.409364428474753E-5},{"$f":"(-(Inputs!AF310-Inputs!AF$306)*Inputs!$I$33)","v":1.4905681128694632E-5},{"$f":"(-(Inputs!AG310-Inputs!AG$306)*Inputs!$I$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.38251408286294575,{"$f":"(-(Inputs!G311-Inputs!G$306)*Inputs!$I$33)","v":0},{"$f":"(-(Inputs!H311-Inputs!H$306)*Inputs!$I$33)","v":-1.242179460366799E-2},{"$f":"(-(Inputs!I311-Inputs!I$306)*Inputs!$I$33)","v":-2.5616800823371477E-3},{"$f":"(-(Inputs!J311-Inputs!J$306)*Inputs!$I$33)","v":-0.13108538357728872},{"$f":"(-(Inputs!K311-Inputs!K$306)*Inputs!$I$33)","v":1.3881518955315642E-2},{"$f":"(-(Inputs!L311-Inputs!L$306)*Inputs!$I$33)","v":-4.6657472087675955E-5},{"$f":"(-(Inputs!M311-Inputs!M$306)*Inputs!$I$33)","v":-0.36856074082497159},{"$f":"(-(Inputs!N311-Inputs!N$306)*Inputs!$I$33)","v":-5.1800825057125564E-5},{"$f":"(-(Inputs!O311-Inputs!O$306)*Inputs!$I$33)","v":-5.4655703560524318E-5},{"$f":"(-(Inputs!P311-Inputs!P$306)*Inputs!$I$33)","v":-5.7786829418345398E-5},{"$f":"(-(Inputs!Q311-Inputs!Q$306)*Inputs!$I$33)","v":-6.0795994516180322E-5},{"$f":"(-(Inputs!R311-Inputs!R$306)*Inputs!$I$33)","v":-6.4147097632404624E-5},{"$f":"(-(Inputs!S311-Inputs!S$306)*Inputs!$I$33)","v":-6.7679049757422073E-5},{"$f":"(-(Inputs!T311-Inputs!T$306)*Inputs!$I$33)","v":-7.1578691697792371E-5},{"$f":"(-(Inputs!U311-Inputs!U$306)*Inputs!$I$33)","v":-7.5314544420680566E-5},{"$f":"(-(Inputs!V311-Inputs!V$306)*Inputs!$I$33)","v":-7.9475468720180447E-5},{"$f":"(-(Inputs!W311-Inputs!W$306)*Inputs!$I$33)","v":-8.3837786574242633E-5},{"$f":"(-(Inputs!X311-Inputs!X$306)*Inputs!$I$33)","v":-8.8681510919381848E-5},{"$f":"(-(Inputs!Y311-Inputs!Y$306)*Inputs!$I$33)","v":-9.330390881590522E-5},{"$f":"(-(Inputs!Z311-Inputs!Z$306)*Inputs!$I$33)","v":-9.8434424017042994E-5},{"$f":"(-(Inputs!AA311-Inputs!AA$306)*Inputs!$I$33)","v":-1.0384392298627899E-4},{"$f":"(-(Inputs!AB311-Inputs!AB$306)*Inputs!$I$33)","v":-1.0987022696447166E-4},{"$f":"(-(Inputs!AC311-Inputs!AC$306)*Inputs!$I$33)","v":-1.1555984384534394E-4},{"$f":"(-(Inputs!AD311-Inputs!AD$306)*Inputs!$I$33)","v":-1.2191115200553009E-4},{"$f":"(-(Inputs!AE311-Inputs!AE$306)*Inputs!$I$33)","v":-1.286566388815245E-4},{"$f":"(-(Inputs!AF311-Inputs!AF$306)*Inputs!$I$33)","v":-1.3607107412946318E-4},{"$f":"(-(Inputs!AG311-Inputs!AG$306)*Inputs!$I$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.43047212754647735,{"$f":"(-(Inputs!G312-Inputs!G$306)*Inputs!$I$33)","v":0},{"$f":"(-(Inputs!H312-Inputs!H$306)*Inputs!$I$33)","v":1.5145178878128718E-5},{"$f":"(-(Inputs!I312-Inputs!I$306)*Inputs!$I$33)","v":-3.4419665102376484E-3},{"$f":"(-(Inputs!J312-Inputs!J$306)*Inputs!$I$33)","v":0.27031054276551547},{"$f":"(-(Inputs!K312-Inputs!K$306)*Inputs!$I$33)","v":-4.3002409570910061E-2},{"$f":"(-(Inputs!L312-Inputs!L$306)*Inputs!$I$33)","v":2.0178714380042286E-5},{"$f":"(-(Inputs!M312-Inputs!M$306)*Inputs!$I$33)","v":0.32782558383547311},{"$f":"(-(Inputs!N312-Inputs!N$306)*Inputs!$I$33)","v":2.2403532952422763E-5},{"$f":"(-(Inputs!O312-Inputs!O$306)*Inputs!$I$33)","v":2.3640101746127417E-5},{"$f":"(-(Inputs!P312-Inputs!P$306)*Inputs!$I$33)","v":2.4992855761415744E-5},{"$f":"(-(Inputs!Q312-Inputs!Q$306)*Inputs!$I$33)","v":2.6294973485574381E-5},{"$f":"(-(Inputs!R312-Inputs!R$306)*Inputs!$I$33)","v":2.7744976471242688E-5},{"$f":"(-(Inputs!S312-Inputs!S$306)*Inputs!$I$33)","v":2.9272706643510119E-5},{"$f":"(-(Inputs!T312-Inputs!T$306)*Inputs!$I$33)","v":3.0961340690239614E-5},{"$f":"(-(Inputs!U312-Inputs!U$306)*Inputs!$I$33)","v":3.2577736828161199E-5},{"$f":"(-(Inputs!V312-Inputs!V$306)*Inputs!$I$33)","v":3.4376061763419084E-5},{"$f":"(-(Inputs!W312-Inputs!W$306)*Inputs!$I$33)","v":3.626549523911299E-5},{"$f":"(-(Inputs!X312-Inputs!X$306)*Inputs!$I$33)","v":3.8362821986131704E-5},{"$f":"(-(Inputs!Y312-Inputs!Y$306)*Inputs!$I$33)","v":4.0363452664401262E-5},{"$f":"(-(Inputs!Z312-Inputs!Z$306)*Inputs!$I$33)","v":4.2583389956046385E-5},{"$f":"(-(Inputs!AA312-Inputs!AA$306)*Inputs!$I$33)","v":4.4923727004908819E-5},{"$f":"(-(Inputs!AB312-Inputs!AB$306)*Inputs!$I$33)","v":4.7529853984289193E-5},{"$f":"(-(Inputs!AC312-Inputs!AC$306)*Inputs!$I$33)","v":4.9995048793606713E-5},{"$f":"(-(Inputs!AD312-Inputs!AD$306)*Inputs!$I$33)","v":5.2742407348516887E-5},{"$f":"(-(Inputs!AE312-Inputs!AE$306)*Inputs!$I$33)","v":5.5658423378551444E-5},{"$f":"(-(Inputs!AF312-Inputs!AF$306)*Inputs!$I$33)","v":5.8868003597330258E-5},{"$f":"(-(Inputs!AG312-Inputs!AG$306)*Inputs!$I$33)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Hydro,H118:AG118)","v":39.74118626221528},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUMIF($D$50:$D$114,$D118,H$50:H$114)","v":2.4682334819395138},{"$f":"SUMIF($D$50:$D$114,$D118,I$50:I$114)","v":-0.74246669145643196},3.2860319287623412,1.8801923510403853,1.181560151703092,0.58204242569841824,0.97633543720388039,1.5330658660235341,4.2166298523441599,4.4269582436279888,3.5394782066372628,4.2578196009565348,4.1827306771763002,6.1751695729368619,3.1198597370729879,3.3861876758993028,3.7021856907733453,4.537662562658765,6.2287804296275162,4.8163837504422862,2.8609471628170833,4.2434719262162552,4.8034371108992424,5.535145565862206,4.6701874514462487,0]
[null,null,null,"Option 2","June $2022 m",59.758486605270832,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},{"$f":"SUMIF($D$50:$D$114,$D119,H$50:H$114)","v":1.421403373537327},0.21588099645978431,3.6450545751626038,2.272022005939121,1.2935192229013801,0.70422477839859887,1.3726358418582243,1.7075797937632735,7.0976570840440738,7.331959008811455,5.9337551316880504,6.1698055351420944,7.0064582364705643,9.1861602407035239,6.0081233507599947,5.1523256359054326,6.6488613697009384,7.7887588253740185,10.850450961378851,7.143202834518112,4.3497087978111058,6.5742860945530079,7.5472543799209495,8.5601718233371198,6.7433702874941455,0]
[null,null,null,"Option 2A","June $2022 m",59.768673384209336,0,1.4116732868147643,0.21478166409617216,3.6171232593811622,2.2350767827827127,1.297236084281385,0.60856077289918886,1.2479899296488031,1.5705022802973616,7.2017362236159661,7.3558667393924555,6.0649059238929413,6.1651450774120216,6.9626177852531477,9.5162088654129242,5.7854255206261822,5.1181555994943126,6.4007858373744524,7.3189514000560614,9.6138962160010468,8.0619926990637722,4.6376125498078427,6.8739717606104715,7.9335494615694522,9.0516076153797123,7.2156344471135903,0]
[null,null,null,"Option 2B","June $2022 m",62.170845402306966,0,1.4353935539673728,0.2195962971541725,3.4271759833233482,1.8813810169682839,1.2784017315027538,0.14860418575772982,0.79133856948533632,0.42632182479470943,8.4201183175210392,7.926832094025853,6.7401045454508557,6.0597882232469162,7.6831077568073045,10.911911225909185,4.9173545346836853,4.6565803753746531,6.1891042607188602,7.082618430944744,8.7131820372516291,11.944023305591839,4.213025670796763,7.4402048027876599,9.6204275016283844,11.928518376002236,8.1153895416846513,0]
[null,null,null,"Option 3","June $2022 m",17.154665268833408,0,0.81777016845880368,0.12136803783110395,0.86145470546732117,2.0662518577360061,3.8128643338967351E-2,2.1723816812325545,4.1556109655651046,7.0035813842571146,1.0757194848735778,2.6141448830946974,-0.72976185084146339,4.9648598084201128,1.5642948695773504,-2.878623879662328,7.4970530774818336,3.4124087635165203,4.6525266766740012,6.4191430337071651,18.832202290825538,-22.810270601211194,5.1241235086470809,-2.1568099531612184,-7.2986151757204789,-14.294502040713118,-7.6727311848729256,0]
[null,null,null,"Option 4","June $2022 m",126.33577026063736,0,0.75978698182823834,0.11754925176642672,11.638970988977682,11.261455908873963,10.834478519989723,9.0282324498337552,9.5153696941964512,8.8221633860087483,13.735078764570785,12.830378632231168,11.645879781321959,11.041538227078863,12.115523787907515,15.239924606864674,9.7197503674986354,9.0254132134656473,10.234034067075255,9.832438536014056,6.8850013561647128,19.972821773765919,7.6159640895296992,10.990872170506627,7.1783979443370445,8.7345598324892073,8.0595850079045892,0]

{"sheet":"Weighted","index":8,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,null,"Weighted scenario"]
[]
[null,null,"Description: This tab presents the calculations to determine the preferred option for this RIT-T based on the assigned scenario weights (from 'inputs' tab) being applied to the costs and benefits in this tab. "]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Weighted,H10:AG10)","v":20.076313497167387},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":0.2394934298153214},-1.143740781548493,1.4170005204619127,1.1536165928675663,1.4098082749803973,1.0098540439278345,0.90308126824263801,1.314743633293086,1.8575892821312829,1.9289150956432366,1.4641479967086228,1.4296280191264561,1.5300041205978905,2.0856566303103676,1.8638937831514015,1.8821779316819223,1.969921749034802,2.7041142486981009,3.6028027849899655,2.6079110787169615,2.3464354319297684,2.7732082546095267,2.3128692103086816,3.354192205632561,2.748894061785967,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",24.466097699553437,{"$f":"(G119-G40)","v":0},-0.14140072820039429,-4.6732884535847594,-0.32984988977276331,1.4423874411020989,1.4822811581837876,1.3179445579660087,1.2622026840904708,1.6635163776968092,2.7470930672258302,2.8855379476838094,2.0883975758839877,2.0146558433819197,2.3258044255181516,2.9119292817378586,3.0446006505763141,2.6273377512614164,3.2756168490402731,4.4318508157003853,6.1954518316349567,3.2185278501128329,3.4482759932234273,4.0600742807999044,3.0159562374891991,4.7303902058967289,3.1558202741913153,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",23.89317018396018,0,-0.19009501559843084,-5.0861330689765456,-0.54248354947060262,1.4233523820564746,1.4619656179397649,1.2881605090905295,1.219015942438586,1.6291407785679175,2.7607309373694799,2.8665194028494874,2.0821570801841927,1.9918291723281303,2.2930043674686069,2.9500095307152825,2.9861777997052057,2.6095793679402588,3.2129294878922927,4.3027897517796436,5.9433608525363208,3.3504104854744612,3.4400457836689697,4.1504978570923656,3.0478200521055774,4.9770139969547742,3.4039416149081365,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",5.0116247114912529,0,-1.2648198537258368,-16.368102796551451,-6.1101425073324602,1.1238017410749697,1.0680521685393267,0.95670416394331648,0.84967639209952495,1.1063742343822767,2.7331376401595064,2.6330674835713483,1.834547494047428,1.6127059542944193,2.0588302850571867,2.8115187002419186,2.4767449940483033,2.3130664227480029,2.7714059927869679,3.8265671168335671,5.3853441034708105,3.7047444545040222,2.7650658196612965,3.8458108643981119,3.0428778968660142,5.9367684149887676,3.5998681485093336,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-10.845724581700201,0,-1.7822552795151325,-23.920633178081228,-12.260905950448365,1.0429127314259699,0.88502209715405822,1.2269237203474326,1.5672187765718615,2.3943079824312949,1.4325904912355694,1.7227809118993029,0.69612519871302359,1.6763825524918881,1.1583855607852369,0.39390100221522961,3.2324642924941989,1.9427771190894081,2.6567439050563317,4.0265520906928254,7.6286959409743211,-2.8266272602896532,3.8080567073589724,1.4348312844821032,-0.36240217232233862,-3.300421422552883,-4.9327225546952125,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-60.66597873521296,0,-18.641625073248719,-98.475259094738817,-56.681620498142152,8.3485295415275669,10.416834630268145,4.4604518840631275,4.0150066020447088,6.7847487685852954,7.4454755886819886,8.7061593180288828,8.2958441136656536,7.7191033196702357,8.5288645879224489,9.1709564847593992,8.0886026664389359,7.9930305883166426,8.4000406594652777,8.3322725375458671,8.1815439994503532,9.732986735332311,6.5414001669225481,8.3844588608598585,5.2176041260309143,8.4993149698656794,9.4441844108044624,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Weighted,H21:AG21)","v":1.2759704319160576},{"$f":"'Step Change'!G21*Weight_Step+'Progressive Change'!G21*Weight_Progressive+'Hydrogen Superpower'!G21*Weight_Hydro","v":0},{"$f":"'Step Change'!H21*Weight_Step+'Progressive Change'!H21*Weight_Progressive+'Hydrogen Superpower'!H21*Weight_Hydro","v":0.24384112619406734},{"$f":"'Step Change'!I21*Weight_Step+'Progressive Change'!I21*Weight_Progressive+'Hydrogen Superpower'!I21*Weight_Hydro","v":1.1629346018486288},{"$f":"'Step Change'!J21*Weight_Step+'Progressive Change'!J21*Weight_Progressive+'Hydrogen Superpower'!J21*Weight_Hydro","v":0},{"$f":"'Step Change'!K21*Weight_Step+'Progressive Change'!K21*Weight_Progressive+'Hydrogen Superpower'!K21*Weight_Hydro","v":0},{"$f":"'Step Change'!L21*Weight_Step+'Progressive Change'!L21*Weight_Progressive+'Hydrogen Superpower'!L21*Weight_Hydro","v":0},{"$f":"'Step Change'!M21*Weight_Step+'Progressive Change'!M21*Weight_Progressive+'Hydrogen Superpower'!M21*Weight_Hydro","v":0},{"$f":"'Step Change'!N21*Weight_Step+'Progressive Change'!N21*Weight_Progressive+'Hydrogen Superpower'!N21*Weight_Hydro","v":0},{"$f":"'Step Change'!O21*Weight_Step+'Progressive Change'!O21*Weight_Progressive+'Hydrogen Superpower'!O21*Weight_Hydro","v":0},{"$f":"'Step Change'!P21*Weight_Step+'Progressive Change'!P21*Weight_Progressive+'Hydrogen Superpower'!P21*Weight_Hydro","v":0},{"$f":"'Step Change'!Q21*Weight_Step+'Progressive Change'!Q21*Weight_Progressive+'Hydrogen Superpower'!Q21*Weight_Hydro","v":0},{"$f":"'Step Change'!R21*Weight_Step+'Progressive Change'!R21*Weight_Progressive+'Hydrogen Superpower'!R21*Weight_Hydro","v":0},{"$f":"'Step Change'!S21*Weight_Step+'Progressive Change'!S21*Weight_Progressive+'Hydrogen Superpower'!S21*Weight_Hydro","v":0},{"$f":"'Step Change'!T21*Weight_Step+'Progressive Change'!T21*Weight_Progressive+'Hydrogen Superpower'!T21*Weight_Hydro","v":0},{"$f":"'Step Change'!U21*Weight_Step+'Progressive Change'!U21*Weight_Progressive+'Hydrogen Superpower'!U21*Weight_Hydro","v":0},{"$f":"'Step Change'!V21*Weight_Step+'Progressive Change'!V21*Weight_Progressive+'Hydrogen Superpower'!V21*Weight_Hydro","v":0},{"$f":"'Step Change'!W21*Weight_Step+'Progressive Change'!W21*Weight_Progressive+'Hydrogen Superpower'!W21*Weight_Hydro","v":0},{"$f":"'Step Change'!X21*Weight_Step+'Progressive Change'!X21*Weight_Progressive+'Hydrogen Superpower'!X21*Weight_Hydro","v":0},{"$f":"'Step Change'!Y21*Weight_Step+'Progressive Change'!Y21*Weight_Progressive+'Hydrogen Superpower'!Y21*Weight_Hydro","v":0},{"$f":"'Step Change'!Z21*Weight_Step+'Progressive Change'!Z21*Weight_Progressive+'Hydrogen Superpower'!Z21*Weight_Hydro","v":0},{"$f":"'Step Change'!AA21*Weight_Step+'Progressive Change'!AA21*Weight_Progressive+'Hydrogen Superpower'!AA21*Weight_Hydro","v":0},{"$f":"'Step Change'!AB21*Weight_Step+'Progressive Change'!AB21*Weight_Progressive+'Hydrogen Superpower'!AB21*Weight_Hydro","v":0},{"$f":"'Step Change'!AC21*Weight_Step+'Progressive Change'!AC21*Weight_Progressive+'Hydrogen Superpower'!AC21*Weight_Hydro","v":0},{"$f":"'Step Change'!AD21*Weight_Step+'Progressive Change'!AD21*Weight_Progressive+'Hydrogen Superpower'!AD21*Weight_Hydro","v":0},{"$f":"'Step Change'!AE21*Weight_Step+'Progressive Change'!AE21*Weight_Progressive+'Hydrogen Superpower'!AE21*Weight_Hydro","v":0},{"$f":"'Step Change'!AF21*Weight_Step+'Progressive Change'!AF21*Weight_Progressive+'Hydrogen Superpower'!AF21*Weight_Hydro","v":0},{"$f":"'Step Change'!AH21*Weight_Step+'Progressive Change'!AH21*Weight_Progressive+'Hydrogen Superpower'!AH21*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Step Change'!G22*Weight_Step+'Progressive Change'!G22*Weight_Progressive+'Hydrogen Superpower'!G22*Weight_Hydro","v":0},{"$f":"'Step Change'!H22*Weight_Step+'Progressive Change'!H22*Weight_Progressive+'Hydrogen Superpower'!H22*Weight_Hydro","v":0.45016823297366276},{"$f":"'Step Change'!I22*Weight_Step+'Progressive Change'!I22*Weight_Progressive+'Hydrogen Superpower'!I22*Weight_Hydro","v":4.7549019607843137},{"$f":"'Step Change'!J22*Weight_Step+'Progressive Change'!J22*Weight_Progressive+'Hydrogen Superpower'!J22*Weight_Hydro","v":2.297733689136404},{"$f":"'Step Change'!K22*Weight_Step+'Progressive Change'!K22*Weight_Progressive+'Hydrogen Superpower'!K22*Weight_Hydro","v":0},{"$f":"'Step Change'!L22*Weight_Step+'Progressive Change'!L22*Weight_Progressive+'Hydrogen Superpower'!L22*Weight_Hydro","v":0},{"$f":"'Step Change'!M22*Weight_Step+'Progressive Change'!M22*Weight_Progressive+'Hydrogen Superpower'!M22*Weight_Hydro","v":0},{"$f":"'Step Change'!N22*Weight_Step+'Progressive Change'!N22*Weight_Progressive+'Hydrogen Superpower'!N22*Weight_Hydro","v":0},{"$f":"'Step Change'!O22*Weight_Step+'Progressive Change'!O22*Weight_Progressive+'Hydrogen Superpower'!O22*Weight_Hydro","v":0},{"$f":"'Step Change'!P22*Weight_Step+'Progressive Change'!P22*Weight_Progressive+'Hydrogen Superpower'!P22*Weight_Hydro","v":0},{"$f":"'Step Change'!Q22*Weight_Step+'Progressive Change'!Q22*Weight_Progressive+'Hydrogen Superpower'!Q22*Weight_Hydro","v":0},{"$f":"'Step Change'!R22*Weight_Step+'Progressive Change'!R22*Weight_Progressive+'Hydrogen Superpower'!R22*Weight_Hydro","v":0},{"$f":"'Step Change'!S22*Weight_Step+'Progressive Change'!S22*Weight_Progressive+'Hydrogen Superpower'!S22*Weight_Hydro","v":0},{"$f":"'Step Change'!T22*Weight_Step+'Progressive Change'!T22*Weight_Progressive+'Hydrogen Superpower'!T22*Weight_Hydro","v":0},{"$f":"'Step Change'!U22*Weight_Step+'Progressive Change'!U22*Weight_Progressive+'Hydrogen Superpower'!U22*Weight_Hydro","v":0},{"$f":"'Step Change'!V22*Weight_Step+'Progressive Change'!V22*Weight_Progressive+'Hydrogen Superpower'!V22*Weight_Hydro","v":0},{"$f":"'Step Change'!W22*Weight_Step+'Progressive Change'!W22*Weight_Progressive+'Hydrogen Superpower'!W22*Weight_Hydro","v":0},{"$f":"'Step Change'!X22*Weight_Step+'Progressive Change'!X22*Weight_Progressive+'Hydrogen Superpower'!X22*Weight_Hydro","v":0},{"$f":"'Step Change'!Y22*Weight_Step+'Progressive Change'!Y22*Weight_Progressive+'Hydrogen Superpower'!Y22*Weight_Hydro","v":0},{"$f":"'Step Change'!Z22*Weight_Step+'Progressive Change'!Z22*Weight_Progressive+'Hydrogen Superpower'!Z22*Weight_Hydro","v":0},{"$f":"'Step Change'!AA22*Weight_Step+'Progressive Change'!AA22*Weight_Progressive+'Hydrogen Superpower'!AA22*Weight_Hydro","v":0},{"$f":"'Step Change'!AB22*Weight_Step+'Progressive Change'!AB22*Weight_Progressive+'Hydrogen Superpower'!AB22*Weight_Hydro","v":0},{"$f":"'Step Change'!AC22*Weight_Step+'Progressive Change'!AC22*Weight_Progressive+'Hydrogen Superpower'!AC22*Weight_Hydro","v":0},{"$f":"'Step Change'!AD22*Weight_Step+'Progressive Change'!AD22*Weight_Progressive+'Hydrogen Superpower'!AD22*Weight_Hydro","v":0},{"$f":"'Step Change'!AE22*Weight_Step+'Progressive Change'!AE22*Weight_Progressive+'Hydrogen Superpower'!AE22*Weight_Hydro","v":0},{"$f":"'Step Change'!AF22*Weight_Step+'Progressive Change'!AF22*Weight_Progressive+'Hydrogen Superpower'!AF22*Weight_Hydro","v":0},{"$f":"'Step Change'!AH22*Weight_Step+'Progressive Change'!AH22*Weight_Progressive+'Hydrogen Superpower'!AH22*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384724,{"$f":"'Step Change'!G23*Weight_Step+'Progressive Change'!G23*Weight_Progressive+'Hydrogen Superpower'!G23*Weight_Hydro","v":0},{"$f":"'Step Change'!H23*Weight_Step+'Progressive Change'!H23*Weight_Progressive+'Hydrogen Superpower'!H23*Weight_Hydro","v":0.49706075724175264},{"$f":"'Step Change'!I23*Weight_Step+'Progressive Change'!I23*Weight_Progressive+'Hydrogen Superpower'!I23*Weight_Hydro","v":5.1675561743435043},{"$f":"'Step Change'!J23*Weight_Step+'Progressive Change'!J23*Weight_Progressive+'Hydrogen Superpower'!J23*Weight_Hydro","v":2.4946822910623814},{"$f":"'Step Change'!K23*Weight_Step+'Progressive Change'!K23*Weight_Progressive+'Hydrogen Superpower'!K23*Weight_Hydro","v":0},{"$f":"'Step Change'!L23*Weight_Step+'Progressive Change'!L23*Weight_Progressive+'Hydrogen Superpower'!L23*Weight_Hydro","v":0},{"$f":"'Step Change'!M23*Weight_Step+'Progressive Change'!M23*Weight_Progressive+'Hydrogen Superpower'!M23*Weight_Hydro","v":0},{"$f":"'Step Change'!N23*Weight_Step+'Progressive Change'!N23*Weight_Progressive+'Hydrogen Superpower'!N23*Weight_Hydro","v":0},{"$f":"'Step Change'!O23*Weight_Step+'Progressive Change'!O23*Weight_Progressive+'Hydrogen Superpower'!O23*Weight_Hydro","v":0},{"$f":"'Step Change'!P23*Weight_Step+'Progressive Change'!P23*Weight_Progressive+'Hydrogen Superpower'!P23*Weight_Hydro","v":0},{"$f":"'Step Change'!Q23*Weight_Step+'Progressive Change'!Q23*Weight_Progressive+'Hydrogen Superpower'!Q23*Weight_Hydro","v":0},{"$f":"'Step Change'!R23*Weight_Step+'Progressive Change'!R23*Weight_Progressive+'Hydrogen Superpower'!R23*Weight_Hydro","v":0},{"$f":"'Step Change'!S23*Weight_Step+'Progressive Change'!S23*Weight_Progressive+'Hydrogen Superpower'!S23*Weight_Hydro","v":0},{"$f":"'Step Change'!T23*Weight_Step+'Progressive Change'!T23*Weight_Progressive+'Hydrogen Superpower'!T23*Weight_Hydro","v":0},{"$f":"'Step Change'!U23*Weight_Step+'Progressive Change'!U23*Weight_Progressive+'Hydrogen Superpower'!U23*Weight_Hydro","v":0},{"$f":"'Step Change'!V23*Weight_Step+'Progressive Change'!V23*Weight_Progressive+'Hydrogen Superpower'!V23*Weight_Hydro","v":0},{"$f":"'Step Change'!W23*Weight_Step+'Progressive Change'!W23*Weight_Progressive+'Hydrogen Superpower'!W23*Weight_Hydro","v":0},{"$f":"'Step Change'!X23*Weight_Step+'Progressive Change'!X23*Weight_Progressive+'Hydrogen Superpower'!X23*Weight_Hydro","v":0},{"$f":"'Step Change'!Y23*Weight_Step+'Progressive Change'!Y23*Weight_Progressive+'Hydrogen Superpower'!Y23*Weight_Hydro","v":0},{"$f":"'Step Change'!Z23*Weight_Step+'Progressive Change'!Z23*Weight_Progressive+'Hydrogen Superpower'!Z23*Weight_Hydro","v":0},{"$f":"'Step Change'!AA23*Weight_Step+'Progressive Change'!AA23*Weight_Progressive+'Hydrogen Superpower'!AA23*Weight_Hydro","v":0},{"$f":"'Step Change'!AB23*Weight_Step+'Progressive Change'!AB23*Weight_Progressive+'Hydrogen Superpower'!AB23*Weight_Hydro","v":0},{"$f":"'Step Change'!AC23*Weight_Step+'Progressive Change'!AC23*Weight_Progressive+'Hydrogen Superpower'!AC23*Weight_Hydro","v":0},{"$f":"'Step Change'!AD23*Weight_Step+'Progressive Change'!AD23*Weight_Progressive+'Hydrogen Superpower'!AD23*Weight_Hydro","v":0},{"$f":"'Step Change'!AE23*Weight_Step+'Progressive Change'!AE23*Weight_Progressive+'Hydrogen Superpower'!AE23*Weight_Hydro","v":0},{"$f":"'Step Change'!AF23*Weight_Step+'Progressive Change'!AF23*Weight_Progressive+'Hydrogen Superpower'!AF23*Weight_Hydro","v":0},{"$f":"'Step Change'!AH23*Weight_Step+'Progressive Change'!AH23*Weight_Progressive+'Hydrogen Superpower'!AH23*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Step Change'!G24*Weight_Step+'Progressive Change'!G24*Weight_Progressive+'Hydrogen Superpower'!G24*Weight_Hydro","v":0},{"$f":"'Step Change'!H24*Weight_Step+'Progressive Change'!H24*Weight_Progressive+'Hydrogen Superpower'!H24*Weight_Hydro","v":1.5755888154078197},{"$f":"'Step Change'!I24*Weight_Step+'Progressive Change'!I24*Weight_Progressive+'Hydrogen Superpower'!I24*Weight_Hydro","v":16.449897513245926},{"$f":"'Step Change'!J24*Weight_Step+'Progressive Change'!J24*Weight_Progressive+'Hydrogen Superpower'!J24*Weight_Hydro","v":7.9435936110144256},{"$f":"'Step Change'!K24*Weight_Step+'Progressive Change'!K24*Weight_Progressive+'Hydrogen Superpower'!K24*Weight_Hydro","v":0},{"$f":"'Step Change'!L24*Weight_Step+'Progressive Change'!L24*Weight_Progressive+'Hydrogen Superpower'!L24*Weight_Hydro","v":0},{"$f":"'Step Change'!M24*Weight_Step+'Progressive Change'!M24*Weight_Progressive+'Hydrogen Superpower'!M24*Weight_Hydro","v":0},{"$f":"'Step Change'!N24*Weight_Step+'Progressive Change'!N24*Weight_Progressive+'Hydrogen Superpower'!N24*Weight_Hydro","v":0},{"$f":"'Step Change'!O24*Weight_Step+'Progressive Change'!O24*Weight_Progressive+'Hydrogen Superpower'!O24*Weight_Hydro","v":0},{"$f":"'Step Change'!P24*Weight_Step+'Progressive Change'!P24*Weight_Progressive+'Hydrogen Superpower'!P24*Weight_Hydro","v":0},{"$f":"'Step Change'!Q24*Weight_Step+'Progressive Change'!Q24*Weight_Progressive+'Hydrogen Superpower'!Q24*Weight_Hydro","v":0},{"$f":"'Step Change'!R24*Weight_Step+'Progressive Change'!R24*Weight_Progressive+'Hydrogen Superpower'!R24*Weight_Hydro","v":0},{"$f":"'Step Change'!S24*Weight_Step+'Progressive Change'!S24*Weight_Progressive+'Hydrogen Superpower'!S24*Weight_Hydro","v":0},{"$f":"'Step Change'!T24*Weight_Step+'Progressive Change'!T24*Weight_Progressive+'Hydrogen Superpower'!T24*Weight_Hydro","v":0},{"$f":"'Step Change'!U24*Weight_Step+'Progressive Change'!U24*Weight_Progressive+'Hydrogen Superpower'!U24*Weight_Hydro","v":0},{"$f":"'Step Change'!V24*Weight_Step+'Progressive Change'!V24*Weight_Progressive+'Hydrogen Superpower'!V24*Weight_Hydro","v":0},{"$f":"'Step Change'!W24*Weight_Step+'Progressive Change'!W24*Weight_Progressive+'Hydrogen Superpower'!W24*Weight_Hydro","v":0},{"$f":"'Step Change'!X24*Weight_Step+'Progressive Change'!X24*Weight_Progressive+'Hydrogen Superpower'!X24*Weight_Hydro","v":0},{"$f":"'Step Change'!Y24*Weight_Step+'Progressive Change'!Y24*Weight_Progressive+'Hydrogen Superpower'!Y24*Weight_Hydro","v":0},{"$f":"'Step Change'!Z24*Weight_Step+'Progressive Change'!Z24*Weight_Progressive+'Hydrogen Superpower'!Z24*Weight_Hydro","v":0},{"$f":"'Step Change'!AA24*Weight_Step+'Progressive Change'!AA24*Weight_Progressive+'Hydrogen Superpower'!AA24*Weight_Hydro","v":0},{"$f":"'Step Change'!AB24*Weight_Step+'Progressive Change'!AB24*Weight_Progressive+'Hydrogen Superpower'!AB24*Weight_Hydro","v":0},{"$f":"'Step Change'!AC24*Weight_Step+'Progressive Change'!AC24*Weight_Progressive+'Hydrogen Superpower'!AC24*Weight_Hydro","v":0},{"$f":"'Step Change'!AD24*Weight_Step+'Progressive Change'!AD24*Weight_Progressive+'Hydrogen Superpower'!AD24*Weight_Hydro","v":0},{"$f":"'Step Change'!AE24*Weight_Step+'Progressive Change'!AE24*Weight_Progressive+'Hydrogen Superpower'!AE24*Weight_Hydro","v":0},{"$f":"'Step Change'!AF24*Weight_Step+'Progressive Change'!AF24*Weight_Progressive+'Hydrogen Superpower'!AF24*Weight_Hydro","v":0},{"$f":"'Step Change'!AH24*Weight_Step+'Progressive Change'!AH24*Weight_Progressive+'Hydrogen Superpower'!AH24*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Step Change'!G25*Weight_Step+'Progressive Change'!G25*Weight_Progressive+'Hydrogen Superpower'!G25*Weight_Hydro","v":0},{"$f":"'Step Change'!H25*Weight_Step+'Progressive Change'!H25*Weight_Progressive+'Hydrogen Superpower'!H25*Weight_Hydro","v":1.9788645241133924},{"$f":"'Step Change'!I25*Weight_Step+'Progressive Change'!I25*Weight_Progressive+'Hydrogen Superpower'!I25*Weight_Hydro","v":23.980836910701161},{"$f":"'Step Change'!J25*Weight_Step+'Progressive Change'!J25*Weight_Progressive+'Hydrogen Superpower'!J25*Weight_Hydro","v":12.576575008701704},{"$f":"'Step Change'!K25*Weight_Step+'Progressive Change'!K25*Weight_Progressive+'Hydrogen Superpower'!K25*Weight_Hydro","v":0},{"$f":"'Step Change'!L25*Weight_Step+'Progressive Change'!L25*Weight_Progressive+'Hydrogen Superpower'!L25*Weight_Hydro","v":0},{"$f":"'Step Change'!M25*Weight_Step+'Progressive Change'!M25*Weight_Progressive+'Hydrogen Superpower'!M25*Weight_Hydro","v":0},{"$f":"'Step Change'!N25*Weight_Step+'Progressive Change'!N25*Weight_Progressive+'Hydrogen Superpower'!N25*Weight_Hydro","v":0},{"$f":"'Step Change'!O25*Weight_Step+'Progressive Change'!O25*Weight_Progressive+'Hydrogen Superpower'!O25*Weight_Hydro","v":0},{"$f":"'Step Change'!P25*Weight_Step+'Progressive Change'!P25*Weight_Progressive+'Hydrogen Superpower'!P25*Weight_Hydro","v":0},{"$f":"'Step Change'!Q25*Weight_Step+'Progressive Change'!Q25*Weight_Progressive+'Hydrogen Superpower'!Q25*Weight_Hydro","v":0},{"$f":"'Step Change'!R25*Weight_Step+'Progressive Change'!R25*Weight_Progressive+'Hydrogen Superpower'!R25*Weight_Hydro","v":0},{"$f":"'Step Change'!S25*Weight_Step+'Progressive Change'!S25*Weight_Progressive+'Hydrogen Superpower'!S25*Weight_Hydro","v":0},{"$f":"'Step Change'!T25*Weight_Step+'Progressive Change'!T25*Weight_Progressive+'Hydrogen Superpower'!T25*Weight_Hydro","v":0},{"$f":"'Step Change'!U25*Weight_Step+'Progressive Change'!U25*Weight_Progressive+'Hydrogen Superpower'!U25*Weight_Hydro","v":0},{"$f":"'Step Change'!V25*Weight_Step+'Progressive Change'!V25*Weight_Progressive+'Hydrogen Superpower'!V25*Weight_Hydro","v":0},{"$f":"'Step Change'!W25*Weight_Step+'Progressive Change'!W25*Weight_Progressive+'Hydrogen Superpower'!W25*Weight_Hydro","v":0},{"$f":"'Step Change'!X25*Weight_Step+'Progressive Change'!X25*Weight_Progressive+'Hydrogen Superpower'!X25*Weight_Hydro","v":0},{"$f":"'Step Change'!Y25*Weight_Step+'Progressive Change'!Y25*Weight_Progressive+'Hydrogen Superpower'!Y25*Weight_Hydro","v":0},{"$f":"'Step Change'!Z25*Weight_Step+'Progressive Change'!Z25*Weight_Progressive+'Hydrogen Superpower'!Z25*Weight_Hydro","v":0},{"$f":"'Step Change'!AA25*Weight_Step+'Progressive Change'!AA25*Weight_Progressive+'Hydrogen Superpower'!AA25*Weight_Hydro","v":0},{"$f":"'Step Change'!AB25*Weight_Step+'Progressive Change'!AB25*Weight_Progressive+'Hydrogen Superpower'!AB25*Weight_Hydro","v":0},{"$f":"'Step Change'!AC25*Weight_Step+'Progressive Change'!AC25*Weight_Progressive+'Hydrogen Superpower'!AC25*Weight_Hydro","v":0},{"$f":"'Step Change'!AD25*Weight_Step+'Progressive Change'!AD25*Weight_Progressive+'Hydrogen Superpower'!AD25*Weight_Hydro","v":0},{"$f":"'Step Change'!AE25*Weight_Step+'Progressive Change'!AE25*Weight_Progressive+'Hydrogen Superpower'!AE25*Weight_Hydro","v":0},{"$f":"'Step Change'!AF25*Weight_Step+'Progressive Change'!AF25*Weight_Progressive+'Hydrogen Superpower'!AF25*Weight_Hydro","v":0},{"$f":"'Step Change'!AH25*Weight_Step+'Progressive Change'!AH25*Weight_Progressive+'Hydrogen Superpower'!AH25*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Step Change'!G26*Weight_Step+'Progressive Change'!G26*Weight_Progressive+'Hydrogen Superpower'!G26*Weight_Hydro","v":0},{"$f":"'Step Change'!H26*Weight_Step+'Progressive Change'!H26*Weight_Progressive+'Hydrogen Superpower'!H26*Weight_Hydro","v":18.757009707235952},{"$f":"'Step Change'!I26*Weight_Step+'Progressive Change'!I26*Weight_Progressive+'Hydrogen Superpower'!I26*Weight_Hydro","v":98.474300962988735},{"$f":"'Step Change'!J26*Weight_Step+'Progressive Change'!J26*Weight_Progressive+'Hydrogen Superpower'!J26*Weight_Hydro","v":68.463085431411201},{"$f":"'Step Change'!K26*Weight_Step+'Progressive Change'!K26*Weight_Progressive+'Hydrogen Superpower'!K26*Weight_Hydro","v":0},{"$f":"'Step Change'!L26*Weight_Step+'Progressive Change'!L26*Weight_Progressive+'Hydrogen Superpower'!L26*Weight_Hydro","v":0},{"$f":"'Step Change'!M26*Weight_Step+'Progressive Change'!M26*Weight_Progressive+'Hydrogen Superpower'!M26*Weight_Hydro","v":0},{"$f":"'Step Change'!N26*Weight_Step+'Progressive Change'!N26*Weight_Progressive+'Hydrogen Superpower'!N26*Weight_Hydro","v":0},{"$f":"'Step Change'!O26*Weight_Step+'Progressive Change'!O26*Weight_Progressive+'Hydrogen Superpower'!O26*Weight_Hydro","v":0},{"$f":"'Step Change'!P26*Weight_Step+'Progressive Change'!P26*Weight_Progressive+'Hydrogen Superpower'!P26*Weight_Hydro","v":0},{"$f":"'Step Change'!Q26*Weight_Step+'Progressive Change'!Q26*Weight_Progressive+'Hydrogen Superpower'!Q26*Weight_Hydro","v":0},{"$f":"'Step Change'!R26*Weight_Step+'Progressive Change'!R26*Weight_Progressive+'Hydrogen Superpower'!R26*Weight_Hydro","v":0},{"$f":"'Step Change'!S26*Weight_Step+'Progressive Change'!S26*Weight_Progressive+'Hydrogen Superpower'!S26*Weight_Hydro","v":0},{"$f":"'Step Change'!T26*Weight_Step+'Progressive Change'!T26*Weight_Progressive+'Hydrogen Superpower'!T26*Weight_Hydro","v":0},{"$f":"'Step Change'!U26*Weight_Step+'Progressive Change'!U26*Weight_Progressive+'Hydrogen Superpower'!U26*Weight_Hydro","v":0},{"$f":"'Step Change'!V26*Weight_Step+'Progressive Change'!V26*Weight_Progressive+'Hydrogen Superpower'!V26*Weight_Hydro","v":0},{"$f":"'Step Change'!W26*Weight_Step+'Progressive Change'!W26*Weight_Progressive+'Hydrogen Superpower'!W26*Weight_Hydro","v":0},{"$f":"'Step Change'!X26*Weight_Step+'Progressive Change'!X26*Weight_Progressive+'Hydrogen Superpower'!X26*Weight_Hydro","v":0},{"$f":"'Step Change'!Y26*Weight_Step+'Progressive Change'!Y26*Weight_Progressive+'Hydrogen Superpower'!Y26*Weight_Hydro","v":0},{"$f":"'Step Change'!Z26*Weight_Step+'Progressive Change'!Z26*Weight_Progressive+'Hydrogen Superpower'!Z26*Weight_Hydro","v":0},{"$f":"'Step Change'!AA26*Weight_Step+'Progressive Change'!AA26*Weight_Progressive+'Hydrogen Superpower'!AA26*Weight_Hydro","v":0},{"$f":"'Step Change'!AB26*Weight_Step+'Progressive Change'!AB26*Weight_Progressive+'Hydrogen Superpower'!AB26*Weight_Hydro","v":0},{"$f":"'Step Change'!AC26*Weight_Step+'Progressive Change'!AC26*Weight_Progressive+'Hydrogen Superpower'!AC26*Weight_Hydro","v":0},{"$f":"'Step Change'!AD26*Weight_Step+'Progressive Change'!AD26*Weight_Progressive+'Hydrogen Superpower'!AD26*Weight_Hydro","v":0},{"$f":"'Step Change'!AE26*Weight_Step+'Progressive Change'!AE26*Weight_Progressive+'Hydrogen Superpower'!AE26*Weight_Hydro","v":0},{"$f":"'Step Change'!AF26*Weight_Step+'Progressive Change'!AF26*Weight_Progressive+'Hydrogen Superpower'!AF26*Weight_Hydro","v":0},{"$f":"'Step Change'!AH26*Weight_Step+'Progressive Change'!AH26*Weight_Progressive+'Hydrogen Superpower'!AH26*Weight_Hydro","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Weighted,H30:AG30)","v":0.16273037118317446},{"$f":"'Step Change'!G30*Weight_Step+'Progressive Change'!G30*Weight_Progressive+'Hydrogen Superpower'!G30*Weight_Hydro","v":0},{"$f":"'Step Change'!H30*Weight_Step+'Progressive Change'!H30*Weight_Progressive+'Hydrogen Superpower'!H30*Weight_Hydro","v":0},{"$f":"'Step Change'!I30*Weight_Step+'Progressive Change'!I30*Weight_Progressive+'Hydrogen Superpower'!I30*Weight_Hydro","v":0},{"$f":"'Step Change'!J30*Weight_Step+'Progressive Change'!J30*Weight_Progressive+'Hydrogen Superpower'!J30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!K30*Weight_Step+'Progressive Change'!K30*Weight_Progressive+'Hydrogen Superpower'!K30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!L30*Weight_Step+'Progressive Change'!L30*Weight_Progressive+'Hydrogen Superpower'!L30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!M30*Weight_Step+'Progressive Change'!M30*Weight_Progressive+'Hydrogen Superpower'!M30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!N30*Weight_Step+'Progressive Change'!N30*Weight_Progressive+'Hydrogen Superpower'!N30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!O30*Weight_Step+'Progressive Change'!O30*Weight_Progressive+'Hydrogen Superpower'!O30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!P30*Weight_Step+'Progressive Change'!P30*Weight_Progressive+'Hydrogen Superpower'!P30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Q30*Weight_Step+'Progressive Change'!Q30*Weight_Progressive+'Hydrogen Superpower'!Q30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!R30*Weight_Step+'Progressive Change'!R30*Weight_Progressive+'Hydrogen Superpower'!R30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!S30*Weight_Step+'Progressive Change'!S30*Weight_Progressive+'Hydrogen Superpower'!S30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!T30*Weight_Step+'Progressive Change'!T30*Weight_Progressive+'Hydrogen Superpower'!T30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!U30*Weight_Step+'Progressive Change'!U30*Weight_Progressive+'Hydrogen Superpower'!U30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!V30*Weight_Step+'Progressive Change'!V30*Weight_Progressive+'Hydrogen Superpower'!V30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!W30*Weight_Step+'Progressive Change'!W30*Weight_Progressive+'Hydrogen Superpower'!W30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!X30*Weight_Step+'Progressive Change'!X30*Weight_Progressive+'Hydrogen Superpower'!X30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Y30*Weight_Step+'Progressive Change'!Y30*Weight_Progressive+'Hydrogen Superpower'!Y30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Z30*Weight_Step+'Progressive Change'!Z30*Weight_Progressive+'Hydrogen Superpower'!Z30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AA30*Weight_Step+'Progressive Change'!AA30*Weight_Progressive+'Hydrogen Superpower'!AA30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AB30*Weight_Step+'Progressive Change'!AB30*Weight_Progressive+'Hydrogen Superpower'!AB30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AC30*Weight_Step+'Progressive Change'!AC30*Weight_Progressive+'Hydrogen Superpower'!AC30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AD30*Weight_Step+'Progressive Change'!AD30*Weight_Progressive+'Hydrogen Superpower'!AD30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AE30*Weight_Step+'Progressive Change'!AE30*Weight_Progressive+'Hydrogen Superpower'!AE30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AF30*Weight_Step+'Progressive Change'!AF30*Weight_Progressive+'Hydrogen Superpower'!AF30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AG30*Weight_Step+'Progressive Change'!AG30*Weight_Progressive+'Hydrogen Superpower'!AG30*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Step Change'!G31*Weight_Step+'Progressive Change'!G31*Weight_Progressive+'Hydrogen Superpower'!G31*Weight_Hydro","v":0},{"$f":"'Step Change'!H31*Weight_Step+'Progressive Change'!H31*Weight_Progressive+'Hydrogen Superpower'!H31*Weight_Hydro","v":0},{"$f":"'Step Change'!I31*Weight_Step+'Progressive Change'!I31*Weight_Progressive+'Hydrogen Superpower'!I31*Weight_Hydro","v":0},{"$f":"'Step Change'!J31*Weight_Step+'Progressive Change'!J31*Weight_Progressive+'Hydrogen Superpower'!J31*Weight_Hydro","v":0},{"$f":"'Step Change'!K31*Weight_Step+'Progressive Change'!K31*Weight_Progressive+'Hydrogen Superpower'!K31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!L31*Weight_Step+'Progressive Change'!L31*Weight_Progressive+'Hydrogen Superpower'!L31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!M31*Weight_Step+'Progressive Change'!M31*Weight_Progressive+'Hydrogen Superpower'!M31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!N31*Weight_Step+'Progressive Change'!N31*Weight_Progressive+'Hydrogen Superpower'!N31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!O31*Weight_Step+'Progressive Change'!O31*Weight_Progressive+'Hydrogen Superpower'!O31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!P31*Weight_Step+'Progressive Change'!P31*Weight_Progressive+'Hydrogen Superpower'!P31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Q31*Weight_Step+'Progressive Change'!Q31*Weight_Progressive+'Hydrogen Superpower'!Q31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!R31*Weight_Step+'Progressive Change'!R31*Weight_Progressive+'Hydrogen Superpower'!R31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!S31*Weight_Step+'Progressive Change'!S31*Weight_Progressive+'Hydrogen Superpower'!S31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!T31*Weight_Step+'Progressive Change'!T31*Weight_Progressive+'Hydrogen Superpower'!T31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!U31*Weight_Step+'Progressive Change'!U31*Weight_Progressive+'Hydrogen Superpower'!U31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!V31*Weight_Step+'Progressive Change'!V31*Weight_Progressive+'Hydrogen Superpower'!V31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!W31*Weight_Step+'Progressive Change'!W31*Weight_Progressive+'Hydrogen Superpower'!W31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!X31*Weight_Step+'Progressive Change'!X31*Weight_Progressive+'Hydrogen Superpower'!X31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Y31*Weight_Step+'Progressive Change'!Y31*Weight_Progressive+'Hydrogen Superpower'!Y31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Z31*Weight_Step+'Progressive Change'!Z31*Weight_Progressive+'Hydrogen Superpower'!Z31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AA31*Weight_Step+'Progressive Change'!AA31*Weight_Progressive+'Hydrogen Superpower'!AA31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AB31*Weight_Step+'Progressive Change'!AB31*Weight_Progressive+'Hydrogen Superpower'!AB31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AC31*Weight_Step+'Progressive Change'!AC31*Weight_Progressive+'Hydrogen Superpower'!AC31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AD31*Weight_Step+'Progressive Change'!AD31*Weight_Progressive+'Hydrogen Superpower'!AD31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AE31*Weight_Step+'Progressive Change'!AE31*Weight_Progressive+'Hydrogen Superpower'!AE31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AF31*Weight_Step+'Progressive Change'!AF31*Weight_Progressive+'Hydrogen Superpower'!AF31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AG31*Weight_Step+'Progressive Change'!AG31*Weight_Progressive+'Hydrogen Superpower'!AG31*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Step Change'!G32*Weight_Step+'Progressive Change'!G32*Weight_Progressive+'Hydrogen Superpower'!G32*Weight_Hydro","v":0},{"$f":"'Step Change'!H32*Weight_Step+'Progressive Change'!H32*Weight_Progressive+'Hydrogen Superpower'!H32*Weight_Hydro","v":0},{"$f":"'Step Change'!I32*Weight_Step+'Progressive Change'!I32*Weight_Progressive+'Hydrogen Superpower'!I32*Weight_Hydro","v":0},{"$f":"'Step Change'!J32*Weight_Step+'Progressive Change'!J32*Weight_Progressive+'Hydrogen Superpower'!J32*Weight_Hydro","v":0},{"$f":"'Step Change'!K32*Weight_Step+'Progressive Change'!K32*Weight_Progressive+'Hydrogen Superpower'!K32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!L32*Weight_Step+'Progressive Change'!L32*Weight_Progressive+'Hydrogen Superpower'!L32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!M32*Weight_Step+'Progressive Change'!M32*Weight_Progressive+'Hydrogen Superpower'!M32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!N32*Weight_Step+'Progressive Change'!N32*Weight_Progressive+'Hydrogen Superpower'!N32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!O32*Weight_Step+'Progressive Change'!O32*Weight_Progressive+'Hydrogen Superpower'!O32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!P32*Weight_Step+'Progressive Change'!P32*Weight_Progressive+'Hydrogen Superpower'!P32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Q32*Weight_Step+'Progressive Change'!Q32*Weight_Progressive+'Hydrogen Superpower'!Q32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!R32*Weight_Step+'Progressive Change'!R32*Weight_Progressive+'Hydrogen Superpower'!R32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!S32*Weight_Step+'Progressive Change'!S32*Weight_Progressive+'Hydrogen Superpower'!S32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!T32*Weight_Step+'Progressive Change'!T32*Weight_Progressive+'Hydrogen Superpower'!T32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!U32*Weight_Step+'Progressive Change'!U32*Weight_Progressive+'Hydrogen Superpower'!U32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!V32*Weight_Step+'Progressive Change'!V32*Weight_Progressive+'Hydrogen Superpower'!V32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!W32*Weight_Step+'Progressive Change'!W32*Weight_Progressive+'Hydrogen Superpower'!W32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!X32*Weight_Step+'Progressive Change'!X32*Weight_Progressive+'Hydrogen Superpower'!X32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Y32*Weight_Step+'Progressive Change'!Y32*Weight_Progressive+'Hydrogen Superpower'!Y32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Z32*Weight_Step+'Progressive Change'!Z32*Weight_Progressive+'Hydrogen Superpower'!Z32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AA32*Weight_Step+'Progressive Change'!AA32*Weight_Progressive+'Hydrogen Superpower'!AA32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AB32*Weight_Step+'Progressive Change'!AB32*Weight_Progressive+'Hydrogen Superpower'!AB32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AC32*Weight_Step+'Progressive Change'!AC32*Weight_Progressive+'Hydrogen Superpower'!AC32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AD32*Weight_Step+'Progressive Change'!AD32*Weight_Progressive+'Hydrogen Superpower'!AD32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AE32*Weight_Step+'Progressive Change'!AE32*Weight_Progressive+'Hydrogen Superpower'!AE32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AF32*Weight_Step+'Progressive Change'!AF32*Weight_Progressive+'Hydrogen Superpower'!AF32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AG32*Weight_Step+'Progressive Change'!AG32*Weight_Progressive+'Hydrogen Superpower'!AG32*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Step Change'!G33*Weight_Step+'Progressive Change'!G33*Weight_Progressive+'Hydrogen Superpower'!G33*Weight_Hydro","v":0},{"$f":"'Step Change'!H33*Weight_Step+'Progressive Change'!H33*Weight_Progressive+'Hydrogen Superpower'!H33*Weight_Hydro","v":0},{"$f":"'Step Change'!I33*Weight_Step+'Progressive Change'!I33*Weight_Progressive+'Hydrogen Superpower'!I33*Weight_Hydro","v":0},{"$f":"'Step Change'!J33*Weight_Step+'Progressive Change'!J33*Weight_Progressive+'Hydrogen Superpower'!J33*Weight_Hydro","v":0},{"$f":"'Step Change'!K33*Weight_Step+'Progressive Change'!K33*Weight_Progressive+'Hydrogen Superpower'!K33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!L33*Weight_Step+'Progressive Change'!L33*Weight_Progressive+'Hydrogen Superpower'!L33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!M33*Weight_Step+'Progressive Change'!M33*Weight_Progressive+'Hydrogen Superpower'!M33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!N33*Weight_Step+'Progressive Change'!N33*Weight_Progressive+'Hydrogen Superpower'!N33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!O33*Weight_Step+'Progressive Change'!O33*Weight_Progressive+'Hydrogen Superpower'!O33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!P33*Weight_Step+'Progressive Change'!P33*Weight_Progressive+'Hydrogen Superpower'!P33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Q33*Weight_Step+'Progressive Change'!Q33*Weight_Progressive+'Hydrogen Superpower'!Q33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!R33*Weight_Step+'Progressive Change'!R33*Weight_Progressive+'Hydrogen Superpower'!R33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!S33*Weight_Step+'Progressive Change'!S33*Weight_Progressive+'Hydrogen Superpower'!S33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!T33*Weight_Step+'Progressive Change'!T33*Weight_Progressive+'Hydrogen Superpower'!T33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!U33*Weight_Step+'Progressive Change'!U33*Weight_Progressive+'Hydrogen Superpower'!U33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!V33*Weight_Step+'Progressive Change'!V33*Weight_Progressive+'Hydrogen Superpower'!V33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!W33*Weight_Step+'Progressive Change'!W33*Weight_Progressive+'Hydrogen Superpower'!W33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!X33*Weight_Step+'Progressive Change'!X33*Weight_Progressive+'Hydrogen Superpower'!X33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Y33*Weight_Step+'Progressive Change'!Y33*Weight_Progressive+'Hydrogen Superpower'!Y33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Z33*Weight_Step+'Progressive Change'!Z33*Weight_Progressive+'Hydrogen Superpower'!Z33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AA33*Weight_Step+'Progressive Change'!AA33*Weight_Progressive+'Hydrogen Superpower'!AA33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AB33*Weight_Step+'Progressive Change'!AB33*Weight_Progressive+'Hydrogen Superpower'!AB33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AC33*Weight_Step+'Progressive Change'!AC33*Weight_Progressive+'Hydrogen Superpower'!AC33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AD33*Weight_Step+'Progressive Change'!AD33*Weight_Progressive+'Hydrogen Superpower'!AD33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AE33*Weight_Step+'Progressive Change'!AE33*Weight_Progressive+'Hydrogen Superpower'!AE33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AF33*Weight_Step+'Progressive Change'!AF33*Weight_Progressive+'Hydrogen Superpower'!AF33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AG33*Weight_Step+'Progressive Change'!AG33*Weight_Progressive+'Hydrogen Superpower'!AG33*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Step Change'!G34*Weight_Step+'Progressive Change'!G34*Weight_Progressive+'Hydrogen Superpower'!G34*Weight_Hydro","v":0},{"$f":"'Step Change'!H34*Weight_Step+'Progressive Change'!H34*Weight_Progressive+'Hydrogen Superpower'!H34*Weight_Hydro","v":0},{"$f":"'Step Change'!I34*Weight_Step+'Progressive Change'!I34*Weight_Progressive+'Hydrogen Superpower'!I34*Weight_Hydro","v":0},{"$f":"'Step Change'!J34*Weight_Step+'Progressive Change'!J34*Weight_Progressive+'Hydrogen Superpower'!J34*Weight_Hydro","v":0},{"$f":"'Step Change'!K34*Weight_Step+'Progressive Change'!K34*Weight_Progressive+'Hydrogen Superpower'!K34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!L34*Weight_Step+'Progressive Change'!L34*Weight_Progressive+'Hydrogen Superpower'!L34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!M34*Weight_Step+'Progressive Change'!M34*Weight_Progressive+'Hydrogen Superpower'!M34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!N34*Weight_Step+'Progressive Change'!N34*Weight_Progressive+'Hydrogen Superpower'!N34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!O34*Weight_Step+'Progressive Change'!O34*Weight_Progressive+'Hydrogen Superpower'!O34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!P34*Weight_Step+'Progressive Change'!P34*Weight_Progressive+'Hydrogen Superpower'!P34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Q34*Weight_Step+'Progressive Change'!Q34*Weight_Progressive+'Hydrogen Superpower'!Q34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!R34*Weight_Step+'Progressive Change'!R34*Weight_Progressive+'Hydrogen Superpower'!R34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!S34*Weight_Step+'Progressive Change'!S34*Weight_Progressive+'Hydrogen Superpower'!S34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!T34*Weight_Step+'Progressive Change'!T34*Weight_Progressive+'Hydrogen Superpower'!T34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!U34*Weight_Step+'Progressive Change'!U34*Weight_Progressive+'Hydrogen Superpower'!U34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!V34*Weight_Step+'Progressive Change'!V34*Weight_Progressive+'Hydrogen Superpower'!V34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!W34*Weight_Step+'Progressive Change'!W34*Weight_Progressive+'Hydrogen Superpower'!W34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!X34*Weight_Step+'Progressive Change'!X34*Weight_Progressive+'Hydrogen Superpower'!X34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Y34*Weight_Step+'Progressive Change'!Y34*Weight_Progressive+'Hydrogen Superpower'!Y34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Z34*Weight_Step+'Progressive Change'!Z34*Weight_Progressive+'Hydrogen Superpower'!Z34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AA34*Weight_Step+'Progressive Change'!AA34*Weight_Progressive+'Hydrogen Superpower'!AA34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AB34*Weight_Step+'Progressive Change'!AB34*Weight_Progressive+'Hydrogen Superpower'!AB34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AC34*Weight_Step+'Progressive Change'!AC34*Weight_Progressive+'Hydrogen Superpower'!AC34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AD34*Weight_Step+'Progressive Change'!AD34*Weight_Progressive+'Hydrogen Superpower'!AD34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AE34*Weight_Step+'Progressive Change'!AE34*Weight_Progressive+'Hydrogen Superpower'!AE34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AF34*Weight_Step+'Progressive Change'!AF34*Weight_Progressive+'Hydrogen Superpower'!AF34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AG34*Weight_Step+'Progressive Change'!AG34*Weight_Progressive+'Hydrogen Superpower'!AG34*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Step Change'!G35*Weight_Step+'Progressive Change'!G35*Weight_Progressive+'Hydrogen Superpower'!G35*Weight_Hydro","v":0},{"$f":"'Step Change'!H35*Weight_Step+'Progressive Change'!H35*Weight_Progressive+'Hydrogen Superpower'!H35*Weight_Hydro","v":0},{"$f":"'Step Change'!I35*Weight_Step+'Progressive Change'!I35*Weight_Progressive+'Hydrogen Superpower'!I35*Weight_Hydro","v":0},{"$f":"'Step Change'!J35*Weight_Step+'Progressive Change'!J35*Weight_Progressive+'Hydrogen Superpower'!J35*Weight_Hydro","v":0},{"$f":"'Step Change'!K35*Weight_Step+'Progressive Change'!K35*Weight_Progressive+'Hydrogen Superpower'!K35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!L35*Weight_Step+'Progressive Change'!L35*Weight_Progressive+'Hydrogen Superpower'!L35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!M35*Weight_Step+'Progressive Change'!M35*Weight_Progressive+'Hydrogen Superpower'!M35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!N35*Weight_Step+'Progressive Change'!N35*Weight_Progressive+'Hydrogen Superpower'!N35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!O35*Weight_Step+'Progressive Change'!O35*Weight_Progressive+'Hydrogen Superpower'!O35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!P35*Weight_Step+'Progressive Change'!P35*Weight_Progressive+'Hydrogen Superpower'!P35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Q35*Weight_Step+'Progressive Change'!Q35*Weight_Progressive+'Hydrogen Superpower'!Q35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!R35*Weight_Step+'Progressive Change'!R35*Weight_Progressive+'Hydrogen Superpower'!R35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!S35*Weight_Step+'Progressive Change'!S35*Weight_Progressive+'Hydrogen Superpower'!S35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!T35*Weight_Step+'Progressive Change'!T35*Weight_Progressive+'Hydrogen Superpower'!T35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!U35*Weight_Step+'Progressive Change'!U35*Weight_Progressive+'Hydrogen Superpower'!U35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!V35*Weight_Step+'Progressive Change'!V35*Weight_Progressive+'Hydrogen Superpower'!V35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!W35*Weight_Step+'Progressive Change'!W35*Weight_Progressive+'Hydrogen Superpower'!W35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!X35*Weight_Step+'Progressive Change'!X35*Weight_Progressive+'Hydrogen Superpower'!X35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Y35*Weight_Step+'Progressive Change'!Y35*Weight_Progressive+'Hydrogen Superpower'!Y35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Z35*Weight_Step+'Progressive Change'!Z35*Weight_Progressive+'Hydrogen Superpower'!Z35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AA35*Weight_Step+'Progressive Change'!AA35*Weight_Progressive+'Hydrogen Superpower'!AA35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AB35*Weight_Step+'Progressive Change'!AB35*Weight_Progressive+'Hydrogen Superpower'!AB35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AC35*Weight_Step+'Progressive Change'!AC35*Weight_Progressive+'Hydrogen Superpower'!AC35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AD35*Weight_Step+'Progressive Change'!AD35*Weight_Progressive+'Hydrogen Superpower'!AD35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AE35*Weight_Step+'Progressive Change'!AE35*Weight_Progressive+'Hydrogen Superpower'!AE35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AF35*Weight_Step+'Progressive Change'!AF35*Weight_Progressive+'Hydrogen Superpower'!AF35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AG35*Weight_Step+'Progressive Change'!AG35*Weight_Progressive+'Hydrogen Superpower'!AG35*Weight_Hydro","v":0}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Weighted,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406734,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,{"$f":"SUM(AB21,AB30)","v":1.4067757280426963E-2},1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,{"$f":"SUM(AB22,AB31)","v":7.5028038828943808E-2},7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175264,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,{"$f":"SUM(AB23,AB32)","v":8.1592992226476396E-2},8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,{"$f":"SUM(AB24,AB33)","v":0.25969079939668172},0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133924,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,{"$f":"SUM(AB25,AB34)","v":0.3853627644351626},0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411201,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,{"$f":"SUM(AB26,AB35)","v":1.8569439610163592},1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Weighted,H50:AG50)","v":5.7238516659225116},{"$f":"'Step Change'!G50*Weight_Step+'Progressive Change'!G50*Weight_Progressive+'Hydrogen Superpower'!G50*Weight_Hydro","v":0},{"$f":"'Step Change'!H50*Weight_Step+'Progressive Change'!H50*Weight_Progressive+'Hydrogen Superpower'!H50*Weight_Hydro","v":0.45967637190097776},{"$f":"'Step Change'!I50*Weight_Step+'Progressive Change'!I50*Weight_Progressive+'Hydrogen Superpower'!I50*Weight_Hydro","v":0.4863431702025991},{"$f":"'Step Change'!J50*Weight_Step+'Progressive Change'!J50*Weight_Progressive+'Hydrogen Superpower'!J50*Weight_Hydro","v":0.27607512499758285},{"$f":"'Step Change'!K50*Weight_Step+'Progressive Change'!K50*Weight_Progressive+'Hydrogen Superpower'!K50*Weight_Hydro","v":0.11148126190136737},{"$f":"'Step Change'!L50*Weight_Step+'Progressive Change'!L50*Weight_Progressive+'Hydrogen Superpower'!L50*Weight_Hydro","v":-0.37356662729989243},{"$f":"'Step Change'!M50*Weight_Step+'Progressive Change'!M50*Weight_Progressive+'Hydrogen Superpower'!M50*Weight_Hydro","v":0.2743664225296743},{"$f":"'Step Change'!N50*Weight_Step+'Progressive Change'!N50*Weight_Progressive+'Hydrogen Superpower'!N50*Weight_Hydro","v":0.18107200028327269},{"$f":"'Step Change'!O50*Weight_Step+'Progressive Change'!O50*Weight_Progressive+'Hydrogen Superpower'!O50*Weight_Hydro","v":0.62607623321915518},{"$f":"'Step Change'!P50*Weight_Step+'Progressive Change'!P50*Weight_Progressive+'Hydrogen Superpower'!P50*Weight_Hydro","v":0.76482770991219917},{"$f":"'Step Change'!Q50*Weight_Step+'Progressive Change'!Q50*Weight_Progressive+'Hydrogen Superpower'!Q50*Weight_Hydro","v":0.67664574217444162},{"$f":"'Step Change'!R50*Weight_Step+'Progressive Change'!R50*Weight_Progressive+'Hydrogen Superpower'!R50*Weight_Hydro","v":0.21098959159612146},{"$f":"'Step Change'!S50*Weight_Step+'Progressive Change'!S50*Weight_Progressive+'Hydrogen Superpower'!S50*Weight_Hydro","v":0.80980772953605296},{"$f":"'Step Change'!T50*Weight_Step+'Progressive Change'!T50*Weight_Progressive+'Hydrogen Superpower'!T50*Weight_Hydro","v":0.71255484546946268},{"$f":"'Step Change'!U50*Weight_Step+'Progressive Change'!U50*Weight_Progressive+'Hydrogen Superpower'!U50*Weight_Hydro","v":0.90305717272195807},{"$f":"'Step Change'!V50*Weight_Step+'Progressive Change'!V50*Weight_Progressive+'Hydrogen Superpower'!V50*Weight_Hydro","v":4.5432470781770429E-2},{"$f":"'Step Change'!W50*Weight_Step+'Progressive Change'!W50*Weight_Progressive+'Hydrogen Superpower'!W50*Weight_Hydro","v":0.34380185066052488},{"$f":"'Step Change'!X50*Weight_Step+'Progressive Change'!X50*Weight_Progressive+'Hydrogen Superpower'!X50*Weight_Hydro","v":-1.4570870210022818E-2},{"$f":"'Step Change'!Y50*Weight_Step+'Progressive Change'!Y50*Weight_Progressive+'Hydrogen Superpower'!Y50*Weight_Hydro","v":0.66624059806267266},{"$f":"'Step Change'!Z50*Weight_Step+'Progressive Change'!Z50*Weight_Progressive+'Hydrogen Superpower'!Z50*Weight_Hydro","v":1.2623587242079428},{"$f":"'Step Change'!AA50*Weight_Step+'Progressive Change'!AA50*Weight_Progressive+'Hydrogen Superpower'!AA50*Weight_Hydro","v":0.94083171589498293},{"$f":"'Step Change'!AB50*Weight_Step+'Progressive Change'!AB50*Weight_Progressive+'Hydrogen Superpower'!AB50*Weight_Hydro","v":-0.46527305380939654},{"$f":"'Step Change'!AC50*Weight_Step+'Progressive Change'!AC50*Weight_Progressive+'Hydrogen Superpower'!AC50*Weight_Hydro","v":0.63846809033867424},{"$f":"'Step Change'!AD50*Weight_Step+'Progressive Change'!AD50*Weight_Progressive+'Hydrogen Superpower'!AD50*Weight_Hydro","v":0.83419063113801717},{"$f":"'Step Change'!AE50*Weight_Step+'Progressive Change'!AE50*Weight_Progressive+'Hydrogen Superpower'!AE50*Weight_Hydro","v":0.71177651471462},{"$f":"'Step Change'!AF50*Weight_Step+'Progressive Change'!AF50*Weight_Progressive+'Hydrogen Superpower'!AF50*Weight_Hydro","v":0.79172029180080239},{"$f":"'Step Change'!AG50*Weight_Step+'Progressive Change'!AG50*Weight_Progressive+'Hydrogen Superpower'!AG50*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.5757337638531155,{"$f":"'Step Change'!G51*Weight_Step+'Progressive Change'!G51*Weight_Progressive+'Hydrogen Superpower'!G51*Weight_Hydro","v":0},{"$f":"'Step Change'!H51*Weight_Step+'Progressive Change'!H51*Weight_Progressive+'Hydrogen Superpower'!H51*Weight_Hydro","v":0.29815918896559196},{"$f":"'Step Change'!I51*Weight_Step+'Progressive Change'!I51*Weight_Progressive+'Hydrogen Superpower'!I51*Weight_Hydro","v":7.7355865051440556E-2},{"$f":"'Step Change'!J51*Weight_Step+'Progressive Change'!J51*Weight_Progressive+'Hydrogen Superpower'!J51*Weight_Hydro","v":0.23166860613544488},{"$f":"'Step Change'!K51*Weight_Step+'Progressive Change'!K51*Weight_Progressive+'Hydrogen Superpower'!K51*Weight_Hydro","v":0.25099322836574173},{"$f":"'Step Change'!L51*Weight_Step+'Progressive Change'!L51*Weight_Progressive+'Hydrogen Superpower'!L51*Weight_Hydro","v":-0.20173435738906392},{"$f":"'Step Change'!M51*Weight_Step+'Progressive Change'!M51*Weight_Progressive+'Hydrogen Superpower'!M51*Weight_Hydro","v":0.44174390023787058},{"$f":"'Step Change'!N51*Weight_Step+'Progressive Change'!N51*Weight_Progressive+'Hydrogen Superpower'!N51*Weight_Hydro","v":0.29131240843894601},{"$f":"'Step Change'!O51*Weight_Step+'Progressive Change'!O51*Weight_Progressive+'Hydrogen Superpower'!O51*Weight_Hydro","v":0.92009754691231804},{"$f":"'Step Change'!P51*Weight_Step+'Progressive Change'!P51*Weight_Progressive+'Hydrogen Superpower'!P51*Weight_Hydro","v":1.0671597479858745},{"$f":"'Step Change'!Q51*Weight_Step+'Progressive Change'!Q51*Weight_Progressive+'Hydrogen Superpower'!Q51*Weight_Hydro","v":0.78490949039821301},{"$f":"'Step Change'!R51*Weight_Step+'Progressive Change'!R51*Weight_Progressive+'Hydrogen Superpower'!R51*Weight_Hydro","v":0.27973823144944843},{"$f":"'Step Change'!S51*Weight_Step+'Progressive Change'!S51*Weight_Progressive+'Hydrogen Superpower'!S51*Weight_Hydro","v":1.1105706784247897},{"$f":"'Step Change'!T51*Weight_Step+'Progressive Change'!T51*Weight_Progressive+'Hydrogen Superpower'!T51*Weight_Hydro","v":0.90758461838583793},{"$f":"'Step Change'!U51*Weight_Step+'Progressive Change'!U51*Weight_Progressive+'Hydrogen Superpower'!U51*Weight_Hydro","v":0.84628654539267567},{"$f":"'Step Change'!V51*Weight_Step+'Progressive Change'!V51*Weight_Progressive+'Hydrogen Superpower'!V51*Weight_Hydro","v":-0.25409281167026165},{"$f":"'Step Change'!W51*Weight_Step+'Progressive Change'!W51*Weight_Progressive+'Hydrogen Superpower'!W51*Weight_Hydro","v":2.3851674611787388E-2},{"$f":"'Step Change'!X51*Weight_Step+'Progressive Change'!X51*Weight_Progressive+'Hydrogen Superpower'!X51*Weight_Hydro","v":-0.15054228393635194},{"$f":"'Step Change'!Y51*Weight_Step+'Progressive Change'!Y51*Weight_Progressive+'Hydrogen Superpower'!Y51*Weight_Hydro","v":0.84483457953237118},{"$f":"'Step Change'!Z51*Weight_Step+'Progressive Change'!Z51*Weight_Progressive+'Hydrogen Superpower'!Z51*Weight_Hydro","v":1.4543550507824918},{"$f":"'Step Change'!AA51*Weight_Step+'Progressive Change'!AA51*Weight_Progressive+'Hydrogen Superpower'!AA51*Weight_Hydro","v":1.5931768874779433},{"$f":"'Step Change'!AB51*Weight_Step+'Progressive Change'!AB51*Weight_Progressive+'Hydrogen Superpower'!AB51*Weight_Hydro","v":-1.0396242215138589},{"$f":"'Step Change'!AC51*Weight_Step+'Progressive Change'!AC51*Weight_Progressive+'Hydrogen Superpower'!AC51*Weight_Hydro","v":0.64837285501965647},{"$f":"'Step Change'!AD51*Weight_Step+'Progressive Change'!AD51*Weight_Progressive+'Hydrogen Superpower'!AD51*Weight_Hydro","v":1.0304480452779443},{"$f":"'Step Change'!AE51*Weight_Step+'Progressive Change'!AE51*Weight_Progressive+'Hydrogen Superpower'!AE51*Weight_Hydro","v":1.36309056266502},{"$f":"'Step Change'!AF51*Weight_Step+'Progressive Change'!AF51*Weight_Progressive+'Hydrogen Superpower'!AF51*Weight_Hydro","v":1.4408010502298929},{"$f":"'Step Change'!AG51*Weight_Step+'Progressive Change'!AG51*Weight_Progressive+'Hydrogen Superpower'!AG51*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.8735701658662087,{"$f":"'Step Change'!G52*Weight_Step+'Progressive Change'!G52*Weight_Progressive+'Hydrogen Superpower'!G52*Weight_Hydro","v":0},{"$f":"'Step Change'!H52*Weight_Step+'Progressive Change'!H52*Weight_Progressive+'Hydrogen Superpower'!H52*Weight_Hydro","v":0.29634196357533255},{"$f":"'Step Change'!I52*Weight_Step+'Progressive Change'!I52*Weight_Progressive+'Hydrogen Superpower'!I52*Weight_Hydro","v":7.6912151650112726E-2},{"$f":"'Step Change'!J52*Weight_Step+'Progressive Change'!J52*Weight_Progressive+'Hydrogen Superpower'!J52*Weight_Hydro","v":0.23215814566422521},{"$f":"'Step Change'!K52*Weight_Step+'Progressive Change'!K52*Weight_Progressive+'Hydrogen Superpower'!K52*Weight_Hydro","v":0.2432176099368871},{"$f":"'Step Change'!L52*Weight_Step+'Progressive Change'!L52*Weight_Progressive+'Hydrogen Superpower'!L52*Weight_Hydro","v":-0.19745276359214586},{"$f":"'Step Change'!M52*Weight_Step+'Progressive Change'!M52*Weight_Progressive+'Hydrogen Superpower'!M52*Weight_Hydro","v":0.4412700351134799},{"$f":"'Step Change'!N52*Weight_Step+'Progressive Change'!N52*Weight_Progressive+'Hydrogen Superpower'!N52*Weight_Hydro","v":0.28383597489065782},{"$f":"'Step Change'!O52*Weight_Step+'Progressive Change'!O52*Weight_Progressive+'Hydrogen Superpower'!O52*Weight_Hydro","v":0.96090921341366986},{"$f":"'Step Change'!P52*Weight_Step+'Progressive Change'!P52*Weight_Progressive+'Hydrogen Superpower'!P52*Weight_Hydro","v":1.1043879803162961},{"$f":"'Step Change'!Q52*Weight_Step+'Progressive Change'!Q52*Weight_Progressive+'Hydrogen Superpower'!Q52*Weight_Hydro","v":0.81407729037786558},{"$f":"'Step Change'!R52*Weight_Step+'Progressive Change'!R52*Weight_Progressive+'Hydrogen Superpower'!R52*Weight_Hydro","v":0.33779256953942871},{"$f":"'Step Change'!S52*Weight_Step+'Progressive Change'!S52*Weight_Progressive+'Hydrogen Superpower'!S52*Weight_Hydro","v":1.2420900105761281},{"$f":"'Step Change'!T52*Weight_Step+'Progressive Change'!T52*Weight_Progressive+'Hydrogen Superpower'!T52*Weight_Hydro","v":0.97727484902558326},{"$f":"'Step Change'!U52*Weight_Step+'Progressive Change'!U52*Weight_Progressive+'Hydrogen Superpower'!U52*Weight_Hydro","v":0.89145949239249256},{"$f":"'Step Change'!V52*Weight_Step+'Progressive Change'!V52*Weight_Progressive+'Hydrogen Superpower'!V52*Weight_Hydro","v":-0.30291531546749872},{"$f":"'Step Change'!W52*Weight_Step+'Progressive Change'!W52*Weight_Progressive+'Hydrogen Superpower'!W52*Weight_Hydro","v":2.9761190826566142E-2},{"$f":"'Step Change'!X52*Weight_Step+'Progressive Change'!X52*Weight_Progressive+'Hydrogen Superpower'!X52*Weight_Hydro","v":-0.14850423274821878},{"$f":"'Step Change'!Y52*Weight_Step+'Progressive Change'!Y52*Weight_Progressive+'Hydrogen Superpower'!Y52*Weight_Hydro","v":0.71334368740596354},{"$f":"'Step Change'!Z52*Weight_Step+'Progressive Change'!Z52*Weight_Progressive+'Hydrogen Superpower'!Z52*Weight_Hydro","v":1.3491601321413462},{"$f":"'Step Change'!AA52*Weight_Step+'Progressive Change'!AA52*Weight_Progressive+'Hydrogen Superpower'!AA52*Weight_Hydro","v":1.5415679330367904},{"$f":"'Step Change'!AB52*Weight_Step+'Progressive Change'!AB52*Weight_Progressive+'Hydrogen Superpower'!AB52*Weight_Hydro","v":-0.73370956933505105},{"$f":"'Step Change'!AC52*Weight_Step+'Progressive Change'!AC52*Weight_Progressive+'Hydrogen Superpower'!AC52*Weight_Hydro","v":0.79437204065993228},{"$f":"'Step Change'!AD52*Weight_Step+'Progressive Change'!AD52*Weight_Progressive+'Hydrogen Superpower'!AD52*Weight_Hydro","v":0.88764911396598112},{"$f":"'Step Change'!AE52*Weight_Step+'Progressive Change'!AE52*Weight_Progressive+'Hydrogen Superpower'!AE52*Weight_Hydro","v":1.3792431206977107},{"$f":"'Step Change'!AF52*Weight_Step+'Progressive Change'!AF52*Weight_Progressive+'Hydrogen Superpower'!AF52*Weight_Hydro","v":1.8266241379435906},{"$f":"'Step Change'!AG52*Weight_Step+'Progressive Change'!AG52*Weight_Progressive+'Hydrogen Superpower'!AG52*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",10.160383827660935,{"$f":"'Step Change'!G53*Weight_Step+'Progressive Change'!G53*Weight_Progressive+'Hydrogen Superpower'!G53*Weight_Hydro","v":0},{"$f":"'Step Change'!H53*Weight_Step+'Progressive Change'!H53*Weight_Progressive+'Hydrogen Superpower'!H53*Weight_Hydro","v":0.29917630901648407},{"$f":"'Step Change'!I53*Weight_Step+'Progressive Change'!I53*Weight_Progressive+'Hydrogen Superpower'!I53*Weight_Hydro","v":7.5990726554764479E-2},{"$f":"'Step Change'!J53*Weight_Step+'Progressive Change'!J53*Weight_Progressive+'Hydrogen Superpower'!J53*Weight_Hydro","v":0.22025451967953358},{"$f":"'Step Change'!K53*Weight_Step+'Progressive Change'!K53*Weight_Progressive+'Hydrogen Superpower'!K53*Weight_Hydro","v":0.22417429021527821},{"$f":"'Step Change'!L53*Weight_Step+'Progressive Change'!L53*Weight_Progressive+'Hydrogen Superpower'!L53*Weight_Hydro","v":-7.9691088994413767E-2},{"$f":"'Step Change'!M53*Weight_Step+'Progressive Change'!M53*Weight_Progressive+'Hydrogen Superpower'!M53*Weight_Hydro","v":0.42923085622290269},{"$f":"'Step Change'!N53*Weight_Step+'Progressive Change'!N53*Weight_Progressive+'Hydrogen Superpower'!N53*Weight_Hydro","v":0.22772367134812835},{"$f":"'Step Change'!O53*Weight_Step+'Progressive Change'!O53*Weight_Progressive+'Hydrogen Superpower'!O53*Weight_Hydro","v":1.2865708961743962},{"$f":"'Step Change'!P53*Weight_Step+'Progressive Change'!P53*Weight_Progressive+'Hydrogen Superpower'!P53*Weight_Hydro","v":1.2818023576384325},{"$f":"'Step Change'!Q53*Weight_Step+'Progressive Change'!Q53*Weight_Progressive+'Hydrogen Superpower'!Q53*Weight_Hydro","v":0.93775026671848538},{"$f":"'Step Change'!R53*Weight_Step+'Progressive Change'!R53*Weight_Progressive+'Hydrogen Superpower'!R53*Weight_Hydro","v":0.57012211996669748},{"$f":"'Step Change'!S53*Weight_Step+'Progressive Change'!S53*Weight_Progressive+'Hydrogen Superpower'!S53*Weight_Hydro","v":2.0259979050381456},{"$f":"'Step Change'!T53*Weight_Step+'Progressive Change'!T53*Weight_Progressive+'Hydrogen Superpower'!T53*Weight_Hydro","v":1.3097096485955659},{"$f":"'Step Change'!U53*Weight_Step+'Progressive Change'!U53*Weight_Progressive+'Hydrogen Superpower'!U53*Weight_Hydro","v":1.5914179820365895},{"$f":"'Step Change'!V53*Weight_Step+'Progressive Change'!V53*Weight_Progressive+'Hydrogen Superpower'!V53*Weight_Hydro","v":-0.17953551534937551},{"$f":"'Step Change'!W53*Weight_Step+'Progressive Change'!W53*Weight_Progressive+'Hydrogen Superpower'!W53*Weight_Hydro","v":-1.9949785829248889E-2},{"$f":"'Step Change'!X53*Weight_Step+'Progressive Change'!X53*Weight_Progressive+'Hydrogen Superpower'!X53*Weight_Hydro","v":-0.14264651914682419},{"$f":"'Step Change'!Y53*Weight_Step+'Progressive Change'!Y53*Weight_Progressive+'Hydrogen Superpower'!Y53*Weight_Hydro","v":0.97414089957005212},{"$f":"'Step Change'!Z53*Weight_Step+'Progressive Change'!Z53*Weight_Progressive+'Hydrogen Superpower'!Z53*Weight_Hydro","v":1.885451021139029},{"$f":"'Step Change'!AA53*Weight_Step+'Progressive Change'!AA53*Weight_Progressive+'Hydrogen Superpower'!AA53*Weight_Hydro","v":4.329170872238123},{"$f":"'Step Change'!AB53*Weight_Step+'Progressive Change'!AB53*Weight_Progressive+'Hydrogen Superpower'!AB53*Weight_Hydro","v":-3.7138698486569477E-2},{"$f":"'Step Change'!AC53*Weight_Step+'Progressive Change'!AC53*Weight_Progressive+'Hydrogen Superpower'!AC53*Weight_Hydro","v":1.0380608732443988},{"$f":"'Step Change'!AD53*Weight_Step+'Progressive Change'!AD53*Weight_Progressive+'Hydrogen Superpower'!AD53*Weight_Hydro","v":0.81198116617375493},{"$f":"'Step Change'!AE53*Weight_Step+'Progressive Change'!AE53*Weight_Progressive+'Hydrogen Superpower'!AE53*Weight_Hydro","v":2.0235567013075704},{"$f":"'Step Change'!AF53*Weight_Step+'Progressive Change'!AF53*Weight_Progressive+'Hydrogen Superpower'!AF53*Weight_Hydro","v":2.1809813695725189},{"$f":"'Step Change'!AG53*Weight_Step+'Progressive Change'!AG53*Weight_Progressive+'Hydrogen Superpower'!AG53*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-16.960021198126238,{"$f":"'Step Change'!G54*Weight_Step+'Progressive Change'!G54*Weight_Progressive+'Hydrogen Superpower'!G54*Weight_Hydro","v":0},{"$f":"'Step Change'!H54*Weight_Step+'Progressive Change'!H54*Weight_Progressive+'Hydrogen Superpower'!H54*Weight_Hydro","v":0.19336824645080014},{"$f":"'Step Change'!I54*Weight_Step+'Progressive Change'!I54*Weight_Progressive+'Hydrogen Superpower'!I54*Weight_Hydro","v":5.9175400928943411E-2},{"$f":"'Step Change'!J54*Weight_Step+'Progressive Change'!J54*Weight_Progressive+'Hydrogen Superpower'!J54*Weight_Hydro","v":-0.17649442613067551},{"$f":"'Step Change'!K54*Weight_Step+'Progressive Change'!K54*Weight_Progressive+'Hydrogen Superpower'!K54*Weight_Hydro","v":0.19583051873155913},{"$f":"'Step Change'!L54*Weight_Step+'Progressive Change'!L54*Weight_Progressive+'Hydrogen Superpower'!L54*Weight_Hydro","v":5.8927523496899975E-2},{"$f":"'Step Change'!M54*Weight_Step+'Progressive Change'!M54*Weight_Progressive+'Hydrogen Superpower'!M54*Weight_Hydro","v":0.39455387142691056},{"$f":"'Step Change'!N54*Weight_Step+'Progressive Change'!N54*Weight_Progressive+'Hydrogen Superpower'!N54*Weight_Hydro","v":0.21864825863620579},{"$f":"'Step Change'!O54*Weight_Step+'Progressive Change'!O54*Weight_Progressive+'Hydrogen Superpower'!O54*Weight_Hydro","v":-0.99789802426795393},{"$f":"'Step Change'!P54*Weight_Step+'Progressive Change'!P54*Weight_Progressive+'Hydrogen Superpower'!P54*Weight_Hydro","v":-0.45859634840445102},{"$f":"'Step Change'!Q54*Weight_Step+'Progressive Change'!Q54*Weight_Progressive+'Hydrogen Superpower'!Q54*Weight_Hydro","v":-0.50794127940341016},{"$f":"'Step Change'!R54*Weight_Step+'Progressive Change'!R54*Weight_Progressive+'Hydrogen Superpower'!R54*Weight_Hydro","v":-1.0553713600187666},{"$f":"'Step Change'!S54*Weight_Step+'Progressive Change'!S54*Weight_Progressive+'Hydrogen Superpower'!S54*Weight_Hydro","v":-2.6887140595856613},{"$f":"'Step Change'!T54*Weight_Step+'Progressive Change'!T54*Weight_Progressive+'Hydrogen Superpower'!T54*Weight_Hydro","v":-1.2453149942382709},{"$f":"'Step Change'!U54*Weight_Step+'Progressive Change'!U54*Weight_Progressive+'Hydrogen Superpower'!U54*Weight_Hydro","v":-2.5297260100016308},{"$f":"'Step Change'!V54*Weight_Step+'Progressive Change'!V54*Weight_Progressive+'Hydrogen Superpower'!V54*Weight_Hydro","v":-1.8020219245517228},{"$f":"'Step Change'!W54*Weight_Step+'Progressive Change'!W54*Weight_Progressive+'Hydrogen Superpower'!W54*Weight_Hydro","v":-1.1246000346111624},{"$f":"'Step Change'!X54*Weight_Step+'Progressive Change'!X54*Weight_Progressive+'Hydrogen Superpower'!X54*Weight_Hydro","v":-1.5071284789141917},{"$f":"'Step Change'!Y54*Weight_Step+'Progressive Change'!Y54*Weight_Progressive+'Hydrogen Superpower'!Y54*Weight_Hydro","v":-0.13912705570738126},{"$f":"'Step Change'!Z54*Weight_Step+'Progressive Change'!Z54*Weight_Progressive+'Hydrogen Superpower'!Z54*Weight_Hydro","v":-1.6686096303288924},{"$f":"'Step Change'!AA54*Weight_Step+'Progressive Change'!AA54*Weight_Progressive+'Hydrogen Superpower'!AA54*Weight_Hydro","v":-13.9065871679658},{"$f":"'Step Change'!AB54*Weight_Step+'Progressive Change'!AB54*Weight_Progressive+'Hydrogen Superpower'!AB54*Weight_Hydro","v":-5.7105811414280376},{"$f":"'Step Change'!AC54*Weight_Step+'Progressive Change'!AC54*Weight_Progressive+'Hydrogen Superpower'!AC54*Weight_Hydro","v":-2.7023049603799065},{"$f":"'Step Change'!AD54*Weight_Step+'Progressive Change'!AD54*Weight_Progressive+'Hydrogen Superpower'!AD54*Weight_Hydro","v":-1.0502153346412433},{"$f":"'Step Change'!AE54*Weight_Step+'Progressive Change'!AE54*Weight_Progressive+'Hydrogen Superpower'!AE54*Weight_Hydro","v":-2.5057928622163579},{"$f":"'Step Change'!AF54*Weight_Step+'Progressive Change'!AF54*Weight_Progressive+'Hydrogen Superpower'!AF54*Weight_Hydro","v":-6.2460795877313098},{"$f":"'Step Change'!AG54*Weight_Step+'Progressive Change'!AG54*Weight_Progressive+'Hydrogen Superpower'!AG54*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",15.117577439627258,{"$f":"'Step Change'!G55*Weight_Step+'Progressive Change'!G55*Weight_Progressive+'Hydrogen Superpower'!G55*Weight_Hydro","v":0},{"$f":"'Step Change'!H55*Weight_Step+'Progressive Change'!H55*Weight_Progressive+'Hydrogen Superpower'!H55*Weight_Hydro","v":0.10339240535204226},{"$f":"'Step Change'!I55*Weight_Step+'Progressive Change'!I55*Weight_Progressive+'Hydrogen Superpower'!I55*Weight_Hydro","v":-1.1090575753769373E-2},{"$f":"'Step Change'!J55*Weight_Step+'Progressive Change'!J55*Weight_Progressive+'Hydrogen Superpower'!J55*Weight_Hydro","v":0.84477892787805109},{"$f":"'Step Change'!K55*Weight_Step+'Progressive Change'!K55*Weight_Progressive+'Hydrogen Superpower'!K55*Weight_Hydro","v":0.84235735366270559},{"$f":"'Step Change'!L55*Weight_Step+'Progressive Change'!L55*Weight_Progressive+'Hydrogen Superpower'!L55*Weight_Hydro","v":-0.59478074093262889},{"$f":"'Step Change'!M55*Weight_Step+'Progressive Change'!M55*Weight_Progressive+'Hydrogen Superpower'!M55*Weight_Hydro","v":1.3902506467940838},{"$f":"'Step Change'!N55*Weight_Step+'Progressive Change'!N55*Weight_Progressive+'Hydrogen Superpower'!N55*Weight_Hydro","v":1.97390532902655},{"$f":"'Step Change'!O55*Weight_Step+'Progressive Change'!O55*Weight_Progressive+'Hydrogen Superpower'!O55*Weight_Hydro","v":2.350645618605629},{"$f":"'Step Change'!P55*Weight_Step+'Progressive Change'!P55*Weight_Progressive+'Hydrogen Superpower'!P55*Weight_Hydro","v":1.9954444645583838},{"$f":"'Step Change'!Q55*Weight_Step+'Progressive Change'!Q55*Weight_Progressive+'Hydrogen Superpower'!Q55*Weight_Hydro","v":1.303174700857205},{"$f":"'Step Change'!R55*Weight_Step+'Progressive Change'!R55*Weight_Progressive+'Hydrogen Superpower'!R55*Weight_Hydro","v":1.4447946026580167},{"$f":"'Step Change'!S55*Weight_Step+'Progressive Change'!S55*Weight_Progressive+'Hydrogen Superpower'!S55*Weight_Hydro","v":2.4636257079884989},{"$f":"'Step Change'!T55*Weight_Step+'Progressive Change'!T55*Weight_Progressive+'Hydrogen Superpower'!T55*Weight_Hydro","v":1.0313364886909107},{"$f":"'Step Change'!U55*Weight_Step+'Progressive Change'!U55*Weight_Progressive+'Hydrogen Superpower'!U55*Weight_Hydro","v":1.102412129501904},{"$f":"'Step Change'!V55*Weight_Step+'Progressive Change'!V55*Weight_Progressive+'Hydrogen Superpower'!V55*Weight_Hydro","v":2.9110736037405271E-2},{"$f":"'Step Change'!W55*Weight_Step+'Progressive Change'!W55*Weight_Progressive+'Hydrogen Superpower'!W55*Weight_Hydro","v":-0.19563495839044664},{"$f":"'Step Change'!X55*Weight_Step+'Progressive Change'!X55*Weight_Progressive+'Hydrogen Superpower'!X55*Weight_Hydro","v":-8.4643965912473501E-2},{"$f":"'Step Change'!Y55*Weight_Step+'Progressive Change'!Y55*Weight_Progressive+'Hydrogen Superpower'!Y55*Weight_Hydro","v":0.39163536626233053},{"$f":"'Step Change'!Z55*Weight_Step+'Progressive Change'!Z55*Weight_Progressive+'Hydrogen Superpower'!Z55*Weight_Hydro","v":-0.10840712245950275},{"$f":"'Step Change'!AA55*Weight_Step+'Progressive Change'!AA55*Weight_Progressive+'Hydrogen Superpower'!AA55*Weight_Hydro","v":6.0483352091443114},{"$f":"'Step Change'!AB55*Weight_Step+'Progressive Change'!AB55*Weight_Progressive+'Hydrogen Superpower'!AB55*Weight_Hydro","v":1.1780917798008703},{"$f":"'Step Change'!AC55*Weight_Step+'Progressive Change'!AC55*Weight_Progressive+'Hydrogen Superpower'!AC55*Weight_Hydro","v":0.54348560646551047},{"$f":"'Step Change'!AD55*Weight_Step+'Progressive Change'!AD55*Weight_Progressive+'Hydrogen Superpower'!AD55*Weight_Hydro","v":1.1663640402031434},{"$f":"'Step Change'!AE55*Weight_Step+'Progressive Change'!AE55*Weight_Progressive+'Hydrogen Superpower'!AE55*Weight_Hydro","v":2.7758637568183895},{"$f":"'Step Change'!AF55*Weight_Step+'Progressive Change'!AF55*Weight_Progressive+'Hydrogen Superpower'!AF55*Weight_Hydro","v":5.0442527443181548},{"$f":"'Step Change'!AG55*Weight_Step+'Progressive Change'!AG55*Weight_Progressive+'Hydrogen Superpower'!AG55*Weight_Hydro","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Weighted,H59:AG59)","v":12.616228882846599},{"$f":"'Step Change'!G59*Weight_Step+'Progressive Change'!G59*Weight_Progressive+'Hydrogen Superpower'!G59*Weight_Hydro","v":0},{"$f":"'Step Change'!H59*Weight_Step+'Progressive Change'!H59*Weight_Progressive+'Hydrogen Superpower'!H59*Weight_Hydro","v":0},{"$f":"'Step Change'!I59*Weight_Step+'Progressive Change'!I59*Weight_Progressive+'Hydrogen Superpower'!I59*Weight_Hydro","v":-0.43087976671224226},{"$f":"'Step Change'!J59*Weight_Step+'Progressive Change'!J59*Weight_Progressive+'Hydrogen Superpower'!J59*Weight_Hydro","v":1.2309081769204751},{"$f":"'Step Change'!K59*Weight_Step+'Progressive Change'!K59*Weight_Progressive+'Hydrogen Superpower'!K59*Weight_Hydro","v":0.84333515095219802},{"$f":"'Step Change'!L59*Weight_Step+'Progressive Change'!L59*Weight_Progressive+'Hydrogen Superpower'!L59*Weight_Hydro","v":1.6243171407076806},{"$f":"'Step Change'!M59*Weight_Step+'Progressive Change'!M59*Weight_Progressive+'Hydrogen Superpower'!M59*Weight_Hydro","v":0.41849272894413847},{"$f":"'Step Change'!N59*Weight_Step+'Progressive Change'!N59*Weight_Progressive+'Hydrogen Superpower'!N59*Weight_Hydro","v":0.59446125137330452},{"$f":"'Step Change'!O59*Weight_Step+'Progressive Change'!O59*Weight_Progressive+'Hydrogen Superpower'!O59*Weight_Hydro","v":0.57862560050948564},{"$f":"'Step Change'!P59*Weight_Step+'Progressive Change'!P59*Weight_Progressive+'Hydrogen Superpower'!P59*Weight_Hydro","v":0.91820938405265218},{"$f":"'Step Change'!Q59*Weight_Step+'Progressive Change'!Q59*Weight_Progressive+'Hydrogen Superpower'!Q59*Weight_Hydro","v":1.09143632341993},{"$f":"'Step Change'!R59*Weight_Step+'Progressive Change'!R59*Weight_Progressive+'Hydrogen Superpower'!R59*Weight_Hydro","v":1.3018903456644695},{"$f":"'Step Change'!S59*Weight_Step+'Progressive Change'!S59*Weight_Progressive+'Hydrogen Superpower'!S59*Weight_Hydro","v":0.68472730190625053},{"$f":"'Step Change'!T59*Weight_Step+'Progressive Change'!T59*Weight_Progressive+'Hydrogen Superpower'!T59*Weight_Hydro","v":0.71461697291510073},{"$f":"'Step Change'!U59*Weight_Step+'Progressive Change'!U59*Weight_Progressive+'Hydrogen Superpower'!U59*Weight_Hydro","v":1.040908309596307},{"$f":"'Step Change'!V59*Weight_Step+'Progressive Change'!V59*Weight_Progressive+'Hydrogen Superpower'!V59*Weight_Hydro","v":1.3147816737836366},{"$f":"'Step Change'!W59*Weight_Step+'Progressive Change'!W59*Weight_Progressive+'Hydrogen Superpower'!W59*Weight_Hydro","v":1.2095139728480719},{"$f":"'Step Change'!X59*Weight_Step+'Progressive Change'!X59*Weight_Progressive+'Hydrogen Superpower'!X59*Weight_Hydro","v":1.5111671579054382},{"$f":"'Step Change'!Y59*Weight_Step+'Progressive Change'!Y59*Weight_Progressive+'Hydrogen Superpower'!Y59*Weight_Hydro","v":1.631066024544416},{"$f":"'Step Change'!Z59*Weight_Step+'Progressive Change'!Z59*Weight_Progressive+'Hydrogen Superpower'!Z59*Weight_Hydro","v":1.8891950067846117},{"$f":"'Step Change'!AA59*Weight_Step+'Progressive Change'!AA59*Weight_Progressive+'Hydrogen Superpower'!AA59*Weight_Hydro","v":1.341752257354492},{"$f":"'Step Change'!AB59*Weight_Step+'Progressive Change'!AB59*Weight_Progressive+'Hydrogen Superpower'!AB59*Weight_Hydro","v":2.3124549160124661},{"$f":"'Step Change'!AC59*Weight_Step+'Progressive Change'!AC59*Weight_Progressive+'Hydrogen Superpower'!AC59*Weight_Hydro","v":1.6317001708106544},{"$f":"'Step Change'!AD59*Weight_Step+'Progressive Change'!AD59*Weight_Progressive+'Hydrogen Superpower'!AD59*Weight_Hydro","v":1.4430505687722324},{"$f":"'Step Change'!AE59*Weight_Step+'Progressive Change'!AE59*Weight_Progressive+'Hydrogen Superpower'!AE59*Weight_Hydro","v":1.34456338819542},{"$f":"'Step Change'!AF59*Weight_Step+'Progressive Change'!AF59*Weight_Progressive+'Hydrogen Superpower'!AF59*Weight_Hydro","v":1.0786636961288967},{"$f":"'Step Change'!AG59*Weight_Step+'Progressive Change'!AG59*Weight_Progressive+'Hydrogen Superpower'!AG59*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",19.308163328961314,{"$f":"'Step Change'!G60*Weight_Step+'Progressive Change'!G60*Weight_Progressive+'Hydrogen Superpower'!G60*Weight_Hydro","v":0},{"$f":"'Step Change'!H60*Weight_Step+'Progressive Change'!H60*Weight_Progressive+'Hydrogen Superpower'!H60*Weight_Hydro","v":0},{"$f":"'Step Change'!I60*Weight_Step+'Progressive Change'!I60*Weight_Progressive+'Hydrogen Superpower'!I60*Weight_Hydro","v":4.4218808382220226E-3},{"$f":"'Step Change'!J60*Weight_Step+'Progressive Change'!J60*Weight_Progressive+'Hydrogen Superpower'!J60*Weight_Hydro","v":1.8076340286736854},{"$f":"'Step Change'!K60*Weight_Step+'Progressive Change'!K60*Weight_Progressive+'Hydrogen Superpower'!K60*Weight_Hydro","v":0.97236166919424249},{"$f":"'Step Change'!L60*Weight_Step+'Progressive Change'!L60*Weight_Progressive+'Hydrogen Superpower'!L60*Weight_Hydro","v":1.5860194479752865},{"$f":"'Step Change'!M60*Weight_Step+'Progressive Change'!M60*Weight_Progressive+'Hydrogen Superpower'!M60*Weight_Hydro","v":0.44589332593672681},{"$f":"'Step Change'!N60*Weight_Step+'Progressive Change'!N60*Weight_Progressive+'Hydrogen Superpower'!N60*Weight_Hydro","v":0.84535080411960739},{"$f":"'Step Change'!O60*Weight_Step+'Progressive Change'!O60*Weight_Progressive+'Hydrogen Superpower'!O60*Weight_Hydro","v":0.7552778376484095},{"$f":"'Step Change'!P60*Weight_Step+'Progressive Change'!P60*Weight_Progressive+'Hydrogen Superpower'!P60*Weight_Hydro","v":1.4188794865100864},{"$f":"'Step Change'!Q60*Weight_Step+'Progressive Change'!Q60*Weight_Progressive+'Hydrogen Superpower'!Q60*Weight_Hydro","v":1.787258800867894},{"$f":"'Step Change'!R60*Weight_Step+'Progressive Change'!R60*Weight_Progressive+'Hydrogen Superpower'!R60*Weight_Hydro","v":1.9720947426435305},{"$f":"'Step Change'!S60*Weight_Step+'Progressive Change'!S60*Weight_Progressive+'Hydrogen Superpower'!S60*Weight_Hydro","v":1.0678199848889836},{"$f":"'Step Change'!T60*Weight_Step+'Progressive Change'!T60*Weight_Progressive+'Hydrogen Superpower'!T60*Weight_Hydro","v":1.2862056899689014},{"$f":"'Step Change'!U60*Weight_Step+'Progressive Change'!U60*Weight_Progressive+'Hydrogen Superpower'!U60*Weight_Hydro","v":1.8987485538910369},{"$f":"'Step Change'!V60*Weight_Step+'Progressive Change'!V60*Weight_Progressive+'Hydrogen Superpower'!V60*Weight_Hydro","v":2.4201613043515131},{"$f":"'Step Change'!W60*Weight_Step+'Progressive Change'!W60*Weight_Progressive+'Hydrogen Superpower'!W60*Weight_Hydro","v":1.93306040112373},{"$f":"'Step Change'!X60*Weight_Step+'Progressive Change'!X60*Weight_Progressive+'Hydrogen Superpower'!X60*Weight_Hydro","v":2.5232837178404406},{"$f":"'Step Change'!Y60*Weight_Step+'Progressive Change'!Y60*Weight_Progressive+'Hydrogen Superpower'!Y60*Weight_Hydro","v":3.0117345885721445},{"$f":"'Step Change'!Z60*Weight_Step+'Progressive Change'!Z60*Weight_Progressive+'Hydrogen Superpower'!Z60*Weight_Hydro","v":3.8236888975373948},{"$f":"'Step Change'!AA60*Weight_Step+'Progressive Change'!AA60*Weight_Progressive+'Hydrogen Superpower'!AA60*Weight_Hydro","v":1.4797557237367074},{"$f":"'Step Change'!AB60*Weight_Step+'Progressive Change'!AB60*Weight_Progressive+'Hydrogen Superpower'!AB60*Weight_Hydro","v":3.8806924508713205},{"$f":"'Step Change'!AC60*Weight_Step+'Progressive Change'!AC60*Weight_Progressive+'Hydrogen Superpower'!AC60*Weight_Hydro","v":2.7435522981180474},{"$f":"'Step Change'!AD60*Weight_Step+'Progressive Change'!AD60*Weight_Progressive+'Hydrogen Superpower'!AD60*Weight_Hydro","v":2.0184258279701317},{"$f":"'Step Change'!AE60*Weight_Step+'Progressive Change'!AE60*Weight_Progressive+'Hydrogen Superpower'!AE60*Weight_Hydro","v":1.6104955801357936},{"$f":"'Step Change'!AF60*Weight_Step+'Progressive Change'!AF60*Weight_Progressive+'Hydrogen Superpower'!AF60*Weight_Hydro","v":0.58519096897271072},{"$f":"'Step Change'!AG60*Weight_Step+'Progressive Change'!AG60*Weight_Progressive+'Hydrogen Superpower'!AG60*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",19.013614462665103,{"$f":"'Step Change'!G61*Weight_Step+'Progressive Change'!G61*Weight_Progressive+'Hydrogen Superpower'!G61*Weight_Hydro","v":0},{"$f":"'Step Change'!H61*Weight_Step+'Progressive Change'!H61*Weight_Progressive+'Hydrogen Superpower'!H61*Weight_Hydro","v":0},{"$f":"'Step Change'!I61*Weight_Step+'Progressive Change'!I61*Weight_Progressive+'Hydrogen Superpower'!I61*Weight_Hydro","v":4.6821362519835928E-3},{"$f":"'Step Change'!J61*Weight_Step+'Progressive Change'!J61*Weight_Progressive+'Hydrogen Superpower'!J61*Weight_Hydro","v":1.7944672098712251},{"$f":"'Step Change'!K61*Weight_Step+'Progressive Change'!K61*Weight_Progressive+'Hydrogen Superpower'!K61*Weight_Hydro","v":0.9746004511611841},{"$f":"'Step Change'!L61*Weight_Step+'Progressive Change'!L61*Weight_Progressive+'Hydrogen Superpower'!L61*Weight_Hydro","v":1.5695747731030405},{"$f":"'Step Change'!M61*Weight_Step+'Progressive Change'!M61*Weight_Progressive+'Hydrogen Superpower'!M61*Weight_Hydro","v":0.4075157148200288},{"$f":"'Step Change'!N61*Weight_Step+'Progressive Change'!N61*Weight_Progressive+'Hydrogen Superpower'!N61*Weight_Hydro","v":0.81526545949053797},{"$f":"'Step Change'!O61*Weight_Step+'Progressive Change'!O61*Weight_Progressive+'Hydrogen Superpower'!O61*Weight_Hydro","v":0.71483485636434141},{"$f":"'Step Change'!P61*Weight_Step+'Progressive Change'!P61*Weight_Progressive+'Hydrogen Superpower'!P61*Weight_Hydro","v":1.4161367861777854},{"$f":"'Step Change'!Q61*Weight_Step+'Progressive Change'!Q61*Weight_Progressive+'Hydrogen Superpower'!Q61*Weight_Hydro","v":1.7678386483928263},{"$f":"'Step Change'!R61*Weight_Step+'Progressive Change'!R61*Weight_Progressive+'Hydrogen Superpower'!R61*Weight_Hydro","v":1.9572134622462454},{"$f":"'Step Change'!S61*Weight_Step+'Progressive Change'!S61*Weight_Progressive+'Hydrogen Superpower'!S61*Weight_Hydro","v":0.97534596231235793},{"$f":"'Step Change'!T61*Weight_Step+'Progressive Change'!T61*Weight_Progressive+'Hydrogen Superpower'!T61*Weight_Hydro","v":1.216068817257874},{"$f":"'Step Change'!U61*Weight_Step+'Progressive Change'!U61*Weight_Progressive+'Hydrogen Superpower'!U61*Weight_Hydro","v":1.8717816728128853},{"$f":"'Step Change'!V61*Weight_Step+'Progressive Change'!V61*Weight_Progressive+'Hydrogen Superpower'!V61*Weight_Hydro","v":2.3929771184272433},{"$f":"'Step Change'!W61*Weight_Step+'Progressive Change'!W61*Weight_Progressive+'Hydrogen Superpower'!W61*Weight_Hydro","v":1.8846575509354262},{"$f":"'Step Change'!X61*Weight_Step+'Progressive Change'!X61*Weight_Progressive+'Hydrogen Superpower'!X61*Weight_Hydro","v":2.4576396776585532},{"$f":"'Step Change'!Y61*Weight_Step+'Progressive Change'!Y61*Weight_Progressive+'Hydrogen Superpower'!Y61*Weight_Hydro","v":2.9903266019384498},{"$f":"'Step Change'!Z61*Weight_Step+'Progressive Change'!Z61*Weight_Progressive+'Hydrogen Superpower'!Z61*Weight_Hydro","v":3.6560926359200669},{"$f":"'Step Change'!AA61*Weight_Step+'Progressive Change'!AA61*Weight_Progressive+'Hydrogen Superpower'!AA61*Weight_Hydro","v":1.5955437141825675},{"$f":"'Step Change'!AB61*Weight_Step+'Progressive Change'!AB61*Weight_Progressive+'Hydrogen Superpower'!AB61*Weight_Hydro","v":3.5849657938135349},{"$f":"'Step Change'!AC61*Weight_Step+'Progressive Change'!AC61*Weight_Progressive+'Hydrogen Superpower'!AC61*Weight_Hydro","v":2.5842463111163307},{"$f":"'Step Change'!AD61*Weight_Step+'Progressive Change'!AD61*Weight_Progressive+'Hydrogen Superpower'!AD61*Weight_Hydro","v":2.1264904375017792},{"$f":"'Step Change'!AE61*Weight_Step+'Progressive Change'!AE61*Weight_Progressive+'Hydrogen Superpower'!AE61*Weight_Hydro","v":1.8490203767487039},{"$f":"'Step Change'!AF61*Weight_Step+'Progressive Change'!AF61*Weight_Progressive+'Hydrogen Superpower'!AF61*Weight_Hydro","v":0.7970882371920015},{"$f":"'Step Change'!AG61*Weight_Step+'Progressive Change'!AG61*Weight_Progressive+'Hydrogen Superpower'!AG61*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",15.048754968107858,{"$f":"'Step Change'!G62*Weight_Step+'Progressive Change'!G62*Weight_Progressive+'Hydrogen Superpower'!G62*Weight_Hydro","v":0},{"$f":"'Step Change'!H62*Weight_Step+'Progressive Change'!H62*Weight_Progressive+'Hydrogen Superpower'!H62*Weight_Hydro","v":0},{"$f":"'Step Change'!I62*Weight_Step+'Progressive Change'!I62*Weight_Progressive+'Hydrogen Superpower'!I62*Weight_Hydro","v":6.4373832263021312E-3},{"$f":"'Step Change'!J62*Weight_Step+'Progressive Change'!J62*Weight_Progressive+'Hydrogen Superpower'!J62*Weight_Hydro","v":1.7002413864150345},{"$f":"'Step Change'!K62*Weight_Step+'Progressive Change'!K62*Weight_Progressive+'Hydrogen Superpower'!K62*Weight_Hydro","v":0.91189278614273461},{"$f":"'Step Change'!L62*Weight_Step+'Progressive Change'!L62*Weight_Progressive+'Hydrogen Superpower'!L62*Weight_Hydro","v":1.2649838456823226},{"$f":"'Step Change'!M62*Weight_Step+'Progressive Change'!M62*Weight_Progressive+'Hydrogen Superpower'!M62*Weight_Hydro","v":0.21445629164980803},{"$f":"'Step Change'!N62*Weight_Step+'Progressive Change'!N62*Weight_Progressive+'Hydrogen Superpower'!N62*Weight_Hydro","v":0.69933684116585026},{"$f":"'Step Change'!O62*Weight_Step+'Progressive Change'!O62*Weight_Progressive+'Hydrogen Superpower'!O62*Weight_Hydro","v":0.37132023724693686},{"$f":"'Step Change'!P62*Weight_Step+'Progressive Change'!P62*Weight_Progressive+'Hydrogen Superpower'!P62*Weight_Hydro","v":1.5204333367779781},{"$f":"'Step Change'!Q62*Weight_Step+'Progressive Change'!Q62*Weight_Progressive+'Hydrogen Superpower'!Q62*Weight_Hydro","v":1.6964110626001456},{"$f":"'Step Change'!R62*Weight_Step+'Progressive Change'!R62*Weight_Progressive+'Hydrogen Superpower'!R62*Weight_Hydro","v":1.7691516868851067},{"$f":"'Step Change'!S62*Weight_Step+'Progressive Change'!S62*Weight_Progressive+'Hydrogen Superpower'!S62*Weight_Hydro","v":0.2927622995610909},{"$f":"'Step Change'!T62*Weight_Step+'Progressive Change'!T62*Weight_Progressive+'Hydrogen Superpower'!T62*Weight_Hydro","v":0.91420348169021959},{"$f":"'Step Change'!U62*Weight_Step+'Progressive Change'!U62*Weight_Progressive+'Hydrogen Superpower'!U62*Weight_Hydro","v":1.3770344298602688},{"$f":"'Step Change'!V62*Weight_Step+'Progressive Change'!V62*Weight_Progressive+'Hydrogen Superpower'!V62*Weight_Hydro","v":1.8299552620480246},{"$f":"'Step Change'!W62*Weight_Step+'Progressive Change'!W62*Weight_Progressive+'Hydrogen Superpower'!W62*Weight_Hydro","v":1.6705727507968915},{"$f":"'Step Change'!X62*Weight_Step+'Progressive Change'!X62*Weight_Progressive+'Hydrogen Superpower'!X62*Weight_Hydro","v":2.0807009240945624},{"$f":"'Step Change'!Y62*Weight_Step+'Progressive Change'!Y62*Weight_Progressive+'Hydrogen Superpower'!Y62*Weight_Hydro","v":2.3991775806227453},{"$f":"'Step Change'!Z62*Weight_Step+'Progressive Change'!Z62*Weight_Progressive+'Hydrogen Superpower'!Z62*Weight_Hydro","v":2.6884858303819419},{"$f":"'Step Change'!AA62*Weight_Step+'Progressive Change'!AA62*Weight_Progressive+'Hydrogen Superpower'!AA62*Weight_Hydro","v":-0.44372767894412357},{"$f":"'Step Change'!AB62*Weight_Step+'Progressive Change'!AB62*Weight_Progressive+'Hydrogen Superpower'!AB62*Weight_Hydro","v":2.3531421255909661},{"$f":"'Step Change'!AC62*Weight_Step+'Progressive Change'!AC62*Weight_Progressive+'Hydrogen Superpower'!AC62*Weight_Hydro","v":1.9133119685496056},{"$f":"'Step Change'!AD62*Weight_Step+'Progressive Change'!AD62*Weight_Progressive+'Hydrogen Superpower'!AD62*Weight_Hydro","v":2.2833581114915433},{"$f":"'Step Change'!AE62*Weight_Step+'Progressive Change'!AE62*Weight_Progressive+'Hydrogen Superpower'!AE62*Weight_Hydro","v":1.9589295230136488},{"$f":"'Step Change'!AF62*Weight_Step+'Progressive Change'!AF62*Weight_Progressive+'Hydrogen Superpower'!AF62*Weight_Hydro","v":0.66651932766424582},{"$f":"'Step Change'!AG62*Weight_Step+'Progressive Change'!AG62*Weight_Progressive+'Hydrogen Superpower'!AG62*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",30.150907881181446,{"$f":"'Step Change'!G63*Weight_Step+'Progressive Change'!G63*Weight_Progressive+'Hydrogen Superpower'!G63*Weight_Hydro","v":0},{"$f":"'Step Change'!H63*Weight_Step+'Progressive Change'!H63*Weight_Progressive+'Hydrogen Superpower'!H63*Weight_Hydro","v":0},{"$f":"'Step Change'!I63*Weight_Step+'Progressive Change'!I63*Weight_Progressive+'Hydrogen Superpower'!I63*Weight_Hydro","v":2.0351632591751921E-3},{"$f":"'Step Change'!J63*Weight_Step+'Progressive Change'!J63*Weight_Progressive+'Hydrogen Superpower'!J63*Weight_Hydro","v":0.84177290647502334},{"$f":"'Step Change'!K63*Weight_Step+'Progressive Change'!K63*Weight_Progressive+'Hydrogen Superpower'!K63*Weight_Hydro","v":0.90658882273525943},{"$f":"'Step Change'!L63*Weight_Step+'Progressive Change'!L63*Weight_Progressive+'Hydrogen Superpower'!L63*Weight_Hydro","v":1.1115173939974285},{"$f":"'Step Change'!M63*Weight_Step+'Progressive Change'!M63*Weight_Progressive+'Hydrogen Superpower'!M63*Weight_Hydro","v":1.206343021248649},{"$f":"'Step Change'!N63*Weight_Step+'Progressive Change'!N63*Weight_Progressive+'Hydrogen Superpower'!N63*Weight_Hydro","v":1.5127186690170402},{"$f":"'Step Change'!O63*Weight_Step+'Progressive Change'!O63*Weight_Progressive+'Hydrogen Superpower'!O63*Weight_Hydro","v":2.2703870847685903},{"$f":"'Step Change'!P63*Weight_Step+'Progressive Change'!P63*Weight_Progressive+'Hydrogen Superpower'!P63*Weight_Hydro","v":1.5704360488829114},{"$f":"'Step Change'!Q63*Weight_Step+'Progressive Change'!Q63*Weight_Progressive+'Hydrogen Superpower'!Q63*Weight_Hydro","v":1.8602700192930115},{"$f":"'Step Change'!R63*Weight_Step+'Progressive Change'!R63*Weight_Progressive+'Hydrogen Superpower'!R63*Weight_Hydro","v":1.9444245566286917},{"$f":"'Step Change'!S63*Weight_Step+'Progressive Change'!S63*Weight_Progressive+'Hydrogen Superpower'!S63*Weight_Hydro","v":3.3822386632795221},{"$f":"'Step Change'!T63*Weight_Step+'Progressive Change'!T63*Weight_Progressive+'Hydrogen Superpower'!T63*Weight_Hydro","v":2.3620250730912451},{"$f":"'Step Change'!U63*Weight_Step+'Progressive Change'!U63*Weight_Progressive+'Hydrogen Superpower'!U63*Weight_Hydro","v":2.2923816169641942},{"$f":"'Step Change'!V63*Weight_Step+'Progressive Change'!V63*Weight_Progressive+'Hydrogen Superpower'!V63*Weight_Hydro","v":3.6552223922074516},{"$f":"'Step Change'!W63*Weight_Step+'Progressive Change'!W63*Weight_Progressive+'Hydrogen Superpower'!W63*Weight_Hydro","v":2.2953965739566593},{"$f":"'Step Change'!X63*Weight_Step+'Progressive Change'!X63*Weight_Progressive+'Hydrogen Superpower'!X63*Weight_Hydro","v":3.3008343025533575},{"$f":"'Step Change'!Y63*Weight_Step+'Progressive Change'!Y63*Weight_Progressive+'Hydrogen Superpower'!Y63*Weight_Hydro","v":3.5234844406580486},{"$f":"'Step Change'!Z63*Weight_Step+'Progressive Change'!Z63*Weight_Progressive+'Hydrogen Superpower'!Z63*Weight_Hydro","v":7.6069027794904098},{"$f":"'Step Change'!AA63*Weight_Step+'Progressive Change'!AA63*Weight_Progressive+'Hydrogen Superpower'!AA63*Weight_Hydro","v":9.1564175465125661},{"$f":"'Step Change'!AB63*Weight_Step+'Progressive Change'!AB63*Weight_Progressive+'Hydrogen Superpower'!AB63*Weight_Hydro","v":8.3869324493270323},{"$f":"'Step Change'!AC63*Weight_Step+'Progressive Change'!AC63*Weight_Progressive+'Hydrogen Superpower'!AC63*Weight_Hydro","v":4.5190126867241993},{"$f":"'Step Change'!AD63*Weight_Step+'Progressive Change'!AD63*Weight_Progressive+'Hydrogen Superpower'!AD63*Weight_Hydro","v":3.0399726801238649},{"$f":"'Step Change'!AE63*Weight_Step+'Progressive Change'!AE63*Weight_Progressive+'Hydrogen Superpower'!AE63*Weight_Hydro","v":1.7164082206481543},{"$f":"'Step Change'!AF63*Weight_Step+'Progressive Change'!AF63*Weight_Progressive+'Hydrogen Superpower'!AF63*Weight_Hydro","v":2.3893406336698169},{"$f":"'Step Change'!AG63*Weight_Step+'Progressive Change'!AG63*Weight_Progressive+'Hydrogen Superpower'!AG63*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",78.851043000984205,{"$f":"'Step Change'!G64*Weight_Step+'Progressive Change'!G64*Weight_Progressive+'Hydrogen Superpower'!G64*Weight_Hydro","v":0},{"$f":"'Step Change'!H64*Weight_Step+'Progressive Change'!H64*Weight_Progressive+'Hydrogen Superpower'!H64*Weight_Hydro","v":0},{"$f":"'Step Change'!I64*Weight_Step+'Progressive Change'!I64*Weight_Progressive+'Hydrogen Superpower'!I64*Weight_Hydro","v":6.7182190274132827E-3},{"$f":"'Step Change'!J64*Weight_Step+'Progressive Change'!J64*Weight_Progressive+'Hydrogen Superpower'!J64*Weight_Hydro","v":7.7225560673893359},{"$f":"'Step Change'!K64*Weight_Step+'Progressive Change'!K64*Weight_Progressive+'Hydrogen Superpower'!K64*Weight_Hydro","v":7.6304294171844571},{"$f":"'Step Change'!L64*Weight_Step+'Progressive Change'!L64*Weight_Progressive+'Hydrogen Superpower'!L64*Weight_Hydro","v":10.900501010711281},{"$f":"'Step Change'!M64*Weight_Step+'Progressive Change'!M64*Weight_Progressive+'Hydrogen Superpower'!M64*Weight_Hydro","v":3.823514540067217},{"$f":"'Step Change'!N64*Weight_Step+'Progressive Change'!N64*Weight_Progressive+'Hydrogen Superpower'!N64*Weight_Hydro","v":2.9597957709241838},{"$f":"'Step Change'!O64*Weight_Step+'Progressive Change'!O64*Weight_Progressive+'Hydrogen Superpower'!O64*Weight_Hydro","v":5.6811442657160391},{"$f":"'Step Change'!P64*Weight_Step+'Progressive Change'!P64*Weight_Progressive+'Hydrogen Superpower'!P64*Weight_Hydro","v":6.1608994990624986},{"$f":"'Step Change'!Q64*Weight_Step+'Progressive Change'!Q64*Weight_Progressive+'Hydrogen Superpower'!Q64*Weight_Hydro","v":7.9158357702506139},{"$f":"'Step Change'!R64*Weight_Step+'Progressive Change'!R64*Weight_Progressive+'Hydrogen Superpower'!R64*Weight_Hydro","v":7.715869642832013},{"$f":"'Step Change'!S64*Weight_Step+'Progressive Change'!S64*Weight_Progressive+'Hydrogen Superpower'!S64*Weight_Hydro","v":6.2668492733322907},{"$f":"'Step Change'!T64*Weight_Step+'Progressive Change'!T64*Weight_Progressive+'Hydrogen Superpower'!T64*Weight_Hydro","v":7.6747590823123391},{"$f":"'Step Change'!U64*Weight_Step+'Progressive Change'!U64*Weight_Progressive+'Hydrogen Superpower'!U64*Weight_Hydro","v":8.1756711228895451},{"$f":"'Step Change'!V64*Weight_Step+'Progressive Change'!V64*Weight_Progressive+'Hydrogen Superpower'!V64*Weight_Hydro","v":7.638603615712654},{"$f":"'Step Change'!W64*Weight_Step+'Progressive Change'!W64*Weight_Progressive+'Hydrogen Superpower'!W64*Weight_Hydro","v":7.9963270160960196},{"$f":"'Step Change'!X64*Weight_Step+'Progressive Change'!X64*Weight_Progressive+'Hydrogen Superpower'!X64*Weight_Hydro","v":8.2335589378781524},{"$f":"'Step Change'!Y64*Weight_Step+'Progressive Change'!Y64*Weight_Progressive+'Hydrogen Superpower'!Y64*Weight_Hydro","v":7.8750470902196144},{"$f":"'Step Change'!Z64*Weight_Step+'Progressive Change'!Z64*Weight_Progressive+'Hydrogen Superpower'!Z64*Weight_Hydro","v":7.9719249063652757},{"$f":"'Step Change'!AA64*Weight_Step+'Progressive Change'!AA64*Weight_Progressive+'Hydrogen Superpower'!AA64*Weight_Hydro","v":4.568761189579309},{"$f":"'Step Change'!AB64*Weight_Step+'Progressive Change'!AB64*Weight_Progressive+'Hydrogen Superpower'!AB64*Weight_Hydro","v":5.9355255025380034},{"$f":"'Step Change'!AC64*Weight_Step+'Progressive Change'!AC64*Weight_Progressive+'Hydrogen Superpower'!AC64*Weight_Hydro","v":7.6894248681234236},{"$f":"'Step Change'!AD64*Weight_Step+'Progressive Change'!AD64*Weight_Progressive+'Hydrogen Superpower'!AD64*Weight_Hydro","v":4.5257175087062569},{"$f":"'Step Change'!AE64*Weight_Step+'Progressive Change'!AE64*Weight_Progressive+'Hydrogen Superpower'!AE64*Weight_Hydro","v":4.5890588737365769},{"$f":"'Step Change'!AF64*Weight_Step+'Progressive Change'!AF64*Weight_Progressive+'Hydrogen Superpower'!AF64*Weight_Hydro","v":4.1294565062161199},{"$f":"'Step Change'!AG64*Weight_Step+'Progressive Change'!AG64*Weight_Progressive+'Hydrogen Superpower'!AG64*Weight_Hydro","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Weighted,H66:AG66)","v":4.0277712038287996},{"$f":"'Step Change'!G66*Weight_Step+'Progressive Change'!G66*Weight_Progressive+'Hydrogen Superpower'!G66*Weight_Hydro","v":0},{"$f":"'Step Change'!H66*Weight_Step+'Progressive Change'!H66*Weight_Progressive+'Hydrogen Superpower'!H66*Weight_Hydro","v":0},{"$f":"'Step Change'!I66*Weight_Step+'Progressive Change'!I66*Weight_Progressive+'Hydrogen Superpower'!I66*Weight_Hydro","v":-0.11631819178892},{"$f":"'Step Change'!J66*Weight_Step+'Progressive Change'!J66*Weight_Progressive+'Hydrogen Superpower'!J66*Weight_Hydro","v":0.21126623709832415},{"$f":"'Step Change'!K66*Weight_Step+'Progressive Change'!K66*Weight_Progressive+'Hydrogen Superpower'!K66*Weight_Hydro","v":0.18171397638727571},{"$f":"'Step Change'!L66*Weight_Step+'Progressive Change'!L66*Weight_Progressive+'Hydrogen Superpower'!L66*Weight_Hydro","v":0.27494727211409159},{"$f":"'Step Change'!M66*Weight_Step+'Progressive Change'!M66*Weight_Progressive+'Hydrogen Superpower'!M66*Weight_Hydro","v":0.17954412987860335},{"$f":"'Step Change'!N66*Weight_Step+'Progressive Change'!N66*Weight_Progressive+'Hydrogen Superpower'!N66*Weight_Hydro","v":0.21158686679472},{"$f":"'Step Change'!O66*Weight_Step+'Progressive Change'!O66*Weight_Progressive+'Hydrogen Superpower'!O66*Weight_Hydro","v":0.14606092014315664},{"$f":"'Step Change'!P66*Weight_Step+'Progressive Change'!P66*Weight_Progressive+'Hydrogen Superpower'!P66*Weight_Hydro","v":0.23226234936776791},{"$f":"'Step Change'!Q66*Weight_Step+'Progressive Change'!Q66*Weight_Progressive+'Hydrogen Superpower'!Q66*Weight_Hydro","v":0.22747873329103299},{"$f":"'Step Change'!R66*Weight_Step+'Progressive Change'!R66*Weight_Progressive+'Hydrogen Superpower'!R66*Weight_Hydro","v":0.37202122368817525},{"$f":"'Step Change'!S66*Weight_Step+'Progressive Change'!S66*Weight_Progressive+'Hydrogen Superpower'!S66*Weight_Hydro","v":0.3198912563218369},{"$f":"'Step Change'!T66*Weight_Step+'Progressive Change'!T66*Weight_Progressive+'Hydrogen Superpower'!T66*Weight_Hydro","v":0.31501521527888826},{"$f":"'Step Change'!U66*Weight_Step+'Progressive Change'!U66*Weight_Progressive+'Hydrogen Superpower'!U66*Weight_Hydro","v":0.41827029525742093},{"$f":"'Step Change'!V66*Weight_Step+'Progressive Change'!V66*Weight_Progressive+'Hydrogen Superpower'!V66*Weight_Hydro","v":0.45872315325276758},{"$f":"'Step Change'!W66*Weight_Step+'Progressive Change'!W66*Weight_Progressive+'Hydrogen Superpower'!W66*Weight_Hydro","v":0.40912898073789161},{"$f":"'Step Change'!X66*Weight_Step+'Progressive Change'!X66*Weight_Progressive+'Hydrogen Superpower'!X66*Weight_Hydro","v":0.52040426835378639},{"$f":"'Step Change'!Y66*Weight_Step+'Progressive Change'!Y66*Weight_Progressive+'Hydrogen Superpower'!Y66*Weight_Hydro","v":0.57464802851801333},{"$f":"'Step Change'!Z66*Weight_Step+'Progressive Change'!Z66*Weight_Progressive+'Hydrogen Superpower'!Z66*Weight_Hydro","v":0.70716736136914271},{"$f":"'Step Change'!AA66*Weight_Step+'Progressive Change'!AA66*Weight_Progressive+'Hydrogen Superpower'!AA66*Weight_Hydro","v":0.43166954313899625},{"$f":"'Step Change'!AB66*Weight_Step+'Progressive Change'!AB66*Weight_Progressive+'Hydrogen Superpower'!AB66*Weight_Hydro","v":0.65508053368524999},{"$f":"'Step Change'!AC66*Weight_Step+'Progressive Change'!AC66*Weight_Progressive+'Hydrogen Superpower'!AC66*Weight_Hydro","v":0.58079392237504179},{"$f":"'Step Change'!AD66*Weight_Step+'Progressive Change'!AD66*Weight_Progressive+'Hydrogen Superpower'!AD66*Weight_Hydro","v":0.47430798835692256},{"$f":"'Step Change'!AE66*Weight_Step+'Progressive Change'!AE66*Weight_Progressive+'Hydrogen Superpower'!AE66*Weight_Hydro","v":0.89583074085105174},{"$f":"'Step Change'!AF66*Weight_Step+'Progressive Change'!AF66*Weight_Progressive+'Hydrogen Superpower'!AF66*Weight_Hydro","v":0.87338841731810135},{"$f":"'Step Change'!AG66*Weight_Step+'Progressive Change'!AG66*Weight_Progressive+'Hydrogen Superpower'!AG66*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.2163929285766599,{"$f":"'Step Change'!G67*Weight_Step+'Progressive Change'!G67*Weight_Progressive+'Hydrogen Superpower'!G67*Weight_Hydro","v":0},{"$f":"'Step Change'!H67*Weight_Step+'Progressive Change'!H67*Weight_Progressive+'Hydrogen Superpower'!H67*Weight_Hydro","v":0},{"$f":"'Step Change'!I67*Weight_Step+'Progressive Change'!I67*Weight_Progressive+'Hydrogen Superpower'!I67*Weight_Hydro","v":1.1885036629874434E-3},{"$f":"'Step Change'!J67*Weight_Step+'Progressive Change'!J67*Weight_Progressive+'Hydrogen Superpower'!J67*Weight_Hydro","v":0.28998973343093298},{"$f":"'Step Change'!K67*Weight_Step+'Progressive Change'!K67*Weight_Progressive+'Hydrogen Superpower'!K67*Weight_Hydro","v":0.22310491140028715},{"$f":"'Step Change'!L67*Weight_Step+'Progressive Change'!L67*Weight_Progressive+'Hydrogen Superpower'!L67*Weight_Hydro","v":0.26144575818535432},{"$f":"'Step Change'!M67*Weight_Step+'Progressive Change'!M67*Weight_Progressive+'Hydrogen Superpower'!M67*Weight_Hydro","v":0.23474774829365858},{"$f":"'Step Change'!N67*Weight_Step+'Progressive Change'!N67*Weight_Progressive+'Hydrogen Superpower'!N67*Weight_Hydro","v":0.30525760010060593},{"$f":"'Step Change'!O67*Weight_Step+'Progressive Change'!O67*Weight_Progressive+'Hydrogen Superpower'!O67*Weight_Hydro","v":0.23424767481468739},{"$f":"'Step Change'!P67*Weight_Step+'Progressive Change'!P67*Weight_Progressive+'Hydrogen Superpower'!P67*Weight_Hydro","v":0.37609847627942139},{"$f":"'Step Change'!Q67*Weight_Step+'Progressive Change'!Q67*Weight_Progressive+'Hydrogen Superpower'!Q67*Weight_Hydro","v":0.42023595255751167},{"$f":"'Step Change'!R67*Weight_Step+'Progressive Change'!R67*Weight_Progressive+'Hydrogen Superpower'!R67*Weight_Hydro","v":0.55827821069077799},{"$f":"'Step Change'!S67*Weight_Step+'Progressive Change'!S67*Weight_Progressive+'Hydrogen Superpower'!S67*Weight_Hydro","v":0.4802627408016269},{"$f":"'Step Change'!T67*Weight_Step+'Progressive Change'!T67*Weight_Progressive+'Hydrogen Superpower'!T67*Weight_Hydro","v":0.49344062689318657},{"$f":"'Step Change'!U67*Weight_Step+'Progressive Change'!U67*Weight_Progressive+'Hydrogen Superpower'!U67*Weight_Hydro","v":0.65838725521537977},{"$f":"'Step Change'!V67*Weight_Step+'Progressive Change'!V67*Weight_Progressive+'Hydrogen Superpower'!V67*Weight_Hydro","v":0.73784708960440637},{"$f":"'Step Change'!W67*Weight_Step+'Progressive Change'!W67*Weight_Progressive+'Hydrogen Superpower'!W67*Weight_Hydro","v":0.65434758311010688},{"$f":"'Step Change'!X67*Weight_Step+'Progressive Change'!X67*Weight_Progressive+'Hydrogen Superpower'!X67*Weight_Hydro","v":0.89205985937628163},{"$f":"'Step Change'!Y67*Weight_Step+'Progressive Change'!Y67*Weight_Progressive+'Hydrogen Superpower'!Y67*Weight_Hydro","v":0.98746181178329606},{"$f":"'Step Change'!Z67*Weight_Step+'Progressive Change'!Z67*Weight_Progressive+'Hydrogen Superpower'!Z67*Weight_Hydro","v":1.3622899872996004},{"$f":"'Step Change'!AA67*Weight_Step+'Progressive Change'!AA67*Weight_Progressive+'Hydrogen Superpower'!AA67*Weight_Hydro","v":0.36257619865333257},{"$f":"'Step Change'!AB67*Weight_Step+'Progressive Change'!AB67*Weight_Progressive+'Hydrogen Superpower'!AB67*Weight_Hydro","v":1.1088382121848555},{"$f":"'Step Change'!AC67*Weight_Step+'Progressive Change'!AC67*Weight_Progressive+'Hydrogen Superpower'!AC67*Weight_Hydro","v":1.0032307929667377},{"$f":"'Step Change'!AD67*Weight_Step+'Progressive Change'!AD67*Weight_Progressive+'Hydrogen Superpower'!AD67*Weight_Hydro","v":0.7901393012947755},{"$f":"'Step Change'!AE67*Weight_Step+'Progressive Change'!AE67*Weight_Progressive+'Hydrogen Superpower'!AE67*Weight_Hydro","v":1.2173072685998887},{"$f":"'Step Change'!AF67*Weight_Step+'Progressive Change'!AF67*Weight_Progressive+'Hydrogen Superpower'!AF67*Weight_Hydro","v":0.99243012268976594},{"$f":"'Step Change'!AG67*Weight_Step+'Progressive Change'!AG67*Weight_Progressive+'Hydrogen Superpower'!AG67*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.2828119153258344,{"$f":"'Step Change'!G68*Weight_Step+'Progressive Change'!G68*Weight_Progressive+'Hydrogen Superpower'!G68*Weight_Hydro","v":0},{"$f":"'Step Change'!H68*Weight_Step+'Progressive Change'!H68*Weight_Progressive+'Hydrogen Superpower'!H68*Weight_Hydro","v":0},{"$f":"'Step Change'!I68*Weight_Step+'Progressive Change'!I68*Weight_Progressive+'Hydrogen Superpower'!I68*Weight_Hydro","v":1.2280615723127396E-3},{"$f":"'Step Change'!J68*Weight_Step+'Progressive Change'!J68*Weight_Progressive+'Hydrogen Superpower'!J68*Weight_Hydro","v":0.28784009311825542},{"$f":"'Step Change'!K68*Weight_Step+'Progressive Change'!K68*Weight_Progressive+'Hydrogen Superpower'!K68*Weight_Hydro","v":0.2239694876472498},{"$f":"'Step Change'!L68*Weight_Step+'Progressive Change'!L68*Weight_Progressive+'Hydrogen Superpower'!L68*Weight_Hydro","v":0.258395976871513},{"$f":"'Step Change'!M68*Weight_Step+'Progressive Change'!M68*Weight_Progressive+'Hydrogen Superpower'!M68*Weight_Hydro","v":0.23472318299411654},{"$f":"'Step Change'!N68*Weight_Step+'Progressive Change'!N68*Weight_Progressive+'Hydrogen Superpower'!N68*Weight_Hydro","v":0.3087066189055247},{"$f":"'Step Change'!O68*Weight_Step+'Progressive Change'!O68*Weight_Progressive+'Hydrogen Superpower'!O68*Weight_Hydro","v":0.22192047021171679},{"$f":"'Step Change'!P68*Weight_Step+'Progressive Change'!P68*Weight_Progressive+'Hydrogen Superpower'!P68*Weight_Hydro","v":0.3718257800341746},{"$f":"'Step Change'!Q68*Weight_Step+'Progressive Change'!Q68*Weight_Progressive+'Hydrogen Superpower'!Q68*Weight_Hydro","v":0.41338887900843813},{"$f":"'Step Change'!R68*Weight_Step+'Progressive Change'!R68*Weight_Progressive+'Hydrogen Superpower'!R68*Weight_Hydro","v":0.55216515892967211},{"$f":"'Step Change'!S68*Weight_Step+'Progressive Change'!S68*Weight_Progressive+'Hydrogen Superpower'!S68*Weight_Hydro","v":0.44675240448667863},{"$f":"'Step Change'!T68*Weight_Step+'Progressive Change'!T68*Weight_Progressive+'Hydrogen Superpower'!T68*Weight_Hydro","v":0.47092437491157851},{"$f":"'Step Change'!U68*Weight_Step+'Progressive Change'!U68*Weight_Progressive+'Hydrogen Superpower'!U68*Weight_Hydro","v":0.68694889819593075},{"$f":"'Step Change'!V68*Weight_Step+'Progressive Change'!V68*Weight_Progressive+'Hydrogen Superpower'!V68*Weight_Hydro","v":0.78206821170370855},{"$f":"'Step Change'!W68*Weight_Step+'Progressive Change'!W68*Weight_Progressive+'Hydrogen Superpower'!W68*Weight_Hydro","v":0.65434356126463622},{"$f":"'Step Change'!X68*Weight_Step+'Progressive Change'!X68*Weight_Progressive+'Hydrogen Superpower'!X68*Weight_Hydro","v":0.88457117135414598},{"$f":"'Step Change'!Y68*Weight_Step+'Progressive Change'!Y68*Weight_Progressive+'Hydrogen Superpower'!Y68*Weight_Hydro","v":0.99822559170081604},{"$f":"'Step Change'!Z68*Weight_Step+'Progressive Change'!Z68*Weight_Progressive+'Hydrogen Superpower'!Z68*Weight_Hydro","v":1.3795322642346854},{"$f":"'Step Change'!AA68*Weight_Step+'Progressive Change'!AA68*Weight_Progressive+'Hydrogen Superpower'!AA68*Weight_Hydro","v":0.42538745221134378},{"$f":"'Step Change'!AB68*Weight_Step+'Progressive Change'!AB68*Weight_Progressive+'Hydrogen Superpower'!AB68*Weight_Hydro","v":1.0905112525417691},{"$f":"'Step Change'!AC68*Weight_Step+'Progressive Change'!AC68*Weight_Progressive+'Hydrogen Superpower'!AC68*Weight_Hydro","v":0.98271240972521801},{"$f":"'Step Change'!AD68*Weight_Step+'Progressive Change'!AD68*Weight_Progressive+'Hydrogen Superpower'!AD68*Weight_Hydro","v":0.82562467608212509},{"$f":"'Step Change'!AE68*Weight_Step+'Progressive Change'!AE68*Weight_Progressive+'Hydrogen Superpower'!AE68*Weight_Hydro","v":1.3407309242679912},{"$f":"'Step Change'!AF68*Weight_Step+'Progressive Change'!AF68*Weight_Progressive+'Hydrogen Superpower'!AF68*Weight_Hydro","v":1.0688166504355832},{"$f":"'Step Change'!AG68*Weight_Step+'Progressive Change'!AG68*Weight_Progressive+'Hydrogen Superpower'!AG68*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.7743903403228254,{"$f":"'Step Change'!G69*Weight_Step+'Progressive Change'!G69*Weight_Progressive+'Hydrogen Superpower'!G69*Weight_Hydro","v":0},{"$f":"'Step Change'!H69*Weight_Step+'Progressive Change'!H69*Weight_Progressive+'Hydrogen Superpower'!H69*Weight_Hydro","v":0},{"$f":"'Step Change'!I69*Weight_Step+'Progressive Change'!I69*Weight_Progressive+'Hydrogen Superpower'!I69*Weight_Hydro","v":1.6748088631397449E-3},{"$f":"'Step Change'!J69*Weight_Step+'Progressive Change'!J69*Weight_Progressive+'Hydrogen Superpower'!J69*Weight_Hydro","v":0.27314505011705137},{"$f":"'Step Change'!K69*Weight_Step+'Progressive Change'!K69*Weight_Progressive+'Hydrogen Superpower'!K69*Weight_Hydro","v":0.21397371028247164},{"$f":"'Step Change'!L69*Weight_Step+'Progressive Change'!L69*Weight_Progressive+'Hydrogen Superpower'!L69*Weight_Hydro","v":0.20828943097831257},{"$f":"'Step Change'!M69*Weight_Step+'Progressive Change'!M69*Weight_Progressive+'Hydrogen Superpower'!M69*Weight_Hydro","v":0.22111043647363771},{"$f":"'Step Change'!N69*Weight_Step+'Progressive Change'!N69*Weight_Progressive+'Hydrogen Superpower'!N69*Weight_Hydro","v":0.29260546965239087},{"$f":"'Step Change'!O69*Weight_Step+'Progressive Change'!O69*Weight_Progressive+'Hydrogen Superpower'!O69*Weight_Hydro","v":8.3773068803765227E-2},{"$f":"'Step Change'!P69*Weight_Step+'Progressive Change'!P69*Weight_Progressive+'Hydrogen Superpower'!P69*Weight_Hydro","v":0.30838965300369975},{"$f":"'Step Change'!Q69*Weight_Step+'Progressive Change'!Q69*Weight_Progressive+'Hydrogen Superpower'!Q69*Weight_Hydro","v":0.36691221234861132},{"$f":"'Step Change'!R69*Weight_Step+'Progressive Change'!R69*Weight_Progressive+'Hydrogen Superpower'!R69*Weight_Hydro","v":0.50525687902932082},{"$f":"'Step Change'!S69*Weight_Step+'Progressive Change'!S69*Weight_Progressive+'Hydrogen Superpower'!S69*Weight_Hydro","v":0.29069470511487},{"$f":"'Step Change'!T69*Weight_Step+'Progressive Change'!T69*Weight_Progressive+'Hydrogen Superpower'!T69*Weight_Hydro","v":0.3940499431934632},{"$f":"'Step Change'!U69*Weight_Step+'Progressive Change'!U69*Weight_Progressive+'Hydrogen Superpower'!U69*Weight_Hydro","v":0.60072800089216571},{"$f":"'Step Change'!V69*Weight_Step+'Progressive Change'!V69*Weight_Progressive+'Hydrogen Superpower'!V69*Weight_Hydro","v":0.6979328539648213},{"$f":"'Step Change'!W69*Weight_Step+'Progressive Change'!W69*Weight_Progressive+'Hydrogen Superpower'!W69*Weight_Hydro","v":0.66056264165778888},{"$f":"'Step Change'!X69*Weight_Step+'Progressive Change'!X69*Weight_Progressive+'Hydrogen Superpower'!X69*Weight_Hydro","v":0.82501749049552475},{"$f":"'Step Change'!Y69*Weight_Step+'Progressive Change'!Y69*Weight_Progressive+'Hydrogen Superpower'!Y69*Weight_Hydro","v":0.88916468647301827},{"$f":"'Step Change'!Z69*Weight_Step+'Progressive Change'!Z69*Weight_Progressive+'Hydrogen Superpower'!Z69*Weight_Hydro","v":1.2098037517324474},{"$f":"'Step Change'!AA69*Weight_Step+'Progressive Change'!AA69*Weight_Progressive+'Hydrogen Superpower'!AA69*Weight_Hydro","v":4.2254146774571344E-2},{"$f":"'Step Change'!AB69*Weight_Step+'Progressive Change'!AB69*Weight_Progressive+'Hydrogen Superpower'!AB69*Weight_Hydro","v":1.0363740714803815},{"$f":"'Step Change'!AC69*Weight_Step+'Progressive Change'!AC69*Weight_Progressive+'Hydrogen Superpower'!AC69*Weight_Hydro","v":0.95265710686529015},{"$f":"'Step Change'!AD69*Weight_Step+'Progressive Change'!AD69*Weight_Progressive+'Hydrogen Superpower'!AD69*Weight_Hydro","v":1.0108869346743632},{"$f":"'Step Change'!AE69*Weight_Step+'Progressive Change'!AE69*Weight_Progressive+'Hydrogen Superpower'!AE69*Weight_Hydro","v":1.711512176037286},{"$f":"'Step Change'!AF69*Weight_Step+'Progressive Change'!AF69*Weight_Progressive+'Hydrogen Superpower'!AF69*Weight_Hydro","v":1.366711929697876},{"$f":"'Step Change'!AG69*Weight_Step+'Progressive Change'!AG69*Weight_Progressive+'Hydrogen Superpower'!AG69*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",6.1961623915080342,{"$f":"'Step Change'!G70*Weight_Step+'Progressive Change'!G70*Weight_Progressive+'Hydrogen Superpower'!G70*Weight_Hydro","v":0},{"$f":"'Step Change'!H70*Weight_Step+'Progressive Change'!H70*Weight_Progressive+'Hydrogen Superpower'!H70*Weight_Hydro","v":0},{"$f":"'Step Change'!I70*Weight_Step+'Progressive Change'!I70*Weight_Progressive+'Hydrogen Superpower'!I70*Weight_Hydro","v":6.2572379183201566E-4},{"$f":"'Step Change'!J70*Weight_Step+'Progressive Change'!J70*Weight_Progressive+'Hydrogen Superpower'!J70*Weight_Hydro","v":0.11835292255161761},{"$f":"'Step Change'!K70*Weight_Step+'Progressive Change'!K70*Weight_Progressive+'Hydrogen Superpower'!K70*Weight_Hydro","v":0.21182220925033732},{"$f":"'Step Change'!L70*Weight_Step+'Progressive Change'!L70*Weight_Progressive+'Hydrogen Superpower'!L70*Weight_Hydro","v":0.19442547318611278},{"$f":"'Step Change'!M70*Weight_Step+'Progressive Change'!M70*Weight_Progressive+'Hydrogen Superpower'!M70*Weight_Hydro","v":0.21403657794064429},{"$f":"'Step Change'!N70*Weight_Step+'Progressive Change'!N70*Weight_Progressive+'Hydrogen Superpower'!N70*Weight_Hydro","v":0.28175440962756854},{"$f":"'Step Change'!O70*Weight_Step+'Progressive Change'!O70*Weight_Progressive+'Hydrogen Superpower'!O70*Weight_Hydro","v":0.73130270810557141},{"$f":"'Step Change'!P70*Weight_Step+'Progressive Change'!P70*Weight_Progressive+'Hydrogen Superpower'!P70*Weight_Hydro","v":0.55646975465163218},{"$f":"'Step Change'!Q70*Weight_Step+'Progressive Change'!Q70*Weight_Progressive+'Hydrogen Superpower'!Q70*Weight_Hydro","v":0.53275725309854582},{"$f":"'Step Change'!R70*Weight_Step+'Progressive Change'!R70*Weight_Progressive+'Hydrogen Superpower'!R70*Weight_Hydro","v":0.49126662443663915},{"$f":"'Step Change'!S70*Weight_Step+'Progressive Change'!S70*Weight_Progressive+'Hydrogen Superpower'!S70*Weight_Hydro","v":0.88356674758453668},{"$f":"'Step Change'!T70*Weight_Step+'Progressive Change'!T70*Weight_Progressive+'Hydrogen Superpower'!T70*Weight_Hydro","v":0.60552429638075411},{"$f":"'Step Change'!U70*Weight_Step+'Progressive Change'!U70*Weight_Progressive+'Hydrogen Superpower'!U70*Weight_Hydro","v":0.70624485685591942},{"$f":"'Step Change'!V70*Weight_Step+'Progressive Change'!V70*Weight_Progressive+'Hydrogen Superpower'!V70*Weight_Hydro","v":0.89718255496243271},{"$f":"'Step Change'!W70*Weight_Step+'Progressive Change'!W70*Weight_Progressive+'Hydrogen Superpower'!W70*Weight_Hydro","v":0.79804471374201968},{"$f":"'Step Change'!X70*Weight_Step+'Progressive Change'!X70*Weight_Progressive+'Hydrogen Superpower'!X70*Weight_Hydro","v":1.0267191944055185},{"$f":"'Step Change'!Y70*Weight_Step+'Progressive Change'!Y70*Weight_Progressive+'Hydrogen Superpower'!Y70*Weight_Hydro","v":0.85590648278360282},{"$f":"'Step Change'!Z70*Weight_Step+'Progressive Change'!Z70*Weight_Progressive+'Hydrogen Superpower'!Z70*Weight_Hydro","v":1.7845179444475616},{"$f":"'Step Change'!AA70*Weight_Step+'Progressive Change'!AA70*Weight_Progressive+'Hydrogen Superpower'!AA70*Weight_Hydro","v":2.1237299771122844},{"$f":"'Step Change'!AB70*Weight_Step+'Progressive Change'!AB70*Weight_Progressive+'Hydrogen Superpower'!AB70*Weight_Hydro","v":1.7751818979930341},{"$f":"'Step Change'!AC70*Weight_Step+'Progressive Change'!AC70*Weight_Progressive+'Hydrogen Superpower'!AC70*Weight_Hydro","v":0.41184308561204952},{"$f":"'Step Change'!AD70*Weight_Step+'Progressive Change'!AD70*Weight_Progressive+'Hydrogen Superpower'!AD70*Weight_Hydro","v":-1.5786853399358702E-2},{"$f":"'Step Change'!AE70*Weight_Step+'Progressive Change'!AE70*Weight_Progressive+'Hydrogen Superpower'!AE70*Weight_Hydro","v":-1.2659524042660453},{"$f":"'Step Change'!AF70*Weight_Step+'Progressive Change'!AF70*Weight_Progressive+'Hydrogen Superpower'!AF70*Weight_Hydro","v":-1.0720538482099435},{"$f":"'Step Change'!AG70*Weight_Step+'Progressive Change'!AG70*Weight_Progressive+'Hydrogen Superpower'!AG70*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",17.016206901185008,{"$f":"'Step Change'!G71*Weight_Step+'Progressive Change'!G71*Weight_Progressive+'Hydrogen Superpower'!G71*Weight_Hydro","v":0},{"$f":"'Step Change'!H71*Weight_Step+'Progressive Change'!H71*Weight_Progressive+'Hydrogen Superpower'!H71*Weight_Hydro","v":0},{"$f":"'Step Change'!I71*Weight_Step+'Progressive Change'!I71*Weight_Progressive+'Hydrogen Superpower'!I71*Weight_Hydro","v":1.692726392926005E-3},{"$f":"'Step Change'!J71*Weight_Step+'Progressive Change'!J71*Weight_Progressive+'Hydrogen Superpower'!J71*Weight_Hydro","v":1.343359882818207},{"$f":"'Step Change'!K71*Weight_Step+'Progressive Change'!K71*Weight_Progressive+'Hydrogen Superpower'!K71*Weight_Hydro","v":1.3416860456843964},{"$f":"'Step Change'!L71*Weight_Step+'Progressive Change'!L71*Weight_Progressive+'Hydrogen Superpower'!L71*Weight_Hydro","v":1.7121814819465362},{"$f":"'Step Change'!M71*Weight_Step+'Progressive Change'!M71*Weight_Progressive+'Hydrogen Superpower'!M71*Weight_Hydro","v":0.6779106459793911},{"$f":"'Step Change'!N71*Weight_Step+'Progressive Change'!N71*Weight_Progressive+'Hydrogen Superpower'!N71*Weight_Hydro","v":0.42936544896386519},{"$f":"'Step Change'!O71*Weight_Step+'Progressive Change'!O71*Weight_Progressive+'Hydrogen Superpower'!O71*Weight_Hydro","v":0.68484874000850715},{"$f":"'Step Change'!P71*Weight_Step+'Progressive Change'!P71*Weight_Progressive+'Hydrogen Superpower'!P71*Weight_Hydro","v":0.77198728725464882},{"$f":"'Step Change'!Q71*Weight_Step+'Progressive Change'!Q71*Weight_Progressive+'Hydrogen Superpower'!Q71*Weight_Hydro","v":1.4666057652014579},{"$f":"'Step Change'!R71*Weight_Step+'Progressive Change'!R71*Weight_Progressive+'Hydrogen Superpower'!R71*Weight_Hydro","v":1.5182931175507908},{"$f":"'Step Change'!S71*Weight_Step+'Progressive Change'!S71*Weight_Progressive+'Hydrogen Superpower'!S71*Weight_Hydro","v":1.4305460421042335},{"$f":"'Step Change'!T71*Weight_Step+'Progressive Change'!T71*Weight_Progressive+'Hydrogen Superpower'!T71*Weight_Hydro","v":1.6477218476991995},{"$f":"'Step Change'!U71*Weight_Step+'Progressive Change'!U71*Weight_Progressive+'Hydrogen Superpower'!U71*Weight_Hydro","v":1.8675438500468522},{"$f":"'Step Change'!V71*Weight_Step+'Progressive Change'!V71*Weight_Progressive+'Hydrogen Superpower'!V71*Weight_Hydro","v":1.8114043287634602},{"$f":"'Step Change'!W71*Weight_Step+'Progressive Change'!W71*Weight_Progressive+'Hydrogen Superpower'!W71*Weight_Hydro","v":1.8090993780469853},{"$f":"'Step Change'!X71*Weight_Step+'Progressive Change'!X71*Weight_Progressive+'Hydrogen Superpower'!X71*Weight_Hydro","v":1.8148162091783888},{"$f":"'Step Change'!Y71*Weight_Step+'Progressive Change'!Y71*Weight_Progressive+'Hydrogen Superpower'!Y71*Weight_Hydro","v":1.6987250093354169},{"$f":"'Step Change'!Z71*Weight_Step+'Progressive Change'!Z71*Weight_Progressive+'Hydrogen Superpower'!Z71*Weight_Hydro","v":2.0059806559584965},{"$f":"'Step Change'!AA71*Weight_Step+'Progressive Change'!AA71*Weight_Progressive+'Hydrogen Superpower'!AA71*Weight_Hydro","v":0.98618702965436134},{"$f":"'Step Change'!AB71*Weight_Step+'Progressive Change'!AB71*Weight_Progressive+'Hydrogen Superpower'!AB71*Weight_Hydro","v":1.4189270310470101},{"$f":"'Step Change'!AC71*Weight_Step+'Progressive Change'!AC71*Weight_Progressive+'Hydrogen Superpower'!AC71*Weight_Hydro","v":1.9044386948923466},{"$f":"'Step Change'!AD71*Weight_Step+'Progressive Change'!AD71*Weight_Progressive+'Hydrogen Superpower'!AD71*Weight_Hydro","v":2.3639023176423324},{"$f":"'Step Change'!AE71*Weight_Step+'Progressive Change'!AE71*Weight_Progressive+'Hydrogen Superpower'!AE71*Weight_Hydro","v":3.7407354129714077},{"$f":"'Step Change'!AF71*Weight_Step+'Progressive Change'!AF71*Weight_Progressive+'Hydrogen Superpower'!AF71*Weight_Hydro","v":3.1144376535056106},{"$f":"'Step Change'!AG71*Weight_Step+'Progressive Change'!AG71*Weight_Progressive+'Hydrogen Superpower'!AG71*Weight_Hydro","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Weighted,H73:AG73)","v":-8.8410155819076089E-2},{"$f":"'Step Change'!G73*Weight_Step+'Progressive Change'!G73*Weight_Progressive+'Hydrogen Superpower'!G73*Weight_Hydro","v":0},{"$f":"'Step Change'!H73*Weight_Step+'Progressive Change'!H73*Weight_Progressive+'Hydrogen Superpower'!H73*Weight_Hydro","v":2.3593171734803492E-2},{"$f":"'Step Change'!I73*Weight_Step+'Progressive Change'!I73*Weight_Progressive+'Hydrogen Superpower'!I73*Weight_Hydro","v":5.1603413344309956E-3},{"$f":"'Step Change'!J73*Weight_Step+'Progressive Change'!J73*Weight_Progressive+'Hydrogen Superpower'!J73*Weight_Hydro","v":-5.8611910051836281E-2},{"$f":"'Step Change'!K73*Weight_Step+'Progressive Change'!K73*Weight_Progressive+'Hydrogen Superpower'!K73*Weight_Hydro","v":3.7967411690692648E-3},{"$f":"'Step Change'!L73*Weight_Step+'Progressive Change'!L73*Weight_Progressive+'Hydrogen Superpower'!L73*Weight_Hydro","v":-9.4025958135443941E-2},{"$f":"'Step Change'!M73*Weight_Step+'Progressive Change'!M73*Weight_Progressive+'Hydrogen Superpower'!M73*Weight_Hydro","v":-6.2723495574857685E-3},{"$f":"'Step Change'!N73*Weight_Step+'Progressive Change'!N73*Weight_Progressive+'Hydrogen Superpower'!N73*Weight_Hydro","v":-1.3242147056192834E-2},{"$f":"'Step Change'!O73*Weight_Step+'Progressive Change'!O73*Weight_Progressive+'Hydrogen Superpower'!O73*Weight_Hydro","v":3.4186762777202367E-2},{"$f":"'Step Change'!P73*Weight_Step+'Progressive Change'!P73*Weight_Progressive+'Hydrogen Superpower'!P73*Weight_Hydro","v":1.075615532721599E-2},{"$f":"'Step Change'!Q73*Weight_Step+'Progressive Change'!Q73*Weight_Progressive+'Hydrogen Superpower'!Q73*Weight_Hydro","v":-6.9893848299318537E-3},{"$f":"'Step Change'!R73*Weight_Step+'Progressive Change'!R73*Weight_Progressive+'Hydrogen Superpower'!R73*Weight_Hydro","v":-2.7480865126713071E-2},{"$f":"'Step Change'!S73*Weight_Step+'Progressive Change'!S73*Weight_Progressive+'Hydrogen Superpower'!S73*Weight_Hydro","v":1.2465809688637818E-2},{"$f":"'Step Change'!T73*Weight_Step+'Progressive Change'!T73*Weight_Progressive+'Hydrogen Superpower'!T73*Weight_Hydro","v":9.5206649895010279E-3},{"$f":"'Step Change'!U73*Weight_Step+'Progressive Change'!U73*Weight_Progressive+'Hydrogen Superpower'!U73*Weight_Hydro","v":-2.328359750996583E-2},{"$f":"'Step Change'!V73*Weight_Step+'Progressive Change'!V73*Weight_Progressive+'Hydrogen Superpower'!V73*Weight_Hydro","v":7.4683748358847848E-3},{"$f":"'Step Change'!W73*Weight_Step+'Progressive Change'!W73*Weight_Progressive+'Hydrogen Superpower'!W73*Weight_Hydro","v":8.2102039538312962E-3},{"$f":"'Step Change'!X73*Weight_Step+'Progressive Change'!X73*Weight_Progressive+'Hydrogen Superpower'!X73*Weight_Hydro","v":5.6532158781203651E-3},{"$f":"'Step Change'!Y73*Weight_Step+'Progressive Change'!Y73*Weight_Progressive+'Hydrogen Superpower'!Y73*Weight_Hydro","v":1.0512311284099952E-2},{"$f":"'Step Change'!Z73*Weight_Step+'Progressive Change'!Z73*Weight_Progressive+'Hydrogen Superpower'!Z73*Weight_Hydro","v":1.2796588723505236E-2},{"$f":"'Step Change'!AA73*Weight_Step+'Progressive Change'!AA73*Weight_Progressive+'Hydrogen Superpower'!AA73*Weight_Hydro","v":-9.1167640557841649E-4},{"$f":"'Step Change'!AB73*Weight_Step+'Progressive Change'!AB73*Weight_Progressive+'Hydrogen Superpower'!AB73*Weight_Hydro","v":-5.2214231166241236E-2},{"$f":"'Step Change'!AC73*Weight_Step+'Progressive Change'!AC73*Weight_Progressive+'Hydrogen Superpower'!AC73*Weight_Hydro","v":-1.2221813390707438E-2},{"$f":"'Step Change'!AD73*Weight_Step+'Progressive Change'!AD73*Weight_Progressive+'Hydrogen Superpower'!AD73*Weight_Hydro","v":3.6590965964785491E-2},{"$f":"'Step Change'!AE73*Weight_Step+'Progressive Change'!AE73*Weight_Progressive+'Hydrogen Superpower'!AE73*Weight_Hydro","v":1.8877286311974328E-2},{"$f":"'Step Change'!AF73*Weight_Step+'Progressive Change'!AF73*Weight_Progressive+'Hydrogen Superpower'!AF73*Weight_Hydro","v":-2.0787429298563892E-2},{"$f":"'Step Change'!AG73*Weight_Step+'Progressive Change'!AG73*Weight_Progressive+'Hydrogen Superpower'!AG73*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-6.8907190903643833E-2,{"$f":"'Step Change'!G74*Weight_Step+'Progressive Change'!G74*Weight_Progressive+'Hydrogen Superpower'!G74*Weight_Hydro","v":0},{"$f":"'Step Change'!H74*Weight_Step+'Progressive Change'!H74*Weight_Progressive+'Hydrogen Superpower'!H74*Weight_Hydro","v":1.1256458625714458E-2},{"$f":"'Step Change'!I74*Weight_Step+'Progressive Change'!I74*Weight_Progressive+'Hydrogen Superpower'!I74*Weight_Hydro","v":-1.0345290223267513E-3},{"$f":"'Step Change'!J74*Weight_Step+'Progressive Change'!J74*Weight_Progressive+'Hydrogen Superpower'!J74*Weight_Hydro","v":-9.5193757889392147E-2},{"$f":"'Step Change'!K74*Weight_Step+'Progressive Change'!K74*Weight_Progressive+'Hydrogen Superpower'!K74*Weight_Hydro","v":4.9929305293279637E-2},{"$f":"'Step Change'!L74*Weight_Step+'Progressive Change'!L74*Weight_Progressive+'Hydrogen Superpower'!L74*Weight_Hydro","v":-7.554170939063852E-2},{"$f":"'Step Change'!M74*Weight_Step+'Progressive Change'!M74*Weight_Progressive+'Hydrogen Superpower'!M74*Weight_Hydro","v":4.8680047639891068E-4},{"$f":"'Step Change'!N74*Weight_Step+'Progressive Change'!N74*Weight_Progressive+'Hydrogen Superpower'!N74*Weight_Hydro","v":-2.2289918606636549E-2},{"$f":"'Step Change'!O74*Weight_Step+'Progressive Change'!O74*Weight_Progressive+'Hydrogen Superpower'!O74*Weight_Hydro","v":6.945860914207172E-2},{"$f":"'Step Change'!P74*Weight_Step+'Progressive Change'!P74*Weight_Progressive+'Hydrogen Superpower'!P74*Weight_Hydro","v":2.4325918854151488E-3},{"$f":"'Step Change'!Q74*Weight_Step+'Progressive Change'!Q74*Weight_Progressive+'Hydrogen Superpower'!Q74*Weight_Hydro","v":-1.0311005188059434E-2},{"$f":"'Step Change'!R74*Weight_Step+'Progressive Change'!R74*Weight_Progressive+'Hydrogen Superpower'!R74*Weight_Hydro","v":-4.1854105697981363E-2},{"$f":"'Step Change'!S74*Weight_Step+'Progressive Change'!S74*Weight_Progressive+'Hydrogen Superpower'!S74*Weight_Hydro","v":1.7498636622894987E-2},{"$f":"'Step Change'!T74*Weight_Step+'Progressive Change'!T74*Weight_Progressive+'Hydrogen Superpower'!T74*Weight_Hydro","v":-6.5905969832567787E-3},{"$f":"'Step Change'!U74*Weight_Step+'Progressive Change'!U74*Weight_Progressive+'Hydrogen Superpower'!U74*Weight_Hydro","v":-9.8998388998313668E-3},{"$f":"'Step Change'!V74*Weight_Step+'Progressive Change'!V74*Weight_Progressive+'Hydrogen Superpower'!V74*Weight_Hydro","v":-5.628998411006933E-2},{"$f":"'Step Change'!W74*Weight_Step+'Progressive Change'!W74*Weight_Progressive+'Hydrogen Superpower'!W74*Weight_Hydro","v":8.9583181712293916E-3},{"$f":"'Step Change'!X74*Weight_Step+'Progressive Change'!X74*Weight_Progressive+'Hydrogen Superpower'!X74*Weight_Hydro","v":-2.2904419080771272E-3},{"$f":"'Step Change'!Y74*Weight_Step+'Progressive Change'!Y74*Weight_Progressive+'Hydrogen Superpower'!Y74*Weight_Hydro","v":2.2309517450106571E-2},{"$f":"'Step Change'!Z74*Weight_Step+'Progressive Change'!Z74*Weight_Progressive+'Hydrogen Superpower'!Z74*Weight_Hydro","v":-1.292775832454823E-2},{"$f":"'Step Change'!AA74*Weight_Step+'Progressive Change'!AA74*Weight_Progressive+'Hydrogen Superpower'!AA74*Weight_Hydro","v":8.1990014965200544E-2},{"$f":"'Step Change'!AB74*Weight_Step+'Progressive Change'!AB74*Weight_Progressive+'Hydrogen Superpower'!AB74*Weight_Hydro","v":-8.7641810602062831E-2},{"$f":"'Step Change'!AC74*Weight_Step+'Progressive Change'!AC74*Weight_Progressive+'Hydrogen Superpower'!AC74*Weight_Hydro","v":-3.5152917663128832E-3},{"$f":"'Step Change'!AD74*Weight_Step+'Progressive Change'!AD74*Weight_Progressive+'Hydrogen Superpower'!AD74*Weight_Hydro","v":7.670261425136346E-2},{"$f":"'Step Change'!AE74*Weight_Step+'Progressive Change'!AE74*Weight_Progressive+'Hydrogen Superpower'!AE74*Weight_Hydro","v":5.0878781028621908E-2},{"$f":"'Step Change'!AF74*Weight_Step+'Progressive Change'!AF74*Weight_Progressive+'Hydrogen Superpower'!AF74*Weight_Hydro","v":-1.3973212648863862E-3},{"$f":"'Step Change'!AG74*Weight_Step+'Progressive Change'!AG74*Weight_Progressive+'Hydrogen Superpower'!AG74*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-4.8635354182867158E-2,{"$f":"'Step Change'!G75*Weight_Step+'Progressive Change'!G75*Weight_Progressive+'Hydrogen Superpower'!G75*Weight_Hydro","v":0},{"$f":"'Step Change'!H75*Weight_Step+'Progressive Change'!H75*Weight_Progressive+'Hydrogen Superpower'!H75*Weight_Hydro","v":1.1270372124301957E-2},{"$f":"'Step Change'!I75*Weight_Step+'Progressive Change'!I75*Weight_Progressive+'Hydrogen Superpower'!I75*Weight_Hydro","v":-1.0299639346021652E-3},{"$f":"'Step Change'!J75*Weight_Step+'Progressive Change'!J75*Weight_Progressive+'Hydrogen Superpower'!J75*Weight_Hydro","v":-9.4238860192258467E-2},{"$f":"'Step Change'!K75*Weight_Step+'Progressive Change'!K75*Weight_Progressive+'Hydrogen Superpower'!K75*Weight_Hydro","v":5.0036784552770545E-2},{"$f":"'Step Change'!L75*Weight_Step+'Progressive Change'!L75*Weight_Progressive+'Hydrogen Superpower'!L75*Weight_Hydro","v":-7.5354523200302309E-2},{"$f":"'Step Change'!M75*Weight_Step+'Progressive Change'!M75*Weight_Progressive+'Hydrogen Superpower'!M75*Weight_Hydro","v":2.0612336532053622E-3},{"$f":"'Step Change'!N75*Weight_Step+'Progressive Change'!N75*Weight_Progressive+'Hydrogen Superpower'!N75*Weight_Hydro","v":-1.9918935259639742E-2},{"$f":"'Step Change'!O75*Weight_Step+'Progressive Change'!O75*Weight_Progressive+'Hydrogen Superpower'!O75*Weight_Hydro","v":7.1420896819385002E-2},{"$f":"'Step Change'!P75*Weight_Step+'Progressive Change'!P75*Weight_Progressive+'Hydrogen Superpower'!P75*Weight_Hydro","v":2.8936713867528836E-3},{"$f":"'Step Change'!Q75*Weight_Step+'Progressive Change'!Q75*Weight_Progressive+'Hydrogen Superpower'!Q75*Weight_Hydro","v":-1.0551019571726113E-2},{"$f":"'Step Change'!R75*Weight_Step+'Progressive Change'!R75*Weight_Progressive+'Hydrogen Superpower'!R75*Weight_Hydro","v":-4.2336265325458283E-2},{"$f":"'Step Change'!S75*Weight_Step+'Progressive Change'!S75*Weight_Progressive+'Hydrogen Superpower'!S75*Weight_Hydro","v":1.8824616128807748E-2},{"$f":"'Step Change'!T75*Weight_Step+'Progressive Change'!T75*Weight_Progressive+'Hydrogen Superpower'!T75*Weight_Hydro","v":-5.0818044188577008E-3},{"$f":"'Step Change'!U75*Weight_Step+'Progressive Change'!U75*Weight_Progressive+'Hydrogen Superpower'!U75*Weight_Hydro","v":-1.0990662677680802E-2},{"$f":"'Step Change'!V75*Weight_Step+'Progressive Change'!V75*Weight_Progressive+'Hydrogen Superpower'!V75*Weight_Hydro","v":-5.6407320511900713E-2},{"$f":"'Step Change'!W75*Weight_Step+'Progressive Change'!W75*Weight_Progressive+'Hydrogen Superpower'!W75*Weight_Hydro","v":9.4267608518271116E-3},{"$f":"'Step Change'!X75*Weight_Step+'Progressive Change'!X75*Weight_Progressive+'Hydrogen Superpower'!X75*Weight_Hydro","v":-1.0484514000904705E-3},{"$f":"'Step Change'!Y75*Weight_Step+'Progressive Change'!Y75*Weight_Progressive+'Hydrogen Superpower'!Y75*Weight_Hydro","v":2.4444657741596536E-2},{"$f":"'Step Change'!Z75*Weight_Step+'Progressive Change'!Z75*Weight_Progressive+'Hydrogen Superpower'!Z75*Weight_Hydro","v":-5.021677564297989E-3},{"$f":"'Step Change'!AA75*Weight_Step+'Progressive Change'!AA75*Weight_Progressive+'Hydrogen Superpower'!AA75*Weight_Hydro","v":7.9293322242865547E-2},{"$f":"'Step Change'!AB75*Weight_Step+'Progressive Change'!AB75*Weight_Progressive+'Hydrogen Superpower'!AB75*Weight_Hydro","v":-7.8801360894399305E-2},{"$f":"'Step Change'!AC75*Weight_Step+'Progressive Change'!AC75*Weight_Progressive+'Hydrogen Superpower'!AC75*Weight_Hydro","v":9.0126505000387158E-3},{"$f":"'Step Change'!AD75*Weight_Step+'Progressive Change'!AD75*Weight_Progressive+'Hydrogen Superpower'!AD75*Weight_Hydro","v":7.3106755635991477E-2},{"$f":"'Step Change'!AE75*Weight_Step+'Progressive Change'!AE75*Weight_Progressive+'Hydrogen Superpower'!AE75*Weight_Hydro","v":4.8310870146983681E-2},{"$f":"'Step Change'!AF75*Weight_Step+'Progressive Change'!AF75*Weight_Progressive+'Hydrogen Superpower'!AF75*Weight_Hydro","v":2.1427264106710024E-2},{"$f":"'Step Change'!AG75*Weight_Step+'Progressive Change'!AG75*Weight_Progressive+'Hydrogen Superpower'!AG75*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.8254974823108298E-2,{"$f":"'Step Change'!G76*Weight_Step+'Progressive Change'!G76*Weight_Progressive+'Hydrogen Superpower'!G76*Weight_Hydro","v":0},{"$f":"'Step Change'!H76*Weight_Step+'Progressive Change'!H76*Weight_Progressive+'Hydrogen Superpower'!H76*Weight_Hydro","v":1.1624723051404544E-2},{"$f":"'Step Change'!I76*Weight_Step+'Progressive Change'!I76*Weight_Progressive+'Hydrogen Superpower'!I76*Weight_Hydro","v":-1.1878926851272812E-3},{"$f":"'Step Change'!J76*Weight_Step+'Progressive Change'!J76*Weight_Progressive+'Hydrogen Superpower'!J76*Weight_Hydro","v":-8.8524784386465855E-2},{"$f":"'Step Change'!K76*Weight_Step+'Progressive Change'!K76*Weight_Progressive+'Hydrogen Superpower'!K76*Weight_Hydro","v":4.6519284626705258E-2},{"$f":"'Step Change'!L76*Weight_Step+'Progressive Change'!L76*Weight_Progressive+'Hydrogen Superpower'!L76*Weight_Hydro","v":-5.3102375996778625E-2},{"$f":"'Step Change'!M76*Weight_Step+'Progressive Change'!M76*Weight_Progressive+'Hydrogen Superpower'!M76*Weight_Hydro","v":1.3188736954133444E-2},{"$f":"'Step Change'!N76*Weight_Step+'Progressive Change'!N76*Weight_Progressive+'Hydrogen Superpower'!N76*Weight_Hydro","v":-2.6016468913794596E-2},{"$f":"'Step Change'!O76*Weight_Step+'Progressive Change'!O76*Weight_Progressive+'Hydrogen Superpower'!O76*Weight_Hydro","v":8.5021364467311289E-2},{"$f":"'Step Change'!P76*Weight_Step+'Progressive Change'!P76*Weight_Progressive+'Hydrogen Superpower'!P76*Weight_Hydro","v":-1.5488939751664935E-2},{"$f":"'Step Change'!Q76*Weight_Step+'Progressive Change'!Q76*Weight_Progressive+'Hydrogen Superpower'!Q76*Weight_Hydro","v":-1.3725509912245575E-2},{"$f":"'Step Change'!R76*Weight_Step+'Progressive Change'!R76*Weight_Progressive+'Hydrogen Superpower'!R76*Weight_Hydro","v":-4.264556165864633E-2},{"$f":"'Step Change'!S76*Weight_Step+'Progressive Change'!S76*Weight_Progressive+'Hydrogen Superpower'!S76*Weight_Hydro","v":3.2337964866962922E-2},{"$f":"'Step Change'!T76*Weight_Step+'Progressive Change'!T76*Weight_Progressive+'Hydrogen Superpower'!T76*Weight_Hydro","v":2.1935455033485207E-4},{"$f":"'Step Change'!U76*Weight_Step+'Progressive Change'!U76*Weight_Progressive+'Hydrogen Superpower'!U76*Weight_Hydro","v":4.6824728274884823E-3},{"$f":"'Step Change'!V76*Weight_Step+'Progressive Change'!V76*Weight_Progressive+'Hydrogen Superpower'!V76*Weight_Hydro","v":-4.4290392034607752E-2},{"$f":"'Step Change'!W76*Weight_Step+'Progressive Change'!W76*Weight_Progressive+'Hydrogen Superpower'!W76*Weight_Hydro","v":-1.8889615949080965E-3},{"$f":"'Step Change'!X76*Weight_Step+'Progressive Change'!X76*Weight_Progressive+'Hydrogen Superpower'!X76*Weight_Hydro","v":3.0318253270559133E-3},{"$f":"'Step Change'!Y76*Weight_Step+'Progressive Change'!Y76*Weight_Progressive+'Hydrogen Superpower'!Y76*Weight_Hydro","v":4.3590000399034358E-2},{"$f":"'Step Change'!Z76*Weight_Step+'Progressive Change'!Z76*Weight_Progressive+'Hydrogen Superpower'!Z76*Weight_Hydro","v":4.731969778186567E-2},{"$f":"'Step Change'!AA76*Weight_Step+'Progressive Change'!AA76*Weight_Progressive+'Hydrogen Superpower'!AA76*Weight_Hydro","v":0.13113635244553506},{"$f":"'Step Change'!AB76*Weight_Step+'Progressive Change'!AB76*Weight_Progressive+'Hydrogen Superpower'!AB76*Weight_Hydro","v":-2.993645312611648E-2},{"$f":"'Step Change'!AC76*Weight_Step+'Progressive Change'!AC76*Weight_Progressive+'Hydrogen Superpower'!AC76*Weight_Hydro","v":2.5746444779165358E-2},{"$f":"'Step Change'!AD76*Weight_Step+'Progressive Change'!AD76*Weight_Progressive+'Hydrogen Superpower'!AD76*Weight_Hydro","v":4.9003640976977757E-2},{"$f":"'Step Change'!AE76*Weight_Step+'Progressive Change'!AE76*Weight_Progressive+'Hydrogen Superpower'!AE76*Weight_Hydro","v":6.6641845498604663E-2},{"$f":"'Step Change'!AF76*Weight_Step+'Progressive Change'!AF76*Weight_Progressive+'Hydrogen Superpower'!AF76*Weight_Hydro","v":4.3559588146058557E-2},{"$f":"'Step Change'!AG76*Weight_Step+'Progressive Change'!AG76*Weight_Progressive+'Hydrogen Superpower'!AG76*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.72662645393374747,{"$f":"'Step Change'!G77*Weight_Step+'Progressive Change'!G77*Weight_Progressive+'Hydrogen Superpower'!G77*Weight_Hydro","v":0},{"$f":"'Step Change'!H77*Weight_Step+'Progressive Change'!H77*Weight_Progressive+'Hydrogen Superpower'!H77*Weight_Hydro","v":4.6440535674310002E-3},{"$f":"'Step Change'!I77*Weight_Step+'Progressive Change'!I77*Weight_Progressive+'Hydrogen Superpower'!I77*Weight_Hydro","v":-2.0426523364108109E-3},{"$f":"'Step Change'!J77*Weight_Step+'Progressive Change'!J77*Weight_Progressive+'Hydrogen Superpower'!J77*Weight_Hydro","v":-4.967669651493907E-2},{"$f":"'Step Change'!K77*Weight_Step+'Progressive Change'!K77*Weight_Progressive+'Hydrogen Superpower'!K77*Weight_Hydro","v":5.2074850459810029E-2},{"$f":"'Step Change'!L77*Weight_Step+'Progressive Change'!L77*Weight_Progressive+'Hydrogen Superpower'!L77*Weight_Hydro","v":-3.7536603258002968E-2},{"$f":"'Step Change'!M77*Weight_Step+'Progressive Change'!M77*Weight_Progressive+'Hydrogen Superpower'!M77*Weight_Hydro","v":-3.1646017853768173E-2},{"$f":"'Step Change'!N77*Weight_Step+'Progressive Change'!N77*Weight_Progressive+'Hydrogen Superpower'!N77*Weight_Hydro","v":-4.6701123930126869E-2},{"$f":"'Step Change'!O77*Weight_Step+'Progressive Change'!O77*Weight_Progressive+'Hydrogen Superpower'!O77*Weight_Hydro","v":-5.502630804244632E-2},{"$f":"'Step Change'!P77*Weight_Step+'Progressive Change'!P77*Weight_Progressive+'Hydrogen Superpower'!P77*Weight_Hydro","v":-5.2675889177183986E-2},{"$f":"'Step Change'!Q77*Weight_Step+'Progressive Change'!Q77*Weight_Progressive+'Hydrogen Superpower'!Q77*Weight_Hydro","v":-1.1906060837904993E-2},{"$f":"'Step Change'!R77*Weight_Step+'Progressive Change'!R77*Weight_Progressive+'Hydrogen Superpower'!R77*Weight_Hydro","v":-1.1098791657790347E-2},{"$f":"'Step Change'!S77*Weight_Step+'Progressive Change'!S77*Weight_Progressive+'Hydrogen Superpower'!S77*Weight_Hydro","v":-6.050179236152757E-2},{"$f":"'Step Change'!T77*Weight_Step+'Progressive Change'!T77*Weight_Progressive+'Hydrogen Superpower'!T77*Weight_Hydro","v":-7.418173762415109E-2},{"$f":"'Step Change'!U77*Weight_Step+'Progressive Change'!U77*Weight_Progressive+'Hydrogen Superpower'!U77*Weight_Hydro","v":2.1979676366572672E-2},{"$f":"'Step Change'!V77*Weight_Step+'Progressive Change'!V77*Weight_Progressive+'Hydrogen Superpower'!V77*Weight_Hydro","v":-0.19570596571439863},{"$f":"'Step Change'!W77*Weight_Step+'Progressive Change'!W77*Weight_Progressive+'Hydrogen Superpower'!W77*Weight_Hydro","v":-5.3868956651277819E-2},{"$f":"'Step Change'!X77*Weight_Step+'Progressive Change'!X77*Weight_Progressive+'Hydrogen Superpower'!X77*Weight_Hydro","v":-9.0639772855735143E-2},{"$f":"'Step Change'!Y77*Weight_Step+'Progressive Change'!Y77*Weight_Progressive+'Hydrogen Superpower'!Y77*Weight_Hydro","v":-4.8568369041312287E-2},{"$f":"'Step Change'!Z77*Weight_Step+'Progressive Change'!Z77*Weight_Progressive+'Hydrogen Superpower'!Z77*Weight_Hydro","v":-0.34657908131003634},{"$f":"'Step Change'!AA77*Weight_Step+'Progressive Change'!AA77*Weight_Progressive+'Hydrogen Superpower'!AA77*Weight_Hydro","v":-8.0492997268363509E-2},{"$f":"'Step Change'!AB77*Weight_Step+'Progressive Change'!AB77*Weight_Progressive+'Hydrogen Superpower'!AB77*Weight_Hydro","v":-0.27020125748839857},{"$f":"'Step Change'!AC77*Weight_Step+'Progressive Change'!AC77*Weight_Progressive+'Hydrogen Superpower'!AC77*Weight_Hydro","v":-0.1914084797558962},{"$f":"'Step Change'!AD77*Weight_Step+'Progressive Change'!AD77*Weight_Progressive+'Hydrogen Superpower'!AD77*Weight_Hydro","v":-2.1424857002634773E-2},{"$f":"'Step Change'!AE77*Weight_Step+'Progressive Change'!AE77*Weight_Progressive+'Hydrogen Superpower'!AE77*Weight_Hydro","v":-6.1862770206130291E-3},{"$f":"'Step Change'!AF77*Weight_Step+'Progressive Change'!AF77*Weight_Progressive+'Hydrogen Superpower'!AF77*Weight_Hydro","v":-0.12235014723331915},{"$f":"'Step Change'!AG77*Weight_Step+'Progressive Change'!AG77*Weight_Progressive+'Hydrogen Superpower'!AG77*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",1.7207801533315941,{"$f":"'Step Change'!G78*Weight_Step+'Progressive Change'!G78*Weight_Progressive+'Hydrogen Superpower'!G78*Weight_Hydro","v":0},{"$f":"'Step Change'!H78*Weight_Step+'Progressive Change'!H78*Weight_Progressive+'Hydrogen Superpower'!H78*Weight_Hydro","v":1.1935295736404896E-2},{"$f":"'Step Change'!I78*Weight_Step+'Progressive Change'!I78*Weight_Progressive+'Hydrogen Superpower'!I78*Weight_Hydro","v":3.1896965093301333E-3},{"$f":"'Step Change'!J78*Weight_Step+'Progressive Change'!J78*Weight_Progressive+'Hydrogen Superpower'!J78*Weight_Hydro","v":0.12754939585054442},{"$f":"'Step Change'!K78*Weight_Step+'Progressive Change'!K78*Weight_Progressive+'Hydrogen Superpower'!K78*Weight_Hydro","v":0.18428820661016629},{"$f":"'Step Change'!L78*Weight_Step+'Progressive Change'!L78*Weight_Progressive+'Hydrogen Superpower'!L78*Weight_Hydro","v":4.3074423481581983E-4},{"$f":"'Step Change'!M78*Weight_Step+'Progressive Change'!M78*Weight_Progressive+'Hydrogen Superpower'!M78*Weight_Hydro","v":0.46136229754408536},{"$f":"'Step Change'!N78*Weight_Step+'Progressive Change'!N78*Weight_Progressive+'Hydrogen Superpower'!N78*Weight_Hydro","v":0.56120385283198404},{"$f":"'Step Change'!O78*Weight_Step+'Progressive Change'!O78*Weight_Progressive+'Hydrogen Superpower'!O78*Weight_Hydro","v":0.43610408215994545},{"$f":"'Step Change'!P78*Weight_Step+'Progressive Change'!P78*Weight_Progressive+'Hydrogen Superpower'!P78*Weight_Hydro","v":0.35756666111531449},{"$f":"'Step Change'!Q78*Weight_Step+'Progressive Change'!Q78*Weight_Progressive+'Hydrogen Superpower'!Q78*Weight_Hydro","v":4.3594952365776846E-2},{"$f":"'Step Change'!R78*Weight_Step+'Progressive Change'!R78*Weight_Progressive+'Hydrogen Superpower'!R78*Weight_Hydro","v":-8.8001602817905714E-3},{"$f":"'Step Change'!S78*Weight_Step+'Progressive Change'!S78*Weight_Progressive+'Hydrogen Superpower'!S78*Weight_Hydro","v":8.4754881148600122E-2},{"$f":"'Step Change'!T78*Weight_Step+'Progressive Change'!T78*Weight_Progressive+'Hydrogen Superpower'!T78*Weight_Hydro","v":5.2616500107681076E-2},{"$f":"'Step Change'!U78*Weight_Step+'Progressive Change'!U78*Weight_Progressive+'Hydrogen Superpower'!U78*Weight_Hydro","v":-8.4381328665483583E-3},{"$f":"'Step Change'!V78*Weight_Step+'Progressive Change'!V78*Weight_Progressive+'Hydrogen Superpower'!V78*Weight_Hydro","v":9.4811643320701938E-2},{"$f":"'Step Change'!W78*Weight_Step+'Progressive Change'!W78*Weight_Progressive+'Hydrogen Superpower'!W78*Weight_Hydro","v":2.6461969490474076E-2},{"$f":"'Step Change'!X78*Weight_Step+'Progressive Change'!X78*Weight_Progressive+'Hydrogen Superpower'!X78*Weight_Hydro","v":3.0930925461524338E-2},{"$f":"'Step Change'!Y78*Weight_Step+'Progressive Change'!Y78*Weight_Progressive+'Hydrogen Superpower'!Y78*Weight_Hydro","v":2.5667062773806041E-2},{"$f":"'Step Change'!Z78*Weight_Step+'Progressive Change'!Z78*Weight_Progressive+'Hydrogen Superpower'!Z78*Weight_Hydro","v":3.0526106428642376E-2},{"$f":"'Step Change'!AA78*Weight_Step+'Progressive Change'!AA78*Weight_Progressive+'Hydrogen Superpower'!AA78*Weight_Hydro","v":3.3961957377574667E-2},{"$f":"'Step Change'!AB78*Weight_Step+'Progressive Change'!AB78*Weight_Progressive+'Hydrogen Superpower'!AB78*Weight_Hydro","v":9.4169526511891491E-2},{"$f":"'Step Change'!AC78*Weight_Step+'Progressive Change'!AC78*Weight_Progressive+'Hydrogen Superpower'!AC78*Weight_Hydro","v":2.9870911572686509E-2},{"$f":"'Step Change'!AD78*Weight_Step+'Progressive Change'!AD78*Weight_Progressive+'Hydrogen Superpower'!AD78*Weight_Hydro","v":0.11598244166378435},{"$f":"'Step Change'!AE78*Weight_Step+'Progressive Change'!AE78*Weight_Progressive+'Hydrogen Superpower'!AE78*Weight_Hydro","v":-1.5166264235097066E-2},{"$f":"'Step Change'!AF78*Weight_Step+'Progressive Change'!AF78*Weight_Progressive+'Hydrogen Superpower'!AF78*Weight_Hydro","v":-0.1221953815841903},{"$f":"'Step Change'!AG78*Weight_Step+'Progressive Change'!AG78*Weight_Progressive+'Hydrogen Superpower'!AG78*Weight_Hydro","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Weighted,H82:AG82)","v":-0.4646442689298117},{"$f":"'Step Change'!G82*Weight_Step+'Progressive Change'!G82*Weight_Progressive+'Hydrogen Superpower'!G82*Weight_Hydro","v":0},{"$f":"'Step Change'!H82*Weight_Step+'Progressive Change'!H82*Weight_Progressive+'Hydrogen Superpower'!H82*Weight_Hydro","v":5.1407877529647259E-5},{"$f":"'Step Change'!I82*Weight_Step+'Progressive Change'!I82*Weight_Progressive+'Hydrogen Superpower'!I82*Weight_Hydro","v":7.8705976154478101E-4},{"$f":"'Step Change'!J82*Weight_Step+'Progressive Change'!J82*Weight_Progressive+'Hydrogen Superpower'!J82*Weight_Hydro","v":4.0856336902928884E-2},{"$f":"'Step Change'!K82*Weight_Step+'Progressive Change'!K82*Weight_Progressive+'Hydrogen Superpower'!K82*Weight_Hydro","v":6.7197638225995074E-2},{"$f":"'Step Change'!L82*Weight_Step+'Progressive Change'!L82*Weight_Progressive+'Hydrogen Superpower'!L82*Weight_Hydro","v":3.253346982386935E-2},{"$f":"'Step Change'!M82*Weight_Step+'Progressive Change'!M82*Weight_Progressive+'Hydrogen Superpower'!M82*Weight_Hydro","v":-6.157957264870461E-3},{"$f":"'Step Change'!N82*Weight_Step+'Progressive Change'!N82*Weight_Progressive+'Hydrogen Superpower'!N82*Weight_Hydro","v":-2.2616000825833905E-3},{"$f":"'Step Change'!O82*Weight_Step+'Progressive Change'!O82*Weight_Progressive+'Hydrogen Superpower'!O82*Weight_Hydro","v":-8.1741390466977155E-3},{"$f":"'Step Change'!P82*Weight_Step+'Progressive Change'!P82*Weight_Progressive+'Hydrogen Superpower'!P82*Weight_Hydro","v":-6.1153588557192509E-2},{"$f":"'Step Change'!Q82*Weight_Step+'Progressive Change'!Q82*Weight_Progressive+'Hydrogen Superpower'!Q82*Weight_Hydro","v":-8.9161743510421887E-2},{"$f":"'Step Change'!R82*Weight_Step+'Progressive Change'!R82*Weight_Progressive+'Hydrogen Superpower'!R82*Weight_Hydro","v":-9.3389518611634331E-2},{"$f":"'Step Change'!S82*Weight_Step+'Progressive Change'!S82*Weight_Progressive+'Hydrogen Superpower'!S82*Weight_Hydro","v":-0.14324393351542181},{"$f":"'Step Change'!T82*Weight_Step+'Progressive Change'!T82*Weight_Progressive+'Hydrogen Superpower'!T82*Weight_Hydro","v":-0.20155965756845662},{"$f":"'Step Change'!U82*Weight_Step+'Progressive Change'!U82*Weight_Progressive+'Hydrogen Superpower'!U82*Weight_Hydro","v":-0.23840659929295926},{"$f":"'Step Change'!V82*Weight_Step+'Progressive Change'!V82*Weight_Progressive+'Hydrogen Superpower'!V82*Weight_Hydro","v":-1.9895268131080574E-2},{"$f":"'Step Change'!W82*Weight_Step+'Progressive Change'!W82*Weight_Progressive+'Hydrogen Superpower'!W82*Weight_Hydro","v":-7.4429079093563361E-2},{"$f":"'Step Change'!X82*Weight_Step+'Progressive Change'!X82*Weight_Progressive+'Hydrogen Superpower'!X82*Weight_Hydro","v":-3.9123212356989824E-2},{"$f":"'Step Change'!Y82*Weight_Step+'Progressive Change'!Y82*Weight_Progressive+'Hydrogen Superpower'!Y82*Weight_Hydro","v":-0.10185461843381519},{"$f":"'Step Change'!Z82*Weight_Step+'Progressive Change'!Z82*Weight_Progressive+'Hydrogen Superpower'!Z82*Weight_Hydro","v":-0.15910154152967437},{"$f":"'Step Change'!AA82*Weight_Step+'Progressive Change'!AA82*Weight_Progressive+'Hydrogen Superpower'!AA82*Weight_Hydro","v":-2.1121924192326565E-2},{"$f":"'Step Change'!AB82*Weight_Step+'Progressive Change'!AB82*Weight_Progressive+'Hydrogen Superpower'!AB82*Weight_Hydro","v":-8.3742391884824227E-2},{"$f":"'Step Change'!AC82*Weight_Step+'Progressive Change'!AC82*Weight_Progressive+'Hydrogen Superpower'!AC82*Weight_Hydro","v":-5.396412914059398E-2},{"$f":"'Step Change'!AD82*Weight_Step+'Progressive Change'!AD82*Weight_Progressive+'Hydrogen Superpower'!AD82*Weight_Hydro","v":-0.30806292575710925},{"$f":"'Step Change'!AE82*Weight_Step+'Progressive Change'!AE82*Weight_Progressive+'Hydrogen Superpower'!AE82*Weight_Hydro","v":0.37060671805190393},{"$f":"'Step Change'!AF82*Weight_Step+'Progressive Change'!AF82*Weight_Progressive+'Hydrogen Superpower'!AF82*Weight_Hydro","v":0.20359894425317179},{"$f":"'Step Change'!AG82*Weight_Step+'Progressive Change'!AG82*Weight_Progressive+'Hydrogen Superpower'!AG82*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.73074194302464002,{"$f":"'Step Change'!G83*Weight_Step+'Progressive Change'!G83*Weight_Progressive+'Hydrogen Superpower'!G83*Weight_Hydro","v":0},{"$f":"'Step Change'!H83*Weight_Step+'Progressive Change'!H83*Weight_Progressive+'Hydrogen Superpower'!H83*Weight_Hydro","v":7.5177873793701329E-4},{"$f":"'Step Change'!I83*Weight_Step+'Progressive Change'!I83*Weight_Progressive+'Hydrogen Superpower'!I83*Weight_Hydro","v":7.4781982578108581E-4},{"$f":"'Step Change'!J83*Weight_Step+'Progressive Change'!J83*Weight_Progressive+'Hydrogen Superpower'!J83*Weight_Hydro","v":5.9467560071887034E-2},{"$f":"'Step Change'!K83*Weight_Step+'Progressive Change'!K83*Weight_Progressive+'Hydrogen Superpower'!K83*Weight_Hydro","v":5.8239607478731081E-2},{"$f":"'Step Change'!L83*Weight_Step+'Progressive Change'!L83*Weight_Progressive+'Hydrogen Superpower'!L83*Weight_Hydro","v":3.3175675889408E-2},{"$f":"'Step Change'!M83*Weight_Step+'Progressive Change'!M83*Weight_Progressive+'Hydrogen Superpower'!M83*Weight_Hydro","v":-1.9615660026996183E-2},{"$f":"'Step Change'!N83*Weight_Step+'Progressive Change'!N83*Weight_Progressive+'Hydrogen Superpower'!N83*Weight_Hydro","v":-1.0427222568454542E-2},{"$f":"'Step Change'!O83*Weight_Step+'Progressive Change'!O83*Weight_Progressive+'Hydrogen Superpower'!O83*Weight_Hydro","v":-8.1336030386864808E-4},{"$f":"'Step Change'!P83*Weight_Step+'Progressive Change'!P83*Weight_Progressive+'Hydrogen Superpower'!P83*Weight_Hydro","v":-4.8990372573358462E-2},{"$f":"'Step Change'!Q83*Weight_Step+'Progressive Change'!Q83*Weight_Progressive+'Hydrogen Superpower'!Q83*Weight_Hydro","v":-8.7018768479714292E-2},{"$f":"'Step Change'!R83*Weight_Step+'Progressive Change'!R83*Weight_Progressive+'Hydrogen Superpower'!R83*Weight_Hydro","v":-0.12097717306133947},{"$f":"'Step Change'!S83*Weight_Step+'Progressive Change'!S83*Weight_Progressive+'Hydrogen Superpower'!S83*Weight_Hydro","v":-0.26780869695993226},{"$f":"'Step Change'!T83*Weight_Step+'Progressive Change'!T83*Weight_Progressive+'Hydrogen Superpower'!T83*Weight_Hydro","v":-0.26797402798503733},{"$f":"'Step Change'!U83*Weight_Step+'Progressive Change'!U83*Weight_Progressive+'Hydrogen Superpower'!U83*Weight_Hydro","v":-0.39183383925839821},{"$f":"'Step Change'!V83*Weight_Step+'Progressive Change'!V83*Weight_Progressive+'Hydrogen Superpower'!V83*Weight_Hydro","v":0.17118289120110375},{"$f":"'Step Change'!W83*Weight_Step+'Progressive Change'!W83*Weight_Progressive+'Hydrogen Superpower'!W83*Weight_Hydro","v":8.222020441642143E-2},{"$f":"'Step Change'!X83*Weight_Step+'Progressive Change'!X83*Weight_Progressive+'Hydrogen Superpower'!X83*Weight_Hydro","v":7.2832428833222024E-2},{"$f":"'Step Change'!Y83*Weight_Step+'Progressive Change'!Y83*Weight_Progressive+'Hydrogen Superpower'!Y83*Weight_Hydro","v":-0.33481422108732262},{"$f":"'Step Change'!Z83*Weight_Step+'Progressive Change'!Z83*Weight_Progressive+'Hydrogen Superpower'!Z83*Weight_Hydro","v":-0.22727663179102819},{"$f":"'Step Change'!AA83*Weight_Step+'Progressive Change'!AA83*Weight_Progressive+'Hydrogen Superpower'!AA83*Weight_Hydro","v":-0.11595403075096669},{"$f":"'Step Change'!AB83*Weight_Step+'Progressive Change'!AB83*Weight_Progressive+'Hydrogen Superpower'!AB83*Weight_Hydro","v":-0.32720805216260035},{"$f":"'Step Change'!AC83*Weight_Step+'Progressive Change'!AC83*Weight_Progressive+'Hydrogen Superpower'!AC83*Weight_Hydro","v":-0.26598777985309319},{"$f":"'Step Change'!AD83*Weight_Step+'Progressive Change'!AD83*Weight_Progressive+'Hydrogen Superpower'!AD83*Weight_Hydro","v":-0.66379891510193267},{"$f":"'Step Change'!AE83*Weight_Step+'Progressive Change'!AE83*Weight_Progressive+'Hydrogen Superpower'!AE83*Weight_Hydro","v":0.59858809322711981},{"$f":"'Step Change'!AF83*Weight_Step+'Progressive Change'!AF83*Weight_Progressive+'Hydrogen Superpower'!AF83*Weight_Hydro","v":0.38060617490314141},{"$f":"'Step Change'!AG83*Weight_Step+'Progressive Change'!AG83*Weight_Progressive+'Hydrogen Superpower'!AG83*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.69592161817895082,{"$f":"'Step Change'!G84*Weight_Step+'Progressive Change'!G84*Weight_Progressive+'Hydrogen Superpower'!G84*Weight_Hydro","v":0},{"$f":"'Step Change'!H84*Weight_Step+'Progressive Change'!H84*Weight_Progressive+'Hydrogen Superpower'!H84*Weight_Hydro","v":8.5367656414443217E-4},{"$f":"'Step Change'!I84*Weight_Step+'Progressive Change'!I84*Weight_Progressive+'Hydrogen Superpower'!I84*Weight_Hydro","v":8.5426680245091031E-4},{"$f":"'Step Change'!J84*Weight_Step+'Progressive Change'!J84*Weight_Progressive+'Hydrogen Superpower'!J84*Weight_Hydro","v":5.7806070631055938E-2},{"$f":"'Step Change'!K84*Weight_Step+'Progressive Change'!K84*Weight_Progressive+'Hydrogen Superpower'!K84*Weight_Hydro","v":5.4179846415992813E-2},{"$f":"'Step Change'!L84*Weight_Step+'Progressive Change'!L84*Weight_Progressive+'Hydrogen Superpower'!L84*Weight_Hydro","v":3.4397294811886324E-2},{"$f":"'Step Change'!M84*Weight_Step+'Progressive Change'!M84*Weight_Progressive+'Hydrogen Superpower'!M84*Weight_Hydro","v":-1.231419607183812E-2},{"$f":"'Step Change'!N84*Weight_Step+'Progressive Change'!N84*Weight_Progressive+'Hydrogen Superpower'!N84*Weight_Hydro","v":-1.4971631262640579E-2},{"$f":"'Step Change'!O84*Weight_Step+'Progressive Change'!O84*Weight_Progressive+'Hydrogen Superpower'!O84*Weight_Hydro","v":-6.8736236093329198E-3},{"$f":"'Step Change'!P84*Weight_Step+'Progressive Change'!P84*Weight_Progressive+'Hydrogen Superpower'!P84*Weight_Hydro","v":-5.942427245407466E-2},{"$f":"'Step Change'!Q84*Weight_Step+'Progressive Change'!Q84*Weight_Progressive+'Hydrogen Superpower'!Q84*Weight_Hydro","v":-0.10046974723982116},{"$f":"'Step Change'!R84*Weight_Step+'Progressive Change'!R84*Weight_Progressive+'Hydrogen Superpower'!R84*Weight_Hydro","v":-0.13752955557621616},{"$f":"'Step Change'!S84*Weight_Step+'Progressive Change'!S84*Weight_Progressive+'Hydrogen Superpower'!S84*Weight_Hydro","v":-0.26431528789504727},{"$f":"'Step Change'!T84*Weight_Step+'Progressive Change'!T84*Weight_Progressive+'Hydrogen Superpower'!T84*Weight_Hydro","v":-0.27320324606444735},{"$f":"'Step Change'!U84*Weight_Step+'Progressive Change'!U84*Weight_Progressive+'Hydrogen Superpower'!U84*Weight_Hydro","v":-0.39262316657677021},{"$f":"'Step Change'!V84*Weight_Step+'Progressive Change'!V84*Weight_Progressive+'Hydrogen Superpower'!V84*Weight_Hydro","v":0.16226723941253909},{"$f":"'Step Change'!W84*Weight_Step+'Progressive Change'!W84*Weight_Progressive+'Hydrogen Superpower'!W84*Weight_Hydro","v":0.11291228777154572},{"$f":"'Step Change'!X84*Weight_Step+'Progressive Change'!X84*Weight_Progressive+'Hydrogen Superpower'!X84*Weight_Hydro","v":9.3262283482665673E-2},{"$f":"'Step Change'!Y84*Weight_Step+'Progressive Change'!Y84*Weight_Progressive+'Hydrogen Superpower'!Y84*Weight_Hydro","v":-0.32633518948238305},{"$f":"'Step Change'!Z84*Weight_Step+'Progressive Change'!Z84*Weight_Progressive+'Hydrogen Superpower'!Z84*Weight_Hydro","v":-0.22638091740189339},{"$f":"'Step Change'!AA84*Weight_Step+'Progressive Change'!AA84*Weight_Progressive+'Hydrogen Superpower'!AA84*Weight_Hydro","v":-9.7293461034358861E-2},{"$f":"'Step Change'!AB84*Weight_Step+'Progressive Change'!AB84*Weight_Progressive+'Hydrogen Superpower'!AB84*Weight_Hydro","v":-0.32920730710299162},{"$f":"'Step Change'!AC84*Weight_Step+'Progressive Change'!AC84*Weight_Progressive+'Hydrogen Superpower'!AC84*Weight_Hydro","v":-0.14610659415579225},{"$f":"'Step Change'!AD84*Weight_Step+'Progressive Change'!AD84*Weight_Progressive+'Hydrogen Superpower'!AD84*Weight_Hydro","v":-0.6096893978373521},{"$f":"'Step Change'!AE84*Weight_Step+'Progressive Change'!AE84*Weight_Progressive+'Hydrogen Superpower'!AE84*Weight_Hydro","v":0.55174967246764484},{"$f":"'Step Change'!AF84*Weight_Step+'Progressive Change'!AF84*Weight_Progressive+'Hydrogen Superpower'!AF84*Weight_Hydro","v":0.37487152247341327},{"$f":"'Step Change'!AG84*Weight_Step+'Progressive Change'!AG84*Weight_Progressive+'Hydrogen Superpower'!AG84*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.33537940251854098,{"$f":"'Step Change'!G85*Weight_Step+'Progressive Change'!G85*Weight_Progressive+'Hydrogen Superpower'!G85*Weight_Hydro","v":0},{"$f":"'Step Change'!H85*Weight_Step+'Progressive Change'!H85*Weight_Progressive+'Hydrogen Superpower'!H85*Weight_Hydro","v":6.717314509051553E-6},{"$f":"'Step Change'!I85*Weight_Step+'Progressive Change'!I85*Weight_Progressive+'Hydrogen Superpower'!I85*Weight_Hydro","v":5.8382113832078354E-6},{"$f":"'Step Change'!J85*Weight_Step+'Progressive Change'!J85*Weight_Progressive+'Hydrogen Superpower'!J85*Weight_Hydro","v":5.5155395975833479E-2},{"$f":"'Step Change'!K85*Weight_Step+'Progressive Change'!K85*Weight_Progressive+'Hydrogen Superpower'!K85*Weight_Hydro","v":3.8157567273140319E-2},{"$f":"'Step Change'!L85*Weight_Step+'Progressive Change'!L85*Weight_Progressive+'Hydrogen Superpower'!L85*Weight_Hydro","v":3.1342964567502324E-2},{"$f":"'Step Change'!M85*Weight_Step+'Progressive Change'!M85*Weight_Progressive+'Hydrogen Superpower'!M85*Weight_Hydro","v":-3.0678885783283677E-2},{"$f":"'Step Change'!N85*Weight_Step+'Progressive Change'!N85*Weight_Progressive+'Hydrogen Superpower'!N85*Weight_Hydro","v":-1.7659499234370712E-2},{"$f":"'Step Change'!O85*Weight_Step+'Progressive Change'!O85*Weight_Progressive+'Hydrogen Superpower'!O85*Weight_Hydro","v":-1.4000491287954425E-2},{"$f":"'Step Change'!P85*Weight_Step+'Progressive Change'!P85*Weight_Progressive+'Hydrogen Superpower'!P85*Weight_Hydro","v":-0.10740192588488756},{"$f":"'Step Change'!Q85*Weight_Step+'Progressive Change'!Q85*Weight_Progressive+'Hydrogen Superpower'!Q85*Weight_Hydro","v":-0.13835604177704161},{"$f":"'Step Change'!R85*Weight_Step+'Progressive Change'!R85*Weight_Progressive+'Hydrogen Superpower'!R85*Weight_Hydro","v":-0.11894688003978783},{"$f":"'Step Change'!S85*Weight_Step+'Progressive Change'!S85*Weight_Progressive+'Hydrogen Superpower'!S85*Weight_Hydro","v":-0.30783891310409395},{"$f":"'Step Change'!T85*Weight_Step+'Progressive Change'!T85*Weight_Progressive+'Hydrogen Superpower'!T85*Weight_Hydro","v":-0.2877992915216715},{"$f":"'Step Change'!U85*Weight_Step+'Progressive Change'!U85*Weight_Progressive+'Hydrogen Superpower'!U85*Weight_Hydro","v":-0.4838214265063121},{"$f":"'Step Change'!V85*Weight_Step+'Progressive Change'!V85*Weight_Progressive+'Hydrogen Superpower'!V85*Weight_Hydro","v":0.32402254778132034},{"$f":"'Step Change'!W85*Weight_Step+'Progressive Change'!W85*Weight_Progressive+'Hydrogen Superpower'!W85*Weight_Hydro","v":0.26355896032902476},{"$f":"'Step Change'!X85*Weight_Step+'Progressive Change'!X85*Weight_Progressive+'Hydrogen Superpower'!X85*Weight_Hydro","v":0.24709397259969307},{"$f":"'Step Change'!Y85*Weight_Step+'Progressive Change'!Y85*Weight_Progressive+'Hydrogen Superpower'!Y85*Weight_Hydro","v":-0.18635804893816385},{"$f":"'Step Change'!Z85*Weight_Step+'Progressive Change'!Z85*Weight_Progressive+'Hydrogen Superpower'!Z85*Weight_Hydro","v":-4.6788354024265066E-2},{"$f":"'Step Change'!AA85*Weight_Step+'Progressive Change'!AA85*Weight_Progressive+'Hydrogen Superpower'!AA85*Weight_Hydro","v":-5.6764733540628637E-2},{"$f":"'Step Change'!AB85*Weight_Step+'Progressive Change'!AB85*Weight_Progressive+'Hydrogen Superpower'!AB85*Weight_Hydro","v":-0.28299865719730982},{"$f":"'Step Change'!AC85*Weight_Step+'Progressive Change'!AC85*Weight_Progressive+'Hydrogen Superpower'!AC85*Weight_Hydro","v":0.16237033922449307},{"$f":"'Step Change'!AD85*Weight_Step+'Progressive Change'!AD85*Weight_Progressive+'Hydrogen Superpower'!AD85*Weight_Hydro","v":-0.57236973881733777},{"$f":"'Step Change'!AE85*Weight_Step+'Progressive Change'!AE85*Weight_Progressive+'Hydrogen Superpower'!AE85*Weight_Hydro","v":0.71376617407971032},{"$f":"'Step Change'!AF85*Weight_Step+'Progressive Change'!AF85*Weight_Progressive+'Hydrogen Superpower'!AF85*Weight_Hydro","v":0.44331509858335266},{"$f":"'Step Change'!AG85*Weight_Step+'Progressive Change'!AG85*Weight_Progressive+'Hydrogen Superpower'!AG85*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",1.0595998769911754,{"$f":"'Step Change'!G86*Weight_Step+'Progressive Change'!G86*Weight_Progressive+'Hydrogen Superpower'!G86*Weight_Hydro","v":0},{"$f":"'Step Change'!H86*Weight_Step+'Progressive Change'!H86*Weight_Progressive+'Hydrogen Superpower'!H86*Weight_Hydro","v":1.640019901912418E-3},{"$f":"'Step Change'!I86*Weight_Step+'Progressive Change'!I86*Weight_Progressive+'Hydrogen Superpower'!I86*Weight_Hydro","v":1.6319158195006516E-3},{"$f":"'Step Change'!J86*Weight_Step+'Progressive Change'!J86*Weight_Progressive+'Hydrogen Superpower'!J86*Weight_Hydro","v":1.8622038889710254E-2},{"$f":"'Step Change'!K86*Weight_Step+'Progressive Change'!K86*Weight_Progressive+'Hydrogen Superpower'!K86*Weight_Hydro","v":1.8581805816819948E-2},{"$f":"'Step Change'!L86*Weight_Step+'Progressive Change'!L86*Weight_Progressive+'Hydrogen Superpower'!L86*Weight_Hydro","v":-1.098269259515814E-2},{"$f":"'Step Change'!M86*Weight_Step+'Progressive Change'!M86*Weight_Progressive+'Hydrogen Superpower'!M86*Weight_Hydro","v":-7.3947400243618094E-2},{"$f":"'Step Change'!N86*Weight_Step+'Progressive Change'!N86*Weight_Progressive+'Hydrogen Superpower'!N86*Weight_Hydro","v":7.4234480118540391E-2},{"$f":"'Step Change'!O86*Weight_Step+'Progressive Change'!O86*Weight_Progressive+'Hydrogen Superpower'!O86*Weight_Hydro","v":0.16322025458118011},{"$f":"'Step Change'!P86*Weight_Step+'Progressive Change'!P86*Weight_Progressive+'Hydrogen Superpower'!P86*Weight_Hydro","v":0.19616112482106313},{"$f":"'Step Change'!Q86*Weight_Step+'Progressive Change'!Q86*Weight_Progressive+'Hydrogen Superpower'!Q86*Weight_Hydro","v":0.15191176122765154},{"$f":"'Step Change'!R86*Weight_Step+'Progressive Change'!R86*Weight_Progressive+'Hydrogen Superpower'!R86*Weight_Hydro","v":9.6371155029214853E-2},{"$f":"'Step Change'!S86*Weight_Step+'Progressive Change'!S86*Weight_Progressive+'Hydrogen Superpower'!S86*Weight_Hydro","v":0.17024315969482048},{"$f":"'Step Change'!T86*Weight_Step+'Progressive Change'!T86*Weight_Progressive+'Hydrogen Superpower'!T86*Weight_Hydro","v":-9.8919915974077927E-3},{"$f":"'Step Change'!U86*Weight_Step+'Progressive Change'!U86*Weight_Progressive+'Hydrogen Superpower'!U86*Weight_Hydro","v":0.3060364779724779},{"$f":"'Step Change'!V86*Weight_Step+'Progressive Change'!V86*Weight_Progressive+'Hydrogen Superpower'!V86*Weight_Hydro","v":0.81061934899152965},{"$f":"'Step Change'!W86*Weight_Step+'Progressive Change'!W86*Weight_Progressive+'Hydrogen Superpower'!W86*Weight_Hydro","v":0.41326944386072684},{"$f":"'Step Change'!X86*Weight_Step+'Progressive Change'!X86*Weight_Progressive+'Hydrogen Superpower'!X86*Weight_Hydro","v":0.35719740810281736},{"$f":"'Step Change'!Y86*Weight_Step+'Progressive Change'!Y86*Weight_Progressive+'Hydrogen Superpower'!Y86*Weight_Hydro","v":0.22218223266023018},{"$f":"'Step Change'!Z86*Weight_Step+'Progressive Change'!Z86*Weight_Progressive+'Hydrogen Superpower'!Z86*Weight_Hydro","v":0.74483374623271348},{"$f":"'Step Change'!AA86*Weight_Step+'Progressive Change'!AA86*Weight_Progressive+'Hydrogen Superpower'!AA86*Weight_Hydro","v":0.68821495469682314},{"$f":"'Step Change'!AB86*Weight_Step+'Progressive Change'!AB86*Weight_Progressive+'Hydrogen Superpower'!AB86*Weight_Hydro","v":-2.5893824659954379E-3},{"$f":"'Step Change'!AC86*Weight_Step+'Progressive Change'!AC86*Weight_Progressive+'Hydrogen Superpower'!AC86*Weight_Hydro","v":-0.1889205894562144},{"$f":"'Step Change'!AD86*Weight_Step+'Progressive Change'!AD86*Weight_Progressive+'Hydrogen Superpower'!AD86*Weight_Hydro","v":-2.2135645452825554},{"$f":"'Step Change'!AE86*Weight_Step+'Progressive Change'!AE86*Weight_Progressive+'Hydrogen Superpower'!AE86*Weight_Hydro","v":-0.66492339487296015},{"$f":"'Step Change'!AF86*Weight_Step+'Progressive Change'!AF86*Weight_Progressive+'Hydrogen Superpower'!AF86*Weight_Hydro","v":0.20725870735226182},{"$f":"'Step Change'!AG86*Weight_Step+'Progressive Change'!AG86*Weight_Progressive+'Hydrogen Superpower'!AG86*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.16279981326853105,{"$f":"'Step Change'!G87*Weight_Step+'Progressive Change'!G87*Weight_Progressive+'Hydrogen Superpower'!G87*Weight_Hydro","v":0},{"$f":"'Step Change'!H87*Weight_Step+'Progressive Change'!H87*Weight_Progressive+'Hydrogen Superpower'!H87*Weight_Hydro","v":9.9666401972831043E-6},{"$f":"'Step Change'!I87*Weight_Step+'Progressive Change'!I87*Weight_Progressive+'Hydrogen Superpower'!I87*Weight_Hydro","v":1.2114453276512725E-5},{"$f":"'Step Change'!J87*Weight_Step+'Progressive Change'!J87*Weight_Progressive+'Hydrogen Superpower'!J87*Weight_Hydro","v":3.3510578887457301E-2},{"$f":"'Step Change'!K87*Weight_Step+'Progressive Change'!K87*Weight_Progressive+'Hydrogen Superpower'!K87*Weight_Hydro","v":3.3437851487571855E-2},{"$f":"'Step Change'!L87*Weight_Step+'Progressive Change'!L87*Weight_Progressive+'Hydrogen Superpower'!L87*Weight_Hydro","v":-8.1951987923842146E-3},{"$f":"'Step Change'!M87*Weight_Step+'Progressive Change'!M87*Weight_Progressive+'Hydrogen Superpower'!M87*Weight_Hydro","v":-3.8602328301467655E-2},{"$f":"'Step Change'!N87*Weight_Step+'Progressive Change'!N87*Weight_Progressive+'Hydrogen Superpower'!N87*Weight_Hydro","v":-1.4089033440040193E-2},{"$f":"'Step Change'!O87*Weight_Step+'Progressive Change'!O87*Weight_Progressive+'Hydrogen Superpower'!O87*Weight_Hydro","v":-2.3286145710440503E-2},{"$f":"'Step Change'!P87*Weight_Step+'Progressive Change'!P87*Weight_Progressive+'Hydrogen Superpower'!P87*Weight_Hydro","v":-6.3353381575211934E-2},{"$f":"'Step Change'!Q87*Weight_Step+'Progressive Change'!Q87*Weight_Progressive+'Hydrogen Superpower'!Q87*Weight_Hydro","v":-4.04449524825784E-2},{"$f":"'Step Change'!R87*Weight_Step+'Progressive Change'!R87*Weight_Progressive+'Hydrogen Superpower'!R87*Weight_Hydro","v":8.7712682422345006E-2},{"$f":"'Step Change'!S87*Weight_Step+'Progressive Change'!S87*Weight_Progressive+'Hydrogen Superpower'!S87*Weight_Hydro","v":2.7102205822324144E-4},{"$f":"'Step Change'!T87*Weight_Step+'Progressive Change'!T87*Weight_Progressive+'Hydrogen Superpower'!T87*Weight_Hydro","v":2.5265208321543636E-3},{"$f":"'Step Change'!U87*Weight_Step+'Progressive Change'!U87*Weight_Progressive+'Hydrogen Superpower'!U87*Weight_Hydro","v":-7.8907393366960149E-2},{"$f":"'Step Change'!V87*Weight_Step+'Progressive Change'!V87*Weight_Progressive+'Hydrogen Superpower'!V87*Weight_Hydro","v":0.27159847655155367},{"$f":"'Step Change'!W87*Weight_Step+'Progressive Change'!W87*Weight_Progressive+'Hydrogen Superpower'!W87*Weight_Hydro","v":0.21361266101480678},{"$f":"'Step Change'!X87*Weight_Step+'Progressive Change'!X87*Weight_Progressive+'Hydrogen Superpower'!X87*Weight_Hydro","v":0.27829826910842026},{"$f":"'Step Change'!Y87*Weight_Step+'Progressive Change'!Y87*Weight_Progressive+'Hydrogen Superpower'!Y87*Weight_Hydro","v":0.10294722298012518},{"$f":"'Step Change'!Z87*Weight_Step+'Progressive Change'!Z87*Weight_Progressive+'Hydrogen Superpower'!Z87*Weight_Hydro","v":0.15967386168723463},{"$f":"'Step Change'!AA87*Weight_Step+'Progressive Change'!AA87*Weight_Progressive+'Hydrogen Superpower'!AA87*Weight_Hydro","v":-4.6332517305216939E-2},{"$f":"'Step Change'!AB87*Weight_Step+'Progressive Change'!AB87*Weight_Progressive+'Hydrogen Superpower'!AB87*Weight_Hydro","v":-0.14883071751101171},{"$f":"'Step Change'!AC87*Weight_Step+'Progressive Change'!AC87*Weight_Progressive+'Hydrogen Superpower'!AC87*Weight_Hydro","v":2.8549632586554741E-3},{"$f":"'Step Change'!AD87*Weight_Step+'Progressive Change'!AD87*Weight_Progressive+'Hydrogen Superpower'!AD87*Weight_Hydro","v":-0.82090105612695197},{"$f":"'Step Change'!AE87*Weight_Step+'Progressive Change'!AE87*Weight_Progressive+'Hydrogen Superpower'!AE87*Weight_Hydro","v":-0.39352020753402028},{"$f":"'Step Change'!AF87*Weight_Step+'Progressive Change'!AF87*Weight_Progressive+'Hydrogen Superpower'!AF87*Weight_Hydro","v":-0.45282119917011637},{"$f":"'Step Change'!AG87*Weight_Step+'Progressive Change'!AG87*Weight_Progressive+'Hydrogen Superpower'!AG87*Weight_Hydro","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Weighted,H91:AG91)","v":0},{"$f":"'Step Change'!G91*Weight_Step+'Progressive Change'!G91*Weight_Progressive+'Hydrogen Superpower'!G91*Weight_Hydro","v":0},{"$f":"'Step Change'!H91*Weight_Step+'Progressive Change'!H91*Weight_Progressive+'Hydrogen Superpower'!H91*Weight_Hydro","v":0},{"$f":"'Step Change'!I91*Weight_Step+'Progressive Change'!I91*Weight_Progressive+'Hydrogen Superpower'!I91*Weight_Hydro","v":0},{"$f":"'Step Change'!J91*Weight_Step+'Progressive Change'!J91*Weight_Progressive+'Hydrogen Superpower'!J91*Weight_Hydro","v":0},{"$f":"'Step Change'!K91*Weight_Step+'Progressive Change'!K91*Weight_Progressive+'Hydrogen Superpower'!K91*Weight_Hydro","v":0},{"$f":"'Step Change'!L91*Weight_Step+'Progressive Change'!L91*Weight_Progressive+'Hydrogen Superpower'!L91*Weight_Hydro","v":0},{"$f":"'Step Change'!M91*Weight_Step+'Progressive Change'!M91*Weight_Progressive+'Hydrogen Superpower'!M91*Weight_Hydro","v":0},{"$f":"'Step Change'!N91*Weight_Step+'Progressive Change'!N91*Weight_Progressive+'Hydrogen Superpower'!N91*Weight_Hydro","v":0},{"$f":"'Step Change'!O91*Weight_Step+'Progressive Change'!O91*Weight_Progressive+'Hydrogen Superpower'!O91*Weight_Hydro","v":0},{"$f":"'Step Change'!P91*Weight_Step+'Progressive Change'!P91*Weight_Progressive+'Hydrogen Superpower'!P91*Weight_Hydro","v":0},{"$f":"'Step Change'!Q91*Weight_Step+'Progressive Change'!Q91*Weight_Progressive+'Hydrogen Superpower'!Q91*Weight_Hydro","v":0},{"$f":"'Step Change'!R91*Weight_Step+'Progressive Change'!R91*Weight_Progressive+'Hydrogen Superpower'!R91*Weight_Hydro","v":0},{"$f":"'Step Change'!S91*Weight_Step+'Progressive Change'!S91*Weight_Progressive+'Hydrogen Superpower'!S91*Weight_Hydro","v":0},{"$f":"'Step Change'!T91*Weight_Step+'Progressive Change'!T91*Weight_Progressive+'Hydrogen Superpower'!T91*Weight_Hydro","v":0},{"$f":"'Step Change'!U91*Weight_Step+'Progressive Change'!U91*Weight_Progressive+'Hydrogen Superpower'!U91*Weight_Hydro","v":0},{"$f":"'Step Change'!V91*Weight_Step+'Progressive Change'!V91*Weight_Progressive+'Hydrogen Superpower'!V91*Weight_Hydro","v":0},{"$f":"'Step Change'!W91*Weight_Step+'Progressive Change'!W91*Weight_Progressive+'Hydrogen Superpower'!W91*Weight_Hydro","v":0},{"$f":"'Step Change'!X91*Weight_Step+'Progressive Change'!X91*Weight_Progressive+'Hydrogen Superpower'!X91*Weight_Hydro","v":0},{"$f":"'Step Change'!Y91*Weight_Step+'Progressive Change'!Y91*Weight_Progressive+'Hydrogen Superpower'!Y91*Weight_Hydro","v":0},{"$f":"'Step Change'!Z91*Weight_Step+'Progressive Change'!Z91*Weight_Progressive+'Hydrogen Superpower'!Z91*Weight_Hydro","v":0},{"$f":"'Step Change'!AA91*Weight_Step+'Progressive Change'!AA91*Weight_Progressive+'Hydrogen Superpower'!AA91*Weight_Hydro","v":0},{"$f":"'Step Change'!AB91*Weight_Step+'Progressive Change'!AB91*Weight_Progressive+'Hydrogen Superpower'!AB91*Weight_Hydro","v":0},{"$f":"'Step Change'!AC91*Weight_Step+'Progressive Change'!AC91*Weight_Progressive+'Hydrogen Superpower'!AC91*Weight_Hydro","v":0},{"$f":"'Step Change'!AD91*Weight_Step+'Progressive Change'!AD91*Weight_Progressive+'Hydrogen Superpower'!AD91*Weight_Hydro","v":0},{"$f":"'Step Change'!AE91*Weight_Step+'Progressive Change'!AE91*Weight_Progressive+'Hydrogen Superpower'!AE91*Weight_Hydro","v":0},{"$f":"'Step Change'!AF91*Weight_Step+'Progressive Change'!AF91*Weight_Progressive+'Hydrogen Superpower'!AF91*Weight_Hydro","v":0},{"$f":"'Step Change'!AG91*Weight_Step+'Progressive Change'!AG91*Weight_Progressive+'Hydrogen Superpower'!AG91*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"'Step Change'!G92*Weight_Step+'Progressive Change'!G92*Weight_Progressive+'Hydrogen Superpower'!G92*Weight_Hydro","v":0},{"$f":"'Step Change'!H92*Weight_Step+'Progressive Change'!H92*Weight_Progressive+'Hydrogen Superpower'!H92*Weight_Hydro","v":0},{"$f":"'Step Change'!I92*Weight_Step+'Progressive Change'!I92*Weight_Progressive+'Hydrogen Superpower'!I92*Weight_Hydro","v":0},{"$f":"'Step Change'!J92*Weight_Step+'Progressive Change'!J92*Weight_Progressive+'Hydrogen Superpower'!J92*Weight_Hydro","v":0},{"$f":"'Step Change'!K92*Weight_Step+'Progressive Change'!K92*Weight_Progressive+'Hydrogen Superpower'!K92*Weight_Hydro","v":0},{"$f":"'Step Change'!L92*Weight_Step+'Progressive Change'!L92*Weight_Progressive+'Hydrogen Superpower'!L92*Weight_Hydro","v":0},{"$f":"'Step Change'!M92*Weight_Step+'Progressive Change'!M92*Weight_Progressive+'Hydrogen Superpower'!M92*Weight_Hydro","v":0},{"$f":"'Step Change'!N92*Weight_Step+'Progressive Change'!N92*Weight_Progressive+'Hydrogen Superpower'!N92*Weight_Hydro","v":0},{"$f":"'Step Change'!O92*Weight_Step+'Progressive Change'!O92*Weight_Progressive+'Hydrogen Superpower'!O92*Weight_Hydro","v":0},{"$f":"'Step Change'!P92*Weight_Step+'Progressive Change'!P92*Weight_Progressive+'Hydrogen Superpower'!P92*Weight_Hydro","v":0},{"$f":"'Step Change'!Q92*Weight_Step+'Progressive Change'!Q92*Weight_Progressive+'Hydrogen Superpower'!Q92*Weight_Hydro","v":0},{"$f":"'Step Change'!R92*Weight_Step+'Progressive Change'!R92*Weight_Progressive+'Hydrogen Superpower'!R92*Weight_Hydro","v":0},{"$f":"'Step Change'!S92*Weight_Step+'Progressive Change'!S92*Weight_Progressive+'Hydrogen Superpower'!S92*Weight_Hydro","v":0},{"$f":"'Step Change'!T92*Weight_Step+'Progressive Change'!T92*Weight_Progressive+'Hydrogen Superpower'!T92*Weight_Hydro","v":0},{"$f":"'Step Change'!U92*Weight_Step+'Progressive Change'!U92*Weight_Progressive+'Hydrogen Superpower'!U92*Weight_Hydro","v":0},{"$f":"'Step Change'!V92*Weight_Step+'Progressive Change'!V92*Weight_Progressive+'Hydrogen Superpower'!V92*Weight_Hydro","v":0},{"$f":"'Step Change'!W92*Weight_Step+'Progressive Change'!W92*Weight_Progressive+'Hydrogen Superpower'!W92*Weight_Hydro","v":0},{"$f":"'Step Change'!X92*Weight_Step+'Progressive Change'!X92*Weight_Progressive+'Hydrogen Superpower'!X92*Weight_Hydro","v":0},{"$f":"'Step Change'!Y92*Weight_Step+'Progressive Change'!Y92*Weight_Progressive+'Hydrogen Superpower'!Y92*Weight_Hydro","v":0},{"$f":"'Step Change'!Z92*Weight_Step+'Progressive Change'!Z92*Weight_Progressive+'Hydrogen Superpower'!Z92*Weight_Hydro","v":0},{"$f":"'Step Change'!AA92*Weight_Step+'Progressive Change'!AA92*Weight_Progressive+'Hydrogen Superpower'!AA92*Weight_Hydro","v":0},{"$f":"'Step Change'!AB92*Weight_Step+'Progressive Change'!AB92*Weight_Progressive+'Hydrogen Superpower'!AB92*Weight_Hydro","v":0},{"$f":"'Step Change'!AC92*Weight_Step+'Progressive Change'!AC92*Weight_Progressive+'Hydrogen Superpower'!AC92*Weight_Hydro","v":0},{"$f":"'Step Change'!AD92*Weight_Step+'Progressive Change'!AD92*Weight_Progressive+'Hydrogen Superpower'!AD92*Weight_Hydro","v":0},{"$f":"'Step Change'!AE92*Weight_Step+'Progressive Change'!AE92*Weight_Progressive+'Hydrogen Superpower'!AE92*Weight_Hydro","v":0},{"$f":"'Step Change'!AF92*Weight_Step+'Progressive Change'!AF92*Weight_Progressive+'Hydrogen Superpower'!AF92*Weight_Hydro","v":0},{"$f":"'Step Change'!AG92*Weight_Step+'Progressive Change'!AG92*Weight_Progressive+'Hydrogen Superpower'!AG92*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"'Step Change'!G93*Weight_Step+'Progressive Change'!G93*Weight_Progressive+'Hydrogen Superpower'!G93*Weight_Hydro","v":0},{"$f":"'Step Change'!H93*Weight_Step+'Progressive Change'!H93*Weight_Progressive+'Hydrogen Superpower'!H93*Weight_Hydro","v":0},{"$f":"'Step Change'!I93*Weight_Step+'Progressive Change'!I93*Weight_Progressive+'Hydrogen Superpower'!I93*Weight_Hydro","v":0},{"$f":"'Step Change'!J93*Weight_Step+'Progressive Change'!J93*Weight_Progressive+'Hydrogen Superpower'!J93*Weight_Hydro","v":0},{"$f":"'Step Change'!K93*Weight_Step+'Progressive Change'!K93*Weight_Progressive+'Hydrogen Superpower'!K93*Weight_Hydro","v":0},{"$f":"'Step Change'!L93*Weight_Step+'Progressive Change'!L93*Weight_Progressive+'Hydrogen Superpower'!L93*Weight_Hydro","v":0},{"$f":"'Step Change'!M93*Weight_Step+'Progressive Change'!M93*Weight_Progressive+'Hydrogen Superpower'!M93*Weight_Hydro","v":0},{"$f":"'Step Change'!N93*Weight_Step+'Progressive Change'!N93*Weight_Progressive+'Hydrogen Superpower'!N93*Weight_Hydro","v":0},{"$f":"'Step Change'!O93*Weight_Step+'Progressive Change'!O93*Weight_Progressive+'Hydrogen Superpower'!O93*Weight_Hydro","v":0},{"$f":"'Step Change'!P93*Weight_Step+'Progressive Change'!P93*Weight_Progressive+'Hydrogen Superpower'!P93*Weight_Hydro","v":0},{"$f":"'Step Change'!Q93*Weight_Step+'Progressive Change'!Q93*Weight_Progressive+'Hydrogen Superpower'!Q93*Weight_Hydro","v":0},{"$f":"'Step Change'!R93*Weight_Step+'Progressive Change'!R93*Weight_Progressive+'Hydrogen Superpower'!R93*Weight_Hydro","v":0},{"$f":"'Step Change'!S93*Weight_Step+'Progressive Change'!S93*Weight_Progressive+'Hydrogen Superpower'!S93*Weight_Hydro","v":0},{"$f":"'Step Change'!T93*Weight_Step+'Progressive Change'!T93*Weight_Progressive+'Hydrogen Superpower'!T93*Weight_Hydro","v":0},{"$f":"'Step Change'!U93*Weight_Step+'Progressive Change'!U93*Weight_Progressive+'Hydrogen Superpower'!U93*Weight_Hydro","v":0},{"$f":"'Step Change'!V93*Weight_Step+'Progressive Change'!V93*Weight_Progressive+'Hydrogen Superpower'!V93*Weight_Hydro","v":0},{"$f":"'Step Change'!W93*Weight_Step+'Progressive Change'!W93*Weight_Progressive+'Hydrogen Superpower'!W93*Weight_Hydro","v":0},{"$f":"'Step Change'!X93*Weight_Step+'Progressive Change'!X93*Weight_Progressive+'Hydrogen Superpower'!X93*Weight_Hydro","v":0},{"$f":"'Step Change'!Y93*Weight_Step+'Progressive Change'!Y93*Weight_Progressive+'Hydrogen Superpower'!Y93*Weight_Hydro","v":0},{"$f":"'Step Change'!Z93*Weight_Step+'Progressive Change'!Z93*Weight_Progressive+'Hydrogen Superpower'!Z93*Weight_Hydro","v":0},{"$f":"'Step Change'!AA93*Weight_Step+'Progressive Change'!AA93*Weight_Progressive+'Hydrogen Superpower'!AA93*Weight_Hydro","v":0},{"$f":"'Step Change'!AB93*Weight_Step+'Progressive Change'!AB93*Weight_Progressive+'Hydrogen Superpower'!AB93*Weight_Hydro","v":0},{"$f":"'Step Change'!AC93*Weight_Step+'Progressive Change'!AC93*Weight_Progressive+'Hydrogen Superpower'!AC93*Weight_Hydro","v":0},{"$f":"'Step Change'!AD93*Weight_Step+'Progressive Change'!AD93*Weight_Progressive+'Hydrogen Superpower'!AD93*Weight_Hydro","v":0},{"$f":"'Step Change'!AE93*Weight_Step+'Progressive Change'!AE93*Weight_Progressive+'Hydrogen Superpower'!AE93*Weight_Hydro","v":0},{"$f":"'Step Change'!AF93*Weight_Step+'Progressive Change'!AF93*Weight_Progressive+'Hydrogen Superpower'!AF93*Weight_Hydro","v":0},{"$f":"'Step Change'!AG93*Weight_Step+'Progressive Change'!AG93*Weight_Progressive+'Hydrogen Superpower'!AG93*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"'Step Change'!G94*Weight_Step+'Progressive Change'!G94*Weight_Progressive+'Hydrogen Superpower'!G94*Weight_Hydro","v":0},{"$f":"'Step Change'!H94*Weight_Step+'Progressive Change'!H94*Weight_Progressive+'Hydrogen Superpower'!H94*Weight_Hydro","v":0},{"$f":"'Step Change'!I94*Weight_Step+'Progressive Change'!I94*Weight_Progressive+'Hydrogen Superpower'!I94*Weight_Hydro","v":0},{"$f":"'Step Change'!J94*Weight_Step+'Progressive Change'!J94*Weight_Progressive+'Hydrogen Superpower'!J94*Weight_Hydro","v":0},{"$f":"'Step Change'!K94*Weight_Step+'Progressive Change'!K94*Weight_Progressive+'Hydrogen Superpower'!K94*Weight_Hydro","v":0},{"$f":"'Step Change'!L94*Weight_Step+'Progressive Change'!L94*Weight_Progressive+'Hydrogen Superpower'!L94*Weight_Hydro","v":0},{"$f":"'Step Change'!M94*Weight_Step+'Progressive Change'!M94*Weight_Progressive+'Hydrogen Superpower'!M94*Weight_Hydro","v":0},{"$f":"'Step Change'!N94*Weight_Step+'Progressive Change'!N94*Weight_Progressive+'Hydrogen Superpower'!N94*Weight_Hydro","v":0},{"$f":"'Step Change'!O94*Weight_Step+'Progressive Change'!O94*Weight_Progressive+'Hydrogen Superpower'!O94*Weight_Hydro","v":0},{"$f":"'Step Change'!P94*Weight_Step+'Progressive Change'!P94*Weight_Progressive+'Hydrogen Superpower'!P94*Weight_Hydro","v":0},{"$f":"'Step Change'!Q94*Weight_Step+'Progressive Change'!Q94*Weight_Progressive+'Hydrogen Superpower'!Q94*Weight_Hydro","v":0},{"$f":"'Step Change'!R94*Weight_Step+'Progressive Change'!R94*Weight_Progressive+'Hydrogen Superpower'!R94*Weight_Hydro","v":0},{"$f":"'Step Change'!S94*Weight_Step+'Progressive Change'!S94*Weight_Progressive+'Hydrogen Superpower'!S94*Weight_Hydro","v":0},{"$f":"'Step Change'!T94*Weight_Step+'Progressive Change'!T94*Weight_Progressive+'Hydrogen Superpower'!T94*Weight_Hydro","v":0},{"$f":"'Step Change'!U94*Weight_Step+'Progressive Change'!U94*Weight_Progressive+'Hydrogen Superpower'!U94*Weight_Hydro","v":0},{"$f":"'Step Change'!V94*Weight_Step+'Progressive Change'!V94*Weight_Progressive+'Hydrogen Superpower'!V94*Weight_Hydro","v":0},{"$f":"'Step Change'!W94*Weight_Step+'Progressive Change'!W94*Weight_Progressive+'Hydrogen Superpower'!W94*Weight_Hydro","v":0},{"$f":"'Step Change'!X94*Weight_Step+'Progressive Change'!X94*Weight_Progressive+'Hydrogen Superpower'!X94*Weight_Hydro","v":0},{"$f":"'Step Change'!Y94*Weight_Step+'Progressive Change'!Y94*Weight_Progressive+'Hydrogen Superpower'!Y94*Weight_Hydro","v":0},{"$f":"'Step Change'!Z94*Weight_Step+'Progressive Change'!Z94*Weight_Progressive+'Hydrogen Superpower'!Z94*Weight_Hydro","v":0},{"$f":"'Step Change'!AA94*Weight_Step+'Progressive Change'!AA94*Weight_Progressive+'Hydrogen Superpower'!AA94*Weight_Hydro","v":0},{"$f":"'Step Change'!AB94*Weight_Step+'Progressive Change'!AB94*Weight_Progressive+'Hydrogen Superpower'!AB94*Weight_Hydro","v":0},{"$f":"'Step Change'!AC94*Weight_Step+'Progressive Change'!AC94*Weight_Progressive+'Hydrogen Superpower'!AC94*Weight_Hydro","v":0},{"$f":"'Step Change'!AD94*Weight_Step+'Progressive Change'!AD94*Weight_Progressive+'Hydrogen Superpower'!AD94*Weight_Hydro","v":0},{"$f":"'Step Change'!AE94*Weight_Step+'Progressive Change'!AE94*Weight_Progressive+'Hydrogen Superpower'!AE94*Weight_Hydro","v":0},{"$f":"'Step Change'!AF94*Weight_Step+'Progressive Change'!AF94*Weight_Progressive+'Hydrogen Superpower'!AF94*Weight_Hydro","v":0},{"$f":"'Step Change'!AG94*Weight_Step+'Progressive Change'!AG94*Weight_Progressive+'Hydrogen Superpower'!AG94*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"'Step Change'!G95*Weight_Step+'Progressive Change'!G95*Weight_Progressive+'Hydrogen Superpower'!G95*Weight_Hydro","v":0},{"$f":"'Step Change'!H95*Weight_Step+'Progressive Change'!H95*Weight_Progressive+'Hydrogen Superpower'!H95*Weight_Hydro","v":0},{"$f":"'Step Change'!I95*Weight_Step+'Progressive Change'!I95*Weight_Progressive+'Hydrogen Superpower'!I95*Weight_Hydro","v":0},{"$f":"'Step Change'!J95*Weight_Step+'Progressive Change'!J95*Weight_Progressive+'Hydrogen Superpower'!J95*Weight_Hydro","v":0},{"$f":"'Step Change'!K95*Weight_Step+'Progressive Change'!K95*Weight_Progressive+'Hydrogen Superpower'!K95*Weight_Hydro","v":0},{"$f":"'Step Change'!L95*Weight_Step+'Progressive Change'!L95*Weight_Progressive+'Hydrogen Superpower'!L95*Weight_Hydro","v":0},{"$f":"'Step Change'!M95*Weight_Step+'Progressive Change'!M95*Weight_Progressive+'Hydrogen Superpower'!M95*Weight_Hydro","v":0},{"$f":"'Step Change'!N95*Weight_Step+'Progressive Change'!N95*Weight_Progressive+'Hydrogen Superpower'!N95*Weight_Hydro","v":0},{"$f":"'Step Change'!O95*Weight_Step+'Progressive Change'!O95*Weight_Progressive+'Hydrogen Superpower'!O95*Weight_Hydro","v":0},{"$f":"'Step Change'!P95*Weight_Step+'Progressive Change'!P95*Weight_Progressive+'Hydrogen Superpower'!P95*Weight_Hydro","v":0},{"$f":"'Step Change'!Q95*Weight_Step+'Progressive Change'!Q95*Weight_Progressive+'Hydrogen Superpower'!Q95*Weight_Hydro","v":0},{"$f":"'Step Change'!R95*Weight_Step+'Progressive Change'!R95*Weight_Progressive+'Hydrogen Superpower'!R95*Weight_Hydro","v":0},{"$f":"'Step Change'!S95*Weight_Step+'Progressive Change'!S95*Weight_Progressive+'Hydrogen Superpower'!S95*Weight_Hydro","v":0},{"$f":"'Step Change'!T95*Weight_Step+'Progressive Change'!T95*Weight_Progressive+'Hydrogen Superpower'!T95*Weight_Hydro","v":0},{"$f":"'Step Change'!U95*Weight_Step+'Progressive Change'!U95*Weight_Progressive+'Hydrogen Superpower'!U95*Weight_Hydro","v":0},{"$f":"'Step Change'!V95*Weight_Step+'Progressive Change'!V95*Weight_Progressive+'Hydrogen Superpower'!V95*Weight_Hydro","v":0},{"$f":"'Step Change'!W95*Weight_Step+'Progressive Change'!W95*Weight_Progressive+'Hydrogen Superpower'!W95*Weight_Hydro","v":0},{"$f":"'Step Change'!X95*Weight_Step+'Progressive Change'!X95*Weight_Progressive+'Hydrogen Superpower'!X95*Weight_Hydro","v":0},{"$f":"'Step Change'!Y95*Weight_Step+'Progressive Change'!Y95*Weight_Progressive+'Hydrogen Superpower'!Y95*Weight_Hydro","v":0},{"$f":"'Step Change'!Z95*Weight_Step+'Progressive Change'!Z95*Weight_Progressive+'Hydrogen Superpower'!Z95*Weight_Hydro","v":0},{"$f":"'Step Change'!AA95*Weight_Step+'Progressive Change'!AA95*Weight_Progressive+'Hydrogen Superpower'!AA95*Weight_Hydro","v":0},{"$f":"'Step Change'!AB95*Weight_Step+'Progressive Change'!AB95*Weight_Progressive+'Hydrogen Superpower'!AB95*Weight_Hydro","v":0},{"$f":"'Step Change'!AC95*Weight_Step+'Progressive Change'!AC95*Weight_Progressive+'Hydrogen Superpower'!AC95*Weight_Hydro","v":0},{"$f":"'Step Change'!AD95*Weight_Step+'Progressive Change'!AD95*Weight_Progressive+'Hydrogen Superpower'!AD95*Weight_Hydro","v":0},{"$f":"'Step Change'!AE95*Weight_Step+'Progressive Change'!AE95*Weight_Progressive+'Hydrogen Superpower'!AE95*Weight_Hydro","v":0},{"$f":"'Step Change'!AF95*Weight_Step+'Progressive Change'!AF95*Weight_Progressive+'Hydrogen Superpower'!AF95*Weight_Hydro","v":0},{"$f":"'Step Change'!AG95*Weight_Step+'Progressive Change'!AG95*Weight_Progressive+'Hydrogen Superpower'!AG95*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"'Step Change'!G96*Weight_Step+'Progressive Change'!G96*Weight_Progressive+'Hydrogen Superpower'!G96*Weight_Hydro","v":0},{"$f":"'Step Change'!H96*Weight_Step+'Progressive Change'!H96*Weight_Progressive+'Hydrogen Superpower'!H96*Weight_Hydro","v":0},{"$f":"'Step Change'!I96*Weight_Step+'Progressive Change'!I96*Weight_Progressive+'Hydrogen Superpower'!I96*Weight_Hydro","v":0},{"$f":"'Step Change'!J96*Weight_Step+'Progressive Change'!J96*Weight_Progressive+'Hydrogen Superpower'!J96*Weight_Hydro","v":0},{"$f":"'Step Change'!K96*Weight_Step+'Progressive Change'!K96*Weight_Progressive+'Hydrogen Superpower'!K96*Weight_Hydro","v":0},{"$f":"'Step Change'!L96*Weight_Step+'Progressive Change'!L96*Weight_Progressive+'Hydrogen Superpower'!L96*Weight_Hydro","v":0},{"$f":"'Step Change'!M96*Weight_Step+'Progressive Change'!M96*Weight_Progressive+'Hydrogen Superpower'!M96*Weight_Hydro","v":0},{"$f":"'Step Change'!N96*Weight_Step+'Progressive Change'!N96*Weight_Progressive+'Hydrogen Superpower'!N96*Weight_Hydro","v":0},{"$f":"'Step Change'!O96*Weight_Step+'Progressive Change'!O96*Weight_Progressive+'Hydrogen Superpower'!O96*Weight_Hydro","v":0},{"$f":"'Step Change'!P96*Weight_Step+'Progressive Change'!P96*Weight_Progressive+'Hydrogen Superpower'!P96*Weight_Hydro","v":0},{"$f":"'Step Change'!Q96*Weight_Step+'Progressive Change'!Q96*Weight_Progressive+'Hydrogen Superpower'!Q96*Weight_Hydro","v":0},{"$f":"'Step Change'!R96*Weight_Step+'Progressive Change'!R96*Weight_Progressive+'Hydrogen Superpower'!R96*Weight_Hydro","v":0},{"$f":"'Step Change'!S96*Weight_Step+'Progressive Change'!S96*Weight_Progressive+'Hydrogen Superpower'!S96*Weight_Hydro","v":0},{"$f":"'Step Change'!T96*Weight_Step+'Progressive Change'!T96*Weight_Progressive+'Hydrogen Superpower'!T96*Weight_Hydro","v":0},{"$f":"'Step Change'!U96*Weight_Step+'Progressive Change'!U96*Weight_Progressive+'Hydrogen Superpower'!U96*Weight_Hydro","v":0},{"$f":"'Step Change'!V96*Weight_Step+'Progressive Change'!V96*Weight_Progressive+'Hydrogen Superpower'!V96*Weight_Hydro","v":0},{"$f":"'Step Change'!W96*Weight_Step+'Progressive Change'!W96*Weight_Progressive+'Hydrogen Superpower'!W96*Weight_Hydro","v":0},{"$f":"'Step Change'!X96*Weight_Step+'Progressive Change'!X96*Weight_Progressive+'Hydrogen Superpower'!X96*Weight_Hydro","v":0},{"$f":"'Step Change'!Y96*Weight_Step+'Progressive Change'!Y96*Weight_Progressive+'Hydrogen Superpower'!Y96*Weight_Hydro","v":0},{"$f":"'Step Change'!Z96*Weight_Step+'Progressive Change'!Z96*Weight_Progressive+'Hydrogen Superpower'!Z96*Weight_Hydro","v":0},{"$f":"'Step Change'!AA96*Weight_Step+'Progressive Change'!AA96*Weight_Progressive+'Hydrogen Superpower'!AA96*Weight_Hydro","v":0},{"$f":"'Step Change'!AB96*Weight_Step+'Progressive Change'!AB96*Weight_Progressive+'Hydrogen Superpower'!AB96*Weight_Hydro","v":0},{"$f":"'Step Change'!AC96*Weight_Step+'Progressive Change'!AC96*Weight_Progressive+'Hydrogen Superpower'!AC96*Weight_Hydro","v":0},{"$f":"'Step Change'!AD96*Weight_Step+'Progressive Change'!AD96*Weight_Progressive+'Hydrogen Superpower'!AD96*Weight_Hydro","v":0},{"$f":"'Step Change'!AE96*Weight_Step+'Progressive Change'!AE96*Weight_Progressive+'Hydrogen Superpower'!AE96*Weight_Hydro","v":0},{"$f":"'Step Change'!AF96*Weight_Step+'Progressive Change'!AF96*Weight_Progressive+'Hydrogen Superpower'!AF96*Weight_Hydro","v":0},{"$f":"'Step Change'!AG96*Weight_Step+'Progressive Change'!AG96*Weight_Progressive+'Hydrogen Superpower'!AG96*Weight_Hydro","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Weighted,H100:AG100)","v":-0.42329544436824912},{"$f":"'Step Change'!G100*Weight_Step+'Progressive Change'!G100*Weight_Progressive+'Hydrogen Superpower'!G100*Weight_Hydro","v":0},{"$f":"'Step Change'!H100*Weight_Step+'Progressive Change'!H100*Weight_Progressive+'Hydrogen Superpower'!H100*Weight_Hydro","v":7.5865058394342092E-6},{"$f":"'Step Change'!I100*Weight_Step+'Progressive Change'!I100*Weight_Progressive+'Hydrogen Superpower'!I100*Weight_Hydro","v":3.6749339669263671E-2},{"$f":"'Step Change'!J100*Weight_Step+'Progressive Change'!J100*Weight_Progressive+'Hydrogen Superpower'!J100*Weight_Hydro","v":-6.2686205682817617E-2},{"$f":"'Step Change'!K100*Weight_Step+'Progressive Change'!K100*Weight_Progressive+'Hydrogen Superpower'!K100*Weight_Hydro","v":-3.3205788206145781E-2},{"$f":"'Step Change'!L100*Weight_Step+'Progressive Change'!L100*Weight_Progressive+'Hydrogen Superpower'!L100*Weight_Hydro","v":-4.033086303364497E-2},{"$f":"'Step Change'!M100*Weight_Step+'Progressive Change'!M100*Weight_Progressive+'Hydrogen Superpower'!M100*Weight_Hydro","v":0.10627086106939276},{"$f":"'Step Change'!N100*Weight_Step+'Progressive Change'!N100*Weight_Progressive+'Hydrogen Superpower'!N100*Weight_Hydro","v":-5.4469119523527731E-2},{"$f":"'Step Change'!O100*Weight_Step+'Progressive Change'!O100*Weight_Progressive+'Hydrogen Superpower'!O100*Weight_Hydro","v":-4.9425728616223595E-2},{"$f":"'Step Change'!P100*Weight_Step+'Progressive Change'!P100*Weight_Progressive+'Hydrogen Superpower'!P100*Weight_Hydro","v":6.7530483740591172E-3},{"$f":"'Step Change'!Q100*Weight_Step+'Progressive Change'!Q100*Weight_Progressive+'Hydrogen Superpower'!Q100*Weight_Hydro","v":4.35710974442855E-2},{"$f":"'Step Change'!R100*Weight_Step+'Progressive Change'!R100*Weight_Progressive+'Hydrogen Superpower'!R100*Weight_Hydro","v":-0.24046767222766233},{"$f":"'Step Change'!S100*Weight_Step+'Progressive Change'!S100*Weight_Progressive+'Hydrogen Superpower'!S100*Weight_Hydro","v":-0.21944577218561045},{"$f":"'Step Change'!T100*Weight_Step+'Progressive Change'!T100*Weight_Progressive+'Hydrogen Superpower'!T100*Weight_Hydro","v":-3.3458712618830494E-3},{"$f":"'Step Change'!U100*Weight_Step+'Progressive Change'!U100*Weight_Progressive+'Hydrogen Superpower'!U100*Weight_Hydro","v":-8.2377638368945187E-4},{"$f":"'Step Change'!V100*Weight_Step+'Progressive Change'!V100*Weight_Progressive+'Hydrogen Superpower'!V100*Weight_Hydro","v":7.1796627035401031E-2},{"$f":"'Step Change'!W100*Weight_Step+'Progressive Change'!W100*Weight_Progressive+'Hydrogen Superpower'!W100*Weight_Hydro","v":1.6884688780746363E-5},{"$f":"'Step Change'!X100*Weight_Step+'Progressive Change'!X100*Weight_Progressive+'Hydrogen Superpower'!X100*Weight_Hydro","v":4.5590417413917186E-4},{"$f":"'Step Change'!Y100*Weight_Step+'Progressive Change'!Y100*Weight_Progressive+'Hydrogen Superpower'!Y100*Weight_Hydro","v":-6.2433538940002559E-2},{"$f":"'Step Change'!Z100*Weight_Step+'Progressive Change'!Z100*Weight_Progressive+'Hydrogen Superpower'!Z100*Weight_Hydro","v":-9.5548974119272531E-2},{"$f":"'Step Change'!AA100*Weight_Step+'Progressive Change'!AA100*Weight_Progressive+'Hydrogen Superpower'!AA100*Weight_Hydro","v":-7.0244643245933033E-2},{"$f":"'Step Change'!AB100*Weight_Step+'Progressive Change'!AB100*Weight_Progressive+'Hydrogen Superpower'!AB100*Weight_Hydro","v":-5.806355331186305E-3},{"$f":"'Step Change'!AC100*Weight_Step+'Progressive Change'!AC100*Weight_Progressive+'Hydrogen Superpower'!AC100*Weight_Hydro","v":2.4958025373347324E-3},{"$f":"'Step Change'!AD100*Weight_Step+'Progressive Change'!AD100*Weight_Progressive+'Hydrogen Superpower'!AD100*Weight_Hydro","v":-0.15314444558306201},{"$f":"'Step Change'!AE100*Weight_Step+'Progressive Change'!AE100*Weight_Progressive+'Hydrogen Superpower'!AE100*Weight_Hydro","v":2.6600898682524431E-2},{"$f":"'Step Change'!AF100*Weight_Step+'Progressive Change'!AF100*Weight_Progressive+'Hydrogen Superpower'!AF100*Weight_Hydro","v":-0.1636267705833353},{"$f":"'Step Change'!AG100*Weight_Step+'Progressive Change'!AG100*Weight_Progressive+'Hydrogen Superpower'!AG100*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.68931378034158586,{"$f":"'Step Change'!G101*Weight_Step+'Progressive Change'!G101*Weight_Progressive+'Hydrogen Superpower'!G101*Weight_Hydro","v":0},{"$f":"'Step Change'!H101*Weight_Step+'Progressive Change'!H101*Weight_Progressive+'Hydrogen Superpower'!H101*Weight_Hydro","v":-3.7745370256324405E-4},{"$f":"'Step Change'!I101*Weight_Step+'Progressive Change'!I101*Weight_Progressive+'Hydrogen Superpower'!I101*Weight_Hydro","v":-5.1763495597711539E-4},{"$f":"'Step Change'!J101*Weight_Step+'Progressive Change'!J101*Weight_Progressive+'Hydrogen Superpower'!J101*Weight_Hydro","v":-6.9486039203068936E-2},{"$f":"'Step Change'!K101*Weight_Step+'Progressive Change'!K101*Weight_Progressive+'Hydrogen Superpower'!K101*Weight_Hydro","v":-3.1226889735235693E-2},{"$f":"'Step Change'!L101*Weight_Step+'Progressive Change'!L101*Weight_Progressive+'Hydrogen Superpower'!L101*Weight_Hydro","v":-4.6048871227580425E-2},{"$f":"'Step Change'!M101*Weight_Step+'Progressive Change'!M101*Weight_Progressive+'Hydrogen Superpower'!M101*Weight_Hydro","v":0.16127508203112811},{"$f":"'Step Change'!N101*Weight_Step+'Progressive Change'!N101*Weight_Progressive+'Hydrogen Superpower'!N101*Weight_Hydro","v":-7.1965458926985484E-2},{"$f":"'Step Change'!O101*Weight_Step+'Progressive Change'!O101*Weight_Progressive+'Hydrogen Superpower'!O101*Weight_Hydro","v":-0.24197479764702368},{"$f":"'Step Change'!P101*Weight_Step+'Progressive Change'!P101*Weight_Progressive+'Hydrogen Superpower'!P101*Weight_Hydro","v":6.5495328521904522E-3},{"$f":"'Step Change'!Q101*Weight_Step+'Progressive Change'!Q101*Weight_Progressive+'Hydrogen Superpower'!Q101*Weight_Hydro","v":6.5500309990563901E-2},{"$f":"'Step Change'!R101*Weight_Step+'Progressive Change'!R101*Weight_Progressive+'Hydrogen Superpower'!R101*Weight_Hydro","v":-0.39941731630264826},{"$f":"'Step Change'!S101*Weight_Step+'Progressive Change'!S101*Weight_Progressive+'Hydrogen Superpower'!S101*Weight_Hydro","v":-0.28605401072779435},{"$f":"'Step Change'!T101*Weight_Step+'Progressive Change'!T101*Weight_Progressive+'Hydrogen Superpower'!T101*Weight_Hydro","v":-5.7344625013916488E-3},{"$f":"'Step Change'!U101*Weight_Step+'Progressive Change'!U101*Weight_Progressive+'Hydrogen Superpower'!U101*Weight_Hydro","v":-1.4720456423010011E-2},{"$f":"'Step Change'!V101*Weight_Step+'Progressive Change'!V101*Weight_Progressive+'Hydrogen Superpower'!V101*Weight_Hydro","v":0.10988930681861078},{"$f":"'Step Change'!W101*Weight_Step+'Progressive Change'!W101*Weight_Progressive+'Hydrogen Superpower'!W101*Weight_Hydro","v":-6.0259488431665441E-5},{"$f":"'Step Change'!X101*Weight_Step+'Progressive Change'!X101*Weight_Progressive+'Hydrogen Superpower'!X101*Weight_Hydro","v":1.5314441040909938E-2},{"$f":"'Step Change'!Y101*Weight_Step+'Progressive Change'!Y101*Weight_Progressive+'Hydrogen Superpower'!Y101*Weight_Hydro","v":-2.4633918952239785E-2},{"$f":"'Step Change'!Z101*Weight_Step+'Progressive Change'!Z101*Weight_Progressive+'Hydrogen Superpower'!Z101*Weight_Hydro","v":-0.12963542652935561},{"$f":"'Step Change'!AA101*Weight_Step+'Progressive Change'!AA101*Weight_Progressive+'Hydrogen Superpower'!AA101*Weight_Hydro","v":-0.10797387631213419},{"$f":"'Step Change'!AB101*Weight_Step+'Progressive Change'!AB101*Weight_Progressive+'Hydrogen Superpower'!AB101*Weight_Hydro","v":-1.173664565230694E-2},{"$f":"'Step Change'!AC101*Weight_Step+'Progressive Change'!AC101*Weight_Progressive+'Hydrogen Superpower'!AC101*Weight_Hydro","v":9.4661732199083568E-3},{"$f":"'Step Change'!AD101*Weight_Step+'Progressive Change'!AD101*Weight_Progressive+'Hydrogen Superpower'!AD101*Weight_Hydro","v":-0.16091495047782356},{"$f":"'Step Change'!AE101*Weight_Step+'Progressive Change'!AE101*Weight_Progressive+'Hydrogen Superpower'!AE101*Weight_Hydro","v":-3.4923417553101979E-2},{"$f":"'Step Change'!AF101*Weight_Step+'Progressive Change'!AF101*Weight_Progressive+'Hydrogen Superpower'!AF101*Weight_Hydro","v":-0.16676298242183824},{"$f":"'Step Change'!AG101*Weight_Step+'Progressive Change'!AG101*Weight_Progressive+'Hydrogen Superpower'!AG101*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.87104546470417166,{"$f":"'Step Change'!G102*Weight_Step+'Progressive Change'!G102*Weight_Progressive+'Hydrogen Superpower'!G102*Weight_Hydro","v":0},{"$f":"'Step Change'!H102*Weight_Step+'Progressive Change'!H102*Weight_Progressive+'Hydrogen Superpower'!H102*Weight_Hydro","v":-3.6642061104927846E-4},{"$f":"'Step Change'!I102*Weight_Step+'Progressive Change'!I102*Weight_Progressive+'Hydrogen Superpower'!I102*Weight_Hydro","v":-4.8992180242734662E-4},{"$f":"'Step Change'!J102*Weight_Step+'Progressive Change'!J102*Weight_Progressive+'Hydrogen Superpower'!J102*Weight_Hydro","v":-6.940347206245881E-2},{"$f":"'Step Change'!K102*Weight_Step+'Progressive Change'!K102*Weight_Progressive+'Hydrogen Superpower'!K102*Weight_Hydro","v":-3.4758134521141418E-2},{"$f":"'Step Change'!L102*Weight_Step+'Progressive Change'!L102*Weight_Progressive+'Hydrogen Superpower'!L102*Weight_Hydro","v":-4.6008999868769343E-2},{"$f":"'Step Change'!M102*Weight_Step+'Progressive Change'!M102*Weight_Progressive+'Hydrogen Superpower'!M102*Weight_Hydro","v":0.16144337837344047},{"$f":"'Step Change'!N102*Weight_Step+'Progressive Change'!N102*Weight_Progressive+'Hydrogen Superpower'!N102*Weight_Hydro","v":-7.2316159726026341E-2},{"$f":"'Step Change'!O102*Weight_Step+'Progressive Change'!O102*Weight_Progressive+'Hydrogen Superpower'!O102*Weight_Hydro","v":-0.25385985484077755},{"$f":"'Step Change'!P102*Weight_Step+'Progressive Change'!P102*Weight_Progressive+'Hydrogen Superpower'!P102*Weight_Hydro","v":6.4954979252959174E-3},{"$f":"'Step Change'!Q102*Weight_Step+'Progressive Change'!Q102*Weight_Progressive+'Hydrogen Superpower'!Q102*Weight_Hydro","v":6.3819416288590849E-2},{"$f":"'Step Change'!R102*Weight_Step+'Progressive Change'!R102*Weight_Progressive+'Hydrogen Superpower'!R102*Weight_Hydro","v":-0.41811277909306399},{"$f":"'Step Change'!S102*Weight_Step+'Progressive Change'!S102*Weight_Progressive+'Hydrogen Superpower'!S102*Weight_Hydro","v":-0.3117783764544329},{"$f":"'Step Change'!T102*Weight_Step+'Progressive Change'!T102*Weight_Progressive+'Hydrogen Superpower'!T102*Weight_Hydro","v":-5.2235036262062448E-3},{"$f":"'Step Change'!U102*Weight_Step+'Progressive Change'!U102*Weight_Progressive+'Hydrogen Superpower'!U102*Weight_Hydro","v":-1.4984769828813136E-2},{"$f":"'Step Change'!V102*Weight_Step+'Progressive Change'!V102*Weight_Progressive+'Hydrogen Superpower'!V102*Weight_Hydro","v":9.5940819158251561E-2},{"$f":"'Step Change'!W102*Weight_Step+'Progressive Change'!W102*Weight_Progressive+'Hydrogen Superpower'!W102*Weight_Hydro","v":5.869804224205723E-5},{"$f":"'Step Change'!X102*Weight_Step+'Progressive Change'!X102*Weight_Progressive+'Hydrogen Superpower'!X102*Weight_Hydro","v":8.5890103313312188E-3},{"$f":"'Step Change'!Y102*Weight_Step+'Progressive Change'!Y102*Weight_Progressive+'Hydrogen Superpower'!Y102*Weight_Hydro","v":-1.5636305574931373E-2},{"$f":"'Step Change'!Z102*Weight_Step+'Progressive Change'!Z102*Weight_Progressive+'Hydrogen Superpower'!Z102*Weight_Hydro","v":-0.12844304516094579},{"$f":"'Step Change'!AA102*Weight_Step+'Progressive Change'!AA102*Weight_Progressive+'Hydrogen Superpower'!AA102*Weight_Hydro","v":-0.11251073088043208},{"$f":"'Step Change'!AB102*Weight_Step+'Progressive Change'!AB102*Weight_Progressive+'Hydrogen Superpower'!AB102*Weight_Hydro","v":-1.2136165770170081E-2},{"$f":"'Step Change'!AC102*Weight_Step+'Progressive Change'!AC102*Weight_Progressive+'Hydrogen Superpower'!AC102*Weight_Hydro","v":7.837064429362571E-3},{"$f":"'Step Change'!AD102*Weight_Step+'Progressive Change'!AD102*Weight_Progressive+'Hydrogen Superpower'!AD102*Weight_Hydro","v":-0.17378644131610063},{"$f":"'Step Change'!AE102*Weight_Step+'Progressive Change'!AE102*Weight_Progressive+'Hydrogen Superpower'!AE102*Weight_Hydro","v":-0.11046686709145148},{"$f":"'Step Change'!AF102*Weight_Step+'Progressive Change'!AF102*Weight_Progressive+'Hydrogen Superpower'!AF102*Weight_Hydro","v":-0.60331318523436062},{"$f":"'Step Change'!AG102*Weight_Step+'Progressive Change'!AG102*Weight_Progressive+'Hydrogen Superpower'!AG102*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.2125758720655391,{"$f":"'Step Change'!G103*Weight_Step+'Progressive Change'!G103*Weight_Progressive+'Hydrogen Superpower'!G103*Weight_Hydro","v":0},{"$f":"'Step Change'!H103*Weight_Step+'Progressive Change'!H103*Weight_Progressive+'Hydrogen Superpower'!H103*Weight_Hydro","v":-3.2518549874112067E-5},{"$f":"'Step Change'!I103*Weight_Step+'Progressive Change'!I103*Weight_Progressive+'Hydrogen Superpower'!I103*Weight_Hydro","v":-5.3434857429181183E-4},{"$f":"'Step Change'!J103*Weight_Step+'Progressive Change'!J103*Weight_Progressive+'Hydrogen Superpower'!J103*Weight_Hydro","v":-6.9254785394337187E-2},{"$f":"'Step Change'!K103*Weight_Step+'Progressive Change'!K103*Weight_Progressive+'Hydrogen Superpower'!K103*Weight_Hydro","v":-4.2082064019166449E-2},{"$f":"'Step Change'!L103*Weight_Step+'Progressive Change'!L103*Weight_Progressive+'Hydrogen Superpower'!L103*Weight_Hydro","v":-4.407101641434405E-2},{"$f":"'Step Change'!M103*Weight_Step+'Progressive Change'!M103*Weight_Progressive+'Hydrogen Superpower'!M103*Weight_Hydro","v":0.1769821134257849},{"$f":"'Step Change'!N103*Weight_Step+'Progressive Change'!N103*Weight_Progressive+'Hydrogen Superpower'!N103*Weight_Hydro","v":-6.6613063682211829E-2},{"$f":"'Step Change'!O103*Weight_Step+'Progressive Change'!O103*Weight_Progressive+'Hydrogen Superpower'!O103*Weight_Hydro","v":-0.4479591916886399},{"$f":"'Step Change'!P103*Weight_Step+'Progressive Change'!P103*Weight_Progressive+'Hydrogen Superpower'!P103*Weight_Hydro","v":5.104850966377323E-3},{"$f":"'Step Change'!Q103*Weight_Step+'Progressive Change'!Q103*Weight_Progressive+'Hydrogen Superpower'!Q103*Weight_Hydro","v":4.3777756870750362E-2},{"$f":"'Step Change'!R103*Weight_Step+'Progressive Change'!R103*Weight_Progressive+'Hydrogen Superpower'!R103*Weight_Hydro","v":-0.5011152703017685},{"$f":"'Step Change'!S103*Weight_Step+'Progressive Change'!S103*Weight_Progressive+'Hydrogen Superpower'!S103*Weight_Hydro","v":-0.41170677508653464},{"$f":"'Step Change'!T103*Weight_Step+'Progressive Change'!T103*Weight_Progressive+'Hydrogen Superpower'!T103*Weight_Hydro","v":-5.2662792676242999E-3},{"$f":"'Step Change'!U103*Weight_Step+'Progressive Change'!U103*Weight_Progressive+'Hydrogen Superpower'!U103*Weight_Hydro","v":-1.8817751881204717E-2},{"$f":"'Step Change'!V103*Weight_Step+'Progressive Change'!V103*Weight_Progressive+'Hydrogen Superpower'!V103*Weight_Hydro","v":0.11186579078402872},{"$f":"'Step Change'!W103*Weight_Step+'Progressive Change'!W103*Weight_Progressive+'Hydrogen Superpower'!W103*Weight_Hydro","v":-8.2569282645692741E-5},{"$f":"'Step Change'!X103*Weight_Step+'Progressive Change'!X103*Weight_Progressive+'Hydrogen Superpower'!X103*Weight_Hydro","v":1.7915829213715699E-2},{"$f":"'Step Change'!Y103*Weight_Step+'Progressive Change'!Y103*Weight_Progressive+'Hydrogen Superpower'!Y103*Weight_Hydro","v":-3.3439599149127121E-2},{"$f":"'Step Change'!Z103*Weight_Step+'Progressive Change'!Z103*Weight_Progressive+'Hydrogen Superpower'!Z103*Weight_Hydro","v":-0.13921847008596416},{"$f":"'Step Change'!AA103*Weight_Step+'Progressive Change'!AA103*Weight_Progressive+'Hydrogen Superpower'!AA103*Weight_Hydro","v":-3.7614110954510914E-2},{"$f":"'Step Change'!AB103*Weight_Step+'Progressive Change'!AB103*Weight_Progressive+'Hydrogen Superpower'!AB103*Weight_Hydro","v":-1.4665033620653542E-2},{"$f":"'Step Change'!AC103*Weight_Step+'Progressive Change'!AC103*Weight_Progressive+'Hydrogen Superpower'!AC103*Weight_Hydro","v":1.3376745687049942E-2},{"$f":"'Step Change'!AD103*Weight_Step+'Progressive Change'!AD103*Weight_Progressive+'Hydrogen Superpower'!AD103*Weight_Hydro","v":-0.28026840911262335},{"$f":"'Step Change'!AE103*Weight_Step+'Progressive Change'!AE103*Weight_Progressive+'Hydrogen Superpower'!AE103*Weight_Hydro","v":-0.2779229217975604},{"$f":"'Step Change'!AF103*Weight_Step+'Progressive Change'!AF103*Weight_Progressive+'Hydrogen Superpower'!AF103*Weight_Hydro","v":-0.84150268097117553},{"$f":"'Step Change'!AG103*Weight_Step+'Progressive Change'!AG103*Weight_Progressive+'Hydrogen Superpower'!AG103*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.32352487316504674,{"$f":"'Step Change'!G104*Weight_Step+'Progressive Change'!G104*Weight_Progressive+'Hydrogen Superpower'!G104*Weight_Hydro","v":0},{"$f":"'Step Change'!H104*Weight_Step+'Progressive Change'!H104*Weight_Progressive+'Hydrogen Superpower'!H104*Weight_Hydro","v":-8.069349939072623E-4},{"$f":"'Step Change'!I104*Weight_Step+'Progressive Change'!I104*Weight_Progressive+'Hydrogen Superpower'!I104*Weight_Hydro","v":-5.0016107237322411E-4},{"$f":"'Step Change'!J104*Weight_Step+'Progressive Change'!J104*Weight_Progressive+'Hydrogen Superpower'!J104*Weight_Hydro","v":-0.10077570942763138},{"$f":"'Step Change'!K104*Weight_Step+'Progressive Change'!K104*Weight_Progressive+'Hydrogen Superpower'!K104*Weight_Hydro","v":4.0879198455199661E-2},{"$f":"'Step Change'!L104*Weight_Step+'Progressive Change'!L104*Weight_Progressive+'Hydrogen Superpower'!L104*Weight_Hydro","v":-4.5956839548391221E-2},{"$f":"'Step Change'!M104*Weight_Step+'Progressive Change'!M104*Weight_Progressive+'Hydrogen Superpower'!M104*Weight_Hydro","v":-7.6104130926713934E-2},{"$f":"'Step Change'!N104*Weight_Step+'Progressive Change'!N104*Weight_Progressive+'Hydrogen Superpower'!N104*Weight_Hydro","v":-8.8062722444816652E-2},{"$f":"'Step Change'!O104*Weight_Step+'Progressive Change'!O104*Weight_Progressive+'Hydrogen Superpower'!O104*Weight_Hydro","v":0.66516175197911775},{"$f":"'Step Change'!P104*Weight_Step+'Progressive Change'!P104*Weight_Progressive+'Hydrogen Superpower'!P104*Weight_Hydro","v":6.1702012543745355E-3},{"$f":"'Step Change'!Q104*Weight_Step+'Progressive Change'!Q104*Weight_Progressive+'Hydrogen Superpower'!Q104*Weight_Hydro","v":8.3064224208939844E-2},{"$f":"'Step Change'!R104*Weight_Step+'Progressive Change'!R104*Weight_Progressive+'Hydrogen Superpower'!R104*Weight_Hydro","v":-0.28098554740234777},{"$f":"'Step Change'!S104*Weight_Step+'Progressive Change'!S104*Weight_Progressive+'Hydrogen Superpower'!S104*Weight_Hydro","v":0.44843690914643081},{"$f":"'Step Change'!T104*Weight_Step+'Progressive Change'!T104*Weight_Progressive+'Hydrogen Superpower'!T104*Weight_Hydro","v":-8.765590146720087E-2},{"$f":"'Step Change'!U104*Weight_Step+'Progressive Change'!U104*Weight_Progressive+'Hydrogen Superpower'!U104*Weight_Hydro","v":-1.7637693262162885E-2},{"$f":"'Step Change'!V104*Weight_Step+'Progressive Change'!V104*Weight_Progressive+'Hydrogen Superpower'!V104*Weight_Hydro","v":0.25088251332320693},{"$f":"'Step Change'!W104*Weight_Step+'Progressive Change'!W104*Weight_Progressive+'Hydrogen Superpower'!W104*Weight_Hydro","v":-8.498167774036187E-5},{"$f":"'Step Change'!X104*Weight_Step+'Progressive Change'!X104*Weight_Progressive+'Hydrogen Superpower'!X104*Weight_Hydro","v":-4.4858133546280744E-2},{"$f":"'Step Change'!Y104*Weight_Step+'Progressive Change'!Y104*Weight_Progressive+'Hydrogen Superpower'!Y104*Weight_Hydro","v":-1.9440958325885166E-3},{"$f":"'Step Change'!Z104*Weight_Step+'Progressive Change'!Z104*Weight_Progressive+'Hydrogen Superpower'!Z104*Weight_Hydro","v":-0.10698724420097519},{"$f":"'Step Change'!AA104*Weight_Step+'Progressive Change'!AA104*Weight_Progressive+'Hydrogen Superpower'!AA104*Weight_Hydro","v":-0.42252590663560696},{"$f":"'Step Change'!AB104*Weight_Step+'Progressive Change'!AB104*Weight_Progressive+'Hydrogen Superpower'!AB104*Weight_Hydro","v":1.469902363411995E-2},{"$f":"'Step Change'!AC104*Weight_Step+'Progressive Change'!AC104*Weight_Progressive+'Hydrogen Superpower'!AC104*Weight_Hydro","v":-2.8004434238695627E-2},{"$f":"'Step Change'!AD104*Weight_Step+'Progressive Change'!AD104*Weight_Progressive+'Hydrogen Superpower'!AD104*Weight_Hydro","v":0.2840040398655399},{"$f":"'Step Change'!AE104*Weight_Step+'Progressive Change'!AE104*Weight_Progressive+'Hydrogen Superpower'!AE104*Weight_Hydro","v":-0.18858604304447826},{"$f":"'Step Change'!AF104*Weight_Step+'Progressive Change'!AF104*Weight_Progressive+'Hydrogen Superpower'!AF104*Weight_Hydro","v":0.2965518387915162},{"$f":"'Step Change'!AG104*Weight_Step+'Progressive Change'!AG104*Weight_Progressive+'Hydrogen Superpower'!AG104*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.32746212912036476,{"$f":"'Step Change'!G105*Weight_Step+'Progressive Change'!G105*Weight_Progressive+'Hydrogen Superpower'!G105*Weight_Hydro","v":0},{"$f":"'Step Change'!H105*Weight_Step+'Progressive Change'!H105*Weight_Progressive+'Hydrogen Superpower'!H105*Weight_Hydro","v":3.8502821051054068E-5},{"$f":"'Step Change'!I105*Weight_Step+'Progressive Change'!I105*Weight_Progressive+'Hydrogen Superpower'!I105*Weight_Hydro","v":-4.2299543546551631E-4},{"$f":"'Step Change'!J105*Weight_Step+'Progressive Change'!J105*Weight_Progressive+'Hydrogen Superpower'!J105*Weight_Hydro","v":0.3082116540627487},{"$f":"'Step Change'!K105*Weight_Step+'Progressive Change'!K105*Weight_Progressive+'Hydrogen Superpower'!K105*Weight_Hydro","v":0.18100896176300776},{"$f":"'Step Change'!L105*Weight_Step+'Progressive Change'!L105*Weight_Progressive+'Hydrogen Superpower'!L105*Weight_Hydro","v":0.2636315303701216},{"$f":"'Step Change'!M105*Weight_Step+'Progressive Change'!M105*Weight_Progressive+'Hydrogen Superpower'!M105*Weight_Hydro","v":-3.8960445360394086E-3},{"$f":"'Step Change'!N105*Weight_Step+'Progressive Change'!N105*Weight_Progressive+'Hydrogen Superpower'!N105*Weight_Hydro","v":-3.8241643639514558E-2},{"$f":"'Step Change'!O105*Weight_Step+'Progressive Change'!O105*Weight_Progressive+'Hydrogen Superpower'!O105*Weight_Hydro","v":-0.48120632156375281},{"$f":"'Step Change'!P105*Weight_Step+'Progressive Change'!P105*Weight_Progressive+'Hydrogen Superpower'!P105*Weight_Hydro","v":7.9862924659308596E-2},{"$f":"'Step Change'!Q105*Weight_Step+'Progressive Change'!Q105*Weight_Progressive+'Hydrogen Superpower'!Q105*Weight_Hydro","v":-0.12567568417009259},{"$f":"'Step Change'!R105*Weight_Step+'Progressive Change'!R105*Weight_Progressive+'Hydrogen Superpower'!R105*Weight_Hydro","v":-0.40199667683886353},{"$f":"'Step Change'!S105*Weight_Step+'Progressive Change'!S105*Weight_Progressive+'Hydrogen Superpower'!S105*Weight_Hydro","v":-0.18411943887628399},{"$f":"'Step Change'!T105*Weight_Step+'Progressive Change'!T105*Weight_Progressive+'Hydrogen Superpower'!T105*Weight_Hydro","v":-2.9174112300563198E-2},{"$f":"'Step Change'!U105*Weight_Step+'Progressive Change'!U105*Weight_Progressive+'Hydrogen Superpower'!U105*Weight_Hydro","v":-3.0396902835873364E-2},{"$f":"'Step Change'!V105*Weight_Step+'Progressive Change'!V105*Weight_Progressive+'Hydrogen Superpower'!V105*Weight_Hydro","v":9.6786185128472646E-2},{"$f":"'Step Change'!W105*Weight_Step+'Progressive Change'!W105*Weight_Progressive+'Hydrogen Superpower'!W105*Weight_Hydro","v":9.0926829708965084E-5},{"$f":"'Step Change'!X105*Weight_Step+'Progressive Change'!X105*Weight_Progressive+'Hydrogen Superpower'!X105*Weight_Hydro","v":-1.5994327698241564E-2},{"$f":"'Step Change'!Y105*Weight_Step+'Progressive Change'!Y105*Weight_Progressive+'Hydrogen Superpower'!Y105*Weight_Hydro","v":9.5175205972157159E-2},{"$f":"'Step Change'!Z105*Weight_Step+'Progressive Change'!Z105*Weight_Progressive+'Hydrogen Superpower'!Z105*Weight_Hydro","v":-2.1231066556129309E-2},{"$f":"'Step Change'!AA105*Weight_Step+'Progressive Change'!AA105*Weight_Progressive+'Hydrogen Superpower'!AA105*Weight_Hydro","v":-1.0039223749710889E-3},{"$f":"'Step Change'!AB105*Weight_Step+'Progressive Change'!AB105*Weight_Progressive+'Hydrogen Superpower'!AB105*Weight_Hydro","v":-7.9562008993559738E-2},{"$f":"'Step Change'!AC105*Weight_Step+'Progressive Change'!AC105*Weight_Progressive+'Hydrogen Superpower'!AC105*Weight_Hydro","v":7.1303566477254957E-2},{"$f":"'Step Change'!AD105*Weight_Step+'Progressive Change'!AD105*Weight_Progressive+'Hydrogen Superpower'!AD105*Weight_Hydro","v":-0.27654270424104227},{"$f":"'Step Change'!AE105*Weight_Step+'Progressive Change'!AE105*Weight_Progressive+'Hydrogen Superpower'!AE105*Weight_Hydro","v":-0.34073959324218256},{"$f":"'Step Change'!AF105*Weight_Step+'Progressive Change'!AF105*Weight_Progressive+'Hydrogen Superpower'!AF105*Weight_Hydro","v":-0.41203045895008072},{"$f":"'Step Change'!AG105*Weight_Step+'Progressive Change'!AG105*Weight_Progressive+'Hydrogen Superpower'!AG105*Weight_Hydro","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Weighted,H109:AG109)","v":-0.14251746405790577},{"$f":"'Step Change'!G109*Weight_Step+'Progressive Change'!G109*Weight_Progressive+'Hydrogen Superpower'!G109*Weight_Hydro","v":0},{"$f":"'Step Change'!H109*Weight_Step+'Progressive Change'!H109*Weight_Progressive+'Hydrogen Superpower'!H109*Weight_Hydro","v":6.0179902384405183E-6},{"$f":"'Step Change'!I109*Weight_Step+'Progressive Change'!I109*Weight_Progressive+'Hydrogen Superpower'!I109*Weight_Hydro","v":3.7351867833459451E-2},{"$f":"'Step Change'!J109*Weight_Step+'Progressive Change'!J109*Weight_Progressive+'Hydrogen Superpower'!J109*Weight_Hydro","v":-0.2067394824423171},{"$f":"'Step Change'!K109*Weight_Step+'Progressive Change'!K109*Weight_Progressive+'Hydrogen Superpower'!K109*Weight_Hydro","v":-6.6346302817664815E-3},{"$f":"'Step Change'!L109*Weight_Step+'Progressive Change'!L109*Weight_Progressive+'Hydrogen Superpower'!L109*Weight_Hydro","v":1.5980841639054272E-6},{"$f":"'Step Change'!M109*Weight_Step+'Progressive Change'!M109*Weight_Progressive+'Hydrogen Superpower'!M109*Weight_Hydro","v":5.7677965608808827E-2},{"$f":"'Step Change'!N109*Weight_Step+'Progressive Change'!N109*Weight_Progressive+'Hydrogen Superpower'!N109*Weight_Hydro","v":1.7737340717210708E-6},{"$f":"'Step Change'!O109*Weight_Step+'Progressive Change'!O109*Weight_Progressive+'Hydrogen Superpower'!O109*Weight_Hydro","v":1.4617415874342058E-3},{"$f":"'Step Change'!P109*Weight_Step+'Progressive Change'!P109*Weight_Progressive+'Hydrogen Superpower'!P109*Weight_Hydro","v":1.9809350080957184E-6},{"$f":"'Step Change'!Q109*Weight_Step+'Progressive Change'!Q109*Weight_Progressive+'Hydrogen Superpower'!Q109*Weight_Hydro","v":2.0849343270233013E-6},{"$f":"'Step Change'!R109*Weight_Step+'Progressive Change'!R109*Weight_Progressive+'Hydrogen Superpower'!R109*Weight_Hydro","v":-4.5347350993706778E-2},{"$f":"'Step Change'!S109*Weight_Step+'Progressive Change'!S109*Weight_Progressive+'Hydrogen Superpower'!S109*Weight_Hydro","v":-2.0506615344862724E-2},{"$f":"'Step Change'!T109*Weight_Step+'Progressive Change'!T109*Weight_Progressive+'Hydrogen Superpower'!T109*Weight_Hydro","v":-2.73029194429568E-3},{"$f":"'Step Change'!U109*Weight_Step+'Progressive Change'!U109*Weight_Progressive+'Hydrogen Superpower'!U109*Weight_Hydro","v":2.5832017227074332E-6},{"$f":"'Step Change'!V109*Weight_Step+'Progressive Change'!V109*Weight_Progressive+'Hydrogen Superpower'!V109*Weight_Hydro","v":-3.4549112655135969E-4},{"$f":"'Step Change'!W109*Weight_Step+'Progressive Change'!W109*Weight_Progressive+'Hydrogen Superpower'!W109*Weight_Hydro","v":2.8751668118785011E-6},{"$f":"'Step Change'!X109*Weight_Step+'Progressive Change'!X109*Weight_Progressive+'Hydrogen Superpower'!X109*Weight_Hydro","v":3.0425707573458224E-6},{"$f":"'Step Change'!Y109*Weight_Step+'Progressive Change'!Y109*Weight_Progressive+'Hydrogen Superpower'!Y109*Weight_Hydro","v":3.2009431433698006E-6},{"$f":"'Step Change'!Z109*Weight_Step+'Progressive Change'!Z109*Weight_Progressive+'Hydrogen Superpower'!Z109*Weight_Hydro","v":3.3768341367572201E-6},{"$f":"'Step Change'!AA109*Weight_Step+'Progressive Change'!AA109*Weight_Progressive+'Hydrogen Superpower'!AA109*Weight_Hydro","v":3.5634527557135911E-6},{"$f":"'Step Change'!AB109*Weight_Step+'Progressive Change'!AB109*Weight_Progressive+'Hydrogen Superpower'!AB109*Weight_Hydro","v":3.7717041275848052E-6},{"$f":"'Step Change'!AC109*Weight_Step+'Progressive Change'!AC109*Weight_Progressive+'Hydrogen Superpower'!AC109*Weight_Hydro","v":3.9683595493970506E-6},{"$f":"'Step Change'!AD109*Weight_Step+'Progressive Change'!AD109*Weight_Progressive+'Hydrogen Superpower'!AD109*Weight_Hydro","v":4.1846973228822553E-6},{"$f":"'Step Change'!AE109*Weight_Step+'Progressive Change'!AE109*Weight_Progressive+'Hydrogen Superpower'!AE109*Weight_Hydro","v":4.4161054935383575E-6},{"$f":"'Step Change'!AF109*Weight_Step+'Progressive Change'!AF109*Weight_Progressive+'Hydrogen Superpower'!AF109*Weight_Hydro","v":4.6694473208365037E-6},{"$f":"'Step Change'!AG109*Weight_Step+'Progressive Change'!AG109*Weight_Progressive+'Hydrogen Superpower'!AG109*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.20104159656971815,{"$f":"'Step Change'!G110*Weight_Step+'Progressive Change'!G110*Weight_Progressive+'Hydrogen Superpower'!G110*Weight_Hydro","v":0},{"$f":"'Step Change'!H110*Weight_Step+'Progressive Change'!H110*Weight_Progressive+'Hydrogen Superpower'!H110*Weight_Hydro","v":-1.0224678534117258E-3},{"$f":"'Step Change'!I110*Weight_Step+'Progressive Change'!I110*Weight_Progressive+'Hydrogen Superpower'!I110*Weight_Hydro","v":-5.4839820057310355E-4},{"$f":"'Step Change'!J110*Weight_Step+'Progressive Change'!J110*Weight_Progressive+'Hydrogen Superpower'!J110*Weight_Hydro","v":-0.25619633185584906},{"$f":"'Step Change'!K110*Weight_Step+'Progressive Change'!K110*Weight_Progressive+'Hydrogen Superpower'!K110*Weight_Hydro","v":-5.9863520660037618E-3},{"$f":"'Step Change'!L110*Weight_Step+'Progressive Change'!L110*Weight_Progressive+'Hydrogen Superpower'!L110*Weight_Hydro","v":-6.7470300347608798E-6},{"$f":"'Step Change'!M110*Weight_Step+'Progressive Change'!M110*Weight_Progressive+'Hydrogen Superpower'!M110*Weight_Hydro","v":0.12844139984616565},{"$f":"'Step Change'!N110*Weight_Step+'Progressive Change'!N110*Weight_Progressive+'Hydrogen Superpower'!N110*Weight_Hydro","v":-7.4896376683546037E-6},{"$f":"'Step Change'!O110*Weight_Step+'Progressive Change'!O110*Weight_Progressive+'Hydrogen Superpower'!O110*Weight_Hydro","v":2.250905959158635E-3},{"$f":"'Step Change'!P110*Weight_Step+'Progressive Change'!P110*Weight_Progressive+'Hydrogen Superpower'!P110*Weight_Hydro","v":-8.3568848562496762E-6},{"$f":"'Step Change'!Q110*Weight_Step+'Progressive Change'!Q110*Weight_Progressive+'Hydrogen Superpower'!Q110*Weight_Hydro","v":-8.7936336558058813E-6},{"$f":"'Step Change'!R110*Weight_Step+'Progressive Change'!R110*Weight_Progressive+'Hydrogen Superpower'!R110*Weight_Hydro","v":-8.4436975008856732E-2},{"$f":"'Step Change'!S110*Weight_Step+'Progressive Change'!S110*Weight_Progressive+'Hydrogen Superpower'!S110*Weight_Hydro","v":-3.2605450839704855E-2},{"$f":"'Step Change'!T110*Weight_Step+'Progressive Change'!T110*Weight_Progressive+'Hydrogen Superpower'!T110*Weight_Hydro","v":-6.0993834311449825E-3},{"$f":"'Step Change'!U110*Weight_Step+'Progressive Change'!U110*Weight_Progressive+'Hydrogen Superpower'!U110*Weight_Hydro","v":-1.0899351050566287E-5},{"$f":"'Step Change'!V110*Weight_Step+'Progressive Change'!V110*Weight_Progressive+'Hydrogen Superpower'!V110*Weight_Hydro","v":-9.0691067900452432E-3},{"$f":"'Step Change'!W110*Weight_Step+'Progressive Change'!W110*Weight_Progressive+'Hydrogen Superpower'!W110*Weight_Hydro","v":-1.2131854483794759E-5},{"$f":"'Step Change'!X110*Weight_Step+'Progressive Change'!X110*Weight_Progressive+'Hydrogen Superpower'!X110*Weight_Hydro","v":-1.283337720813491E-5},{"$f":"'Step Change'!Y110*Weight_Step+'Progressive Change'!Y110*Weight_Progressive+'Hydrogen Superpower'!Y110*Weight_Hydro","v":-1.3502769026498164E-5},{"$f":"'Step Change'!Z110*Weight_Step+'Progressive Change'!Z110*Weight_Progressive+'Hydrogen Superpower'!Z110*Weight_Hydro","v":-1.4248510654986956E-5},{"$f":"'Step Change'!AA110*Weight_Step+'Progressive Change'!AA110*Weight_Progressive+'Hydrogen Superpower'!AA110*Weight_Hydro","v":-1.5028828306370839E-5},{"$f":"'Step Change'!AB110*Weight_Step+'Progressive Change'!AB110*Weight_Progressive+'Hydrogen Superpower'!AB110*Weight_Hydro","v":-1.5901072976089844E-5},{"$f":"'Step Change'!AC110*Weight_Step+'Progressive Change'!AC110*Weight_Progressive+'Hydrogen Superpower'!AC110*Weight_Hydro","v":-1.6728076095990199E-5},{"$f":"'Step Change'!AD110*Weight_Step+'Progressive Change'!AD110*Weight_Progressive+'Hydrogen Superpower'!AD110*Weight_Hydro","v":-1.7646896316423656E-5},{"$f":"'Step Change'!AE110*Weight_Step+'Progressive Change'!AE110*Weight_Progressive+'Hydrogen Superpower'!AE110*Weight_Hydro","v":-1.8623377669751139E-5},{"$f":"'Step Change'!AF110*Weight_Step+'Progressive Change'!AF110*Weight_Progressive+'Hydrogen Superpower'!AF110*Weight_Hydro","v":-1.9700088526997491E-5},{"$f":"'Step Change'!AG110*Weight_Step+'Progressive Change'!AG110*Weight_Progressive+'Hydrogen Superpower'!AG110*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.19648491439134227,{"$f":"'Step Change'!G111*Weight_Step+'Progressive Change'!G111*Weight_Progressive+'Hydrogen Superpower'!G111*Weight_Hydro","v":0},{"$f":"'Step Change'!H111*Weight_Step+'Progressive Change'!H111*Weight_Progressive+'Hydrogen Superpower'!H111*Weight_Hydro","v":-1.133850009407773E-3},{"$f":"'Step Change'!I111*Weight_Step+'Progressive Change'!I111*Weight_Progressive+'Hydrogen Superpower'!I111*Weight_Hydro","v":-7.3362517287186798E-4},{"$f":"'Step Change'!J111*Weight_Step+'Progressive Change'!J111*Weight_Progressive+'Hydrogen Superpower'!J111*Weight_Hydro","v":-0.25643044543826532},{"$f":"'Step Change'!K111*Weight_Step+'Progressive Change'!K111*Weight_Progressive+'Hydrogen Superpower'!K111*Weight_Hydro","v":-6.3006709099918522E-3},{"$f":"'Step Change'!L111*Weight_Step+'Progressive Change'!L111*Weight_Progressive+'Hydrogen Superpower'!L111*Weight_Hydro","v":6.8520410192648024E-6},{"$f":"'Step Change'!M111*Weight_Step+'Progressive Change'!M111*Weight_Progressive+'Hydrogen Superpower'!M111*Weight_Hydro","v":0.13505415243457264},{"$f":"'Step Change'!N111*Weight_Step+'Progressive Change'!N111*Weight_Progressive+'Hydrogen Superpower'!N111*Weight_Hydro","v":7.6076266488595512E-6},{"$f":"'Step Change'!O111*Weight_Step+'Progressive Change'!O111*Weight_Progressive+'Hydrogen Superpower'!O111*Weight_Hydro","v":2.3818124353913559E-3},{"$f":"'Step Change'!P111*Weight_Step+'Progressive Change'!P111*Weight_Progressive+'Hydrogen Superpower'!P111*Weight_Hydro","v":8.486209726516049E-6},{"$f":"'Step Change'!Q111*Weight_Step+'Progressive Change'!Q111*Weight_Progressive+'Hydrogen Superpower'!Q111*Weight_Hydro","v":8.9278197902915821E-6},{"$f":"'Step Change'!R111*Weight_Step+'Progressive Change'!R111*Weight_Progressive+'Hydrogen Superpower'!R111*Weight_Hydro","v":-8.5442518309938903E-2},{"$f":"'Step Change'!S111*Weight_Step+'Progressive Change'!S111*Weight_Progressive+'Hydrogen Superpower'!S111*Weight_Hydro","v":-3.3497164599886067E-2},{"$f":"'Step Change'!T111*Weight_Step+'Progressive Change'!T111*Weight_Progressive+'Hydrogen Superpower'!T111*Weight_Hydro","v":-6.1621273904414794E-3},{"$f":"'Step Change'!U111*Weight_Step+'Progressive Change'!U111*Weight_Progressive+'Hydrogen Superpower'!U111*Weight_Hydro","v":1.105862371393119E-5},{"$f":"'Step Change'!V111*Weight_Step+'Progressive Change'!V111*Weight_Progressive+'Hydrogen Superpower'!V111*Weight_Hydro","v":-6.1599607906610765E-3},{"$f":"'Step Change'!W111*Weight_Step+'Progressive Change'!W111*Weight_Progressive+'Hydrogen Superpower'!W111*Weight_Hydro","v":1.231047449189629E-5},{"$f":"'Step Change'!X111*Weight_Step+'Progressive Change'!X111*Weight_Progressive+'Hydrogen Superpower'!X111*Weight_Hydro","v":1.3021440382799364E-5},{"$f":"'Step Change'!Y111*Weight_Step+'Progressive Change'!Y111*Weight_Progressive+'Hydrogen Superpower'!Y111*Weight_Hydro","v":1.3700276609131278E-5},{"$f":"'Step Change'!Z111*Weight_Step+'Progressive Change'!Z111*Weight_Progressive+'Hydrogen Superpower'!Z111*Weight_Hydro","v":1.4452593835958307E-5},{"$f":"'Step Change'!AA111*Weight_Step+'Progressive Change'!AA111*Weight_Progressive+'Hydrogen Superpower'!AA111*Weight_Hydro","v":1.5247942161010914E-5},{"$f":"'Step Change'!AB111*Weight_Step+'Progressive Change'!AB111*Weight_Progressive+'Hydrogen Superpower'!AB111*Weight_Hydro","v":1.6132642753512636E-5},{"$f":"'Step Change'!AC111*Weight_Step+'Progressive Change'!AC111*Weight_Progressive+'Hydrogen Superpower'!AC111*Weight_Hydro","v":1.6967043752084829E-5},{"$f":"'Step Change'!AD111*Weight_Step+'Progressive Change'!AD111*Weight_Progressive+'Hydrogen Superpower'!AD111*Weight_Hydro","v":1.7900299629629665E-5},{"$f":"'Step Change'!AE111*Weight_Step+'Progressive Change'!AE111*Weight_Progressive+'Hydrogen Superpower'!AE111*Weight_Hydro","v":1.8891943667757189E-5},{"$f":"'Step Change'!AF111*Weight_Step+'Progressive Change'!AF111*Weight_Progressive+'Hydrogen Superpower'!AF111*Weight_Hydro","v":1.9980217674938609E-5},{"$f":"'Step Change'!AG111*Weight_Step+'Progressive Change'!AG111*Weight_Progressive+'Hydrogen Superpower'!AG111*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.1668539051532206,{"$f":"'Step Change'!G112*Weight_Step+'Progressive Change'!G112*Weight_Progressive+'Hydrogen Superpower'!G112*Weight_Hydro","v":0},{"$f":"'Step Change'!H112*Weight_Step+'Progressive Change'!H112*Weight_Progressive+'Hydrogen Superpower'!H112*Weight_Hydro","v":-6.2691505406675668E-6},{"$f":"'Step Change'!I112*Weight_Step+'Progressive Change'!I112*Weight_Progressive+'Hydrogen Superpower'!I112*Weight_Hydro","v":-5.9179890169566815E-4},{"$f":"'Step Change'!J112*Weight_Step+'Progressive Change'!J112*Weight_Progressive+'Hydrogen Superpower'!J112*Weight_Hydro","v":-0.25756567872468505},{"$f":"'Step Change'!K112*Weight_Step+'Progressive Change'!K112*Weight_Progressive+'Hydrogen Superpower'!K112*Weight_Hydro","v":-9.1430340495121127E-3},{"$f":"'Step Change'!L112*Weight_Step+'Progressive Change'!L112*Weight_Progressive+'Hydrogen Superpower'!L112*Weight_Hydro","v":-8.7918865925615525E-6},{"$f":"'Step Change'!M112*Weight_Step+'Progressive Change'!M112*Weight_Progressive+'Hydrogen Superpower'!M112*Weight_Hydro","v":0.19210541439701509},{"$f":"'Step Change'!N112*Weight_Step+'Progressive Change'!N112*Weight_Progressive+'Hydrogen Superpower'!N112*Weight_Hydro","v":-9.7588397860931099E-6},{"$f":"'Step Change'!O112*Weight_Step+'Progressive Change'!O112*Weight_Progressive+'Hydrogen Superpower'!O112*Weight_Hydro","v":1.3391500631429261E-3},{"$f":"'Step Change'!P112*Weight_Step+'Progressive Change'!P112*Weight_Progressive+'Hydrogen Superpower'!P112*Weight_Hydro","v":-1.0893193746776183E-5},{"$f":"'Step Change'!Q112*Weight_Step+'Progressive Change'!Q112*Weight_Progressive+'Hydrogen Superpower'!Q112*Weight_Hydro","v":-1.1463880675026552E-5},{"$f":"'Step Change'!R112*Weight_Step+'Progressive Change'!R112*Weight_Progressive+'Hydrogen Superpower'!R112*Weight_Hydro","v":-8.7584680436812543E-2},{"$f":"'Step Change'!S112*Weight_Step+'Progressive Change'!S112*Weight_Progressive+'Hydrogen Superpower'!S112*Weight_Hydro","v":-4.985043269933951E-2},{"$f":"'Step Change'!T112*Weight_Step+'Progressive Change'!T112*Weight_Progressive+'Hydrogen Superpower'!T112*Weight_Hydro","v":-6.5957727864190052E-3},{"$f":"'Step Change'!U112*Weight_Step+'Progressive Change'!U112*Weight_Progressive+'Hydrogen Superpower'!U112*Weight_Hydro","v":-1.4207590394979029E-5},{"$f":"'Step Change'!V112*Weight_Step+'Progressive Change'!V112*Weight_Progressive+'Hydrogen Superpower'!V112*Weight_Hydro","v":-3.5147537492267646E-3},{"$f":"'Step Change'!W112*Weight_Step+'Progressive Change'!W112*Weight_Progressive+'Hydrogen Superpower'!W112*Weight_Hydro","v":-1.5813932217535539E-5},{"$f":"'Step Change'!X112*Weight_Step+'Progressive Change'!X112*Weight_Progressive+'Hydrogen Superpower'!X112*Weight_Hydro","v":-1.6730400078176592E-5},{"$f":"'Step Change'!Y112*Weight_Step+'Progressive Change'!Y112*Weight_Progressive+'Hydrogen Superpower'!Y112*Weight_Hydro","v":-1.760274731078687E-5},{"$f":"'Step Change'!Z112*Weight_Step+'Progressive Change'!Z112*Weight_Progressive+'Hydrogen Superpower'!Z112*Weight_Hydro","v":-1.8574057562392212E-5},{"$f":"'Step Change'!AA112*Weight_Step+'Progressive Change'!AA112*Weight_Progressive+'Hydrogen Superpower'!AA112*Weight_Hydro","v":-1.9594118261961522E-5},{"$f":"'Step Change'!AB112*Weight_Step+'Progressive Change'!AB112*Weight_Progressive+'Hydrogen Superpower'!AB112*Weight_Hydro","v":-2.0735582719891099E-5},{"$f":"'Step Change'!AC112*Weight_Step+'Progressive Change'!AC112*Weight_Progressive+'Hydrogen Superpower'!AC112*Weight_Hydro","v":-2.1814555209718208E-5},{"$f":"'Step Change'!AD112*Weight_Step+'Progressive Change'!AD112*Weight_Progressive+'Hydrogen Superpower'!AD112*Weight_Hydro","v":-2.3009123983028697E-5},{"$f":"'Step Change'!AE112*Weight_Step+'Progressive Change'!AE112*Weight_Progressive+'Hydrogen Superpower'!AE112*Weight_Hydro","v":-2.4283753810560641E-5},{"$f":"'Step Change'!AF112*Weight_Step+'Progressive Change'!AF112*Weight_Progressive+'Hydrogen Superpower'!AF112*Weight_Hydro","v":-2.5684786860494076E-5},{"$f":"'Step Change'!AG112*Weight_Step+'Progressive Change'!AG112*Weight_Progressive+'Hydrogen Superpower'!AG112*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.39918721186224182,{"$f":"'Step Change'!G113*Weight_Step+'Progressive Change'!G113*Weight_Progressive+'Hydrogen Superpower'!G113*Weight_Hydro","v":0},{"$f":"'Step Change'!H113*Weight_Step+'Progressive Change'!H113*Weight_Progressive+'Hydrogen Superpower'!H113*Weight_Hydro","v":-2.2361403279764856E-3},{"$f":"'Step Change'!I113*Weight_Step+'Progressive Change'!I113*Weight_Progressive+'Hydrogen Superpower'!I113*Weight_Hydro","v":-7.2165777073436728E-4},{"$f":"'Step Change'!J113*Weight_Step+'Progressive Change'!J113*Weight_Progressive+'Hydrogen Superpower'!J113*Weight_Hydro","v":-0.33613197758976598},{"$f":"'Step Change'!K113*Weight_Step+'Progressive Change'!K113*Weight_Progressive+'Hydrogen Superpower'!K113*Weight_Hydro","v":2.4980904121470865E-3},{"$f":"'Step Change'!L113*Weight_Step+'Progressive Change'!L113*Weight_Progressive+'Hydrogen Superpower'!L113*Weight_Hydro","v":-9.3936896682519183E-6},{"$f":"'Step Change'!M113*Weight_Step+'Progressive Change'!M113*Weight_Progressive+'Hydrogen Superpower'!M113*Weight_Hydro","v":-2.0949436809508976E-2},{"$f":"'Step Change'!N113*Weight_Step+'Progressive Change'!N113*Weight_Progressive+'Hydrogen Superpower'!N113*Weight_Hydro","v":-1.0430017386956661E-5},{"$f":"'Step Change'!O113*Weight_Step+'Progressive Change'!O113*Weight_Progressive+'Hydrogen Superpower'!O113*Weight_Hydro","v":2.5232797423979155E-3},{"$f":"'Step Change'!P113*Weight_Step+'Progressive Change'!P113*Weight_Progressive+'Hydrogen Superpower'!P113*Weight_Hydro","v":-1.1636357614107508E-5},{"$f":"'Step Change'!Q113*Weight_Step+'Progressive Change'!Q113*Weight_Progressive+'Hydrogen Superpower'!Q113*Weight_Hydro","v":-1.2241252368041389E-5},{"$f":"'Step Change'!R113*Weight_Step+'Progressive Change'!R113*Weight_Progressive+'Hydrogen Superpower'!R113*Weight_Hydro","v":-0.10311867386745485},{"$f":"'Step Change'!S113*Weight_Step+'Progressive Change'!S113*Weight_Progressive+'Hydrogen Superpower'!S113*Weight_Hydro","v":-7.3524310831070083E-2},{"$f":"'Step Change'!T113*Weight_Step+'Progressive Change'!T113*Weight_Progressive+'Hydrogen Superpower'!T113*Weight_Hydro","v":-6.7564193245690284E-3},{"$f":"'Step Change'!U113*Weight_Step+'Progressive Change'!U113*Weight_Progressive+'Hydrogen Superpower'!U113*Weight_Hydro","v":-1.5158244978207245E-5},{"$f":"'Step Change'!V113*Weight_Step+'Progressive Change'!V113*Weight_Progressive+'Hydrogen Superpower'!V113*Weight_Hydro","v":1.6481377108619256E-3},{"$f":"'Step Change'!W113*Weight_Step+'Progressive Change'!W113*Weight_Progressive+'Hydrogen Superpower'!W113*Weight_Hydro","v":-1.6875094655119711E-5},{"$f":"'Step Change'!X113*Weight_Step+'Progressive Change'!X113*Weight_Progressive+'Hydrogen Superpower'!X113*Weight_Hydro","v":-1.7850253991202169E-5},{"$f":"'Step Change'!Y113*Weight_Step+'Progressive Change'!Y113*Weight_Progressive+'Hydrogen Superpower'!Y113*Weight_Hydro","v":-1.8780392610266749E-5},{"$f":"'Step Change'!Z113*Weight_Step+'Progressive Change'!Z113*Weight_Progressive+'Hydrogen Superpower'!Z113*Weight_Hydro","v":-1.9808921296314219E-5},{"$f":"'Step Change'!AA113*Weight_Step+'Progressive Change'!AA113*Weight_Progressive+'Hydrogen Superpower'!AA113*Weight_Hydro","v":-2.0902306394588504E-5},{"$f":"'Step Change'!AB113*Weight_Step+'Progressive Change'!AB113*Weight_Progressive+'Hydrogen Superpower'!AB113*Weight_Hydro","v":-2.2117777619317952E-5},{"$f":"'Step Change'!AC113*Weight_Step+'Progressive Change'!AC113*Weight_Progressive+'Hydrogen Superpower'!AC113*Weight_Hydro","v":-2.3259588270049984E-5},{"$f":"'Step Change'!AD113*Weight_Step+'Progressive Change'!AD113*Weight_Progressive+'Hydrogen Superpower'!AD113*Weight_Hydro","v":-2.4537550788810888E-5},{"$f":"'Step Change'!AE113*Weight_Step+'Progressive Change'!AE113*Weight_Progressive+'Hydrogen Superpower'!AE113*Weight_Hydro","v":-2.5897345420247445E-5},{"$f":"'Step Change'!AF113*Weight_Step+'Progressive Change'!AF113*Weight_Progressive+'Hydrogen Superpower'!AF113*Weight_Hydro","v":-2.7386899072266887E-5},{"$f":"'Step Change'!AG113*Weight_Step+'Progressive Change'!AG113*Weight_Progressive+'Hydrogen Superpower'!AG113*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0.82335330874264501,{"$f":"'Step Change'!G114*Weight_Step+'Progressive Change'!G114*Weight_Progressive+'Hydrogen Superpower'!G114*Weight_Hydro","v":0},{"$f":"'Step Change'!H114*Weight_Step+'Progressive Change'!H114*Weight_Progressive+'Hydrogen Superpower'!H114*Weight_Hydro","v":8.4634375373582308E-6},{"$f":"'Step Change'!I114*Weight_Step+'Progressive Change'!I114*Weight_Progressive+'Hydrogen Superpower'!I114*Weight_Hydro","v":-1.0573169437908803E-3},{"$f":"'Step Change'!J114*Weight_Step+'Progressive Change'!J114*Weight_Progressive+'Hydrogen Superpower'!J114*Weight_Hydro","v":1.4014984263827086},{"$f":"'Step Change'!K114*Weight_Step+'Progressive Change'!K114*Weight_Progressive+'Hydrogen Superpower'!K114*Weight_Hydro","v":-7.7343338483772655E-3},{"$f":"'Step Change'!L114*Weight_Step+'Progressive Change'!L114*Weight_Progressive+'Hydrogen Superpower'!L114*Weight_Hydro","v":9.7637467636130161E-6},{"$f":"'Step Change'!M114*Weight_Step+'Progressive Change'!M114*Weight_Progressive+'Hydrogen Superpower'!M114*Weight_Hydro","v":6.8560875322159417E-3},{"$f":"'Step Change'!N114*Weight_Step+'Progressive Change'!N114*Weight_Progressive+'Hydrogen Superpower'!N114*Weight_Hydro","v":1.0838394040284705E-5},{"$f":"'Step Change'!O114*Weight_Step+'Progressive Change'!O114*Weight_Progressive+'Hydrogen Superpower'!O114*Weight_Hydro","v":-6.5575096142715681E-3},{"$f":"'Step Change'!P114*Weight_Step+'Progressive Change'!P114*Weight_Progressive+'Hydrogen Superpower'!P114*Weight_Hydro","v":1.2094623404178895E-5},{"$f":"'Step Change'!Q114*Weight_Step+'Progressive Change'!Q114*Weight_Progressive+'Hydrogen Superpower'!Q114*Weight_Hydro","v":1.2727022861425459E-5},{"$f":"'Step Change'!R114*Weight_Step+'Progressive Change'!R114*Weight_Progressive+'Hydrogen Superpower'!R114*Weight_Hydro","v":-0.20308513366049785},{"$f":"'Step Change'!S114*Weight_Step+'Progressive Change'!S114*Weight_Progressive+'Hydrogen Superpower'!S114*Weight_Hydro","v":-0.48588020706896673},{"$f":"'Step Change'!T114*Weight_Step+'Progressive Change'!T114*Weight_Progressive+'Hydrogen Superpower'!T114*Weight_Hydro","v":6.0222215970877277E-3},{"$f":"'Step Change'!U114*Weight_Step+'Progressive Change'!U114*Weight_Progressive+'Hydrogen Superpower'!U114*Weight_Hydro","v":1.577240683771232E-5},{"$f":"'Step Change'!V114*Weight_Step+'Progressive Change'!V114*Weight_Progressive+'Hydrogen Superpower'!V114*Weight_Hydro","v":3.2316419410484704E-3},{"$f":"'Step Change'!W114*Weight_Step+'Progressive Change'!W114*Weight_Progressive+'Hydrogen Superpower'!W114*Weight_Hydro","v":1.7556245452741587E-5},{"$f":"'Step Change'!X114*Weight_Step+'Progressive Change'!X114*Weight_Progressive+'Hydrogen Superpower'!X114*Weight_Hydro","v":1.8572465865300802E-5},{"$f":"'Step Change'!Y114*Weight_Step+'Progressive Change'!Y114*Weight_Progressive+'Hydrogen Superpower'!Y114*Weight_Hydro","v":1.9541018774668812E-5},{"$f":"'Step Change'!Z114*Weight_Step+'Progressive Change'!Z114*Weight_Progressive+'Hydrogen Superpower'!Z114*Weight_Hydro","v":2.0619042695357263E-5},{"$f":"'Step Change'!AA114*Weight_Step+'Progressive Change'!AA114*Weight_Progressive+'Hydrogen Superpower'!AA114*Weight_Hydro","v":2.1750273301389969E-5},{"$f":"'Step Change'!AB114*Weight_Step+'Progressive Change'!AB114*Weight_Progressive+'Hydrogen Superpower'!AB114*Weight_Hydro","v":2.3014545702074718E-5},{"$f":"'Step Change'!AC114*Weight_Step+'Progressive Change'!AC114*Weight_Progressive+'Hydrogen Superpower'!AC114*Weight_Hydro","v":2.4211086339547022E-5},{"$f":"'Step Change'!AD114*Weight_Step+'Progressive Change'!AD114*Weight_Progressive+'Hydrogen Superpower'!AD114*Weight_Hydro","v":2.5539199751264148E-5},{"$f":"'Step Change'!AE114*Weight_Step+'Progressive Change'!AE114*Weight_Progressive+'Hydrogen Superpower'!AE114*Weight_Hydro","v":2.6952366963559856E-5},{"$f":"'Step Change'!AF114*Weight_Step+'Progressive Change'!AF114*Weight_Progressive+'Hydrogen Superpower'!AF114*Weight_Hydro","v":2.8507485323590794E-5},{"$f":"'Step Change'!AG114*Weight_Step+'Progressive Change'!AG114*Weight_Progressive+'Hydrogen Superpower'!AG114*Weight_Hydro","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Weighted,H118:AG118)","v":21.248984419422872},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUMIF($D$50:$D$114,$D118,H$50:H$114)","v":0.48333455600938874},{"$f":"SUMIF($D$50:$D$114,$D118,I$50:I$114)","v":1.9193820300135729E-2},1.4310682777423396,1.1676843501479932,1.4238760322608242,1.0239218012082614,0.91714902552306499,1.3288113905735128,1.8716570394117098,1.9429828529236635,1.4782157539890497,1.443695776406883,1.5440718778783173,2.0997243875907947,1.8779615404318284,1.8962456889623491,1.9839895063152289,2.718182005978528,3.6168705422703926,2.6219788359973886,2.3605031892101955,2.7872760118899538,2.3269369675891087,3.3682599629129881,2.762961819066394,0]
[null,null,null,"Option 2","June $2022 m",30.410285510551496,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},{"$f":"SUMIF($D$50:$D$114,$D119,H$50:H$114)","v":0.30876750477326848},8.1613507199554125E-2,1.9678837993636407,1.5174154799310426,1.5573091970127313,1.3929725967949524,1.3372307229194145,1.7385444165257529,2.822121106054774,2.9605659865127532,2.1634256147129314,2.0896838822108634,2.4008324643470953,2.9869573205668023,3.1196286894052578,2.7023657900903602,3.3506448878692168,4.5068788545293295,6.2704798704639009,3.2935558889417766,3.523304032052371,4.1351023196288486,3.0909842763181428,4.805418244725673,3.230848313020259,0]
[null,null,null,"Option 2A","June $2022 m",30.357909192399816,0,0.3069657416433218,8.142310536695857E-2,1.9521987415917788,1.5049453742829511,1.5435586101662413,1.3697535013170059,1.3006089346650624,1.7107337707943939,2.8423239295959561,2.9481123950759636,2.1637500724106689,2.0734221645546067,2.3745973596950831,3.0316025229417587,3.0677707919316819,2.691172360166735,3.2945224801187689,4.3843827440061203,6.0249538447627975,3.4320034777009374,3.5216387758954459,4.2320908493188423,3.1294130443320536,5.0586069891812508,3.4855346071346127,0]
[null,null,null,"Option 2B","June $2022 m",29.326974931177425,0,0.31076896168198287,8.1794716694474801E-2,1.833451103681965,1.3834925404716514,1.3277429679360084,1.2163949633399982,1.1093671914962067,1.3660650337789584,2.9928284395561882,2.8927582829680301,2.0942382934441097,1.872396753691101,2.3185210844538684,3.0712094996386003,2.736435793444985,2.5727572221446846,3.0310967921836496,4.0862579162302488,5.6450349028674927,3.9644352539007039,3.0247566190579782,4.1055016637947936,3.3025686962626959,6.1964592143854498,3.8595589479060153,0]
[null,null,null,"Option 3","June $2022 m",19.644360158923476,0,0.19660924459825982,6.0203732619932879E-2,0.31566905825333924,1.4282754958611326,1.2703848615892208,1.6122864847825951,1.9525815410070242,2.7796707468664574,1.8179532556707321,2.1081436763344654,1.0814879631481862,2.0617453169270505,1.5437483252203994,0.77926376665039221,3.6178270569293614,2.3281398835245706,3.0421066694914942,4.4119148551279883,8.0140587054094841,-2.4412644958544907,4.1934194717941349,1.8201940489172659,2.2960592112823957E-2,-2.9150586581177205,-4.5473597902600496,0]
[null,null,null,"Option 4","June $2022 m",113.03869886148181,0,0.11538463398723285,-9.5813175007983633E-4,11.781464933269053,10.205473502543926,12.273778591284504,6.3173958450794867,5.871950563061068,8.6416927296016546,9.3024195496983477,10.563103279045242,10.152788074682013,9.5760472806865948,10.385808548938808,11.027900445775758,9.9455466274552951,9.8499745493330018,10.256984620481637,10.189216498562226,10.038487960466712,11.58993069634867,8.3983441279389073,10.241402821876218,7.0745480870472734,10.356258930882039,11.301128371820822,0]

{"sheet":"S1 Capex","index":9,"n_rows":150,"n_cols":33,"rows_kept":150,"cut":false,"hidden":false,"merged":[]}
[null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,"S1 Capex "]
[]
[null,"Description: This tab allows the user to determine the extent to which the NPV net economic benefit for each option will change depending on how the capex estimate changes."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G8","v":2023},{"$f":"G8+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Weighted,H10:AG10)","v":20.076313497167387},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":0.2394934298153214},-1.143740781548493,1.4170005204619127,1.1536165928675663,1.4098082749803973,1.0098540439278345,0.90308126824263801,1.314743633293086,1.8575892821312829,1.9289150956432366,1.4641479967086228,1.4296280191264561,1.5300041205978905,2.0856566303103676,1.8638937831514015,1.8821779316819223,1.969921749034802,2.7041142486981009,3.6028027849899655,2.6079110787169615,2.3464354319297684,2.7732082546095267,2.3128692103086816,3.354192205632561,2.748894061785967,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",24.466097699553437,{"$f":"(G119-G40)","v":0},-0.14140072820039429,-4.6732884535847594,-0.32984988977276331,1.4423874411020989,1.4822811581837876,1.3179445579660087,1.2622026840904708,1.6635163776968092,2.7470930672258302,2.8855379476838094,2.0883975758839877,2.0146558433819197,2.3258044255181516,2.9119292817378586,3.0446006505763141,2.6273377512614164,3.2756168490402731,4.4318508157003853,6.1954518316349567,3.2185278501128329,3.4482759932234273,4.0600742807999044,3.0159562374891991,4.7303902058967289,3.1558202741913153,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",23.89317018396018,0,-0.19009501559843084,-5.0861330689765456,-0.54248354947060262,1.4233523820564746,1.4619656179397649,1.2881605090905295,1.219015942438586,1.6291407785679175,2.7607309373694799,2.8665194028494874,2.0821570801841927,1.9918291723281303,2.2930043674686069,2.9500095307152825,2.9861777997052057,2.6095793679402588,3.2129294878922927,4.3027897517796436,5.9433608525363208,3.3504104854744612,3.4400457836689697,4.1504978570923656,3.0478200521055774,4.9770139969547742,3.4039416149081365,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",5.0116247114912529,0,-1.2648198537258368,-16.368102796551451,-6.1101425073324602,1.1238017410749697,1.0680521685393267,0.95670416394331648,0.84967639209952495,1.1063742343822767,2.7331376401595064,2.6330674835713483,1.834547494047428,1.6127059542944193,2.0588302850571867,2.8115187002419186,2.4767449940483033,2.3130664227480029,2.7714059927869679,3.8265671168335671,5.3853441034708105,3.7047444545040222,2.7650658196612965,3.8458108643981119,3.0428778968660142,5.9367684149887676,3.5998681485093336,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-10.845724581700201,0,-1.7822552795151325,-23.920633178081228,-12.260905950448365,1.0429127314259699,0.88502209715405822,1.2269237203474326,1.5672187765718615,2.3943079824312949,1.4325904912355694,1.7227809118993029,0.69612519871302359,1.6763825524918881,1.1583855607852369,0.39390100221522961,3.2324642924941989,1.9427771190894081,2.6567439050563317,4.0265520906928254,7.6286959409743211,-2.8266272602896532,3.8080567073589724,1.4348312844821032,-0.36240217232233862,-3.300421422552883,-4.9327225546952125,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-60.66597873521296,0,-18.641625073248719,-98.475259094738817,-56.681620498142152,8.3485295415275669,10.416834630268145,4.4604518840631275,4.0150066020447088,6.7847487685852954,7.4454755886819886,8.7061593180288828,8.2958441136656536,7.7191033196702357,8.5288645879224489,9.1709564847593992,8.0886026664389359,7.9930305883166426,8.4000406594652777,8.3322725375458671,8.1815439994503532,9.732986735332311,6.5414001669225481,8.3844588608598585,5.2176041260309143,8.4993149698656794,9.4441844108044624,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Weighted,H21:AG21)","v":1.2759704319160576},{"$f":"('Step Change'!G21*Weight_Step+'Progressive Change'!G21*Weight_Progressive+'Hydrogen Superpower'!G21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!H21*Weight_Step+'Progressive Change'!H21*Weight_Progressive+'Hydrogen Superpower'!H21*Weight_Hydro)*$E$136","v":0.24384112619406734},{"$f":"('Step Change'!I21*Weight_Step+'Progressive Change'!I21*Weight_Progressive+'Hydrogen Superpower'!I21*Weight_Hydro)*$E$136","v":1.1629346018486288},{"$f":"('Step Change'!J21*Weight_Step+'Progressive Change'!J21*Weight_Progressive+'Hydrogen Superpower'!J21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!K21*Weight_Step+'Progressive Change'!K21*Weight_Progressive+'Hydrogen Superpower'!K21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!L21*Weight_Step+'Progressive Change'!L21*Weight_Progressive+'Hydrogen Superpower'!L21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!M21*Weight_Step+'Progressive Change'!M21*Weight_Progressive+'Hydrogen Superpower'!M21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!N21*Weight_Step+'Progressive Change'!N21*Weight_Progressive+'Hydrogen Superpower'!N21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!O21*Weight_Step+'Progressive Change'!O21*Weight_Progressive+'Hydrogen Superpower'!O21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!P21*Weight_Step+'Progressive Change'!P21*Weight_Progressive+'Hydrogen Superpower'!P21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Q21*Weight_Step+'Progressive Change'!Q21*Weight_Progressive+'Hydrogen Superpower'!Q21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!R21*Weight_Step+'Progressive Change'!R21*Weight_Progressive+'Hydrogen Superpower'!R21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!S21*Weight_Step+'Progressive Change'!S21*Weight_Progressive+'Hydrogen Superpower'!S21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!T21*Weight_Step+'Progressive Change'!T21*Weight_Progressive+'Hydrogen Superpower'!T21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!U21*Weight_Step+'Progressive Change'!U21*Weight_Progressive+'Hydrogen Superpower'!U21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!V21*Weight_Step+'Progressive Change'!V21*Weight_Progressive+'Hydrogen Superpower'!V21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!W21*Weight_Step+'Progressive Change'!W21*Weight_Progressive+'Hydrogen Superpower'!W21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!X21*Weight_Step+'Progressive Change'!X21*Weight_Progressive+'Hydrogen Superpower'!X21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Y21*Weight_Step+'Progressive Change'!Y21*Weight_Progressive+'Hydrogen Superpower'!Y21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Z21*Weight_Step+'Progressive Change'!Z21*Weight_Progressive+'Hydrogen Superpower'!Z21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AA21*Weight_Step+'Progressive Change'!AA21*Weight_Progressive+'Hydrogen Superpower'!AA21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AB21*Weight_Step+'Progressive Change'!AB21*Weight_Progressive+'Hydrogen Superpower'!AB21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AC21*Weight_Step+'Progressive Change'!AC21*Weight_Progressive+'Hydrogen Superpower'!AC21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AD21*Weight_Step+'Progressive Change'!AD21*Weight_Progressive+'Hydrogen Superpower'!AD21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AE21*Weight_Step+'Progressive Change'!AE21*Weight_Progressive+'Hydrogen Superpower'!AE21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AF21*Weight_Step+'Progressive Change'!AF21*Weight_Progressive+'Hydrogen Superpower'!AF21*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AG21*Weight_Step+'Progressive Change'!AG21*Weight_Progressive+'Hydrogen Superpower'!AG21*Weight_Hydro)*$E$136","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"('Step Change'!G22*Weight_Step+'Progressive Change'!G22*Weight_Progressive+'Hydrogen Superpower'!G22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!H22*Weight_Step+'Progressive Change'!H22*Weight_Progressive+'Hydrogen Superpower'!H22*Weight_Hydro)*$E$136","v":0.45016823297366276},{"$f":"('Step Change'!I22*Weight_Step+'Progressive Change'!I22*Weight_Progressive+'Hydrogen Superpower'!I22*Weight_Hydro)*$E$136","v":4.7549019607843137},{"$f":"('Step Change'!J22*Weight_Step+'Progressive Change'!J22*Weight_Progressive+'Hydrogen Superpower'!J22*Weight_Hydro)*$E$136","v":2.297733689136404},{"$f":"('Step Change'!K22*Weight_Step+'Progressive Change'!K22*Weight_Progressive+'Hydrogen Superpower'!K22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!L22*Weight_Step+'Progressive Change'!L22*Weight_Progressive+'Hydrogen Superpower'!L22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!M22*Weight_Step+'Progressive Change'!M22*Weight_Progressive+'Hydrogen Superpower'!M22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!N22*Weight_Step+'Progressive Change'!N22*Weight_Progressive+'Hydrogen Superpower'!N22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!O22*Weight_Step+'Progressive Change'!O22*Weight_Progressive+'Hydrogen Superpower'!O22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!P22*Weight_Step+'Progressive Change'!P22*Weight_Progressive+'Hydrogen Superpower'!P22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Q22*Weight_Step+'Progressive Change'!Q22*Weight_Progressive+'Hydrogen Superpower'!Q22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!R22*Weight_Step+'Progressive Change'!R22*Weight_Progressive+'Hydrogen Superpower'!R22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!S22*Weight_Step+'Progressive Change'!S22*Weight_Progressive+'Hydrogen Superpower'!S22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!T22*Weight_Step+'Progressive Change'!T22*Weight_Progressive+'Hydrogen Superpower'!T22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!U22*Weight_Step+'Progressive Change'!U22*Weight_Progressive+'Hydrogen Superpower'!U22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!V22*Weight_Step+'Progressive Change'!V22*Weight_Progressive+'Hydrogen Superpower'!V22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!W22*Weight_Step+'Progressive Change'!W22*Weight_Progressive+'Hydrogen Superpower'!W22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!X22*Weight_Step+'Progressive Change'!X22*Weight_Progressive+'Hydrogen Superpower'!X22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Y22*Weight_Step+'Progressive Change'!Y22*Weight_Progressive+'Hydrogen Superpower'!Y22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Z22*Weight_Step+'Progressive Change'!Z22*Weight_Progressive+'Hydrogen Superpower'!Z22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AA22*Weight_Step+'Progressive Change'!AA22*Weight_Progressive+'Hydrogen Superpower'!AA22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AB22*Weight_Step+'Progressive Change'!AB22*Weight_Progressive+'Hydrogen Superpower'!AB22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AC22*Weight_Step+'Progressive Change'!AC22*Weight_Progressive+'Hydrogen Superpower'!AC22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AD22*Weight_Step+'Progressive Change'!AD22*Weight_Progressive+'Hydrogen Superpower'!AD22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AE22*Weight_Step+'Progressive Change'!AE22*Weight_Progressive+'Hydrogen Superpower'!AE22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AF22*Weight_Step+'Progressive Change'!AF22*Weight_Progressive+'Hydrogen Superpower'!AF22*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AG22*Weight_Step+'Progressive Change'!AG22*Weight_Progressive+'Hydrogen Superpower'!AG22*Weight_Hydro)*$E$136","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384724,{"$f":"('Step Change'!G23*Weight_Step+'Progressive Change'!G23*Weight_Progressive+'Hydrogen Superpower'!G23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!H23*Weight_Step+'Progressive Change'!H23*Weight_Progressive+'Hydrogen Superpower'!H23*Weight_Hydro)*$E$136","v":0.49706075724175264},{"$f":"('Step Change'!I23*Weight_Step+'Progressive Change'!I23*Weight_Progressive+'Hydrogen Superpower'!I23*Weight_Hydro)*$E$136","v":5.1675561743435043},{"$f":"('Step Change'!J23*Weight_Step+'Progressive Change'!J23*Weight_Progressive+'Hydrogen Superpower'!J23*Weight_Hydro)*$E$136","v":2.4946822910623814},{"$f":"('Step Change'!K23*Weight_Step+'Progressive Change'!K23*Weight_Progressive+'Hydrogen Superpower'!K23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!L23*Weight_Step+'Progressive Change'!L23*Weight_Progressive+'Hydrogen Superpower'!L23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!M23*Weight_Step+'Progressive Change'!M23*Weight_Progressive+'Hydrogen Superpower'!M23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!N23*Weight_Step+'Progressive Change'!N23*Weight_Progressive+'Hydrogen Superpower'!N23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!O23*Weight_Step+'Progressive Change'!O23*Weight_Progressive+'Hydrogen Superpower'!O23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!P23*Weight_Step+'Progressive Change'!P23*Weight_Progressive+'Hydrogen Superpower'!P23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Q23*Weight_Step+'Progressive Change'!Q23*Weight_Progressive+'Hydrogen Superpower'!Q23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!R23*Weight_Step+'Progressive Change'!R23*Weight_Progressive+'Hydrogen Superpower'!R23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!S23*Weight_Step+'Progressive Change'!S23*Weight_Progressive+'Hydrogen Superpower'!S23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!T23*Weight_Step+'Progressive Change'!T23*Weight_Progressive+'Hydrogen Superpower'!T23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!U23*Weight_Step+'Progressive Change'!U23*Weight_Progressive+'Hydrogen Superpower'!U23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!V23*Weight_Step+'Progressive Change'!V23*Weight_Progressive+'Hydrogen Superpower'!V23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!W23*Weight_Step+'Progressive Change'!W23*Weight_Progressive+'Hydrogen Superpower'!W23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!X23*Weight_Step+'Progressive Change'!X23*Weight_Progressive+'Hydrogen Superpower'!X23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Y23*Weight_Step+'Progressive Change'!Y23*Weight_Progressive+'Hydrogen Superpower'!Y23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Z23*Weight_Step+'Progressive Change'!Z23*Weight_Progressive+'Hydrogen Superpower'!Z23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AA23*Weight_Step+'Progressive Change'!AA23*Weight_Progressive+'Hydrogen Superpower'!AA23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AB23*Weight_Step+'Progressive Change'!AB23*Weight_Progressive+'Hydrogen Superpower'!AB23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AC23*Weight_Step+'Progressive Change'!AC23*Weight_Progressive+'Hydrogen Superpower'!AC23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AD23*Weight_Step+'Progressive Change'!AD23*Weight_Progressive+'Hydrogen Superpower'!AD23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AE23*Weight_Step+'Progressive Change'!AE23*Weight_Progressive+'Hydrogen Superpower'!AE23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AF23*Weight_Step+'Progressive Change'!AF23*Weight_Progressive+'Hydrogen Superpower'!AF23*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AG23*Weight_Step+'Progressive Change'!AG23*Weight_Progressive+'Hydrogen Superpower'!AG23*Weight_Hydro)*$E$136","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"('Step Change'!G24*Weight_Step+'Progressive Change'!G24*Weight_Progressive+'Hydrogen Superpower'!G24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!H24*Weight_Step+'Progressive Change'!H24*Weight_Progressive+'Hydrogen Superpower'!H24*Weight_Hydro)*$E$136","v":1.5755888154078197},{"$f":"('Step Change'!I24*Weight_Step+'Progressive Change'!I24*Weight_Progressive+'Hydrogen Superpower'!I24*Weight_Hydro)*$E$136","v":16.449897513245926},{"$f":"('Step Change'!J24*Weight_Step+'Progressive Change'!J24*Weight_Progressive+'Hydrogen Superpower'!J24*Weight_Hydro)*$E$136","v":7.9435936110144256},{"$f":"('Step Change'!K24*Weight_Step+'Progressive Change'!K24*Weight_Progressive+'Hydrogen Superpower'!K24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!L24*Weight_Step+'Progressive Change'!L24*Weight_Progressive+'Hydrogen Superpower'!L24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!M24*Weight_Step+'Progressive Change'!M24*Weight_Progressive+'Hydrogen Superpower'!M24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!N24*Weight_Step+'Progressive Change'!N24*Weight_Progressive+'Hydrogen Superpower'!N24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!O24*Weight_Step+'Progressive Change'!O24*Weight_Progressive+'Hydrogen Superpower'!O24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!P24*Weight_Step+'Progressive Change'!P24*Weight_Progressive+'Hydrogen Superpower'!P24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Q24*Weight_Step+'Progressive Change'!Q24*Weight_Progressive+'Hydrogen Superpower'!Q24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!R24*Weight_Step+'Progressive Change'!R24*Weight_Progressive+'Hydrogen Superpower'!R24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!S24*Weight_Step+'Progressive Change'!S24*Weight_Progressive+'Hydrogen Superpower'!S24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!T24*Weight_Step+'Progressive Change'!T24*Weight_Progressive+'Hydrogen Superpower'!T24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!U24*Weight_Step+'Progressive Change'!U24*Weight_Progressive+'Hydrogen Superpower'!U24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!V24*Weight_Step+'Progressive Change'!V24*Weight_Progressive+'Hydrogen Superpower'!V24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!W24*Weight_Step+'Progressive Change'!W24*Weight_Progressive+'Hydrogen Superpower'!W24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!X24*Weight_Step+'Progressive Change'!X24*Weight_Progressive+'Hydrogen Superpower'!X24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Y24*Weight_Step+'Progressive Change'!Y24*Weight_Progressive+'Hydrogen Superpower'!Y24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Z24*Weight_Step+'Progressive Change'!Z24*Weight_Progressive+'Hydrogen Superpower'!Z24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AA24*Weight_Step+'Progressive Change'!AA24*Weight_Progressive+'Hydrogen Superpower'!AA24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AB24*Weight_Step+'Progressive Change'!AB24*Weight_Progressive+'Hydrogen Superpower'!AB24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AC24*Weight_Step+'Progressive Change'!AC24*Weight_Progressive+'Hydrogen Superpower'!AC24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AD24*Weight_Step+'Progressive Change'!AD24*Weight_Progressive+'Hydrogen Superpower'!AD24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AE24*Weight_Step+'Progressive Change'!AE24*Weight_Progressive+'Hydrogen Superpower'!AE24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AF24*Weight_Step+'Progressive Change'!AF24*Weight_Progressive+'Hydrogen Superpower'!AF24*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AG24*Weight_Step+'Progressive Change'!AG24*Weight_Progressive+'Hydrogen Superpower'!AG24*Weight_Hydro)*$E$136","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"('Step Change'!G25*Weight_Step+'Progressive Change'!G25*Weight_Progressive+'Hydrogen Superpower'!G25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!H25*Weight_Step+'Progressive Change'!H25*Weight_Progressive+'Hydrogen Superpower'!H25*Weight_Hydro)*$E$136","v":1.9788645241133924},{"$f":"('Step Change'!I25*Weight_Step+'Progressive Change'!I25*Weight_Progressive+'Hydrogen Superpower'!I25*Weight_Hydro)*$E$136","v":23.980836910701161},{"$f":"('Step Change'!J25*Weight_Step+'Progressive Change'!J25*Weight_Progressive+'Hydrogen Superpower'!J25*Weight_Hydro)*$E$136","v":12.576575008701704},{"$f":"('Step Change'!K25*Weight_Step+'Progressive Change'!K25*Weight_Progressive+'Hydrogen Superpower'!K25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!L25*Weight_Step+'Progressive Change'!L25*Weight_Progressive+'Hydrogen Superpower'!L25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!M25*Weight_Step+'Progressive Change'!M25*Weight_Progressive+'Hydrogen Superpower'!M25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!N25*Weight_Step+'Progressive Change'!N25*Weight_Progressive+'Hydrogen Superpower'!N25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!O25*Weight_Step+'Progressive Change'!O25*Weight_Progressive+'Hydrogen Superpower'!O25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!P25*Weight_Step+'Progressive Change'!P25*Weight_Progressive+'Hydrogen Superpower'!P25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Q25*Weight_Step+'Progressive Change'!Q25*Weight_Progressive+'Hydrogen Superpower'!Q25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!R25*Weight_Step+'Progressive Change'!R25*Weight_Progressive+'Hydrogen Superpower'!R25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!S25*Weight_Step+'Progressive Change'!S25*Weight_Progressive+'Hydrogen Superpower'!S25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!T25*Weight_Step+'Progressive Change'!T25*Weight_Progressive+'Hydrogen Superpower'!T25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!U25*Weight_Step+'Progressive Change'!U25*Weight_Progressive+'Hydrogen Superpower'!U25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!V25*Weight_Step+'Progressive Change'!V25*Weight_Progressive+'Hydrogen Superpower'!V25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!W25*Weight_Step+'Progressive Change'!W25*Weight_Progressive+'Hydrogen Superpower'!W25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!X25*Weight_Step+'Progressive Change'!X25*Weight_Progressive+'Hydrogen Superpower'!X25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Y25*Weight_Step+'Progressive Change'!Y25*Weight_Progressive+'Hydrogen Superpower'!Y25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Z25*Weight_Step+'Progressive Change'!Z25*Weight_Progressive+'Hydrogen Superpower'!Z25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AA25*Weight_Step+'Progressive Change'!AA25*Weight_Progressive+'Hydrogen Superpower'!AA25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AB25*Weight_Step+'Progressive Change'!AB25*Weight_Progressive+'Hydrogen Superpower'!AB25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AC25*Weight_Step+'Progressive Change'!AC25*Weight_Progressive+'Hydrogen Superpower'!AC25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AD25*Weight_Step+'Progressive Change'!AD25*Weight_Progressive+'Hydrogen Superpower'!AD25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AE25*Weight_Step+'Progressive Change'!AE25*Weight_Progressive+'Hydrogen Superpower'!AE25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AF25*Weight_Step+'Progressive Change'!AF25*Weight_Progressive+'Hydrogen Superpower'!AF25*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AG25*Weight_Step+'Progressive Change'!AG25*Weight_Progressive+'Hydrogen Superpower'!AG25*Weight_Hydro)*$E$136","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"('Step Change'!G26*Weight_Step+'Progressive Change'!G26*Weight_Progressive+'Hydrogen Superpower'!G26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!H26*Weight_Step+'Progressive Change'!H26*Weight_Progressive+'Hydrogen Superpower'!H26*Weight_Hydro)*$E$136","v":18.757009707235952},{"$f":"('Step Change'!I26*Weight_Step+'Progressive Change'!I26*Weight_Progressive+'Hydrogen Superpower'!I26*Weight_Hydro)*$E$136","v":98.474300962988735},{"$f":"('Step Change'!J26*Weight_Step+'Progressive Change'!J26*Weight_Progressive+'Hydrogen Superpower'!J26*Weight_Hydro)*$E$136","v":68.463085431411201},{"$f":"('Step Change'!K26*Weight_Step+'Progressive Change'!K26*Weight_Progressive+'Hydrogen Superpower'!K26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!L26*Weight_Step+'Progressive Change'!L26*Weight_Progressive+'Hydrogen Superpower'!L26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!M26*Weight_Step+'Progressive Change'!M26*Weight_Progressive+'Hydrogen Superpower'!M26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!N26*Weight_Step+'Progressive Change'!N26*Weight_Progressive+'Hydrogen Superpower'!N26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!O26*Weight_Step+'Progressive Change'!O26*Weight_Progressive+'Hydrogen Superpower'!O26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!P26*Weight_Step+'Progressive Change'!P26*Weight_Progressive+'Hydrogen Superpower'!P26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Q26*Weight_Step+'Progressive Change'!Q26*Weight_Progressive+'Hydrogen Superpower'!Q26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!R26*Weight_Step+'Progressive Change'!R26*Weight_Progressive+'Hydrogen Superpower'!R26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!S26*Weight_Step+'Progressive Change'!S26*Weight_Progressive+'Hydrogen Superpower'!S26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!T26*Weight_Step+'Progressive Change'!T26*Weight_Progressive+'Hydrogen Superpower'!T26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!U26*Weight_Step+'Progressive Change'!U26*Weight_Progressive+'Hydrogen Superpower'!U26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!V26*Weight_Step+'Progressive Change'!V26*Weight_Progressive+'Hydrogen Superpower'!V26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!W26*Weight_Step+'Progressive Change'!W26*Weight_Progressive+'Hydrogen Superpower'!W26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!X26*Weight_Step+'Progressive Change'!X26*Weight_Progressive+'Hydrogen Superpower'!X26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Y26*Weight_Step+'Progressive Change'!Y26*Weight_Progressive+'Hydrogen Superpower'!Y26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!Z26*Weight_Step+'Progressive Change'!Z26*Weight_Progressive+'Hydrogen Superpower'!Z26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AA26*Weight_Step+'Progressive Change'!AA26*Weight_Progressive+'Hydrogen Superpower'!AA26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AB26*Weight_Step+'Progressive Change'!AB26*Weight_Progressive+'Hydrogen Superpower'!AB26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AC26*Weight_Step+'Progressive Change'!AC26*Weight_Progressive+'Hydrogen Superpower'!AC26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AD26*Weight_Step+'Progressive Change'!AD26*Weight_Progressive+'Hydrogen Superpower'!AD26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AE26*Weight_Step+'Progressive Change'!AE26*Weight_Progressive+'Hydrogen Superpower'!AE26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AF26*Weight_Step+'Progressive Change'!AF26*Weight_Progressive+'Hydrogen Superpower'!AF26*Weight_Hydro)*$E$136","v":0},{"$f":"('Step Change'!AG26*Weight_Step+'Progressive Change'!AG26*Weight_Progressive+'Hydrogen Superpower'!AG26*Weight_Hydro)*$E$136","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Weighted,H30:AG30)","v":0.16273037118317446},{"$f":"'Step Change'!G30*Weight_Step+'Progressive Change'!G30*Weight_Progressive+'Hydrogen Superpower'!G30*Weight_Hydro","v":0},{"$f":"'Step Change'!H30*Weight_Step+'Progressive Change'!H30*Weight_Progressive+'Hydrogen Superpower'!H30*Weight_Hydro","v":0},{"$f":"'Step Change'!I30*Weight_Step+'Progressive Change'!I30*Weight_Progressive+'Hydrogen Superpower'!I30*Weight_Hydro","v":0},{"$f":"'Step Change'!J30*Weight_Step+'Progressive Change'!J30*Weight_Progressive+'Hydrogen Superpower'!J30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!K30*Weight_Step+'Progressive Change'!K30*Weight_Progressive+'Hydrogen Superpower'!K30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!L30*Weight_Step+'Progressive Change'!L30*Weight_Progressive+'Hydrogen Superpower'!L30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!M30*Weight_Step+'Progressive Change'!M30*Weight_Progressive+'Hydrogen Superpower'!M30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!N30*Weight_Step+'Progressive Change'!N30*Weight_Progressive+'Hydrogen Superpower'!N30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!O30*Weight_Step+'Progressive Change'!O30*Weight_Progressive+'Hydrogen Superpower'!O30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!P30*Weight_Step+'Progressive Change'!P30*Weight_Progressive+'Hydrogen Superpower'!P30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Q30*Weight_Step+'Progressive Change'!Q30*Weight_Progressive+'Hydrogen Superpower'!Q30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!R30*Weight_Step+'Progressive Change'!R30*Weight_Progressive+'Hydrogen Superpower'!R30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!S30*Weight_Step+'Progressive Change'!S30*Weight_Progressive+'Hydrogen Superpower'!S30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!T30*Weight_Step+'Progressive Change'!T30*Weight_Progressive+'Hydrogen Superpower'!T30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!U30*Weight_Step+'Progressive Change'!U30*Weight_Progressive+'Hydrogen Superpower'!U30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!V30*Weight_Step+'Progressive Change'!V30*Weight_Progressive+'Hydrogen Superpower'!V30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!W30*Weight_Step+'Progressive Change'!W30*Weight_Progressive+'Hydrogen Superpower'!W30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!X30*Weight_Step+'Progressive Change'!X30*Weight_Progressive+'Hydrogen Superpower'!X30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Y30*Weight_Step+'Progressive Change'!Y30*Weight_Progressive+'Hydrogen Superpower'!Y30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Z30*Weight_Step+'Progressive Change'!Z30*Weight_Progressive+'Hydrogen Superpower'!Z30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AA30*Weight_Step+'Progressive Change'!AA30*Weight_Progressive+'Hydrogen Superpower'!AA30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AB30*Weight_Step+'Progressive Change'!AB30*Weight_Progressive+'Hydrogen Superpower'!AB30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AC30*Weight_Step+'Progressive Change'!AC30*Weight_Progressive+'Hydrogen Superpower'!AC30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AD30*Weight_Step+'Progressive Change'!AD30*Weight_Progressive+'Hydrogen Superpower'!AD30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AE30*Weight_Step+'Progressive Change'!AE30*Weight_Progressive+'Hydrogen Superpower'!AE30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AF30*Weight_Step+'Progressive Change'!AF30*Weight_Progressive+'Hydrogen Superpower'!AF30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AG30*Weight_Step+'Progressive Change'!AG30*Weight_Progressive+'Hydrogen Superpower'!AG30*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Step Change'!G31*Weight_Step+'Progressive Change'!G31*Weight_Progressive+'Hydrogen Superpower'!G31*Weight_Hydro","v":0},{"$f":"'Step Change'!H31*Weight_Step+'Progressive Change'!H31*Weight_Progressive+'Hydrogen Superpower'!H31*Weight_Hydro","v":0},{"$f":"'Step Change'!I31*Weight_Step+'Progressive Change'!I31*Weight_Progressive+'Hydrogen Superpower'!I31*Weight_Hydro","v":0},{"$f":"'Step Change'!J31*Weight_Step+'Progressive Change'!J31*Weight_Progressive+'Hydrogen Superpower'!J31*Weight_Hydro","v":0},{"$f":"'Step Change'!K31*Weight_Step+'Progressive Change'!K31*Weight_Progressive+'Hydrogen Superpower'!K31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!L31*Weight_Step+'Progressive Change'!L31*Weight_Progressive+'Hydrogen Superpower'!L31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!M31*Weight_Step+'Progressive Change'!M31*Weight_Progressive+'Hydrogen Superpower'!M31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!N31*Weight_Step+'Progressive Change'!N31*Weight_Progressive+'Hydrogen Superpower'!N31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!O31*Weight_Step+'Progressive Change'!O31*Weight_Progressive+'Hydrogen Superpower'!O31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!P31*Weight_Step+'Progressive Change'!P31*Weight_Progressive+'Hydrogen Superpower'!P31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Q31*Weight_Step+'Progressive Change'!Q31*Weight_Progressive+'Hydrogen Superpower'!Q31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!R31*Weight_Step+'Progressive Change'!R31*Weight_Progressive+'Hydrogen Superpower'!R31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!S31*Weight_Step+'Progressive Change'!S31*Weight_Progressive+'Hydrogen Superpower'!S31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!T31*Weight_Step+'Progressive Change'!T31*Weight_Progressive+'Hydrogen Superpower'!T31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!U31*Weight_Step+'Progressive Change'!U31*Weight_Progressive+'Hydrogen Superpower'!U31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!V31*Weight_Step+'Progressive Change'!V31*Weight_Progressive+'Hydrogen Superpower'!V31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!W31*Weight_Step+'Progressive Change'!W31*Weight_Progressive+'Hydrogen Superpower'!W31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!X31*Weight_Step+'Progressive Change'!X31*Weight_Progressive+'Hydrogen Superpower'!X31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Y31*Weight_Step+'Progressive Change'!Y31*Weight_Progressive+'Hydrogen Superpower'!Y31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Z31*Weight_Step+'Progressive Change'!Z31*Weight_Progressive+'Hydrogen Superpower'!Z31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AA31*Weight_Step+'Progressive Change'!AA31*Weight_Progressive+'Hydrogen Superpower'!AA31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AB31*Weight_Step+'Progressive Change'!AB31*Weight_Progressive+'Hydrogen Superpower'!AB31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AC31*Weight_Step+'Progressive Change'!AC31*Weight_Progressive+'Hydrogen Superpower'!AC31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AD31*Weight_Step+'Progressive Change'!AD31*Weight_Progressive+'Hydrogen Superpower'!AD31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AE31*Weight_Step+'Progressive Change'!AE31*Weight_Progressive+'Hydrogen Superpower'!AE31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AF31*Weight_Step+'Progressive Change'!AF31*Weight_Progressive+'Hydrogen Superpower'!AF31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AG31*Weight_Step+'Progressive Change'!AG31*Weight_Progressive+'Hydrogen Superpower'!AG31*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Step Change'!G32*Weight_Step+'Progressive Change'!G32*Weight_Progressive+'Hydrogen Superpower'!G32*Weight_Hydro","v":0},{"$f":"'Step Change'!H32*Weight_Step+'Progressive Change'!H32*Weight_Progressive+'Hydrogen Superpower'!H32*Weight_Hydro","v":0},{"$f":"'Step Change'!I32*Weight_Step+'Progressive Change'!I32*Weight_Progressive+'Hydrogen Superpower'!I32*Weight_Hydro","v":0},{"$f":"'Step Change'!J32*Weight_Step+'Progressive Change'!J32*Weight_Progressive+'Hydrogen Superpower'!J32*Weight_Hydro","v":0},{"$f":"'Step Change'!K32*Weight_Step+'Progressive Change'!K32*Weight_Progressive+'Hydrogen Superpower'!K32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!L32*Weight_Step+'Progressive Change'!L32*Weight_Progressive+'Hydrogen Superpower'!L32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!M32*Weight_Step+'Progressive Change'!M32*Weight_Progressive+'Hydrogen Superpower'!M32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!N32*Weight_Step+'Progressive Change'!N32*Weight_Progressive+'Hydrogen Superpower'!N32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!O32*Weight_Step+'Progressive Change'!O32*Weight_Progressive+'Hydrogen Superpower'!O32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!P32*Weight_Step+'Progressive Change'!P32*Weight_Progressive+'Hydrogen Superpower'!P32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Q32*Weight_Step+'Progressive Change'!Q32*Weight_Progressive+'Hydrogen Superpower'!Q32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!R32*Weight_Step+'Progressive Change'!R32*Weight_Progressive+'Hydrogen Superpower'!R32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!S32*Weight_Step+'Progressive Change'!S32*Weight_Progressive+'Hydrogen Superpower'!S32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!T32*Weight_Step+'Progressive Change'!T32*Weight_Progressive+'Hydrogen Superpower'!T32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!U32*Weight_Step+'Progressive Change'!U32*Weight_Progressive+'Hydrogen Superpower'!U32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!V32*Weight_Step+'Progressive Change'!V32*Weight_Progressive+'Hydrogen Superpower'!V32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!W32*Weight_Step+'Progressive Change'!W32*Weight_Progressive+'Hydrogen Superpower'!W32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!X32*Weight_Step+'Progressive Change'!X32*Weight_Progressive+'Hydrogen Superpower'!X32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Y32*Weight_Step+'Progressive Change'!Y32*Weight_Progressive+'Hydrogen Superpower'!Y32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Z32*Weight_Step+'Progressive Change'!Z32*Weight_Progressive+'Hydrogen Superpower'!Z32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AA32*Weight_Step+'Progressive Change'!AA32*Weight_Progressive+'Hydrogen Superpower'!AA32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AB32*Weight_Step+'Progressive Change'!AB32*Weight_Progressive+'Hydrogen Superpower'!AB32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AC32*Weight_Step+'Progressive Change'!AC32*Weight_Progressive+'Hydrogen Superpower'!AC32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AD32*Weight_Step+'Progressive Change'!AD32*Weight_Progressive+'Hydrogen Superpower'!AD32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AE32*Weight_Step+'Progressive Change'!AE32*Weight_Progressive+'Hydrogen Superpower'!AE32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AF32*Weight_Step+'Progressive Change'!AF32*Weight_Progressive+'Hydrogen Superpower'!AF32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AG32*Weight_Step+'Progressive Change'!AG32*Weight_Progressive+'Hydrogen Superpower'!AG32*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Step Change'!G33*Weight_Step+'Progressive Change'!G33*Weight_Progressive+'Hydrogen Superpower'!G33*Weight_Hydro","v":0},{"$f":"'Step Change'!H33*Weight_Step+'Progressive Change'!H33*Weight_Progressive+'Hydrogen Superpower'!H33*Weight_Hydro","v":0},{"$f":"'Step Change'!I33*Weight_Step+'Progressive Change'!I33*Weight_Progressive+'Hydrogen Superpower'!I33*Weight_Hydro","v":0},{"$f":"'Step Change'!J33*Weight_Step+'Progressive Change'!J33*Weight_Progressive+'Hydrogen Superpower'!J33*Weight_Hydro","v":0},{"$f":"'Step Change'!K33*Weight_Step+'Progressive Change'!K33*Weight_Progressive+'Hydrogen Superpower'!K33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!L33*Weight_Step+'Progressive Change'!L33*Weight_Progressive+'Hydrogen Superpower'!L33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!M33*Weight_Step+'Progressive Change'!M33*Weight_Progressive+'Hydrogen Superpower'!M33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!N33*Weight_Step+'Progressive Change'!N33*Weight_Progressive+'Hydrogen Superpower'!N33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!O33*Weight_Step+'Progressive Change'!O33*Weight_Progressive+'Hydrogen Superpower'!O33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!P33*Weight_Step+'Progressive Change'!P33*Weight_Progressive+'Hydrogen Superpower'!P33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Q33*Weight_Step+'Progressive Change'!Q33*Weight_Progressive+'Hydrogen Superpower'!Q33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!R33*Weight_Step+'Progressive Change'!R33*Weight_Progressive+'Hydrogen Superpower'!R33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!S33*Weight_Step+'Progressive Change'!S33*Weight_Progressive+'Hydrogen Superpower'!S33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!T33*Weight_Step+'Progressive Change'!T33*Weight_Progressive+'Hydrogen Superpower'!T33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!U33*Weight_Step+'Progressive Change'!U33*Weight_Progressive+'Hydrogen Superpower'!U33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!V33*Weight_Step+'Progressive Change'!V33*Weight_Progressive+'Hydrogen Superpower'!V33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!W33*Weight_Step+'Progressive Change'!W33*Weight_Progressive+'Hydrogen Superpower'!W33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!X33*Weight_Step+'Progressive Change'!X33*Weight_Progressive+'Hydrogen Superpower'!X33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Y33*Weight_Step+'Progressive Change'!Y33*Weight_Progressive+'Hydrogen Superpower'!Y33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Z33*Weight_Step+'Progressive Change'!Z33*Weight_Progressive+'Hydrogen Superpower'!Z33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AA33*Weight_Step+'Progressive Change'!AA33*Weight_Progressive+'Hydrogen Superpower'!AA33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AB33*Weight_Step+'Progressive Change'!AB33*Weight_Progressive+'Hydrogen Superpower'!AB33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AC33*Weight_Step+'Progressive Change'!AC33*Weight_Progressive+'Hydrogen Superpower'!AC33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AD33*Weight_Step+'Progressive Change'!AD33*Weight_Progressive+'Hydrogen Superpower'!AD33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AE33*Weight_Step+'Progressive Change'!AE33*Weight_Progressive+'Hydrogen Superpower'!AE33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AF33*Weight_Step+'Progressive Change'!AF33*Weight_Progressive+'Hydrogen Superpower'!AF33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AG33*Weight_Step+'Progressive Change'!AG33*Weight_Progressive+'Hydrogen Superpower'!AG33*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Step Change'!G34*Weight_Step+'Progressive Change'!G34*Weight_Progressive+'Hydrogen Superpower'!G34*Weight_Hydro","v":0},{"$f":"'Step Change'!H34*Weight_Step+'Progressive Change'!H34*Weight_Progressive+'Hydrogen Superpower'!H34*Weight_Hydro","v":0},{"$f":"'Step Change'!I34*Weight_Step+'Progressive Change'!I34*Weight_Progressive+'Hydrogen Superpower'!I34*Weight_Hydro","v":0},{"$f":"'Step Change'!J34*Weight_Step+'Progressive Change'!J34*Weight_Progressive+'Hydrogen Superpower'!J34*Weight_Hydro","v":0},{"$f":"'Step Change'!K34*Weight_Step+'Progressive Change'!K34*Weight_Progressive+'Hydrogen Superpower'!K34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!L34*Weight_Step+'Progressive Change'!L34*Weight_Progressive+'Hydrogen Superpower'!L34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!M34*Weight_Step+'Progressive Change'!M34*Weight_Progressive+'Hydrogen Superpower'!M34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!N34*Weight_Step+'Progressive Change'!N34*Weight_Progressive+'Hydrogen Superpower'!N34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!O34*Weight_Step+'Progressive Change'!O34*Weight_Progressive+'Hydrogen Superpower'!O34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!P34*Weight_Step+'Progressive Change'!P34*Weight_Progressive+'Hydrogen Superpower'!P34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Q34*Weight_Step+'Progressive Change'!Q34*Weight_Progressive+'Hydrogen Superpower'!Q34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!R34*Weight_Step+'Progressive Change'!R34*Weight_Progressive+'Hydrogen Superpower'!R34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!S34*Weight_Step+'Progressive Change'!S34*Weight_Progressive+'Hydrogen Superpower'!S34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!T34*Weight_Step+'Progressive Change'!T34*Weight_Progressive+'Hydrogen Superpower'!T34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!U34*Weight_Step+'Progressive Change'!U34*Weight_Progressive+'Hydrogen Superpower'!U34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!V34*Weight_Step+'Progressive Change'!V34*Weight_Progressive+'Hydrogen Superpower'!V34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!W34*Weight_Step+'Progressive Change'!W34*Weight_Progressive+'Hydrogen Superpower'!W34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!X34*Weight_Step+'Progressive Change'!X34*Weight_Progressive+'Hydrogen Superpower'!X34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Y34*Weight_Step+'Progressive Change'!Y34*Weight_Progressive+'Hydrogen Superpower'!Y34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Z34*Weight_Step+'Progressive Change'!Z34*Weight_Progressive+'Hydrogen Superpower'!Z34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AA34*Weight_Step+'Progressive Change'!AA34*Weight_Progressive+'Hydrogen Superpower'!AA34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AB34*Weight_Step+'Progressive Change'!AB34*Weight_Progressive+'Hydrogen Superpower'!AB34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AC34*Weight_Step+'Progressive Change'!AC34*Weight_Progressive+'Hydrogen Superpower'!AC34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AD34*Weight_Step+'Progressive Change'!AD34*Weight_Progressive+'Hydrogen Superpower'!AD34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AE34*Weight_Step+'Progressive Change'!AE34*Weight_Progressive+'Hydrogen Superpower'!AE34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AF34*Weight_Step+'Progressive Change'!AF34*Weight_Progressive+'Hydrogen Superpower'!AF34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AG34*Weight_Step+'Progressive Change'!AG34*Weight_Progressive+'Hydrogen Superpower'!AG34*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Step Change'!G35*Weight_Step+'Progressive Change'!G35*Weight_Progressive+'Hydrogen Superpower'!G35*Weight_Hydro","v":0},{"$f":"'Step Change'!H35*Weight_Step+'Progressive Change'!H35*Weight_Progressive+'Hydrogen Superpower'!H35*Weight_Hydro","v":0},{"$f":"'Step Change'!I35*Weight_Step+'Progressive Change'!I35*Weight_Progressive+'Hydrogen Superpower'!I35*Weight_Hydro","v":0},{"$f":"'Step Change'!J35*Weight_Step+'Progressive Change'!J35*Weight_Progressive+'Hydrogen Superpower'!J35*Weight_Hydro","v":0},{"$f":"'Step Change'!K35*Weight_Step+'Progressive Change'!K35*Weight_Progressive+'Hydrogen Superpower'!K35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!L35*Weight_Step+'Progressive Change'!L35*Weight_Progressive+'Hydrogen Superpower'!L35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!M35*Weight_Step+'Progressive Change'!M35*Weight_Progressive+'Hydrogen Superpower'!M35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!N35*Weight_Step+'Progressive Change'!N35*Weight_Progressive+'Hydrogen Superpower'!N35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!O35*Weight_Step+'Progressive Change'!O35*Weight_Progressive+'Hydrogen Superpower'!O35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!P35*Weight_Step+'Progressive Change'!P35*Weight_Progressive+'Hydrogen Superpower'!P35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Q35*Weight_Step+'Progressive Change'!Q35*Weight_Progressive+'Hydrogen Superpower'!Q35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!R35*Weight_Step+'Progressive Change'!R35*Weight_Progressive+'Hydrogen Superpower'!R35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!S35*Weight_Step+'Progressive Change'!S35*Weight_Progressive+'Hydrogen Superpower'!S35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!T35*Weight_Step+'Progressive Change'!T35*Weight_Progressive+'Hydrogen Superpower'!T35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!U35*Weight_Step+'Progressive Change'!U35*Weight_Progressive+'Hydrogen Superpower'!U35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!V35*Weight_Step+'Progressive Change'!V35*Weight_Progressive+'Hydrogen Superpower'!V35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!W35*Weight_Step+'Progressive Change'!W35*Weight_Progressive+'Hydrogen Superpower'!W35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!X35*Weight_Step+'Progressive Change'!X35*Weight_Progressive+'Hydrogen Superpower'!X35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Y35*Weight_Step+'Progressive Change'!Y35*Weight_Progressive+'Hydrogen Superpower'!Y35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Z35*Weight_Step+'Progressive Change'!Z35*Weight_Progressive+'Hydrogen Superpower'!Z35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AA35*Weight_Step+'Progressive Change'!AA35*Weight_Progressive+'Hydrogen Superpower'!AA35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AB35*Weight_Step+'Progressive Change'!AB35*Weight_Progressive+'Hydrogen Superpower'!AB35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AC35*Weight_Step+'Progressive Change'!AC35*Weight_Progressive+'Hydrogen Superpower'!AC35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AD35*Weight_Step+'Progressive Change'!AD35*Weight_Progressive+'Hydrogen Superpower'!AD35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AE35*Weight_Step+'Progressive Change'!AE35*Weight_Progressive+'Hydrogen Superpower'!AE35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AF35*Weight_Step+'Progressive Change'!AF35*Weight_Progressive+'Hydrogen Superpower'!AF35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AG35*Weight_Step+'Progressive Change'!AG35*Weight_Progressive+'Hydrogen Superpower'!AG35*Weight_Hydro","v":0}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Weighted,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406734,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175264,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133924,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411201,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Weighted,H50:AG50)","v":5.7238516659225116},{"$f":"'Step Change'!G50*Weight_Step+'Progressive Change'!G50*Weight_Progressive+'Hydrogen Superpower'!G50*Weight_Hydro","v":0},{"$f":"'Step Change'!H50*Weight_Step+'Progressive Change'!H50*Weight_Progressive+'Hydrogen Superpower'!H50*Weight_Hydro","v":0.45967637190097776},{"$f":"'Step Change'!I50*Weight_Step+'Progressive Change'!I50*Weight_Progressive+'Hydrogen Superpower'!I50*Weight_Hydro","v":0.4863431702025991},{"$f":"'Step Change'!J50*Weight_Step+'Progressive Change'!J50*Weight_Progressive+'Hydrogen Superpower'!J50*Weight_Hydro","v":0.27607512499758285},{"$f":"'Step Change'!K50*Weight_Step+'Progressive Change'!K50*Weight_Progressive+'Hydrogen Superpower'!K50*Weight_Hydro","v":0.11148126190136737},{"$f":"'Step Change'!L50*Weight_Step+'Progressive Change'!L50*Weight_Progressive+'Hydrogen Superpower'!L50*Weight_Hydro","v":-0.37356662729989243},{"$f":"'Step Change'!M50*Weight_Step+'Progressive Change'!M50*Weight_Progressive+'Hydrogen Superpower'!M50*Weight_Hydro","v":0.2743664225296743},{"$f":"'Step Change'!N50*Weight_Step+'Progressive Change'!N50*Weight_Progressive+'Hydrogen Superpower'!N50*Weight_Hydro","v":0.18107200028327269},{"$f":"'Step Change'!O50*Weight_Step+'Progressive Change'!O50*Weight_Progressive+'Hydrogen Superpower'!O50*Weight_Hydro","v":0.62607623321915518},{"$f":"'Step Change'!P50*Weight_Step+'Progressive Change'!P50*Weight_Progressive+'Hydrogen Superpower'!P50*Weight_Hydro","v":0.76482770991219917},{"$f":"'Step Change'!Q50*Weight_Step+'Progressive Change'!Q50*Weight_Progressive+'Hydrogen Superpower'!Q50*Weight_Hydro","v":0.67664574217444162},{"$f":"'Step Change'!R50*Weight_Step+'Progressive Change'!R50*Weight_Progressive+'Hydrogen Superpower'!R50*Weight_Hydro","v":0.21098959159612146},{"$f":"'Step Change'!S50*Weight_Step+'Progressive Change'!S50*Weight_Progressive+'Hydrogen Superpower'!S50*Weight_Hydro","v":0.80980772953605296},{"$f":"'Step Change'!T50*Weight_Step+'Progressive Change'!T50*Weight_Progressive+'Hydrogen Superpower'!T50*Weight_Hydro","v":0.71255484546946268},{"$f":"'Step Change'!U50*Weight_Step+'Progressive Change'!U50*Weight_Progressive+'Hydrogen Superpower'!U50*Weight_Hydro","v":0.90305717272195807},{"$f":"'Step Change'!V50*Weight_Step+'Progressive Change'!V50*Weight_Progressive+'Hydrogen Superpower'!V50*Weight_Hydro","v":4.5432470781770429E-2},{"$f":"'Step Change'!W50*Weight_Step+'Progressive Change'!W50*Weight_Progressive+'Hydrogen Superpower'!W50*Weight_Hydro","v":0.34380185066052488},{"$f":"'Step Change'!X50*Weight_Step+'Progressive Change'!X50*Weight_Progressive+'Hydrogen Superpower'!X50*Weight_Hydro","v":-1.4570870210022818E-2},{"$f":"'Step Change'!Y50*Weight_Step+'Progressive Change'!Y50*Weight_Progressive+'Hydrogen Superpower'!Y50*Weight_Hydro","v":0.66624059806267266},{"$f":"'Step Change'!Z50*Weight_Step+'Progressive Change'!Z50*Weight_Progressive+'Hydrogen Superpower'!Z50*Weight_Hydro","v":1.2623587242079428},{"$f":"'Step Change'!AA50*Weight_Step+'Progressive Change'!AA50*Weight_Progressive+'Hydrogen Superpower'!AA50*Weight_Hydro","v":0.94083171589498293},{"$f":"'Step Change'!AB50*Weight_Step+'Progressive Change'!AB50*Weight_Progressive+'Hydrogen Superpower'!AB50*Weight_Hydro","v":-0.46527305380939654},{"$f":"'Step Change'!AC50*Weight_Step+'Progressive Change'!AC50*Weight_Progressive+'Hydrogen Superpower'!AC50*Weight_Hydro","v":0.63846809033867424},{"$f":"'Step Change'!AD50*Weight_Step+'Progressive Change'!AD50*Weight_Progressive+'Hydrogen Superpower'!AD50*Weight_Hydro","v":0.83419063113801717},{"$f":"'Step Change'!AE50*Weight_Step+'Progressive Change'!AE50*Weight_Progressive+'Hydrogen Superpower'!AE50*Weight_Hydro","v":0.71177651471462},{"$f":"'Step Change'!AF50*Weight_Step+'Progressive Change'!AF50*Weight_Progressive+'Hydrogen Superpower'!AF50*Weight_Hydro","v":0.79172029180080239},{"$f":"'Step Change'!AG50*Weight_Step+'Progressive Change'!AG50*Weight_Progressive+'Hydrogen Superpower'!AG50*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.5757337638531155,{"$f":"'Step Change'!G51*Weight_Step+'Progressive Change'!G51*Weight_Progressive+'Hydrogen Superpower'!G51*Weight_Hydro","v":0},{"$f":"'Step Change'!H51*Weight_Step+'Progressive Change'!H51*Weight_Progressive+'Hydrogen Superpower'!H51*Weight_Hydro","v":0.29815918896559196},{"$f":"'Step Change'!I51*Weight_Step+'Progressive Change'!I51*Weight_Progressive+'Hydrogen Superpower'!I51*Weight_Hydro","v":7.7355865051440556E-2},{"$f":"'Step Change'!J51*Weight_Step+'Progressive Change'!J51*Weight_Progressive+'Hydrogen Superpower'!J51*Weight_Hydro","v":0.23166860613544488},{"$f":"'Step Change'!K51*Weight_Step+'Progressive Change'!K51*Weight_Progressive+'Hydrogen Superpower'!K51*Weight_Hydro","v":0.25099322836574173},{"$f":"'Step Change'!L51*Weight_Step+'Progressive Change'!L51*Weight_Progressive+'Hydrogen Superpower'!L51*Weight_Hydro","v":-0.20173435738906392},{"$f":"'Step Change'!M51*Weight_Step+'Progressive Change'!M51*Weight_Progressive+'Hydrogen Superpower'!M51*Weight_Hydro","v":0.44174390023787058},{"$f":"'Step Change'!N51*Weight_Step+'Progressive Change'!N51*Weight_Progressive+'Hydrogen Superpower'!N51*Weight_Hydro","v":0.29131240843894601},{"$f":"'Step Change'!O51*Weight_Step+'Progressive Change'!O51*Weight_Progressive+'Hydrogen Superpower'!O51*Weight_Hydro","v":0.92009754691231804},{"$f":"'Step Change'!P51*Weight_Step+'Progressive Change'!P51*Weight_Progressive+'Hydrogen Superpower'!P51*Weight_Hydro","v":1.0671597479858745},{"$f":"'Step Change'!Q51*Weight_Step+'Progressive Change'!Q51*Weight_Progressive+'Hydrogen Superpower'!Q51*Weight_Hydro","v":0.78490949039821301},{"$f":"'Step Change'!R51*Weight_Step+'Progressive Change'!R51*Weight_Progressive+'Hydrogen Superpower'!R51*Weight_Hydro","v":0.27973823144944843},{"$f":"'Step Change'!S51*Weight_Step+'Progressive Change'!S51*Weight_Progressive+'Hydrogen Superpower'!S51*Weight_Hydro","v":1.1105706784247897},{"$f":"'Step Change'!T51*Weight_Step+'Progressive Change'!T51*Weight_Progressive+'Hydrogen Superpower'!T51*Weight_Hydro","v":0.90758461838583793},{"$f":"'Step Change'!U51*Weight_Step+'Progressive Change'!U51*Weight_Progressive+'Hydrogen Superpower'!U51*Weight_Hydro","v":0.84628654539267567},{"$f":"'Step Change'!V51*Weight_Step+'Progressive Change'!V51*Weight_Progressive+'Hydrogen Superpower'!V51*Weight_Hydro","v":-0.25409281167026165},{"$f":"'Step Change'!W51*Weight_Step+'Progressive Change'!W51*Weight_Progressive+'Hydrogen Superpower'!W51*Weight_Hydro","v":2.3851674611787388E-2},{"$f":"'Step Change'!X51*Weight_Step+'Progressive Change'!X51*Weight_Progressive+'Hydrogen Superpower'!X51*Weight_Hydro","v":-0.15054228393635194},{"$f":"'Step Change'!Y51*Weight_Step+'Progressive Change'!Y51*Weight_Progressive+'Hydrogen Superpower'!Y51*Weight_Hydro","v":0.84483457953237118},{"$f":"'Step Change'!Z51*Weight_Step+'Progressive Change'!Z51*Weight_Progressive+'Hydrogen Superpower'!Z51*Weight_Hydro","v":1.4543550507824918},{"$f":"'Step Change'!AA51*Weight_Step+'Progressive Change'!AA51*Weight_Progressive+'Hydrogen Superpower'!AA51*Weight_Hydro","v":1.5931768874779433},{"$f":"'Step Change'!AB51*Weight_Step+'Progressive Change'!AB51*Weight_Progressive+'Hydrogen Superpower'!AB51*Weight_Hydro","v":-1.0396242215138589},{"$f":"'Step Change'!AC51*Weight_Step+'Progressive Change'!AC51*Weight_Progressive+'Hydrogen Superpower'!AC51*Weight_Hydro","v":0.64837285501965647},{"$f":"'Step Change'!AD51*Weight_Step+'Progressive Change'!AD51*Weight_Progressive+'Hydrogen Superpower'!AD51*Weight_Hydro","v":1.0304480452779443},{"$f":"'Step Change'!AE51*Weight_Step+'Progressive Change'!AE51*Weight_Progressive+'Hydrogen Superpower'!AE51*Weight_Hydro","v":1.36309056266502},{"$f":"'Step Change'!AF51*Weight_Step+'Progressive Change'!AF51*Weight_Progressive+'Hydrogen Superpower'!AF51*Weight_Hydro","v":1.4408010502298929},{"$f":"'Step Change'!AG51*Weight_Step+'Progressive Change'!AG51*Weight_Progressive+'Hydrogen Superpower'!AG51*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.8735701658662087,{"$f":"'Step Change'!G52*Weight_Step+'Progressive Change'!G52*Weight_Progressive+'Hydrogen Superpower'!G52*Weight_Hydro","v":0},{"$f":"'Step Change'!H52*Weight_Step+'Progressive Change'!H52*Weight_Progressive+'Hydrogen Superpower'!H52*Weight_Hydro","v":0.29634196357533255},{"$f":"'Step Change'!I52*Weight_Step+'Progressive Change'!I52*Weight_Progressive+'Hydrogen Superpower'!I52*Weight_Hydro","v":7.6912151650112726E-2},{"$f":"'Step Change'!J52*Weight_Step+'Progressive Change'!J52*Weight_Progressive+'Hydrogen Superpower'!J52*Weight_Hydro","v":0.23215814566422521},{"$f":"'Step Change'!K52*Weight_Step+'Progressive Change'!K52*Weight_Progressive+'Hydrogen Superpower'!K52*Weight_Hydro","v":0.2432176099368871},{"$f":"'Step Change'!L52*Weight_Step+'Progressive Change'!L52*Weight_Progressive+'Hydrogen Superpower'!L52*Weight_Hydro","v":-0.19745276359214586},{"$f":"'Step Change'!M52*Weight_Step+'Progressive Change'!M52*Weight_Progressive+'Hydrogen Superpower'!M52*Weight_Hydro","v":0.4412700351134799},{"$f":"'Step Change'!N52*Weight_Step+'Progressive Change'!N52*Weight_Progressive+'Hydrogen Superpower'!N52*Weight_Hydro","v":0.28383597489065782},{"$f":"'Step Change'!O52*Weight_Step+'Progressive Change'!O52*Weight_Progressive+'Hydrogen Superpower'!O52*Weight_Hydro","v":0.96090921341366986},{"$f":"'Step Change'!P52*Weight_Step+'Progressive Change'!P52*Weight_Progressive+'Hydrogen Superpower'!P52*Weight_Hydro","v":1.1043879803162961},{"$f":"'Step Change'!Q52*Weight_Step+'Progressive Change'!Q52*Weight_Progressive+'Hydrogen Superpower'!Q52*Weight_Hydro","v":0.81407729037786558},{"$f":"'Step Change'!R52*Weight_Step+'Progressive Change'!R52*Weight_Progressive+'Hydrogen Superpower'!R52*Weight_Hydro","v":0.33779256953942871},{"$f":"'Step Change'!S52*Weight_Step+'Progressive Change'!S52*Weight_Progressive+'Hydrogen Superpower'!S52*Weight_Hydro","v":1.2420900105761281},{"$f":"'Step Change'!T52*Weight_Step+'Progressive Change'!T52*Weight_Progressive+'Hydrogen Superpower'!T52*Weight_Hydro","v":0.97727484902558326},{"$f":"'Step Change'!U52*Weight_Step+'Progressive Change'!U52*Weight_Progressive+'Hydrogen Superpower'!U52*Weight_Hydro","v":0.89145949239249256},{"$f":"'Step Change'!V52*Weight_Step+'Progressive Change'!V52*Weight_Progressive+'Hydrogen Superpower'!V52*Weight_Hydro","v":-0.30291531546749872},{"$f":"'Step Change'!W52*Weight_Step+'Progressive Change'!W52*Weight_Progressive+'Hydrogen Superpower'!W52*Weight_Hydro","v":2.9761190826566142E-2},{"$f":"'Step Change'!X52*Weight_Step+'Progressive Change'!X52*Weight_Progressive+'Hydrogen Superpower'!X52*Weight_Hydro","v":-0.14850423274821878},{"$f":"'Step Change'!Y52*Weight_Step+'Progressive Change'!Y52*Weight_Progressive+'Hydrogen Superpower'!Y52*Weight_Hydro","v":0.71334368740596354},{"$f":"'Step Change'!Z52*Weight_Step+'Progressive Change'!Z52*Weight_Progressive+'Hydrogen Superpower'!Z52*Weight_Hydro","v":1.3491601321413462},{"$f":"'Step Change'!AA52*Weight_Step+'Progressive Change'!AA52*Weight_Progressive+'Hydrogen Superpower'!AA52*Weight_Hydro","v":1.5415679330367904},{"$f":"'Step Change'!AB52*Weight_Step+'Progressive Change'!AB52*Weight_Progressive+'Hydrogen Superpower'!AB52*Weight_Hydro","v":-0.73370956933505105},{"$f":"'Step Change'!AC52*Weight_Step+'Progressive Change'!AC52*Weight_Progressive+'Hydrogen Superpower'!AC52*Weight_Hydro","v":0.79437204065993228},{"$f":"'Step Change'!AD52*Weight_Step+'Progressive Change'!AD52*Weight_Progressive+'Hydrogen Superpower'!AD52*Weight_Hydro","v":0.88764911396598112},{"$f":"'Step Change'!AE52*Weight_Step+'Progressive Change'!AE52*Weight_Progressive+'Hydrogen Superpower'!AE52*Weight_Hydro","v":1.3792431206977107},{"$f":"'Step Change'!AF52*Weight_Step+'Progressive Change'!AF52*Weight_Progressive+'Hydrogen Superpower'!AF52*Weight_Hydro","v":1.8266241379435906},{"$f":"'Step Change'!AG52*Weight_Step+'Progressive Change'!AG52*Weight_Progressive+'Hydrogen Superpower'!AG52*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",10.160383827660935,{"$f":"'Step Change'!G53*Weight_Step+'Progressive Change'!G53*Weight_Progressive+'Hydrogen Superpower'!G53*Weight_Hydro","v":0},{"$f":"'Step Change'!H53*Weight_Step+'Progressive Change'!H53*Weight_Progressive+'Hydrogen Superpower'!H53*Weight_Hydro","v":0.29917630901648407},{"$f":"'Step Change'!I53*Weight_Step+'Progressive Change'!I53*Weight_Progressive+'Hydrogen Superpower'!I53*Weight_Hydro","v":7.5990726554764479E-2},{"$f":"'Step Change'!J53*Weight_Step+'Progressive Change'!J53*Weight_Progressive+'Hydrogen Superpower'!J53*Weight_Hydro","v":0.22025451967953358},{"$f":"'Step Change'!K53*Weight_Step+'Progressive Change'!K53*Weight_Progressive+'Hydrogen Superpower'!K53*Weight_Hydro","v":0.22417429021527821},{"$f":"'Step Change'!L53*Weight_Step+'Progressive Change'!L53*Weight_Progressive+'Hydrogen Superpower'!L53*Weight_Hydro","v":-7.9691088994413767E-2},{"$f":"'Step Change'!M53*Weight_Step+'Progressive Change'!M53*Weight_Progressive+'Hydrogen Superpower'!M53*Weight_Hydro","v":0.42923085622290269},{"$f":"'Step Change'!N53*Weight_Step+'Progressive Change'!N53*Weight_Progressive+'Hydrogen Superpower'!N53*Weight_Hydro","v":0.22772367134812835},{"$f":"'Step Change'!O53*Weight_Step+'Progressive Change'!O53*Weight_Progressive+'Hydrogen Superpower'!O53*Weight_Hydro","v":1.2865708961743962},{"$f":"'Step Change'!P53*Weight_Step+'Progressive Change'!P53*Weight_Progressive+'Hydrogen Superpower'!P53*Weight_Hydro","v":1.2818023576384325},{"$f":"'Step Change'!Q53*Weight_Step+'Progressive Change'!Q53*Weight_Progressive+'Hydrogen Superpower'!Q53*Weight_Hydro","v":0.93775026671848538},{"$f":"'Step Change'!R53*Weight_Step+'Progressive Change'!R53*Weight_Progressive+'Hydrogen Superpower'!R53*Weight_Hydro","v":0.57012211996669748},{"$f":"'Step Change'!S53*Weight_Step+'Progressive Change'!S53*Weight_Progressive+'Hydrogen Superpower'!S53*Weight_Hydro","v":2.0259979050381456},{"$f":"'Step Change'!T53*Weight_Step+'Progressive Change'!T53*Weight_Progressive+'Hydrogen Superpower'!T53*Weight_Hydro","v":1.3097096485955659},{"$f":"'Step Change'!U53*Weight_Step+'Progressive Change'!U53*Weight_Progressive+'Hydrogen Superpower'!U53*Weight_Hydro","v":1.5914179820365895},{"$f":"'Step Change'!V53*Weight_Step+'Progressive Change'!V53*Weight_Progressive+'Hydrogen Superpower'!V53*Weight_Hydro","v":-0.17953551534937551},{"$f":"'Step Change'!W53*Weight_Step+'Progressive Change'!W53*Weight_Progressive+'Hydrogen Superpower'!W53*Weight_Hydro","v":-1.9949785829248889E-2},{"$f":"'Step Change'!X53*Weight_Step+'Progressive Change'!X53*Weight_Progressive+'Hydrogen Superpower'!X53*Weight_Hydro","v":-0.14264651914682419},{"$f":"'Step Change'!Y53*Weight_Step+'Progressive Change'!Y53*Weight_Progressive+'Hydrogen Superpower'!Y53*Weight_Hydro","v":0.97414089957005212},{"$f":"'Step Change'!Z53*Weight_Step+'Progressive Change'!Z53*Weight_Progressive+'Hydrogen Superpower'!Z53*Weight_Hydro","v":1.885451021139029},{"$f":"'Step Change'!AA53*Weight_Step+'Progressive Change'!AA53*Weight_Progressive+'Hydrogen Superpower'!AA53*Weight_Hydro","v":4.329170872238123},{"$f":"'Step Change'!AB53*Weight_Step+'Progressive Change'!AB53*Weight_Progressive+'Hydrogen Superpower'!AB53*Weight_Hydro","v":-3.7138698486569477E-2},{"$f":"'Step Change'!AC53*Weight_Step+'Progressive Change'!AC53*Weight_Progressive+'Hydrogen Superpower'!AC53*Weight_Hydro","v":1.0380608732443988},{"$f":"'Step Change'!AD53*Weight_Step+'Progressive Change'!AD53*Weight_Progressive+'Hydrogen Superpower'!AD53*Weight_Hydro","v":0.81198116617375493},{"$f":"'Step Change'!AE53*Weight_Step+'Progressive Change'!AE53*Weight_Progressive+'Hydrogen Superpower'!AE53*Weight_Hydro","v":2.0235567013075704},{"$f":"'Step Change'!AF53*Weight_Step+'Progressive Change'!AF53*Weight_Progressive+'Hydrogen Superpower'!AF53*Weight_Hydro","v":2.1809813695725189},{"$f":"'Step Change'!AG53*Weight_Step+'Progressive Change'!AG53*Weight_Progressive+'Hydrogen Superpower'!AG53*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-16.960021198126238,{"$f":"'Step Change'!G54*Weight_Step+'Progressive Change'!G54*Weight_Progressive+'Hydrogen Superpower'!G54*Weight_Hydro","v":0},{"$f":"'Step Change'!H54*Weight_Step+'Progressive Change'!H54*Weight_Progressive+'Hydrogen Superpower'!H54*Weight_Hydro","v":0.19336824645080014},{"$f":"'Step Change'!I54*Weight_Step+'Progressive Change'!I54*Weight_Progressive+'Hydrogen Superpower'!I54*Weight_Hydro","v":5.9175400928943411E-2},{"$f":"'Step Change'!J54*Weight_Step+'Progressive Change'!J54*Weight_Progressive+'Hydrogen Superpower'!J54*Weight_Hydro","v":-0.17649442613067551},{"$f":"'Step Change'!K54*Weight_Step+'Progressive Change'!K54*Weight_Progressive+'Hydrogen Superpower'!K54*Weight_Hydro","v":0.19583051873155913},{"$f":"'Step Change'!L54*Weight_Step+'Progressive Change'!L54*Weight_Progressive+'Hydrogen Superpower'!L54*Weight_Hydro","v":5.8927523496899975E-2},{"$f":"'Step Change'!M54*Weight_Step+'Progressive Change'!M54*Weight_Progressive+'Hydrogen Superpower'!M54*Weight_Hydro","v":0.39455387142691056},{"$f":"'Step Change'!N54*Weight_Step+'Progressive Change'!N54*Weight_Progressive+'Hydrogen Superpower'!N54*Weight_Hydro","v":0.21864825863620579},{"$f":"'Step Change'!O54*Weight_Step+'Progressive Change'!O54*Weight_Progressive+'Hydrogen Superpower'!O54*Weight_Hydro","v":-0.99789802426795393},{"$f":"'Step Change'!P54*Weight_Step+'Progressive Change'!P54*Weight_Progressive+'Hydrogen Superpower'!P54*Weight_Hydro","v":-0.45859634840445102},{"$f":"'Step Change'!Q54*Weight_Step+'Progressive Change'!Q54*Weight_Progressive+'Hydrogen Superpower'!Q54*Weight_Hydro","v":-0.50794127940341016},{"$f":"'Step Change'!R54*Weight_Step+'Progressive Change'!R54*Weight_Progressive+'Hydrogen Superpower'!R54*Weight_Hydro","v":-1.0553713600187666},{"$f":"'Step Change'!S54*Weight_Step+'Progressive Change'!S54*Weight_Progressive+'Hydrogen Superpower'!S54*Weight_Hydro","v":-2.6887140595856613},{"$f":"'Step Change'!T54*Weight_Step+'Progressive Change'!T54*Weight_Progressive+'Hydrogen Superpower'!T54*Weight_Hydro","v":-1.2453149942382709},{"$f":"'Step Change'!U54*Weight_Step+'Progressive Change'!U54*Weight_Progressive+'Hydrogen Superpower'!U54*Weight_Hydro","v":-2.5297260100016308},{"$f":"'Step Change'!V54*Weight_Step+'Progressive Change'!V54*Weight_Progressive+'Hydrogen Superpower'!V54*Weight_Hydro","v":-1.8020219245517228},{"$f":"'Step Change'!W54*Weight_Step+'Progressive Change'!W54*Weight_Progressive+'Hydrogen Superpower'!W54*Weight_Hydro","v":-1.1246000346111624},{"$f":"'Step Change'!X54*Weight_Step+'Progressive Change'!X54*Weight_Progressive+'Hydrogen Superpower'!X54*Weight_Hydro","v":-1.5071284789141917},{"$f":"'Step Change'!Y54*Weight_Step+'Progressive Change'!Y54*Weight_Progressive+'Hydrogen Superpower'!Y54*Weight_Hydro","v":-0.13912705570738126},{"$f":"'Step Change'!Z54*Weight_Step+'Progressive Change'!Z54*Weight_Progressive+'Hydrogen Superpower'!Z54*Weight_Hydro","v":-1.6686096303288924},{"$f":"'Step Change'!AA54*Weight_Step+'Progressive Change'!AA54*Weight_Progressive+'Hydrogen Superpower'!AA54*Weight_Hydro","v":-13.9065871679658},{"$f":"'Step Change'!AB54*Weight_Step+'Progressive Change'!AB54*Weight_Progressive+'Hydrogen Superpower'!AB54*Weight_Hydro","v":-5.7105811414280376},{"$f":"'Step Change'!AC54*Weight_Step+'Progressive Change'!AC54*Weight_Progressive+'Hydrogen Superpower'!AC54*Weight_Hydro","v":-2.7023049603799065},{"$f":"'Step Change'!AD54*Weight_Step+'Progressive Change'!AD54*Weight_Progressive+'Hydrogen Superpower'!AD54*Weight_Hydro","v":-1.0502153346412433},{"$f":"'Step Change'!AE54*Weight_Step+'Progressive Change'!AE54*Weight_Progressive+'Hydrogen Superpower'!AE54*Weight_Hydro","v":-2.5057928622163579},{"$f":"'Step Change'!AF54*Weight_Step+'Progressive Change'!AF54*Weight_Progressive+'Hydrogen Superpower'!AF54*Weight_Hydro","v":-6.2460795877313098},{"$f":"'Step Change'!AG54*Weight_Step+'Progressive Change'!AG54*Weight_Progressive+'Hydrogen Superpower'!AG54*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",15.117577439627258,{"$f":"'Step Change'!G55*Weight_Step+'Progressive Change'!G55*Weight_Progressive+'Hydrogen Superpower'!G55*Weight_Hydro","v":0},{"$f":"'Step Change'!H55*Weight_Step+'Progressive Change'!H55*Weight_Progressive+'Hydrogen Superpower'!H55*Weight_Hydro","v":0.10339240535204226},{"$f":"'Step Change'!I55*Weight_Step+'Progressive Change'!I55*Weight_Progressive+'Hydrogen Superpower'!I55*Weight_Hydro","v":-1.1090575753769373E-2},{"$f":"'Step Change'!J55*Weight_Step+'Progressive Change'!J55*Weight_Progressive+'Hydrogen Superpower'!J55*Weight_Hydro","v":0.84477892787805109},{"$f":"'Step Change'!K55*Weight_Step+'Progressive Change'!K55*Weight_Progressive+'Hydrogen Superpower'!K55*Weight_Hydro","v":0.84235735366270559},{"$f":"'Step Change'!L55*Weight_Step+'Progressive Change'!L55*Weight_Progressive+'Hydrogen Superpower'!L55*Weight_Hydro","v":-0.59478074093262889},{"$f":"'Step Change'!M55*Weight_Step+'Progressive Change'!M55*Weight_Progressive+'Hydrogen Superpower'!M55*Weight_Hydro","v":1.3902506467940838},{"$f":"'Step Change'!N55*Weight_Step+'Progressive Change'!N55*Weight_Progressive+'Hydrogen Superpower'!N55*Weight_Hydro","v":1.97390532902655},{"$f":"'Step Change'!O55*Weight_Step+'Progressive Change'!O55*Weight_Progressive+'Hydrogen Superpower'!O55*Weight_Hydro","v":2.350645618605629},{"$f":"'Step Change'!P55*Weight_Step+'Progressive Change'!P55*Weight_Progressive+'Hydrogen Superpower'!P55*Weight_Hydro","v":1.9954444645583838},{"$f":"'Step Change'!Q55*Weight_Step+'Progressive Change'!Q55*Weight_Progressive+'Hydrogen Superpower'!Q55*Weight_Hydro","v":1.303174700857205},{"$f":"'Step Change'!R55*Weight_Step+'Progressive Change'!R55*Weight_Progressive+'Hydrogen Superpower'!R55*Weight_Hydro","v":1.4447946026580167},{"$f":"'Step Change'!S55*Weight_Step+'Progressive Change'!S55*Weight_Progressive+'Hydrogen Superpower'!S55*Weight_Hydro","v":2.4636257079884989},{"$f":"'Step Change'!T55*Weight_Step+'Progressive Change'!T55*Weight_Progressive+'Hydrogen Superpower'!T55*Weight_Hydro","v":1.0313364886909107},{"$f":"'Step Change'!U55*Weight_Step+'Progressive Change'!U55*Weight_Progressive+'Hydrogen Superpower'!U55*Weight_Hydro","v":1.102412129501904},{"$f":"'Step Change'!V55*Weight_Step+'Progressive Change'!V55*Weight_Progressive+'Hydrogen Superpower'!V55*Weight_Hydro","v":2.9110736037405271E-2},{"$f":"'Step Change'!W55*Weight_Step+'Progressive Change'!W55*Weight_Progressive+'Hydrogen Superpower'!W55*Weight_Hydro","v":-0.19563495839044664},{"$f":"'Step Change'!X55*Weight_Step+'Progressive Change'!X55*Weight_Progressive+'Hydrogen Superpower'!X55*Weight_Hydro","v":-8.4643965912473501E-2},{"$f":"'Step Change'!Y55*Weight_Step+'Progressive Change'!Y55*Weight_Progressive+'Hydrogen Superpower'!Y55*Weight_Hydro","v":0.39163536626233053},{"$f":"'Step Change'!Z55*Weight_Step+'Progressive Change'!Z55*Weight_Progressive+'Hydrogen Superpower'!Z55*Weight_Hydro","v":-0.10840712245950275},{"$f":"'Step Change'!AA55*Weight_Step+'Progressive Change'!AA55*Weight_Progressive+'Hydrogen Superpower'!AA55*Weight_Hydro","v":6.0483352091443114},{"$f":"'Step Change'!AB55*Weight_Step+'Progressive Change'!AB55*Weight_Progressive+'Hydrogen Superpower'!AB55*Weight_Hydro","v":1.1780917798008703},{"$f":"'Step Change'!AC55*Weight_Step+'Progressive Change'!AC55*Weight_Progressive+'Hydrogen Superpower'!AC55*Weight_Hydro","v":0.54348560646551047},{"$f":"'Step Change'!AD55*Weight_Step+'Progressive Change'!AD55*Weight_Progressive+'Hydrogen Superpower'!AD55*Weight_Hydro","v":1.1663640402031434},{"$f":"'Step Change'!AE55*Weight_Step+'Progressive Change'!AE55*Weight_Progressive+'Hydrogen Superpower'!AE55*Weight_Hydro","v":2.7758637568183895},{"$f":"'Step Change'!AF55*Weight_Step+'Progressive Change'!AF55*Weight_Progressive+'Hydrogen Superpower'!AF55*Weight_Hydro","v":5.0442527443181548},{"$f":"'Step Change'!AG55*Weight_Step+'Progressive Change'!AG55*Weight_Progressive+'Hydrogen Superpower'!AG55*Weight_Hydro","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Weighted,H59:AG59)","v":12.616228882846599},{"$f":"'Step Change'!G59*Weight_Step+'Progressive Change'!G59*Weight_Progressive+'Hydrogen Superpower'!G59*Weight_Hydro","v":0},{"$f":"'Step Change'!H59*Weight_Step+'Progressive Change'!H59*Weight_Progressive+'Hydrogen Superpower'!H59*Weight_Hydro","v":0},{"$f":"'Step Change'!I59*Weight_Step+'Progressive Change'!I59*Weight_Progressive+'Hydrogen Superpower'!I59*Weight_Hydro","v":-0.43087976671224226},{"$f":"'Step Change'!J59*Weight_Step+'Progressive Change'!J59*Weight_Progressive+'Hydrogen Superpower'!J59*Weight_Hydro","v":1.2309081769204751},{"$f":"'Step Change'!K59*Weight_Step+'Progressive Change'!K59*Weight_Progressive+'Hydrogen Superpower'!K59*Weight_Hydro","v":0.84333515095219802},{"$f":"'Step Change'!L59*Weight_Step+'Progressive Change'!L59*Weight_Progressive+'Hydrogen Superpower'!L59*Weight_Hydro","v":1.6243171407076806},{"$f":"'Step Change'!M59*Weight_Step+'Progressive Change'!M59*Weight_Progressive+'Hydrogen Superpower'!M59*Weight_Hydro","v":0.41849272894413847},{"$f":"'Step Change'!N59*Weight_Step+'Progressive Change'!N59*Weight_Progressive+'Hydrogen Superpower'!N59*Weight_Hydro","v":0.59446125137330452},{"$f":"'Step Change'!O59*Weight_Step+'Progressive Change'!O59*Weight_Progressive+'Hydrogen Superpower'!O59*Weight_Hydro","v":0.57862560050948564},{"$f":"'Step Change'!P59*Weight_Step+'Progressive Change'!P59*Weight_Progressive+'Hydrogen Superpower'!P59*Weight_Hydro","v":0.91820938405265218},{"$f":"'Step Change'!Q59*Weight_Step+'Progressive Change'!Q59*Weight_Progressive+'Hydrogen Superpower'!Q59*Weight_Hydro","v":1.09143632341993},{"$f":"'Step Change'!R59*Weight_Step+'Progressive Change'!R59*Weight_Progressive+'Hydrogen Superpower'!R59*Weight_Hydro","v":1.3018903456644695},{"$f":"'Step Change'!S59*Weight_Step+'Progressive Change'!S59*Weight_Progressive+'Hydrogen Superpower'!S59*Weight_Hydro","v":0.68472730190625053},{"$f":"'Step Change'!T59*Weight_Step+'Progressive Change'!T59*Weight_Progressive+'Hydrogen Superpower'!T59*Weight_Hydro","v":0.71461697291510073},{"$f":"'Step Change'!U59*Weight_Step+'Progressive Change'!U59*Weight_Progressive+'Hydrogen Superpower'!U59*Weight_Hydro","v":1.040908309596307},{"$f":"'Step Change'!V59*Weight_Step+'Progressive Change'!V59*Weight_Progressive+'Hydrogen Superpower'!V59*Weight_Hydro","v":1.3147816737836366},{"$f":"'Step Change'!W59*Weight_Step+'Progressive Change'!W59*Weight_Progressive+'Hydrogen Superpower'!W59*Weight_Hydro","v":1.2095139728480719},{"$f":"'Step Change'!X59*Weight_Step+'Progressive Change'!X59*Weight_Progressive+'Hydrogen Superpower'!X59*Weight_Hydro","v":1.5111671579054382},{"$f":"'Step Change'!Y59*Weight_Step+'Progressive Change'!Y59*Weight_Progressive+'Hydrogen Superpower'!Y59*Weight_Hydro","v":1.631066024544416},{"$f":"'Step Change'!Z59*Weight_Step+'Progressive Change'!Z59*Weight_Progressive+'Hydrogen Superpower'!Z59*Weight_Hydro","v":1.8891950067846117},{"$f":"'Step Change'!AA59*Weight_Step+'Progressive Change'!AA59*Weight_Progressive+'Hydrogen Superpower'!AA59*Weight_Hydro","v":1.341752257354492},{"$f":"'Step Change'!AB59*Weight_Step+'Progressive Change'!AB59*Weight_Progressive+'Hydrogen Superpower'!AB59*Weight_Hydro","v":2.3124549160124661},{"$f":"'Step Change'!AC59*Weight_Step+'Progressive Change'!AC59*Weight_Progressive+'Hydrogen Superpower'!AC59*Weight_Hydro","v":1.6317001708106544},{"$f":"'Step Change'!AD59*Weight_Step+'Progressive Change'!AD59*Weight_Progressive+'Hydrogen Superpower'!AD59*Weight_Hydro","v":1.4430505687722324},{"$f":"'Step Change'!AE59*Weight_Step+'Progressive Change'!AE59*Weight_Progressive+'Hydrogen Superpower'!AE59*Weight_Hydro","v":1.34456338819542},{"$f":"'Step Change'!AF59*Weight_Step+'Progressive Change'!AF59*Weight_Progressive+'Hydrogen Superpower'!AF59*Weight_Hydro","v":1.0786636961288967},{"$f":"'Step Change'!AG59*Weight_Step+'Progressive Change'!AG59*Weight_Progressive+'Hydrogen Superpower'!AG59*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",19.308163328961314,{"$f":"'Step Change'!G60*Weight_Step+'Progressive Change'!G60*Weight_Progressive+'Hydrogen Superpower'!G60*Weight_Hydro","v":0},{"$f":"'Step Change'!H60*Weight_Step+'Progressive Change'!H60*Weight_Progressive+'Hydrogen Superpower'!H60*Weight_Hydro","v":0},{"$f":"'Step Change'!I60*Weight_Step+'Progressive Change'!I60*Weight_Progressive+'Hydrogen Superpower'!I60*Weight_Hydro","v":4.4218808382220226E-3},{"$f":"'Step Change'!J60*Weight_Step+'Progressive Change'!J60*Weight_Progressive+'Hydrogen Superpower'!J60*Weight_Hydro","v":1.8076340286736854},{"$f":"'Step Change'!K60*Weight_Step+'Progressive Change'!K60*Weight_Progressive+'Hydrogen Superpower'!K60*Weight_Hydro","v":0.97236166919424249},{"$f":"'Step Change'!L60*Weight_Step+'Progressive Change'!L60*Weight_Progressive+'Hydrogen Superpower'!L60*Weight_Hydro","v":1.5860194479752865},{"$f":"'Step Change'!M60*Weight_Step+'Progressive Change'!M60*Weight_Progressive+'Hydrogen Superpower'!M60*Weight_Hydro","v":0.44589332593672681},{"$f":"'Step Change'!N60*Weight_Step+'Progressive Change'!N60*Weight_Progressive+'Hydrogen Superpower'!N60*Weight_Hydro","v":0.84535080411960739},{"$f":"'Step Change'!O60*Weight_Step+'Progressive Change'!O60*Weight_Progressive+'Hydrogen Superpower'!O60*Weight_Hydro","v":0.7552778376484095},{"$f":"'Step Change'!P60*Weight_Step+'Progressive Change'!P60*Weight_Progressive+'Hydrogen Superpower'!P60*Weight_Hydro","v":1.4188794865100864},{"$f":"'Step Change'!Q60*Weight_Step+'Progressive Change'!Q60*Weight_Progressive+'Hydrogen Superpower'!Q60*Weight_Hydro","v":1.787258800867894},{"$f":"'Step Change'!R60*Weight_Step+'Progressive Change'!R60*Weight_Progressive+'Hydrogen Superpower'!R60*Weight_Hydro","v":1.9720947426435305},{"$f":"'Step Change'!S60*Weight_Step+'Progressive Change'!S60*Weight_Progressive+'Hydrogen Superpower'!S60*Weight_Hydro","v":1.0678199848889836},{"$f":"'Step Change'!T60*Weight_Step+'Progressive Change'!T60*Weight_Progressive+'Hydrogen Superpower'!T60*Weight_Hydro","v":1.2862056899689014},{"$f":"'Step Change'!U60*Weight_Step+'Progressive Change'!U60*Weight_Progressive+'Hydrogen Superpower'!U60*Weight_Hydro","v":1.8987485538910369},{"$f":"'Step Change'!V60*Weight_Step+'Progressive Change'!V60*Weight_Progressive+'Hydrogen Superpower'!V60*Weight_Hydro","v":2.4201613043515131},{"$f":"'Step Change'!W60*Weight_Step+'Progressive Change'!W60*Weight_Progressive+'Hydrogen Superpower'!W60*Weight_Hydro","v":1.93306040112373},{"$f":"'Step Change'!X60*Weight_Step+'Progressive Change'!X60*Weight_Progressive+'Hydrogen Superpower'!X60*Weight_Hydro","v":2.5232837178404406},{"$f":"'Step Change'!Y60*Weight_Step+'Progressive Change'!Y60*Weight_Progressive+'Hydrogen Superpower'!Y60*Weight_Hydro","v":3.0117345885721445},{"$f":"'Step Change'!Z60*Weight_Step+'Progressive Change'!Z60*Weight_Progressive+'Hydrogen Superpower'!Z60*Weight_Hydro","v":3.8236888975373948},{"$f":"'Step Change'!AA60*Weight_Step+'Progressive Change'!AA60*Weight_Progressive+'Hydrogen Superpower'!AA60*Weight_Hydro","v":1.4797557237367074},{"$f":"'Step Change'!AB60*Weight_Step+'Progressive Change'!AB60*Weight_Progressive+'Hydrogen Superpower'!AB60*Weight_Hydro","v":3.8806924508713205},{"$f":"'Step Change'!AC60*Weight_Step+'Progressive Change'!AC60*Weight_Progressive+'Hydrogen Superpower'!AC60*Weight_Hydro","v":2.7435522981180474},{"$f":"'Step Change'!AD60*Weight_Step+'Progressive Change'!AD60*Weight_Progressive+'Hydrogen Superpower'!AD60*Weight_Hydro","v":2.0184258279701317},{"$f":"'Step Change'!AE60*Weight_Step+'Progressive Change'!AE60*Weight_Progressive+'Hydrogen Superpower'!AE60*Weight_Hydro","v":1.6104955801357936},{"$f":"'Step Change'!AF60*Weight_Step+'Progressive Change'!AF60*Weight_Progressive+'Hydrogen Superpower'!AF60*Weight_Hydro","v":0.58519096897271072},{"$f":"'Step Change'!AG60*Weight_Step+'Progressive Change'!AG60*Weight_Progressive+'Hydrogen Superpower'!AG60*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",19.013614462665103,{"$f":"'Step Change'!G61*Weight_Step+'Progressive Change'!G61*Weight_Progressive+'Hydrogen Superpower'!G61*Weight_Hydro","v":0},{"$f":"'Step Change'!H61*Weight_Step+'Progressive Change'!H61*Weight_Progressive+'Hydrogen Superpower'!H61*Weight_Hydro","v":0},{"$f":"'Step Change'!I61*Weight_Step+'Progressive Change'!I61*Weight_Progressive+'Hydrogen Superpower'!I61*Weight_Hydro","v":4.6821362519835928E-3},{"$f":"'Step Change'!J61*Weight_Step+'Progressive Change'!J61*Weight_Progressive+'Hydrogen Superpower'!J61*Weight_Hydro","v":1.7944672098712251},{"$f":"'Step Change'!K61*Weight_Step+'Progressive Change'!K61*Weight_Progressive+'Hydrogen Superpower'!K61*Weight_Hydro","v":0.9746004511611841},{"$f":"'Step Change'!L61*Weight_Step+'Progressive Change'!L61*Weight_Progressive+'Hydrogen Superpower'!L61*Weight_Hydro","v":1.5695747731030405},{"$f":"'Step Change'!M61*Weight_Step+'Progressive Change'!M61*Weight_Progressive+'Hydrogen Superpower'!M61*Weight_Hydro","v":0.4075157148200288},{"$f":"'Step Change'!N61*Weight_Step+'Progressive Change'!N61*Weight_Progressive+'Hydrogen Superpower'!N61*Weight_Hydro","v":0.81526545949053797},{"$f":"'Step Change'!O61*Weight_Step+'Progressive Change'!O61*Weight_Progressive+'Hydrogen Superpower'!O61*Weight_Hydro","v":0.71483485636434141},{"$f":"'Step Change'!P61*Weight_Step+'Progressive Change'!P61*Weight_Progressive+'Hydrogen Superpower'!P61*Weight_Hydro","v":1.4161367861777854},{"$f":"'Step Change'!Q61*Weight_Step+'Progressive Change'!Q61*Weight_Progressive+'Hydrogen Superpower'!Q61*Weight_Hydro","v":1.7678386483928263},{"$f":"'Step Change'!R61*Weight_Step+'Progressive Change'!R61*Weight_Progressive+'Hydrogen Superpower'!R61*Weight_Hydro","v":1.9572134622462454},{"$f":"'Step Change'!S61*Weight_Step+'Progressive Change'!S61*Weight_Progressive+'Hydrogen Superpower'!S61*Weight_Hydro","v":0.97534596231235793},{"$f":"'Step Change'!T61*Weight_Step+'Progressive Change'!T61*Weight_Progressive+'Hydrogen Superpower'!T61*Weight_Hydro","v":1.216068817257874},{"$f":"'Step Change'!U61*Weight_Step+'Progressive Change'!U61*Weight_Progressive+'Hydrogen Superpower'!U61*Weight_Hydro","v":1.8717816728128853},{"$f":"'Step Change'!V61*Weight_Step+'Progressive Change'!V61*Weight_Progressive+'Hydrogen Superpower'!V61*Weight_Hydro","v":2.3929771184272433},{"$f":"'Step Change'!W61*Weight_Step+'Progressive Change'!W61*Weight_Progressive+'Hydrogen Superpower'!W61*Weight_Hydro","v":1.8846575509354262},{"$f":"'Step Change'!X61*Weight_Step+'Progressive Change'!X61*Weight_Progressive+'Hydrogen Superpower'!X61*Weight_Hydro","v":2.4576396776585532},{"$f":"'Step Change'!Y61*Weight_Step+'Progressive Change'!Y61*Weight_Progressive+'Hydrogen Superpower'!Y61*Weight_Hydro","v":2.9903266019384498},{"$f":"'Step Change'!Z61*Weight_Step+'Progressive Change'!Z61*Weight_Progressive+'Hydrogen Superpower'!Z61*Weight_Hydro","v":3.6560926359200669},{"$f":"'Step Change'!AA61*Weight_Step+'Progressive Change'!AA61*Weight_Progressive+'Hydrogen Superpower'!AA61*Weight_Hydro","v":1.5955437141825675},{"$f":"'Step Change'!AB61*Weight_Step+'Progressive Change'!AB61*Weight_Progressive+'Hydrogen Superpower'!AB61*Weight_Hydro","v":3.5849657938135349},{"$f":"'Step Change'!AC61*Weight_Step+'Progressive Change'!AC61*Weight_Progressive+'Hydrogen Superpower'!AC61*Weight_Hydro","v":2.5842463111163307},{"$f":"'Step Change'!AD61*Weight_Step+'Progressive Change'!AD61*Weight_Progressive+'Hydrogen Superpower'!AD61*Weight_Hydro","v":2.1264904375017792},{"$f":"'Step Change'!AE61*Weight_Step+'Progressive Change'!AE61*Weight_Progressive+'Hydrogen Superpower'!AE61*Weight_Hydro","v":1.8490203767487039},{"$f":"'Step Change'!AF61*Weight_Step+'Progressive Change'!AF61*Weight_Progressive+'Hydrogen Superpower'!AF61*Weight_Hydro","v":0.7970882371920015},{"$f":"'Step Change'!AG61*Weight_Step+'Progressive Change'!AG61*Weight_Progressive+'Hydrogen Superpower'!AG61*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",15.048754968107858,{"$f":"'Step Change'!G62*Weight_Step+'Progressive Change'!G62*Weight_Progressive+'Hydrogen Superpower'!G62*Weight_Hydro","v":0},{"$f":"'Step Change'!H62*Weight_Step+'Progressive Change'!H62*Weight_Progressive+'Hydrogen Superpower'!H62*Weight_Hydro","v":0},{"$f":"'Step Change'!I62*Weight_Step+'Progressive Change'!I62*Weight_Progressive+'Hydrogen Superpower'!I62*Weight_Hydro","v":6.4373832263021312E-3},{"$f":"'Step Change'!J62*Weight_Step+'Progressive Change'!J62*Weight_Progressive+'Hydrogen Superpower'!J62*Weight_Hydro","v":1.7002413864150345},{"$f":"'Step Change'!K62*Weight_Step+'Progressive Change'!K62*Weight_Progressive+'Hydrogen Superpower'!K62*Weight_Hydro","v":0.91189278614273461},{"$f":"'Step Change'!L62*Weight_Step+'Progressive Change'!L62*Weight_Progressive+'Hydrogen Superpower'!L62*Weight_Hydro","v":1.2649838456823226},{"$f":"'Step Change'!M62*Weight_Step+'Progressive Change'!M62*Weight_Progressive+'Hydrogen Superpower'!M62*Weight_Hydro","v":0.21445629164980803},{"$f":"'Step Change'!N62*Weight_Step+'Progressive Change'!N62*Weight_Progressive+'Hydrogen Superpower'!N62*Weight_Hydro","v":0.69933684116585026},{"$f":"'Step Change'!O62*Weight_Step+'Progressive Change'!O62*Weight_Progressive+'Hydrogen Superpower'!O62*Weight_Hydro","v":0.37132023724693686},{"$f":"'Step Change'!P62*Weight_Step+'Progressive Change'!P62*Weight_Progressive+'Hydrogen Superpower'!P62*Weight_Hydro","v":1.5204333367779781},{"$f":"'Step Change'!Q62*Weight_Step+'Progressive Change'!Q62*Weight_Progressive+'Hydrogen Superpower'!Q62*Weight_Hydro","v":1.6964110626001456},{"$f":"'Step Change'!R62*Weight_Step+'Progressive Change'!R62*Weight_Progressive+'Hydrogen Superpower'!R62*Weight_Hydro","v":1.7691516868851067},{"$f":"'Step Change'!S62*Weight_Step+'Progressive Change'!S62*Weight_Progressive+'Hydrogen Superpower'!S62*Weight_Hydro","v":0.2927622995610909},{"$f":"'Step Change'!T62*Weight_Step+'Progressive Change'!T62*Weight_Progressive+'Hydrogen Superpower'!T62*Weight_Hydro","v":0.91420348169021959},{"$f":"'Step Change'!U62*Weight_Step+'Progressive Change'!U62*Weight_Progressive+'Hydrogen Superpower'!U62*Weight_Hydro","v":1.3770344298602688},{"$f":"'Step Change'!V62*Weight_Step+'Progressive Change'!V62*Weight_Progressive+'Hydrogen Superpower'!V62*Weight_Hydro","v":1.8299552620480246},{"$f":"'Step Change'!W62*Weight_Step+'Progressive Change'!W62*Weight_Progressive+'Hydrogen Superpower'!W62*Weight_Hydro","v":1.6705727507968915},{"$f":"'Step Change'!X62*Weight_Step+'Progressive Change'!X62*Weight_Progressive+'Hydrogen Superpower'!X62*Weight_Hydro","v":2.0807009240945624},{"$f":"'Step Change'!Y62*Weight_Step+'Progressive Change'!Y62*Weight_Progressive+'Hydrogen Superpower'!Y62*Weight_Hydro","v":2.3991775806227453},{"$f":"'Step Change'!Z62*Weight_Step+'Progressive Change'!Z62*Weight_Progressive+'Hydrogen Superpower'!Z62*Weight_Hydro","v":2.6884858303819419},{"$f":"'Step Change'!AA62*Weight_Step+'Progressive Change'!AA62*Weight_Progressive+'Hydrogen Superpower'!AA62*Weight_Hydro","v":-0.44372767894412357},{"$f":"'Step Change'!AB62*Weight_Step+'Progressive Change'!AB62*Weight_Progressive+'Hydrogen Superpower'!AB62*Weight_Hydro","v":2.3531421255909661},{"$f":"'Step Change'!AC62*Weight_Step+'Progressive Change'!AC62*Weight_Progressive+'Hydrogen Superpower'!AC62*Weight_Hydro","v":1.9133119685496056},{"$f":"'Step Change'!AD62*Weight_Step+'Progressive Change'!AD62*Weight_Progressive+'Hydrogen Superpower'!AD62*Weight_Hydro","v":2.2833581114915433},{"$f":"'Step Change'!AE62*Weight_Step+'Progressive Change'!AE62*Weight_Progressive+'Hydrogen Superpower'!AE62*Weight_Hydro","v":1.9589295230136488},{"$f":"'Step Change'!AF62*Weight_Step+'Progressive Change'!AF62*Weight_Progressive+'Hydrogen Superpower'!AF62*Weight_Hydro","v":0.66651932766424582},{"$f":"'Step Change'!AG62*Weight_Step+'Progressive Change'!AG62*Weight_Progressive+'Hydrogen Superpower'!AG62*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",30.150907881181446,{"$f":"'Step Change'!G63*Weight_Step+'Progressive Change'!G63*Weight_Progressive+'Hydrogen Superpower'!G63*Weight_Hydro","v":0},{"$f":"'Step Change'!H63*Weight_Step+'Progressive Change'!H63*Weight_Progressive+'Hydrogen Superpower'!H63*Weight_Hydro","v":0},{"$f":"'Step Change'!I63*Weight_Step+'Progressive Change'!I63*Weight_Progressive+'Hydrogen Superpower'!I63*Weight_Hydro","v":2.0351632591751921E-3},{"$f":"'Step Change'!J63*Weight_Step+'Progressive Change'!J63*Weight_Progressive+'Hydrogen Superpower'!J63*Weight_Hydro","v":0.84177290647502334},{"$f":"'Step Change'!K63*Weight_Step+'Progressive Change'!K63*Weight_Progressive+'Hydrogen Superpower'!K63*Weight_Hydro","v":0.90658882273525943},{"$f":"'Step Change'!L63*Weight_Step+'Progressive Change'!L63*Weight_Progressive+'Hydrogen Superpower'!L63*Weight_Hydro","v":1.1115173939974285},{"$f":"'Step Change'!M63*Weight_Step+'Progressive Change'!M63*Weight_Progressive+'Hydrogen Superpower'!M63*Weight_Hydro","v":1.206343021248649},{"$f":"'Step Change'!N63*Weight_Step+'Progressive Change'!N63*Weight_Progressive+'Hydrogen Superpower'!N63*Weight_Hydro","v":1.5127186690170402},{"$f":"'Step Change'!O63*Weight_Step+'Progressive Change'!O63*Weight_Progressive+'Hydrogen Superpower'!O63*Weight_Hydro","v":2.2703870847685903},{"$f":"'Step Change'!P63*Weight_Step+'Progressive Change'!P63*Weight_Progressive+'Hydrogen Superpower'!P63*Weight_Hydro","v":1.5704360488829114},{"$f":"'Step Change'!Q63*Weight_Step+'Progressive Change'!Q63*Weight_Progressive+'Hydrogen Superpower'!Q63*Weight_Hydro","v":1.8602700192930115},{"$f":"'Step Change'!R63*Weight_Step+'Progressive Change'!R63*Weight_Progressive+'Hydrogen Superpower'!R63*Weight_Hydro","v":1.9444245566286917},{"$f":"'Step Change'!S63*Weight_Step+'Progressive Change'!S63*Weight_Progressive+'Hydrogen Superpower'!S63*Weight_Hydro","v":3.3822386632795221},{"$f":"'Step Change'!T63*Weight_Step+'Progressive Change'!T63*Weight_Progressive+'Hydrogen Superpower'!T63*Weight_Hydro","v":2.3620250730912451},{"$f":"'Step Change'!U63*Weight_Step+'Progressive Change'!U63*Weight_Progressive+'Hydrogen Superpower'!U63*Weight_Hydro","v":2.2923816169641942},{"$f":"'Step Change'!V63*Weight_Step+'Progressive Change'!V63*Weight_Progressive+'Hydrogen Superpower'!V63*Weight_Hydro","v":3.6552223922074516},{"$f":"'Step Change'!W63*Weight_Step+'Progressive Change'!W63*Weight_Progressive+'Hydrogen Superpower'!W63*Weight_Hydro","v":2.2953965739566593},{"$f":"'Step Change'!X63*Weight_Step+'Progressive Change'!X63*Weight_Progressive+'Hydrogen Superpower'!X63*Weight_Hydro","v":3.3008343025533575},{"$f":"'Step Change'!Y63*Weight_Step+'Progressive Change'!Y63*Weight_Progressive+'Hydrogen Superpower'!Y63*Weight_Hydro","v":3.5234844406580486},{"$f":"'Step Change'!Z63*Weight_Step+'Progressive Change'!Z63*Weight_Progressive+'Hydrogen Superpower'!Z63*Weight_Hydro","v":7.6069027794904098},{"$f":"'Step Change'!AA63*Weight_Step+'Progressive Change'!AA63*Weight_Progressive+'Hydrogen Superpower'!AA63*Weight_Hydro","v":9.1564175465125661},{"$f":"'Step Change'!AB63*Weight_Step+'Progressive Change'!AB63*Weight_Progressive+'Hydrogen Superpower'!AB63*Weight_Hydro","v":8.3869324493270323},{"$f":"'Step Change'!AC63*Weight_Step+'Progressive Change'!AC63*Weight_Progressive+'Hydrogen Superpower'!AC63*Weight_Hydro","v":4.5190126867241993},{"$f":"'Step Change'!AD63*Weight_Step+'Progressive Change'!AD63*Weight_Progressive+'Hydrogen Superpower'!AD63*Weight_Hydro","v":3.0399726801238649},{"$f":"'Step Change'!AE63*Weight_Step+'Progressive Change'!AE63*Weight_Progressive+'Hydrogen Superpower'!AE63*Weight_Hydro","v":1.7164082206481543},{"$f":"'Step Change'!AF63*Weight_Step+'Progressive Change'!AF63*Weight_Progressive+'Hydrogen Superpower'!AF63*Weight_Hydro","v":2.3893406336698169},{"$f":"'Step Change'!AG63*Weight_Step+'Progressive Change'!AG63*Weight_Progressive+'Hydrogen Superpower'!AG63*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",78.851043000984205,{"$f":"'Step Change'!G64*Weight_Step+'Progressive Change'!G64*Weight_Progressive+'Hydrogen Superpower'!G64*Weight_Hydro","v":0},{"$f":"'Step Change'!H64*Weight_Step+'Progressive Change'!H64*Weight_Progressive+'Hydrogen Superpower'!H64*Weight_Hydro","v":0},{"$f":"'Step Change'!I64*Weight_Step+'Progressive Change'!I64*Weight_Progressive+'Hydrogen Superpower'!I64*Weight_Hydro","v":6.7182190274132827E-3},{"$f":"'Step Change'!J64*Weight_Step+'Progressive Change'!J64*Weight_Progressive+'Hydrogen Superpower'!J64*Weight_Hydro","v":7.7225560673893359},{"$f":"'Step Change'!K64*Weight_Step+'Progressive Change'!K64*Weight_Progressive+'Hydrogen Superpower'!K64*Weight_Hydro","v":7.6304294171844571},{"$f":"'Step Change'!L64*Weight_Step+'Progressive Change'!L64*Weight_Progressive+'Hydrogen Superpower'!L64*Weight_Hydro","v":10.900501010711281},{"$f":"'Step Change'!M64*Weight_Step+'Progressive Change'!M64*Weight_Progressive+'Hydrogen Superpower'!M64*Weight_Hydro","v":3.823514540067217},{"$f":"'Step Change'!N64*Weight_Step+'Progressive Change'!N64*Weight_Progressive+'Hydrogen Superpower'!N64*Weight_Hydro","v":2.9597957709241838},{"$f":"'Step Change'!O64*Weight_Step+'Progressive Change'!O64*Weight_Progressive+'Hydrogen Superpower'!O64*Weight_Hydro","v":5.6811442657160391},{"$f":"'Step Change'!P64*Weight_Step+'Progressive Change'!P64*Weight_Progressive+'Hydrogen Superpower'!P64*Weight_Hydro","v":6.1608994990624986},{"$f":"'Step Change'!Q64*Weight_Step+'Progressive Change'!Q64*Weight_Progressive+'Hydrogen Superpower'!Q64*Weight_Hydro","v":7.9158357702506139},{"$f":"'Step Change'!R64*Weight_Step+'Progressive Change'!R64*Weight_Progressive+'Hydrogen Superpower'!R64*Weight_Hydro","v":7.715869642832013},{"$f":"'Step Change'!S64*Weight_Step+'Progressive Change'!S64*Weight_Progressive+'Hydrogen Superpower'!S64*Weight_Hydro","v":6.2668492733322907},{"$f":"'Step Change'!T64*Weight_Step+'Progressive Change'!T64*Weight_Progressive+'Hydrogen Superpower'!T64*Weight_Hydro","v":7.6747590823123391},{"$f":"'Step Change'!U64*Weight_Step+'Progressive Change'!U64*Weight_Progressive+'Hydrogen Superpower'!U64*Weight_Hydro","v":8.1756711228895451},{"$f":"'Step Change'!V64*Weight_Step+'Progressive Change'!V64*Weight_Progressive+'Hydrogen Superpower'!V64*Weight_Hydro","v":7.638603615712654},{"$f":"'Step Change'!W64*Weight_Step+'Progressive Change'!W64*Weight_Progressive+'Hydrogen Superpower'!W64*Weight_Hydro","v":7.9963270160960196},{"$f":"'Step Change'!X64*Weight_Step+'Progressive Change'!X64*Weight_Progressive+'Hydrogen Superpower'!X64*Weight_Hydro","v":8.2335589378781524},{"$f":"'Step Change'!Y64*Weight_Step+'Progressive Change'!Y64*Weight_Progressive+'Hydrogen Superpower'!Y64*Weight_Hydro","v":7.8750470902196144},{"$f":"'Step Change'!Z64*Weight_Step+'Progressive Change'!Z64*Weight_Progressive+'Hydrogen Superpower'!Z64*Weight_Hydro","v":7.9719249063652757},{"$f":"'Step Change'!AA64*Weight_Step+'Progressive Change'!AA64*Weight_Progressive+'Hydrogen Superpower'!AA64*Weight_Hydro","v":4.568761189579309},{"$f":"'Step Change'!AB64*Weight_Step+'Progressive Change'!AB64*Weight_Progressive+'Hydrogen Superpower'!AB64*Weight_Hydro","v":5.9355255025380034},{"$f":"'Step Change'!AC64*Weight_Step+'Progressive Change'!AC64*Weight_Progressive+'Hydrogen Superpower'!AC64*Weight_Hydro","v":7.6894248681234236},{"$f":"'Step Change'!AD64*Weight_Step+'Progressive Change'!AD64*Weight_Progressive+'Hydrogen Superpower'!AD64*Weight_Hydro","v":4.5257175087062569},{"$f":"'Step Change'!AE64*Weight_Step+'Progressive Change'!AE64*Weight_Progressive+'Hydrogen Superpower'!AE64*Weight_Hydro","v":4.5890588737365769},{"$f":"'Step Change'!AF64*Weight_Step+'Progressive Change'!AF64*Weight_Progressive+'Hydrogen Superpower'!AF64*Weight_Hydro","v":4.1294565062161199},{"$f":"'Step Change'!AG64*Weight_Step+'Progressive Change'!AG64*Weight_Progressive+'Hydrogen Superpower'!AG64*Weight_Hydro","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Weighted,H66:AG66)","v":4.0277712038287996},{"$f":"'Step Change'!G66*Weight_Step+'Progressive Change'!G66*Weight_Progressive+'Hydrogen Superpower'!G66*Weight_Hydro","v":0},{"$f":"'Step Change'!H66*Weight_Step+'Progressive Change'!H66*Weight_Progressive+'Hydrogen Superpower'!H66*Weight_Hydro","v":0},{"$f":"'Step Change'!I66*Weight_Step+'Progressive Change'!I66*Weight_Progressive+'Hydrogen Superpower'!I66*Weight_Hydro","v":-0.11631819178892},{"$f":"'Step Change'!J66*Weight_Step+'Progressive Change'!J66*Weight_Progressive+'Hydrogen Superpower'!J66*Weight_Hydro","v":0.21126623709832415},{"$f":"'Step Change'!K66*Weight_Step+'Progressive Change'!K66*Weight_Progressive+'Hydrogen Superpower'!K66*Weight_Hydro","v":0.18171397638727571},{"$f":"'Step Change'!L66*Weight_Step+'Progressive Change'!L66*Weight_Progressive+'Hydrogen Superpower'!L66*Weight_Hydro","v":0.27494727211409159},{"$f":"'Step Change'!M66*Weight_Step+'Progressive Change'!M66*Weight_Progressive+'Hydrogen Superpower'!M66*Weight_Hydro","v":0.17954412987860335},{"$f":"'Step Change'!N66*Weight_Step+'Progressive Change'!N66*Weight_Progressive+'Hydrogen Superpower'!N66*Weight_Hydro","v":0.21158686679472},{"$f":"'Step Change'!O66*Weight_Step+'Progressive Change'!O66*Weight_Progressive+'Hydrogen Superpower'!O66*Weight_Hydro","v":0.14606092014315664},{"$f":"'Step Change'!P66*Weight_Step+'Progressive Change'!P66*Weight_Progressive+'Hydrogen Superpower'!P66*Weight_Hydro","v":0.23226234936776791},{"$f":"'Step Change'!Q66*Weight_Step+'Progressive Change'!Q66*Weight_Progressive+'Hydrogen Superpower'!Q66*Weight_Hydro","v":0.22747873329103299},{"$f":"'Step Change'!R66*Weight_Step+'Progressive Change'!R66*Weight_Progressive+'Hydrogen Superpower'!R66*Weight_Hydro","v":0.37202122368817525},{"$f":"'Step Change'!S66*Weight_Step+'Progressive Change'!S66*Weight_Progressive+'Hydrogen Superpower'!S66*Weight_Hydro","v":0.3198912563218369},{"$f":"'Step Change'!T66*Weight_Step+'Progressive Change'!T66*Weight_Progressive+'Hydrogen Superpower'!T66*Weight_Hydro","v":0.31501521527888826},{"$f":"'Step Change'!U66*Weight_Step+'Progressive Change'!U66*Weight_Progressive+'Hydrogen Superpower'!U66*Weight_Hydro","v":0.41827029525742093},{"$f":"'Step Change'!V66*Weight_Step+'Progressive Change'!V66*Weight_Progressive+'Hydrogen Superpower'!V66*Weight_Hydro","v":0.45872315325276758},{"$f":"'Step Change'!W66*Weight_Step+'Progressive Change'!W66*Weight_Progressive+'Hydrogen Superpower'!W66*Weight_Hydro","v":0.40912898073789161},{"$f":"'Step Change'!X66*Weight_Step+'Progressive Change'!X66*Weight_Progressive+'Hydrogen Superpower'!X66*Weight_Hydro","v":0.52040426835378639},{"$f":"'Step Change'!Y66*Weight_Step+'Progressive Change'!Y66*Weight_Progressive+'Hydrogen Superpower'!Y66*Weight_Hydro","v":0.57464802851801333},{"$f":"'Step Change'!Z66*Weight_Step+'Progressive Change'!Z66*Weight_Progressive+'Hydrogen Superpower'!Z66*Weight_Hydro","v":0.70716736136914271},{"$f":"'Step Change'!AA66*Weight_Step+'Progressive Change'!AA66*Weight_Progressive+'Hydrogen Superpower'!AA66*Weight_Hydro","v":0.43166954313899625},{"$f":"'Step Change'!AB66*Weight_Step+'Progressive Change'!AB66*Weight_Progressive+'Hydrogen Superpower'!AB66*Weight_Hydro","v":0.65508053368524999},{"$f":"'Step Change'!AC66*Weight_Step+'Progressive Change'!AC66*Weight_Progressive+'Hydrogen Superpower'!AC66*Weight_Hydro","v":0.58079392237504179},{"$f":"'Step Change'!AD66*Weight_Step+'Progressive Change'!AD66*Weight_Progressive+'Hydrogen Superpower'!AD66*Weight_Hydro","v":0.47430798835692256},{"$f":"'Step Change'!AE66*Weight_Step+'Progressive Change'!AE66*Weight_Progressive+'Hydrogen Superpower'!AE66*Weight_Hydro","v":0.89583074085105174},{"$f":"'Step Change'!AF66*Weight_Step+'Progressive Change'!AF66*Weight_Progressive+'Hydrogen Superpower'!AF66*Weight_Hydro","v":0.87338841731810135},{"$f":"'Step Change'!AG66*Weight_Step+'Progressive Change'!AG66*Weight_Progressive+'Hydrogen Superpower'!AG66*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.2163929285766599,{"$f":"'Step Change'!G67*Weight_Step+'Progressive Change'!G67*Weight_Progressive+'Hydrogen Superpower'!G67*Weight_Hydro","v":0},{"$f":"'Step Change'!H67*Weight_Step+'Progressive Change'!H67*Weight_Progressive+'Hydrogen Superpower'!H67*Weight_Hydro","v":0},{"$f":"'Step Change'!I67*Weight_Step+'Progressive Change'!I67*Weight_Progressive+'Hydrogen Superpower'!I67*Weight_Hydro","v":1.1885036629874434E-3},{"$f":"'Step Change'!J67*Weight_Step+'Progressive Change'!J67*Weight_Progressive+'Hydrogen Superpower'!J67*Weight_Hydro","v":0.28998973343093298},{"$f":"'Step Change'!K67*Weight_Step+'Progressive Change'!K67*Weight_Progressive+'Hydrogen Superpower'!K67*Weight_Hydro","v":0.22310491140028715},{"$f":"'Step Change'!L67*Weight_Step+'Progressive Change'!L67*Weight_Progressive+'Hydrogen Superpower'!L67*Weight_Hydro","v":0.26144575818535432},{"$f":"'Step Change'!M67*Weight_Step+'Progressive Change'!M67*Weight_Progressive+'Hydrogen Superpower'!M67*Weight_Hydro","v":0.23474774829365858},{"$f":"'Step Change'!N67*Weight_Step+'Progressive Change'!N67*Weight_Progressive+'Hydrogen Superpower'!N67*Weight_Hydro","v":0.30525760010060593},{"$f":"'Step Change'!O67*Weight_Step+'Progressive Change'!O67*Weight_Progressive+'Hydrogen Superpower'!O67*Weight_Hydro","v":0.23424767481468739},{"$f":"'Step Change'!P67*Weight_Step+'Progressive Change'!P67*Weight_Progressive+'Hydrogen Superpower'!P67*Weight_Hydro","v":0.37609847627942139},{"$f":"'Step Change'!Q67*Weight_Step+'Progressive Change'!Q67*Weight_Progressive+'Hydrogen Superpower'!Q67*Weight_Hydro","v":0.42023595255751167},{"$f":"'Step Change'!R67*Weight_Step+'Progressive Change'!R67*Weight_Progressive+'Hydrogen Superpower'!R67*Weight_Hydro","v":0.55827821069077799},{"$f":"'Step Change'!S67*Weight_Step+'Progressive Change'!S67*Weight_Progressive+'Hydrogen Superpower'!S67*Weight_Hydro","v":0.4802627408016269},{"$f":"'Step Change'!T67*Weight_Step+'Progressive Change'!T67*Weight_Progressive+'Hydrogen Superpower'!T67*Weight_Hydro","v":0.49344062689318657},{"$f":"'Step Change'!U67*Weight_Step+'Progressive Change'!U67*Weight_Progressive+'Hydrogen Superpower'!U67*Weight_Hydro","v":0.65838725521537977},{"$f":"'Step Change'!V67*Weight_Step+'Progressive Change'!V67*Weight_Progressive+'Hydrogen Superpower'!V67*Weight_Hydro","v":0.73784708960440637},{"$f":"'Step Change'!W67*Weight_Step+'Progressive Change'!W67*Weight_Progressive+'Hydrogen Superpower'!W67*Weight_Hydro","v":0.65434758311010688},{"$f":"'Step Change'!X67*Weight_Step+'Progressive Change'!X67*Weight_Progressive+'Hydrogen Superpower'!X67*Weight_Hydro","v":0.89205985937628163},{"$f":"'Step Change'!Y67*Weight_Step+'Progressive Change'!Y67*Weight_Progressive+'Hydrogen Superpower'!Y67*Weight_Hydro","v":0.98746181178329606},{"$f":"'Step Change'!Z67*Weight_Step+'Progressive Change'!Z67*Weight_Progressive+'Hydrogen Superpower'!Z67*Weight_Hydro","v":1.3622899872996004},{"$f":"'Step Change'!AA67*Weight_Step+'Progressive Change'!AA67*Weight_Progressive+'Hydrogen Superpower'!AA67*Weight_Hydro","v":0.36257619865333257},{"$f":"'Step Change'!AB67*Weight_Step+'Progressive Change'!AB67*Weight_Progressive+'Hydrogen Superpower'!AB67*Weight_Hydro","v":1.1088382121848555},{"$f":"'Step Change'!AC67*Weight_Step+'Progressive Change'!AC67*Weight_Progressive+'Hydrogen Superpower'!AC67*Weight_Hydro","v":1.0032307929667377},{"$f":"'Step Change'!AD67*Weight_Step+'Progressive Change'!AD67*Weight_Progressive+'Hydrogen Superpower'!AD67*Weight_Hydro","v":0.7901393012947755},{"$f":"'Step Change'!AE67*Weight_Step+'Progressive Change'!AE67*Weight_Progressive+'Hydrogen Superpower'!AE67*Weight_Hydro","v":1.2173072685998887},{"$f":"'Step Change'!AF67*Weight_Step+'Progressive Change'!AF67*Weight_Progressive+'Hydrogen Superpower'!AF67*Weight_Hydro","v":0.99243012268976594},{"$f":"'Step Change'!AG67*Weight_Step+'Progressive Change'!AG67*Weight_Progressive+'Hydrogen Superpower'!AG67*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.2828119153258344,{"$f":"'Step Change'!G68*Weight_Step+'Progressive Change'!G68*Weight_Progressive+'Hydrogen Superpower'!G68*Weight_Hydro","v":0},{"$f":"'Step Change'!H68*Weight_Step+'Progressive Change'!H68*Weight_Progressive+'Hydrogen Superpower'!H68*Weight_Hydro","v":0},{"$f":"'Step Change'!I68*Weight_Step+'Progressive Change'!I68*Weight_Progressive+'Hydrogen Superpower'!I68*Weight_Hydro","v":1.2280615723127396E-3},{"$f":"'Step Change'!J68*Weight_Step+'Progressive Change'!J68*Weight_Progressive+'Hydrogen Superpower'!J68*Weight_Hydro","v":0.28784009311825542},{"$f":"'Step Change'!K68*Weight_Step+'Progressive Change'!K68*Weight_Progressive+'Hydrogen Superpower'!K68*Weight_Hydro","v":0.2239694876472498},{"$f":"'Step Change'!L68*Weight_Step+'Progressive Change'!L68*Weight_Progressive+'Hydrogen Superpower'!L68*Weight_Hydro","v":0.258395976871513},{"$f":"'Step Change'!M68*Weight_Step+'Progressive Change'!M68*Weight_Progressive+'Hydrogen Superpower'!M68*Weight_Hydro","v":0.23472318299411654},{"$f":"'Step Change'!N68*Weight_Step+'Progressive Change'!N68*Weight_Progressive+'Hydrogen Superpower'!N68*Weight_Hydro","v":0.3087066189055247},{"$f":"'Step Change'!O68*Weight_Step+'Progressive Change'!O68*Weight_Progressive+'Hydrogen Superpower'!O68*Weight_Hydro","v":0.22192047021171679},{"$f":"'Step Change'!P68*Weight_Step+'Progressive Change'!P68*Weight_Progressive+'Hydrogen Superpower'!P68*Weight_Hydro","v":0.3718257800341746},{"$f":"'Step Change'!Q68*Weight_Step+'Progressive Change'!Q68*Weight_Progressive+'Hydrogen Superpower'!Q68*Weight_Hydro","v":0.41338887900843813},{"$f":"'Step Change'!R68*Weight_Step+'Progressive Change'!R68*Weight_Progressive+'Hydrogen Superpower'!R68*Weight_Hydro","v":0.55216515892967211},{"$f":"'Step Change'!S68*Weight_Step+'Progressive Change'!S68*Weight_Progressive+'Hydrogen Superpower'!S68*Weight_Hydro","v":0.44675240448667863},{"$f":"'Step Change'!T68*Weight_Step+'Progressive Change'!T68*Weight_Progressive+'Hydrogen Superpower'!T68*Weight_Hydro","v":0.47092437491157851},{"$f":"'Step Change'!U68*Weight_Step+'Progressive Change'!U68*Weight_Progressive+'Hydrogen Superpower'!U68*Weight_Hydro","v":0.68694889819593075},{"$f":"'Step Change'!V68*Weight_Step+'Progressive Change'!V68*Weight_Progressive+'Hydrogen Superpower'!V68*Weight_Hydro","v":0.78206821170370855},{"$f":"'Step Change'!W68*Weight_Step+'Progressive Change'!W68*Weight_Progressive+'Hydrogen Superpower'!W68*Weight_Hydro","v":0.65434356126463622},{"$f":"'Step Change'!X68*Weight_Step+'Progressive Change'!X68*Weight_Progressive+'Hydrogen Superpower'!X68*Weight_Hydro","v":0.88457117135414598},{"$f":"'Step Change'!Y68*Weight_Step+'Progressive Change'!Y68*Weight_Progressive+'Hydrogen Superpower'!Y68*Weight_Hydro","v":0.99822559170081604},{"$f":"'Step Change'!Z68*Weight_Step+'Progressive Change'!Z68*Weight_Progressive+'Hydrogen Superpower'!Z68*Weight_Hydro","v":1.3795322642346854},{"$f":"'Step Change'!AA68*Weight_Step+'Progressive Change'!AA68*Weight_Progressive+'Hydrogen Superpower'!AA68*Weight_Hydro","v":0.42538745221134378},{"$f":"'Step Change'!AB68*Weight_Step+'Progressive Change'!AB68*Weight_Progressive+'Hydrogen Superpower'!AB68*Weight_Hydro","v":1.0905112525417691},{"$f":"'Step Change'!AC68*Weight_Step+'Progressive Change'!AC68*Weight_Progressive+'Hydrogen Superpower'!AC68*Weight_Hydro","v":0.98271240972521801},{"$f":"'Step Change'!AD68*Weight_Step+'Progressive Change'!AD68*Weight_Progressive+'Hydrogen Superpower'!AD68*Weight_Hydro","v":0.82562467608212509},{"$f":"'Step Change'!AE68*Weight_Step+'Progressive Change'!AE68*Weight_Progressive+'Hydrogen Superpower'!AE68*Weight_Hydro","v":1.3407309242679912},{"$f":"'Step Change'!AF68*Weight_Step+'Progressive Change'!AF68*Weight_Progressive+'Hydrogen Superpower'!AF68*Weight_Hydro","v":1.0688166504355832},{"$f":"'Step Change'!AG68*Weight_Step+'Progressive Change'!AG68*Weight_Progressive+'Hydrogen Superpower'!AG68*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.7743903403228254,{"$f":"'Step Change'!G69*Weight_Step+'Progressive Change'!G69*Weight_Progressive+'Hydrogen Superpower'!G69*Weight_Hydro","v":0},{"$f":"'Step Change'!H69*Weight_Step+'Progressive Change'!H69*Weight_Progressive+'Hydrogen Superpower'!H69*Weight_Hydro","v":0},{"$f":"'Step Change'!I69*Weight_Step+'Progressive Change'!I69*Weight_Progressive+'Hydrogen Superpower'!I69*Weight_Hydro","v":1.6748088631397449E-3},{"$f":"'Step Change'!J69*Weight_Step+'Progressive Change'!J69*Weight_Progressive+'Hydrogen Superpower'!J69*Weight_Hydro","v":0.27314505011705137},{"$f":"'Step Change'!K69*Weight_Step+'Progressive Change'!K69*Weight_Progressive+'Hydrogen Superpower'!K69*Weight_Hydro","v":0.21397371028247164},{"$f":"'Step Change'!L69*Weight_Step+'Progressive Change'!L69*Weight_Progressive+'Hydrogen Superpower'!L69*Weight_Hydro","v":0.20828943097831257},{"$f":"'Step Change'!M69*Weight_Step+'Progressive Change'!M69*Weight_Progressive+'Hydrogen Superpower'!M69*Weight_Hydro","v":0.22111043647363771},{"$f":"'Step Change'!N69*Weight_Step+'Progressive Change'!N69*Weight_Progressive+'Hydrogen Superpower'!N69*Weight_Hydro","v":0.29260546965239087},{"$f":"'Step Change'!O69*Weight_Step+'Progressive Change'!O69*Weight_Progressive+'Hydrogen Superpower'!O69*Weight_Hydro","v":8.3773068803765227E-2},{"$f":"'Step Change'!P69*Weight_Step+'Progressive Change'!P69*Weight_Progressive+'Hydrogen Superpower'!P69*Weight_Hydro","v":0.30838965300369975},{"$f":"'Step Change'!Q69*Weight_Step+'Progressive Change'!Q69*Weight_Progressive+'Hydrogen Superpower'!Q69*Weight_Hydro","v":0.36691221234861132},{"$f":"'Step Change'!R69*Weight_Step+'Progressive Change'!R69*Weight_Progressive+'Hydrogen Superpower'!R69*Weight_Hydro","v":0.50525687902932082},{"$f":"'Step Change'!S69*Weight_Step+'Progressive Change'!S69*Weight_Progressive+'Hydrogen Superpower'!S69*Weight_Hydro","v":0.29069470511487},{"$f":"'Step Change'!T69*Weight_Step+'Progressive Change'!T69*Weight_Progressive+'Hydrogen Superpower'!T69*Weight_Hydro","v":0.3940499431934632},{"$f":"'Step Change'!U69*Weight_Step+'Progressive Change'!U69*Weight_Progressive+'Hydrogen Superpower'!U69*Weight_Hydro","v":0.60072800089216571},{"$f":"'Step Change'!V69*Weight_Step+'Progressive Change'!V69*Weight_Progressive+'Hydrogen Superpower'!V69*Weight_Hydro","v":0.6979328539648213},{"$f":"'Step Change'!W69*Weight_Step+'Progressive Change'!W69*Weight_Progressive+'Hydrogen Superpower'!W69*Weight_Hydro","v":0.66056264165778888},{"$f":"'Step Change'!X69*Weight_Step+'Progressive Change'!X69*Weight_Progressive+'Hydrogen Superpower'!X69*Weight_Hydro","v":0.82501749049552475},{"$f":"'Step Change'!Y69*Weight_Step+'Progressive Change'!Y69*Weight_Progressive+'Hydrogen Superpower'!Y69*Weight_Hydro","v":0.88916468647301827},{"$f":"'Step Change'!Z69*Weight_Step+'Progressive Change'!Z69*Weight_Progressive+'Hydrogen Superpower'!Z69*Weight_Hydro","v":1.2098037517324474},{"$f":"'Step Change'!AA69*Weight_Step+'Progressive Change'!AA69*Weight_Progressive+'Hydrogen Superpower'!AA69*Weight_Hydro","v":4.2254146774571344E-2},{"$f":"'Step Change'!AB69*Weight_Step+'Progressive Change'!AB69*Weight_Progressive+'Hydrogen Superpower'!AB69*Weight_Hydro","v":1.0363740714803815},{"$f":"'Step Change'!AC69*Weight_Step+'Progressive Change'!AC69*Weight_Progressive+'Hydrogen Superpower'!AC69*Weight_Hydro","v":0.95265710686529015},{"$f":"'Step Change'!AD69*Weight_Step+'Progressive Change'!AD69*Weight_Progressive+'Hydrogen Superpower'!AD69*Weight_Hydro","v":1.0108869346743632},{"$f":"'Step Change'!AE69*Weight_Step+'Progressive Change'!AE69*Weight_Progressive+'Hydrogen Superpower'!AE69*Weight_Hydro","v":1.711512176037286},{"$f":"'Step Change'!AF69*Weight_Step+'Progressive Change'!AF69*Weight_Progressive+'Hydrogen Superpower'!AF69*Weight_Hydro","v":1.366711929697876},{"$f":"'Step Change'!AG69*Weight_Step+'Progressive Change'!AG69*Weight_Progressive+'Hydrogen Superpower'!AG69*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",6.1961623915080342,{"$f":"'Step Change'!G70*Weight_Step+'Progressive Change'!G70*Weight_Progressive+'Hydrogen Superpower'!G70*Weight_Hydro","v":0},{"$f":"'Step Change'!H70*Weight_Step+'Progressive Change'!H70*Weight_Progressive+'Hydrogen Superpower'!H70*Weight_Hydro","v":0},{"$f":"'Step Change'!I70*Weight_Step+'Progressive Change'!I70*Weight_Progressive+'Hydrogen Superpower'!I70*Weight_Hydro","v":6.2572379183201566E-4},{"$f":"'Step Change'!J70*Weight_Step+'Progressive Change'!J70*Weight_Progressive+'Hydrogen Superpower'!J70*Weight_Hydro","v":0.11835292255161761},{"$f":"'Step Change'!K70*Weight_Step+'Progressive Change'!K70*Weight_Progressive+'Hydrogen Superpower'!K70*Weight_Hydro","v":0.21182220925033732},{"$f":"'Step Change'!L70*Weight_Step+'Progressive Change'!L70*Weight_Progressive+'Hydrogen Superpower'!L70*Weight_Hydro","v":0.19442547318611278},{"$f":"'Step Change'!M70*Weight_Step+'Progressive Change'!M70*Weight_Progressive+'Hydrogen Superpower'!M70*Weight_Hydro","v":0.21403657794064429},{"$f":"'Step Change'!N70*Weight_Step+'Progressive Change'!N70*Weight_Progressive+'Hydrogen Superpower'!N70*Weight_Hydro","v":0.28175440962756854},{"$f":"'Step Change'!O70*Weight_Step+'Progressive Change'!O70*Weight_Progressive+'Hydrogen Superpower'!O70*Weight_Hydro","v":0.73130270810557141},{"$f":"'Step Change'!P70*Weight_Step+'Progressive Change'!P70*Weight_Progressive+'Hydrogen Superpower'!P70*Weight_Hydro","v":0.55646975465163218},{"$f":"'Step Change'!Q70*Weight_Step+'Progressive Change'!Q70*Weight_Progressive+'Hydrogen Superpower'!Q70*Weight_Hydro","v":0.53275725309854582},{"$f":"'Step Change'!R70*Weight_Step+'Progressive Change'!R70*Weight_Progressive+'Hydrogen Superpower'!R70*Weight_Hydro","v":0.49126662443663915},{"$f":"'Step Change'!S70*Weight_Step+'Progressive Change'!S70*Weight_Progressive+'Hydrogen Superpower'!S70*Weight_Hydro","v":0.88356674758453668},{"$f":"'Step Change'!T70*Weight_Step+'Progressive Change'!T70*Weight_Progressive+'Hydrogen Superpower'!T70*Weight_Hydro","v":0.60552429638075411},{"$f":"'Step Change'!U70*Weight_Step+'Progressive Change'!U70*Weight_Progressive+'Hydrogen Superpower'!U70*Weight_Hydro","v":0.70624485685591942},{"$f":"'Step Change'!V70*Weight_Step+'Progressive Change'!V70*Weight_Progressive+'Hydrogen Superpower'!V70*Weight_Hydro","v":0.89718255496243271},{"$f":"'Step Change'!W70*Weight_Step+'Progressive Change'!W70*Weight_Progressive+'Hydrogen Superpower'!W70*Weight_Hydro","v":0.79804471374201968},{"$f":"'Step Change'!X70*Weight_Step+'Progressive Change'!X70*Weight_Progressive+'Hydrogen Superpower'!X70*Weight_Hydro","v":1.0267191944055185},{"$f":"'Step Change'!Y70*Weight_Step+'Progressive Change'!Y70*Weight_Progressive+'Hydrogen Superpower'!Y70*Weight_Hydro","v":0.85590648278360282},{"$f":"'Step Change'!Z70*Weight_Step+'Progressive Change'!Z70*Weight_Progressive+'Hydrogen Superpower'!Z70*Weight_Hydro","v":1.7845179444475616},{"$f":"'Step Change'!AA70*Weight_Step+'Progressive Change'!AA70*Weight_Progressive+'Hydrogen Superpower'!AA70*Weight_Hydro","v":2.1237299771122844},{"$f":"'Step Change'!AB70*Weight_Step+'Progressive Change'!AB70*Weight_Progressive+'Hydrogen Superpower'!AB70*Weight_Hydro","v":1.7751818979930341},{"$f":"'Step Change'!AC70*Weight_Step+'Progressive Change'!AC70*Weight_Progressive+'Hydrogen Superpower'!AC70*Weight_Hydro","v":0.41184308561204952},{"$f":"'Step Change'!AD70*Weight_Step+'Progressive Change'!AD70*Weight_Progressive+'Hydrogen Superpower'!AD70*Weight_Hydro","v":-1.5786853399358702E-2},{"$f":"'Step Change'!AE70*Weight_Step+'Progressive Change'!AE70*Weight_Progressive+'Hydrogen Superpower'!AE70*Weight_Hydro","v":-1.2659524042660453},{"$f":"'Step Change'!AF70*Weight_Step+'Progressive Change'!AF70*Weight_Progressive+'Hydrogen Superpower'!AF70*Weight_Hydro","v":-1.0720538482099435},{"$f":"'Step Change'!AG70*Weight_Step+'Progressive Change'!AG70*Weight_Progressive+'Hydrogen Superpower'!AG70*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",17.016206901185008,{"$f":"'Step Change'!G71*Weight_Step+'Progressive Change'!G71*Weight_Progressive+'Hydrogen Superpower'!G71*Weight_Hydro","v":0},{"$f":"'Step Change'!H71*Weight_Step+'Progressive Change'!H71*Weight_Progressive+'Hydrogen Superpower'!H71*Weight_Hydro","v":0},{"$f":"'Step Change'!I71*Weight_Step+'Progressive Change'!I71*Weight_Progressive+'Hydrogen Superpower'!I71*Weight_Hydro","v":1.692726392926005E-3},{"$f":"'Step Change'!J71*Weight_Step+'Progressive Change'!J71*Weight_Progressive+'Hydrogen Superpower'!J71*Weight_Hydro","v":1.343359882818207},{"$f":"'Step Change'!K71*Weight_Step+'Progressive Change'!K71*Weight_Progressive+'Hydrogen Superpower'!K71*Weight_Hydro","v":1.3416860456843964},{"$f":"'Step Change'!L71*Weight_Step+'Progressive Change'!L71*Weight_Progressive+'Hydrogen Superpower'!L71*Weight_Hydro","v":1.7121814819465362},{"$f":"'Step Change'!M71*Weight_Step+'Progressive Change'!M71*Weight_Progressive+'Hydrogen Superpower'!M71*Weight_Hydro","v":0.6779106459793911},{"$f":"'Step Change'!N71*Weight_Step+'Progressive Change'!N71*Weight_Progressive+'Hydrogen Superpower'!N71*Weight_Hydro","v":0.42936544896386519},{"$f":"'Step Change'!O71*Weight_Step+'Progressive Change'!O71*Weight_Progressive+'Hydrogen Superpower'!O71*Weight_Hydro","v":0.68484874000850715},{"$f":"'Step Change'!P71*Weight_Step+'Progressive Change'!P71*Weight_Progressive+'Hydrogen Superpower'!P71*Weight_Hydro","v":0.77198728725464882},{"$f":"'Step Change'!Q71*Weight_Step+'Progressive Change'!Q71*Weight_Progressive+'Hydrogen Superpower'!Q71*Weight_Hydro","v":1.4666057652014579},{"$f":"'Step Change'!R71*Weight_Step+'Progressive Change'!R71*Weight_Progressive+'Hydrogen Superpower'!R71*Weight_Hydro","v":1.5182931175507908},{"$f":"'Step Change'!S71*Weight_Step+'Progressive Change'!S71*Weight_Progressive+'Hydrogen Superpower'!S71*Weight_Hydro","v":1.4305460421042335},{"$f":"'Step Change'!T71*Weight_Step+'Progressive Change'!T71*Weight_Progressive+'Hydrogen Superpower'!T71*Weight_Hydro","v":1.6477218476991995},{"$f":"'Step Change'!U71*Weight_Step+'Progressive Change'!U71*Weight_Progressive+'Hydrogen Superpower'!U71*Weight_Hydro","v":1.8675438500468522},{"$f":"'Step Change'!V71*Weight_Step+'Progressive Change'!V71*Weight_Progressive+'Hydrogen Superpower'!V71*Weight_Hydro","v":1.8114043287634602},{"$f":"'Step Change'!W71*Weight_Step+'Progressive Change'!W71*Weight_Progressive+'Hydrogen Superpower'!W71*Weight_Hydro","v":1.8090993780469853},{"$f":"'Step Change'!X71*Weight_Step+'Progressive Change'!X71*Weight_Progressive+'Hydrogen Superpower'!X71*Weight_Hydro","v":1.8148162091783888},{"$f":"'Step Change'!Y71*Weight_Step+'Progressive Change'!Y71*Weight_Progressive+'Hydrogen Superpower'!Y71*Weight_Hydro","v":1.6987250093354169},{"$f":"'Step Change'!Z71*Weight_Step+'Progressive Change'!Z71*Weight_Progressive+'Hydrogen Superpower'!Z71*Weight_Hydro","v":2.0059806559584965},{"$f":"'Step Change'!AA71*Weight_Step+'Progressive Change'!AA71*Weight_Progressive+'Hydrogen Superpower'!AA71*Weight_Hydro","v":0.98618702965436134},{"$f":"'Step Change'!AB71*Weight_Step+'Progressive Change'!AB71*Weight_Progressive+'Hydrogen Superpower'!AB71*Weight_Hydro","v":1.4189270310470101},{"$f":"'Step Change'!AC71*Weight_Step+'Progressive Change'!AC71*Weight_Progressive+'Hydrogen Superpower'!AC71*Weight_Hydro","v":1.9044386948923466},{"$f":"'Step Change'!AD71*Weight_Step+'Progressive Change'!AD71*Weight_Progressive+'Hydrogen Superpower'!AD71*Weight_Hydro","v":2.3639023176423324},{"$f":"'Step Change'!AE71*Weight_Step+'Progressive Change'!AE71*Weight_Progressive+'Hydrogen Superpower'!AE71*Weight_Hydro","v":3.7407354129714077},{"$f":"'Step Change'!AF71*Weight_Step+'Progressive Change'!AF71*Weight_Progressive+'Hydrogen Superpower'!AF71*Weight_Hydro","v":3.1144376535056106},{"$f":"'Step Change'!AG71*Weight_Step+'Progressive Change'!AG71*Weight_Progressive+'Hydrogen Superpower'!AG71*Weight_Hydro","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Weighted,H73:AG73)","v":-8.8410155819076089E-2},{"$f":"'Step Change'!G73*Weight_Step+'Progressive Change'!G73*Weight_Progressive+'Hydrogen Superpower'!G73*Weight_Hydro","v":0},{"$f":"'Step Change'!H73*Weight_Step+'Progressive Change'!H73*Weight_Progressive+'Hydrogen Superpower'!H73*Weight_Hydro","v":2.3593171734803492E-2},{"$f":"'Step Change'!I73*Weight_Step+'Progressive Change'!I73*Weight_Progressive+'Hydrogen Superpower'!I73*Weight_Hydro","v":5.1603413344309956E-3},{"$f":"'Step Change'!J73*Weight_Step+'Progressive Change'!J73*Weight_Progressive+'Hydrogen Superpower'!J73*Weight_Hydro","v":-5.8611910051836281E-2},{"$f":"'Step Change'!K73*Weight_Step+'Progressive Change'!K73*Weight_Progressive+'Hydrogen Superpower'!K73*Weight_Hydro","v":3.7967411690692648E-3},{"$f":"'Step Change'!L73*Weight_Step+'Progressive Change'!L73*Weight_Progressive+'Hydrogen Superpower'!L73*Weight_Hydro","v":-9.4025958135443941E-2},{"$f":"'Step Change'!M73*Weight_Step+'Progressive Change'!M73*Weight_Progressive+'Hydrogen Superpower'!M73*Weight_Hydro","v":-6.2723495574857685E-3},{"$f":"'Step Change'!N73*Weight_Step+'Progressive Change'!N73*Weight_Progressive+'Hydrogen Superpower'!N73*Weight_Hydro","v":-1.3242147056192834E-2},{"$f":"'Step Change'!O73*Weight_Step+'Progressive Change'!O73*Weight_Progressive+'Hydrogen Superpower'!O73*Weight_Hydro","v":3.4186762777202367E-2},{"$f":"'Step Change'!P73*Weight_Step+'Progressive Change'!P73*Weight_Progressive+'Hydrogen Superpower'!P73*Weight_Hydro","v":1.075615532721599E-2},{"$f":"'Step Change'!Q73*Weight_Step+'Progressive Change'!Q73*Weight_Progressive+'Hydrogen Superpower'!Q73*Weight_Hydro","v":-6.9893848299318537E-3},{"$f":"'Step Change'!R73*Weight_Step+'Progressive Change'!R73*Weight_Progressive+'Hydrogen Superpower'!R73*Weight_Hydro","v":-2.7480865126713071E-2},{"$f":"'Step Change'!S73*Weight_Step+'Progressive Change'!S73*Weight_Progressive+'Hydrogen Superpower'!S73*Weight_Hydro","v":1.2465809688637818E-2},{"$f":"'Step Change'!T73*Weight_Step+'Progressive Change'!T73*Weight_Progressive+'Hydrogen Superpower'!T73*Weight_Hydro","v":9.5206649895010279E-3},{"$f":"'Step Change'!U73*Weight_Step+'Progressive Change'!U73*Weight_Progressive+'Hydrogen Superpower'!U73*Weight_Hydro","v":-2.328359750996583E-2},{"$f":"'Step Change'!V73*Weight_Step+'Progressive Change'!V73*Weight_Progressive+'Hydrogen Superpower'!V73*Weight_Hydro","v":7.4683748358847848E-3},{"$f":"'Step Change'!W73*Weight_Step+'Progressive Change'!W73*Weight_Progressive+'Hydrogen Superpower'!W73*Weight_Hydro","v":8.2102039538312962E-3},{"$f":"'Step Change'!X73*Weight_Step+'Progressive Change'!X73*Weight_Progressive+'Hydrogen Superpower'!X73*Weight_Hydro","v":5.6532158781203651E-3},{"$f":"'Step Change'!Y73*Weight_Step+'Progressive Change'!Y73*Weight_Progressive+'Hydrogen Superpower'!Y73*Weight_Hydro","v":1.0512311284099952E-2},{"$f":"'Step Change'!Z73*Weight_Step+'Progressive Change'!Z73*Weight_Progressive+'Hydrogen Superpower'!Z73*Weight_Hydro","v":1.2796588723505236E-2},{"$f":"'Step Change'!AA73*Weight_Step+'Progressive Change'!AA73*Weight_Progressive+'Hydrogen Superpower'!AA73*Weight_Hydro","v":-9.1167640557841649E-4},{"$f":"'Step Change'!AB73*Weight_Step+'Progressive Change'!AB73*Weight_Progressive+'Hydrogen Superpower'!AB73*Weight_Hydro","v":-5.2214231166241236E-2},{"$f":"'Step Change'!AC73*Weight_Step+'Progressive Change'!AC73*Weight_Progressive+'Hydrogen Superpower'!AC73*Weight_Hydro","v":-1.2221813390707438E-2},{"$f":"'Step Change'!AD73*Weight_Step+'Progressive Change'!AD73*Weight_Progressive+'Hydrogen Superpower'!AD73*Weight_Hydro","v":3.6590965964785491E-2},{"$f":"'Step Change'!AE73*Weight_Step+'Progressive Change'!AE73*Weight_Progressive+'Hydrogen Superpower'!AE73*Weight_Hydro","v":1.8877286311974328E-2},{"$f":"'Step Change'!AF73*Weight_Step+'Progressive Change'!AF73*Weight_Progressive+'Hydrogen Superpower'!AF73*Weight_Hydro","v":-2.0787429298563892E-2},{"$f":"'Step Change'!AG73*Weight_Step+'Progressive Change'!AG73*Weight_Progressive+'Hydrogen Superpower'!AG73*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-6.8907190903643833E-2,{"$f":"'Step Change'!G74*Weight_Step+'Progressive Change'!G74*Weight_Progressive+'Hydrogen Superpower'!G74*Weight_Hydro","v":0},{"$f":"'Step Change'!H74*Weight_Step+'Progressive Change'!H74*Weight_Progressive+'Hydrogen Superpower'!H74*Weight_Hydro","v":1.1256458625714458E-2},{"$f":"'Step Change'!I74*Weight_Step+'Progressive Change'!I74*Weight_Progressive+'Hydrogen Superpower'!I74*Weight_Hydro","v":-1.0345290223267513E-3},{"$f":"'Step Change'!J74*Weight_Step+'Progressive Change'!J74*Weight_Progressive+'Hydrogen Superpower'!J74*Weight_Hydro","v":-9.5193757889392147E-2},{"$f":"'Step Change'!K74*Weight_Step+'Progressive Change'!K74*Weight_Progressive+'Hydrogen Superpower'!K74*Weight_Hydro","v":4.9929305293279637E-2},{"$f":"'Step Change'!L74*Weight_Step+'Progressive Change'!L74*Weight_Progressive+'Hydrogen Superpower'!L74*Weight_Hydro","v":-7.554170939063852E-2},{"$f":"'Step Change'!M74*Weight_Step+'Progressive Change'!M74*Weight_Progressive+'Hydrogen Superpower'!M74*Weight_Hydro","v":4.8680047639891068E-4},{"$f":"'Step Change'!N74*Weight_Step+'Progressive Change'!N74*Weight_Progressive+'Hydrogen Superpower'!N74*Weight_Hydro","v":-2.2289918606636549E-2},{"$f":"'Step Change'!O74*Weight_Step+'Progressive Change'!O74*Weight_Progressive+'Hydrogen Superpower'!O74*Weight_Hydro","v":6.945860914207172E-2},{"$f":"'Step Change'!P74*Weight_Step+'Progressive Change'!P74*Weight_Progressive+'Hydrogen Superpower'!P74*Weight_Hydro","v":2.4325918854151488E-3},{"$f":"'Step Change'!Q74*Weight_Step+'Progressive Change'!Q74*Weight_Progressive+'Hydrogen Superpower'!Q74*Weight_Hydro","v":-1.0311005188059434E-2},{"$f":"'Step Change'!R74*Weight_Step+'Progressive Change'!R74*Weight_Progressive+'Hydrogen Superpower'!R74*Weight_Hydro","v":-4.1854105697981363E-2},{"$f":"'Step Change'!S74*Weight_Step+'Progressive Change'!S74*Weight_Progressive+'Hydrogen Superpower'!S74*Weight_Hydro","v":1.7498636622894987E-2},{"$f":"'Step Change'!T74*Weight_Step+'Progressive Change'!T74*Weight_Progressive+'Hydrogen Superpower'!T74*Weight_Hydro","v":-6.5905969832567787E-3},{"$f":"'Step Change'!U74*Weight_Step+'Progressive Change'!U74*Weight_Progressive+'Hydrogen Superpower'!U74*Weight_Hydro","v":-9.8998388998313668E-3},{"$f":"'Step Change'!V74*Weight_Step+'Progressive Change'!V74*Weight_Progressive+'Hydrogen Superpower'!V74*Weight_Hydro","v":-5.628998411006933E-2},{"$f":"'Step Change'!W74*Weight_Step+'Progressive Change'!W74*Weight_Progressive+'Hydrogen Superpower'!W74*Weight_Hydro","v":8.9583181712293916E-3},{"$f":"'Step Change'!X74*Weight_Step+'Progressive Change'!X74*Weight_Progressive+'Hydrogen Superpower'!X74*Weight_Hydro","v":-2.2904419080771272E-3},{"$f":"'Step Change'!Y74*Weight_Step+'Progressive Change'!Y74*Weight_Progressive+'Hydrogen Superpower'!Y74*Weight_Hydro","v":2.2309517450106571E-2},{"$f":"'Step Change'!Z74*Weight_Step+'Progressive Change'!Z74*Weight_Progressive+'Hydrogen Superpower'!Z74*Weight_Hydro","v":-1.292775832454823E-2},{"$f":"'Step Change'!AA74*Weight_Step+'Progressive Change'!AA74*Weight_Progressive+'Hydrogen Superpower'!AA74*Weight_Hydro","v":8.1990014965200544E-2},{"$f":"'Step Change'!AB74*Weight_Step+'Progressive Change'!AB74*Weight_Progressive+'Hydrogen Superpower'!AB74*Weight_Hydro","v":-8.7641810602062831E-2},{"$f":"'Step Change'!AC74*Weight_Step+'Progressive Change'!AC74*Weight_Progressive+'Hydrogen Superpower'!AC74*Weight_Hydro","v":-3.5152917663128832E-3},{"$f":"'Step Change'!AD74*Weight_Step+'Progressive Change'!AD74*Weight_Progressive+'Hydrogen Superpower'!AD74*Weight_Hydro","v":7.670261425136346E-2},{"$f":"'Step Change'!AE74*Weight_Step+'Progressive Change'!AE74*Weight_Progressive+'Hydrogen Superpower'!AE74*Weight_Hydro","v":5.0878781028621908E-2},{"$f":"'Step Change'!AF74*Weight_Step+'Progressive Change'!AF74*Weight_Progressive+'Hydrogen Superpower'!AF74*Weight_Hydro","v":-1.3973212648863862E-3},{"$f":"'Step Change'!AG74*Weight_Step+'Progressive Change'!AG74*Weight_Progressive+'Hydrogen Superpower'!AG74*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-4.8635354182867158E-2,{"$f":"'Step Change'!G75*Weight_Step+'Progressive Change'!G75*Weight_Progressive+'Hydrogen Superpower'!G75*Weight_Hydro","v":0},{"$f":"'Step Change'!H75*Weight_Step+'Progressive Change'!H75*Weight_Progressive+'Hydrogen Superpower'!H75*Weight_Hydro","v":1.1270372124301957E-2},{"$f":"'Step Change'!I75*Weight_Step+'Progressive Change'!I75*Weight_Progressive+'Hydrogen Superpower'!I75*Weight_Hydro","v":-1.0299639346021652E-3},{"$f":"'Step Change'!J75*Weight_Step+'Progressive Change'!J75*Weight_Progressive+'Hydrogen Superpower'!J75*Weight_Hydro","v":-9.4238860192258467E-2},{"$f":"'Step Change'!K75*Weight_Step+'Progressive Change'!K75*Weight_Progressive+'Hydrogen Superpower'!K75*Weight_Hydro","v":5.0036784552770545E-2},{"$f":"'Step Change'!L75*Weight_Step+'Progressive Change'!L75*Weight_Progressive+'Hydrogen Superpower'!L75*Weight_Hydro","v":-7.5354523200302309E-2},{"$f":"'Step Change'!M75*Weight_Step+'Progressive Change'!M75*Weight_Progressive+'Hydrogen Superpower'!M75*Weight_Hydro","v":2.0612336532053622E-3},{"$f":"'Step Change'!N75*Weight_Step+'Progressive Change'!N75*Weight_Progressive+'Hydrogen Superpower'!N75*Weight_Hydro","v":-1.9918935259639742E-2},{"$f":"'Step Change'!O75*Weight_Step+'Progressive Change'!O75*Weight_Progressive+'Hydrogen Superpower'!O75*Weight_Hydro","v":7.1420896819385002E-2},{"$f":"'Step Change'!P75*Weight_Step+'Progressive Change'!P75*Weight_Progressive+'Hydrogen Superpower'!P75*Weight_Hydro","v":2.8936713867528836E-3},{"$f":"'Step Change'!Q75*Weight_Step+'Progressive Change'!Q75*Weight_Progressive+'Hydrogen Superpower'!Q75*Weight_Hydro","v":-1.0551019571726113E-2},{"$f":"'Step Change'!R75*Weight_Step+'Progressive Change'!R75*Weight_Progressive+'Hydrogen Superpower'!R75*Weight_Hydro","v":-4.2336265325458283E-2},{"$f":"'Step Change'!S75*Weight_Step+'Progressive Change'!S75*Weight_Progressive+'Hydrogen Superpower'!S75*Weight_Hydro","v":1.8824616128807748E-2},{"$f":"'Step Change'!T75*Weight_Step+'Progressive Change'!T75*Weight_Progressive+'Hydrogen Superpower'!T75*Weight_Hydro","v":-5.0818044188577008E-3},{"$f":"'Step Change'!U75*Weight_Step+'Progressive Change'!U75*Weight_Progressive+'Hydrogen Superpower'!U75*Weight_Hydro","v":-1.0990662677680802E-2},{"$f":"'Step Change'!V75*Weight_Step+'Progressive Change'!V75*Weight_Progressive+'Hydrogen Superpower'!V75*Weight_Hydro","v":-5.6407320511900713E-2},{"$f":"'Step Change'!W75*Weight_Step+'Progressive Change'!W75*Weight_Progressive+'Hydrogen Superpower'!W75*Weight_Hydro","v":9.4267608518271116E-3},{"$f":"'Step Change'!X75*Weight_Step+'Progressive Change'!X75*Weight_Progressive+'Hydrogen Superpower'!X75*Weight_Hydro","v":-1.0484514000904705E-3},{"$f":"'Step Change'!Y75*Weight_Step+'Progressive Change'!Y75*Weight_Progressive+'Hydrogen Superpower'!Y75*Weight_Hydro","v":2.4444657741596536E-2},{"$f":"'Step Change'!Z75*Weight_Step+'Progressive Change'!Z75*Weight_Progressive+'Hydrogen Superpower'!Z75*Weight_Hydro","v":-5.021677564297989E-3},{"$f":"'Step Change'!AA75*Weight_Step+'Progressive Change'!AA75*Weight_Progressive+'Hydrogen Superpower'!AA75*Weight_Hydro","v":7.9293322242865547E-2},{"$f":"'Step Change'!AB75*Weight_Step+'Progressive Change'!AB75*Weight_Progressive+'Hydrogen Superpower'!AB75*Weight_Hydro","v":-7.8801360894399305E-2},{"$f":"'Step Change'!AC75*Weight_Step+'Progressive Change'!AC75*Weight_Progressive+'Hydrogen Superpower'!AC75*Weight_Hydro","v":9.0126505000387158E-3},{"$f":"'Step Change'!AD75*Weight_Step+'Progressive Change'!AD75*Weight_Progressive+'Hydrogen Superpower'!AD75*Weight_Hydro","v":7.3106755635991477E-2},{"$f":"'Step Change'!AE75*Weight_Step+'Progressive Change'!AE75*Weight_Progressive+'Hydrogen Superpower'!AE75*Weight_Hydro","v":4.8310870146983681E-2},{"$f":"'Step Change'!AF75*Weight_Step+'Progressive Change'!AF75*Weight_Progressive+'Hydrogen Superpower'!AF75*Weight_Hydro","v":2.1427264106710024E-2},{"$f":"'Step Change'!AG75*Weight_Step+'Progressive Change'!AG75*Weight_Progressive+'Hydrogen Superpower'!AG75*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.8254974823108298E-2,{"$f":"'Step Change'!G76*Weight_Step+'Progressive Change'!G76*Weight_Progressive+'Hydrogen Superpower'!G76*Weight_Hydro","v":0},{"$f":"'Step Change'!H76*Weight_Step+'Progressive Change'!H76*Weight_Progressive+'Hydrogen Superpower'!H76*Weight_Hydro","v":1.1624723051404544E-2},{"$f":"'Step Change'!I76*Weight_Step+'Progressive Change'!I76*Weight_Progressive+'Hydrogen Superpower'!I76*Weight_Hydro","v":-1.1878926851272812E-3},{"$f":"'Step Change'!J76*Weight_Step+'Progressive Change'!J76*Weight_Progressive+'Hydrogen Superpower'!J76*Weight_Hydro","v":-8.8524784386465855E-2},{"$f":"'Step Change'!K76*Weight_Step+'Progressive Change'!K76*Weight_Progressive+'Hydrogen Superpower'!K76*Weight_Hydro","v":4.6519284626705258E-2},{"$f":"'Step Change'!L76*Weight_Step+'Progressive Change'!L76*Weight_Progressive+'Hydrogen Superpower'!L76*Weight_Hydro","v":-5.3102375996778625E-2},{"$f":"'Step Change'!M76*Weight_Step+'Progressive Change'!M76*Weight_Progressive+'Hydrogen Superpower'!M76*Weight_Hydro","v":1.3188736954133444E-2},{"$f":"'Step Change'!N76*Weight_Step+'Progressive Change'!N76*Weight_Progressive+'Hydrogen Superpower'!N76*Weight_Hydro","v":-2.6016468913794596E-2},{"$f":"'Step Change'!O76*Weight_Step+'Progressive Change'!O76*Weight_Progressive+'Hydrogen Superpower'!O76*Weight_Hydro","v":8.5021364467311289E-2},{"$f":"'Step Change'!P76*Weight_Step+'Progressive Change'!P76*Weight_Progressive+'Hydrogen Superpower'!P76*Weight_Hydro","v":-1.5488939751664935E-2},{"$f":"'Step Change'!Q76*Weight_Step+'Progressive Change'!Q76*Weight_Progressive+'Hydrogen Superpower'!Q76*Weight_Hydro","v":-1.3725509912245575E-2},{"$f":"'Step Change'!R76*Weight_Step+'Progressive Change'!R76*Weight_Progressive+'Hydrogen Superpower'!R76*Weight_Hydro","v":-4.264556165864633E-2},{"$f":"'Step Change'!S76*Weight_Step+'Progressive Change'!S76*Weight_Progressive+'Hydrogen Superpower'!S76*Weight_Hydro","v":3.2337964866962922E-2},{"$f":"'Step Change'!T76*Weight_Step+'Progressive Change'!T76*Weight_Progressive+'Hydrogen Superpower'!T76*Weight_Hydro","v":2.1935455033485207E-4},{"$f":"'Step Change'!U76*Weight_Step+'Progressive Change'!U76*Weight_Progressive+'Hydrogen Superpower'!U76*Weight_Hydro","v":4.6824728274884823E-3},{"$f":"'Step Change'!V76*Weight_Step+'Progressive Change'!V76*Weight_Progressive+'Hydrogen Superpower'!V76*Weight_Hydro","v":-4.4290392034607752E-2},{"$f":"'Step Change'!W76*Weight_Step+'Progressive Change'!W76*Weight_Progressive+'Hydrogen Superpower'!W76*Weight_Hydro","v":-1.8889615949080965E-3},{"$f":"'Step Change'!X76*Weight_Step+'Progressive Change'!X76*Weight_Progressive+'Hydrogen Superpower'!X76*Weight_Hydro","v":3.0318253270559133E-3},{"$f":"'Step Change'!Y76*Weight_Step+'Progressive Change'!Y76*Weight_Progressive+'Hydrogen Superpower'!Y76*Weight_Hydro","v":4.3590000399034358E-2},{"$f":"'Step Change'!Z76*Weight_Step+'Progressive Change'!Z76*Weight_Progressive+'Hydrogen Superpower'!Z76*Weight_Hydro","v":4.731969778186567E-2},{"$f":"'Step Change'!AA76*Weight_Step+'Progressive Change'!AA76*Weight_Progressive+'Hydrogen Superpower'!AA76*Weight_Hydro","v":0.13113635244553506},{"$f":"'Step Change'!AB76*Weight_Step+'Progressive Change'!AB76*Weight_Progressive+'Hydrogen Superpower'!AB76*Weight_Hydro","v":-2.993645312611648E-2},{"$f":"'Step Change'!AC76*Weight_Step+'Progressive Change'!AC76*Weight_Progressive+'Hydrogen Superpower'!AC76*Weight_Hydro","v":2.5746444779165358E-2},{"$f":"'Step Change'!AD76*Weight_Step+'Progressive Change'!AD76*Weight_Progressive+'Hydrogen Superpower'!AD76*Weight_Hydro","v":4.9003640976977757E-2},{"$f":"'Step Change'!AE76*Weight_Step+'Progressive Change'!AE76*Weight_Progressive+'Hydrogen Superpower'!AE76*Weight_Hydro","v":6.6641845498604663E-2},{"$f":"'Step Change'!AF76*Weight_Step+'Progressive Change'!AF76*Weight_Progressive+'Hydrogen Superpower'!AF76*Weight_Hydro","v":4.3559588146058557E-2},{"$f":"'Step Change'!AG76*Weight_Step+'Progressive Change'!AG76*Weight_Progressive+'Hydrogen Superpower'!AG76*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.72662645393374747,{"$f":"'Step Change'!G77*Weight_Step+'Progressive Change'!G77*Weight_Progressive+'Hydrogen Superpower'!G77*Weight_Hydro","v":0},{"$f":"'Step Change'!H77*Weight_Step+'Progressive Change'!H77*Weight_Progressive+'Hydrogen Superpower'!H77*Weight_Hydro","v":4.6440535674310002E-3},{"$f":"'Step Change'!I77*Weight_Step+'Progressive Change'!I77*Weight_Progressive+'Hydrogen Superpower'!I77*Weight_Hydro","v":-2.0426523364108109E-3},{"$f":"'Step Change'!J77*Weight_Step+'Progressive Change'!J77*Weight_Progressive+'Hydrogen Superpower'!J77*Weight_Hydro","v":-4.967669651493907E-2},{"$f":"'Step Change'!K77*Weight_Step+'Progressive Change'!K77*Weight_Progressive+'Hydrogen Superpower'!K77*Weight_Hydro","v":5.2074850459810029E-2},{"$f":"'Step Change'!L77*Weight_Step+'Progressive Change'!L77*Weight_Progressive+'Hydrogen Superpower'!L77*Weight_Hydro","v":-3.7536603258002968E-2},{"$f":"'Step Change'!M77*Weight_Step+'Progressive Change'!M77*Weight_Progressive+'Hydrogen Superpower'!M77*Weight_Hydro","v":-3.1646017853768173E-2},{"$f":"'Step Change'!N77*Weight_Step+'Progressive Change'!N77*Weight_Progressive+'Hydrogen Superpower'!N77*Weight_Hydro","v":-4.6701123930126869E-2},{"$f":"'Step Change'!O77*Weight_Step+'Progressive Change'!O77*Weight_Progressive+'Hydrogen Superpower'!O77*Weight_Hydro","v":-5.502630804244632E-2},{"$f":"'Step Change'!P77*Weight_Step+'Progressive Change'!P77*Weight_Progressive+'Hydrogen Superpower'!P77*Weight_Hydro","v":-5.2675889177183986E-2},{"$f":"'Step Change'!Q77*Weight_Step+'Progressive Change'!Q77*Weight_Progressive+'Hydrogen Superpower'!Q77*Weight_Hydro","v":-1.1906060837904993E-2},{"$f":"'Step Change'!R77*Weight_Step+'Progressive Change'!R77*Weight_Progressive+'Hydrogen Superpower'!R77*Weight_Hydro","v":-1.1098791657790347E-2},{"$f":"'Step Change'!S77*Weight_Step+'Progressive Change'!S77*Weight_Progressive+'Hydrogen Superpower'!S77*Weight_Hydro","v":-6.050179236152757E-2},{"$f":"'Step Change'!T77*Weight_Step+'Progressive Change'!T77*Weight_Progressive+'Hydrogen Superpower'!T77*Weight_Hydro","v":-7.418173762415109E-2},{"$f":"'Step Change'!U77*Weight_Step+'Progressive Change'!U77*Weight_Progressive+'Hydrogen Superpower'!U77*Weight_Hydro","v":2.1979676366572672E-2},{"$f":"'Step Change'!V77*Weight_Step+'Progressive Change'!V77*Weight_Progressive+'Hydrogen Superpower'!V77*Weight_Hydro","v":-0.19570596571439863},{"$f":"'Step Change'!W77*Weight_Step+'Progressive Change'!W77*Weight_Progressive+'Hydrogen Superpower'!W77*Weight_Hydro","v":-5.3868956651277819E-2},{"$f":"'Step Change'!X77*Weight_Step+'Progressive Change'!X77*Weight_Progressive+'Hydrogen Superpower'!X77*Weight_Hydro","v":-9.0639772855735143E-2},{"$f":"'Step Change'!Y77*Weight_Step+'Progressive Change'!Y77*Weight_Progressive+'Hydrogen Superpower'!Y77*Weight_Hydro","v":-4.8568369041312287E-2},{"$f":"'Step Change'!Z77*Weight_Step+'Progressive Change'!Z77*Weight_Progressive+'Hydrogen Superpower'!Z77*Weight_Hydro","v":-0.34657908131003634},{"$f":"'Step Change'!AA77*Weight_Step+'Progressive Change'!AA77*Weight_Progressive+'Hydrogen Superpower'!AA77*Weight_Hydro","v":-8.0492997268363509E-2},{"$f":"'Step Change'!AB77*Weight_Step+'Progressive Change'!AB77*Weight_Progressive+'Hydrogen Superpower'!AB77*Weight_Hydro","v":-0.27020125748839857},{"$f":"'Step Change'!AC77*Weight_Step+'Progressive Change'!AC77*Weight_Progressive+'Hydrogen Superpower'!AC77*Weight_Hydro","v":-0.1914084797558962},{"$f":"'Step Change'!AD77*Weight_Step+'Progressive Change'!AD77*Weight_Progressive+'Hydrogen Superpower'!AD77*Weight_Hydro","v":-2.1424857002634773E-2},{"$f":"'Step Change'!AE77*Weight_Step+'Progressive Change'!AE77*Weight_Progressive+'Hydrogen Superpower'!AE77*Weight_Hydro","v":-6.1862770206130291E-3},{"$f":"'Step Change'!AF77*Weight_Step+'Progressive Change'!AF77*Weight_Progressive+'Hydrogen Superpower'!AF77*Weight_Hydro","v":-0.12235014723331915},{"$f":"'Step Change'!AG77*Weight_Step+'Progressive Change'!AG77*Weight_Progressive+'Hydrogen Superpower'!AG77*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",1.7207801533315941,{"$f":"'Step Change'!G78*Weight_Step+'Progressive Change'!G78*Weight_Progressive+'Hydrogen Superpower'!G78*Weight_Hydro","v":0},{"$f":"'Step Change'!H78*Weight_Step+'Progressive Change'!H78*Weight_Progressive+'Hydrogen Superpower'!H78*Weight_Hydro","v":1.1935295736404896E-2},{"$f":"'Step Change'!I78*Weight_Step+'Progressive Change'!I78*Weight_Progressive+'Hydrogen Superpower'!I78*Weight_Hydro","v":3.1896965093301333E-3},{"$f":"'Step Change'!J78*Weight_Step+'Progressive Change'!J78*Weight_Progressive+'Hydrogen Superpower'!J78*Weight_Hydro","v":0.12754939585054442},{"$f":"'Step Change'!K78*Weight_Step+'Progressive Change'!K78*Weight_Progressive+'Hydrogen Superpower'!K78*Weight_Hydro","v":0.18428820661016629},{"$f":"'Step Change'!L78*Weight_Step+'Progressive Change'!L78*Weight_Progressive+'Hydrogen Superpower'!L78*Weight_Hydro","v":4.3074423481581983E-4},{"$f":"'Step Change'!M78*Weight_Step+'Progressive Change'!M78*Weight_Progressive+'Hydrogen Superpower'!M78*Weight_Hydro","v":0.46136229754408536},{"$f":"'Step Change'!N78*Weight_Step+'Progressive Change'!N78*Weight_Progressive+'Hydrogen Superpower'!N78*Weight_Hydro","v":0.56120385283198404},{"$f":"'Step Change'!O78*Weight_Step+'Progressive Change'!O78*Weight_Progressive+'Hydrogen Superpower'!O78*Weight_Hydro","v":0.43610408215994545},{"$f":"'Step Change'!P78*Weight_Step+'Progressive Change'!P78*Weight_Progressive+'Hydrogen Superpower'!P78*Weight_Hydro","v":0.35756666111531449},{"$f":"'Step Change'!Q78*Weight_Step+'Progressive Change'!Q78*Weight_Progressive+'Hydrogen Superpower'!Q78*Weight_Hydro","v":4.3594952365776846E-2},{"$f":"'Step Change'!R78*Weight_Step+'Progressive Change'!R78*Weight_Progressive+'Hydrogen Superpower'!R78*Weight_Hydro","v":-8.8001602817905714E-3},{"$f":"'Step Change'!S78*Weight_Step+'Progressive Change'!S78*Weight_Progressive+'Hydrogen Superpower'!S78*Weight_Hydro","v":8.4754881148600122E-2},{"$f":"'Step Change'!T78*Weight_Step+'Progressive Change'!T78*Weight_Progressive+'Hydrogen Superpower'!T78*Weight_Hydro","v":5.2616500107681076E-2},{"$f":"'Step Change'!U78*Weight_Step+'Progressive Change'!U78*Weight_Progressive+'Hydrogen Superpower'!U78*Weight_Hydro","v":-8.4381328665483583E-3},{"$f":"'Step Change'!V78*Weight_Step+'Progressive Change'!V78*Weight_Progressive+'Hydrogen Superpower'!V78*Weight_Hydro","v":9.4811643320701938E-2},{"$f":"'Step Change'!W78*Weight_Step+'Progressive Change'!W78*Weight_Progressive+'Hydrogen Superpower'!W78*Weight_Hydro","v":2.6461969490474076E-2},{"$f":"'Step Change'!X78*Weight_Step+'Progressive Change'!X78*Weight_Progressive+'Hydrogen Superpower'!X78*Weight_Hydro","v":3.0930925461524338E-2},{"$f":"'Step Change'!Y78*Weight_Step+'Progressive Change'!Y78*Weight_Progressive+'Hydrogen Superpower'!Y78*Weight_Hydro","v":2.5667062773806041E-2},{"$f":"'Step Change'!Z78*Weight_Step+'Progressive Change'!Z78*Weight_Progressive+'Hydrogen Superpower'!Z78*Weight_Hydro","v":3.0526106428642376E-2},{"$f":"'Step Change'!AA78*Weight_Step+'Progressive Change'!AA78*Weight_Progressive+'Hydrogen Superpower'!AA78*Weight_Hydro","v":3.3961957377574667E-2},{"$f":"'Step Change'!AB78*Weight_Step+'Progressive Change'!AB78*Weight_Progressive+'Hydrogen Superpower'!AB78*Weight_Hydro","v":9.4169526511891491E-2},{"$f":"'Step Change'!AC78*Weight_Step+'Progressive Change'!AC78*Weight_Progressive+'Hydrogen Superpower'!AC78*Weight_Hydro","v":2.9870911572686509E-2},{"$f":"'Step Change'!AD78*Weight_Step+'Progressive Change'!AD78*Weight_Progressive+'Hydrogen Superpower'!AD78*Weight_Hydro","v":0.11598244166378435},{"$f":"'Step Change'!AE78*Weight_Step+'Progressive Change'!AE78*Weight_Progressive+'Hydrogen Superpower'!AE78*Weight_Hydro","v":-1.5166264235097066E-2},{"$f":"'Step Change'!AF78*Weight_Step+'Progressive Change'!AF78*Weight_Progressive+'Hydrogen Superpower'!AF78*Weight_Hydro","v":-0.1221953815841903},{"$f":"'Step Change'!AG78*Weight_Step+'Progressive Change'!AG78*Weight_Progressive+'Hydrogen Superpower'!AG78*Weight_Hydro","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Weighted,H82:AG82)","v":-0.4646442689298117},{"$f":"'Step Change'!G82*Weight_Step+'Progressive Change'!G82*Weight_Progressive+'Hydrogen Superpower'!G82*Weight_Hydro","v":0},{"$f":"'Step Change'!H82*Weight_Step+'Progressive Change'!H82*Weight_Progressive+'Hydrogen Superpower'!H82*Weight_Hydro","v":5.1407877529647259E-5},{"$f":"'Step Change'!I82*Weight_Step+'Progressive Change'!I82*Weight_Progressive+'Hydrogen Superpower'!I82*Weight_Hydro","v":7.8705976154478101E-4},{"$f":"'Step Change'!J82*Weight_Step+'Progressive Change'!J82*Weight_Progressive+'Hydrogen Superpower'!J82*Weight_Hydro","v":4.0856336902928884E-2},{"$f":"'Step Change'!K82*Weight_Step+'Progressive Change'!K82*Weight_Progressive+'Hydrogen Superpower'!K82*Weight_Hydro","v":6.7197638225995074E-2},{"$f":"'Step Change'!L82*Weight_Step+'Progressive Change'!L82*Weight_Progressive+'Hydrogen Superpower'!L82*Weight_Hydro","v":3.253346982386935E-2},{"$f":"'Step Change'!M82*Weight_Step+'Progressive Change'!M82*Weight_Progressive+'Hydrogen Superpower'!M82*Weight_Hydro","v":-6.157957264870461E-3},{"$f":"'Step Change'!N82*Weight_Step+'Progressive Change'!N82*Weight_Progressive+'Hydrogen Superpower'!N82*Weight_Hydro","v":-2.2616000825833905E-3},{"$f":"'Step Change'!O82*Weight_Step+'Progressive Change'!O82*Weight_Progressive+'Hydrogen Superpower'!O82*Weight_Hydro","v":-8.1741390466977155E-3},{"$f":"'Step Change'!P82*Weight_Step+'Progressive Change'!P82*Weight_Progressive+'Hydrogen Superpower'!P82*Weight_Hydro","v":-6.1153588557192509E-2},{"$f":"'Step Change'!Q82*Weight_Step+'Progressive Change'!Q82*Weight_Progressive+'Hydrogen Superpower'!Q82*Weight_Hydro","v":-8.9161743510421887E-2},{"$f":"'Step Change'!R82*Weight_Step+'Progressive Change'!R82*Weight_Progressive+'Hydrogen Superpower'!R82*Weight_Hydro","v":-9.3389518611634331E-2},{"$f":"'Step Change'!S82*Weight_Step+'Progressive Change'!S82*Weight_Progressive+'Hydrogen Superpower'!S82*Weight_Hydro","v":-0.14324393351542181},{"$f":"'Step Change'!T82*Weight_Step+'Progressive Change'!T82*Weight_Progressive+'Hydrogen Superpower'!T82*Weight_Hydro","v":-0.20155965756845662},{"$f":"'Step Change'!U82*Weight_Step+'Progressive Change'!U82*Weight_Progressive+'Hydrogen Superpower'!U82*Weight_Hydro","v":-0.23840659929295926},{"$f":"'Step Change'!V82*Weight_Step+'Progressive Change'!V82*Weight_Progressive+'Hydrogen Superpower'!V82*Weight_Hydro","v":-1.9895268131080574E-2},{"$f":"'Step Change'!W82*Weight_Step+'Progressive Change'!W82*Weight_Progressive+'Hydrogen Superpower'!W82*Weight_Hydro","v":-7.4429079093563361E-2},{"$f":"'Step Change'!X82*Weight_Step+'Progressive Change'!X82*Weight_Progressive+'Hydrogen Superpower'!X82*Weight_Hydro","v":-3.9123212356989824E-2},{"$f":"'Step Change'!Y82*Weight_Step+'Progressive Change'!Y82*Weight_Progressive+'Hydrogen Superpower'!Y82*Weight_Hydro","v":-0.10185461843381519},{"$f":"'Step Change'!Z82*Weight_Step+'Progressive Change'!Z82*Weight_Progressive+'Hydrogen Superpower'!Z82*Weight_Hydro","v":-0.15910154152967437},{"$f":"'Step Change'!AA82*Weight_Step+'Progressive Change'!AA82*Weight_Progressive+'Hydrogen Superpower'!AA82*Weight_Hydro","v":-2.1121924192326565E-2},{"$f":"'Step Change'!AB82*Weight_Step+'Progressive Change'!AB82*Weight_Progressive+'Hydrogen Superpower'!AB82*Weight_Hydro","v":-8.3742391884824227E-2},{"$f":"'Step Change'!AC82*Weight_Step+'Progressive Change'!AC82*Weight_Progressive+'Hydrogen Superpower'!AC82*Weight_Hydro","v":-5.396412914059398E-2},{"$f":"'Step Change'!AD82*Weight_Step+'Progressive Change'!AD82*Weight_Progressive+'Hydrogen Superpower'!AD82*Weight_Hydro","v":-0.30806292575710925},{"$f":"'Step Change'!AE82*Weight_Step+'Progressive Change'!AE82*Weight_Progressive+'Hydrogen Superpower'!AE82*Weight_Hydro","v":0.37060671805190393},{"$f":"'Step Change'!AF82*Weight_Step+'Progressive Change'!AF82*Weight_Progressive+'Hydrogen Superpower'!AF82*Weight_Hydro","v":0.20359894425317179},{"$f":"'Step Change'!AG82*Weight_Step+'Progressive Change'!AG82*Weight_Progressive+'Hydrogen Superpower'!AG82*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.73074194302464002,{"$f":"'Step Change'!G83*Weight_Step+'Progressive Change'!G83*Weight_Progressive+'Hydrogen Superpower'!G83*Weight_Hydro","v":0},{"$f":"'Step Change'!H83*Weight_Step+'Progressive Change'!H83*Weight_Progressive+'Hydrogen Superpower'!H83*Weight_Hydro","v":7.5177873793701329E-4},{"$f":"'Step Change'!I83*Weight_Step+'Progressive Change'!I83*Weight_Progressive+'Hydrogen Superpower'!I83*Weight_Hydro","v":7.4781982578108581E-4},{"$f":"'Step Change'!J83*Weight_Step+'Progressive Change'!J83*Weight_Progressive+'Hydrogen Superpower'!J83*Weight_Hydro","v":5.9467560071887034E-2},{"$f":"'Step Change'!K83*Weight_Step+'Progressive Change'!K83*Weight_Progressive+'Hydrogen Superpower'!K83*Weight_Hydro","v":5.8239607478731081E-2},{"$f":"'Step Change'!L83*Weight_Step+'Progressive Change'!L83*Weight_Progressive+'Hydrogen Superpower'!L83*Weight_Hydro","v":3.3175675889408E-2},{"$f":"'Step Change'!M83*Weight_Step+'Progressive Change'!M83*Weight_Progressive+'Hydrogen Superpower'!M83*Weight_Hydro","v":-1.9615660026996183E-2},{"$f":"'Step Change'!N83*Weight_Step+'Progressive Change'!N83*Weight_Progressive+'Hydrogen Superpower'!N83*Weight_Hydro","v":-1.0427222568454542E-2},{"$f":"'Step Change'!O83*Weight_Step+'Progressive Change'!O83*Weight_Progressive+'Hydrogen Superpower'!O83*Weight_Hydro","v":-8.1336030386864808E-4},{"$f":"'Step Change'!P83*Weight_Step+'Progressive Change'!P83*Weight_Progressive+'Hydrogen Superpower'!P83*Weight_Hydro","v":-4.8990372573358462E-2},{"$f":"'Step Change'!Q83*Weight_Step+'Progressive Change'!Q83*Weight_Progressive+'Hydrogen Superpower'!Q83*Weight_Hydro","v":-8.7018768479714292E-2},{"$f":"'Step Change'!R83*Weight_Step+'Progressive Change'!R83*Weight_Progressive+'Hydrogen Superpower'!R83*Weight_Hydro","v":-0.12097717306133947},{"$f":"'Step Change'!S83*Weight_Step+'Progressive Change'!S83*Weight_Progressive+'Hydrogen Superpower'!S83*Weight_Hydro","v":-0.26780869695993226},{"$f":"'Step Change'!T83*Weight_Step+'Progressive Change'!T83*Weight_Progressive+'Hydrogen Superpower'!T83*Weight_Hydro","v":-0.26797402798503733},{"$f":"'Step Change'!U83*Weight_Step+'Progressive Change'!U83*Weight_Progressive+'Hydrogen Superpower'!U83*Weight_Hydro","v":-0.39183383925839821},{"$f":"'Step Change'!V83*Weight_Step+'Progressive Change'!V83*Weight_Progressive+'Hydrogen Superpower'!V83*Weight_Hydro","v":0.17118289120110375},{"$f":"'Step Change'!W83*Weight_Step+'Progressive Change'!W83*Weight_Progressive+'Hydrogen Superpower'!W83*Weight_Hydro","v":8.222020441642143E-2},{"$f":"'Step Change'!X83*Weight_Step+'Progressive Change'!X83*Weight_Progressive+'Hydrogen Superpower'!X83*Weight_Hydro","v":7.2832428833222024E-2},{"$f":"'Step Change'!Y83*Weight_Step+'Progressive Change'!Y83*Weight_Progressive+'Hydrogen Superpower'!Y83*Weight_Hydro","v":-0.33481422108732262},{"$f":"'Step Change'!Z83*Weight_Step+'Progressive Change'!Z83*Weight_Progressive+'Hydrogen Superpower'!Z83*Weight_Hydro","v":-0.22727663179102819},{"$f":"'Step Change'!AA83*Weight_Step+'Progressive Change'!AA83*Weight_Progressive+'Hydrogen Superpower'!AA83*Weight_Hydro","v":-0.11595403075096669},{"$f":"'Step Change'!AB83*Weight_Step+'Progressive Change'!AB83*Weight_Progressive+'Hydrogen Superpower'!AB83*Weight_Hydro","v":-0.32720805216260035},{"$f":"'Step Change'!AC83*Weight_Step+'Progressive Change'!AC83*Weight_Progressive+'Hydrogen Superpower'!AC83*Weight_Hydro","v":-0.26598777985309319},{"$f":"'Step Change'!AD83*Weight_Step+'Progressive Change'!AD83*Weight_Progressive+'Hydrogen Superpower'!AD83*Weight_Hydro","v":-0.66379891510193267},{"$f":"'Step Change'!AE83*Weight_Step+'Progressive Change'!AE83*Weight_Progressive+'Hydrogen Superpower'!AE83*Weight_Hydro","v":0.59858809322711981},{"$f":"'Step Change'!AF83*Weight_Step+'Progressive Change'!AF83*Weight_Progressive+'Hydrogen Superpower'!AF83*Weight_Hydro","v":0.38060617490314141},{"$f":"'Step Change'!AG83*Weight_Step+'Progressive Change'!AG83*Weight_Progressive+'Hydrogen Superpower'!AG83*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.69592161817895082,{"$f":"'Step Change'!G84*Weight_Step+'Progressive Change'!G84*Weight_Progressive+'Hydrogen Superpower'!G84*Weight_Hydro","v":0},{"$f":"'Step Change'!H84*Weight_Step+'Progressive Change'!H84*Weight_Progressive+'Hydrogen Superpower'!H84*Weight_Hydro","v":8.5367656414443217E-4},{"$f":"'Step Change'!I84*Weight_Step+'Progressive Change'!I84*Weight_Progressive+'Hydrogen Superpower'!I84*Weight_Hydro","v":8.5426680245091031E-4},{"$f":"'Step Change'!J84*Weight_Step+'Progressive Change'!J84*Weight_Progressive+'Hydrogen Superpower'!J84*Weight_Hydro","v":5.7806070631055938E-2},{"$f":"'Step Change'!K84*Weight_Step+'Progressive Change'!K84*Weight_Progressive+'Hydrogen Superpower'!K84*Weight_Hydro","v":5.4179846415992813E-2},{"$f":"'Step Change'!L84*Weight_Step+'Progressive Change'!L84*Weight_Progressive+'Hydrogen Superpower'!L84*Weight_Hydro","v":3.4397294811886324E-2},{"$f":"'Step Change'!M84*Weight_Step+'Progressive Change'!M84*Weight_Progressive+'Hydrogen Superpower'!M84*Weight_Hydro","v":-1.231419607183812E-2},{"$f":"'Step Change'!N84*Weight_Step+'Progressive Change'!N84*Weight_Progressive+'Hydrogen Superpower'!N84*Weight_Hydro","v":-1.4971631262640579E-2},{"$f":"'Step Change'!O84*Weight_Step+'Progressive Change'!O84*Weight_Progressive+'Hydrogen Superpower'!O84*Weight_Hydro","v":-6.8736236093329198E-3},{"$f":"'Step Change'!P84*Weight_Step+'Progressive Change'!P84*Weight_Progressive+'Hydrogen Superpower'!P84*Weight_Hydro","v":-5.942427245407466E-2},{"$f":"'Step Change'!Q84*Weight_Step+'Progressive Change'!Q84*Weight_Progressive+'Hydrogen Superpower'!Q84*Weight_Hydro","v":-0.10046974723982116},{"$f":"'Step Change'!R84*Weight_Step+'Progressive Change'!R84*Weight_Progressive+'Hydrogen Superpower'!R84*Weight_Hydro","v":-0.13752955557621616},{"$f":"'Step Change'!S84*Weight_Step+'Progressive Change'!S84*Weight_Progressive+'Hydrogen Superpower'!S84*Weight_Hydro","v":-0.26431528789504727},{"$f":"'Step Change'!T84*Weight_Step+'Progressive Change'!T84*Weight_Progressive+'Hydrogen Superpower'!T84*Weight_Hydro","v":-0.27320324606444735},{"$f":"'Step Change'!U84*Weight_Step+'Progressive Change'!U84*Weight_Progressive+'Hydrogen Superpower'!U84*Weight_Hydro","v":-0.39262316657677021},{"$f":"'Step Change'!V84*Weight_Step+'Progressive Change'!V84*Weight_Progressive+'Hydrogen Superpower'!V84*Weight_Hydro","v":0.16226723941253909},{"$f":"'Step Change'!W84*Weight_Step+'Progressive Change'!W84*Weight_Progressive+'Hydrogen Superpower'!W84*Weight_Hydro","v":0.11291228777154572},{"$f":"'Step Change'!X84*Weight_Step+'Progressive Change'!X84*Weight_Progressive+'Hydrogen Superpower'!X84*Weight_Hydro","v":9.3262283482665673E-2},{"$f":"'Step Change'!Y84*Weight_Step+'Progressive Change'!Y84*Weight_Progressive+'Hydrogen Superpower'!Y84*Weight_Hydro","v":-0.32633518948238305},{"$f":"'Step Change'!Z84*Weight_Step+'Progressive Change'!Z84*Weight_Progressive+'Hydrogen Superpower'!Z84*Weight_Hydro","v":-0.22638091740189339},{"$f":"'Step Change'!AA84*Weight_Step+'Progressive Change'!AA84*Weight_Progressive+'Hydrogen Superpower'!AA84*Weight_Hydro","v":-9.7293461034358861E-2},{"$f":"'Step Change'!AB84*Weight_Step+'Progressive Change'!AB84*Weight_Progressive+'Hydrogen Superpower'!AB84*Weight_Hydro","v":-0.32920730710299162},{"$f":"'Step Change'!AC84*Weight_Step+'Progressive Change'!AC84*Weight_Progressive+'Hydrogen Superpower'!AC84*Weight_Hydro","v":-0.14610659415579225},{"$f":"'Step Change'!AD84*Weight_Step+'Progressive Change'!AD84*Weight_Progressive+'Hydrogen Superpower'!AD84*Weight_Hydro","v":-0.6096893978373521},{"$f":"'Step Change'!AE84*Weight_Step+'Progressive Change'!AE84*Weight_Progressive+'Hydrogen Superpower'!AE84*Weight_Hydro","v":0.55174967246764484},{"$f":"'Step Change'!AF84*Weight_Step+'Progressive Change'!AF84*Weight_Progressive+'Hydrogen Superpower'!AF84*Weight_Hydro","v":0.37487152247341327},{"$f":"'Step Change'!AG84*Weight_Step+'Progressive Change'!AG84*Weight_Progressive+'Hydrogen Superpower'!AG84*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.33537940251854098,{"$f":"'Step Change'!G85*Weight_Step+'Progressive Change'!G85*Weight_Progressive+'Hydrogen Superpower'!G85*Weight_Hydro","v":0},{"$f":"'Step Change'!H85*Weight_Step+'Progressive Change'!H85*Weight_Progressive+'Hydrogen Superpower'!H85*Weight_Hydro","v":6.717314509051553E-6},{"$f":"'Step Change'!I85*Weight_Step+'Progressive Change'!I85*Weight_Progressive+'Hydrogen Superpower'!I85*Weight_Hydro","v":5.8382113832078354E-6},{"$f":"'Step Change'!J85*Weight_Step+'Progressive Change'!J85*Weight_Progressive+'Hydrogen Superpower'!J85*Weight_Hydro","v":5.5155395975833479E-2},{"$f":"'Step Change'!K85*Weight_Step+'Progressive Change'!K85*Weight_Progressive+'Hydrogen Superpower'!K85*Weight_Hydro","v":3.8157567273140319E-2},{"$f":"'Step Change'!L85*Weight_Step+'Progressive Change'!L85*Weight_Progressive+'Hydrogen Superpower'!L85*Weight_Hydro","v":3.1342964567502324E-2},{"$f":"'Step Change'!M85*Weight_Step+'Progressive Change'!M85*Weight_Progressive+'Hydrogen Superpower'!M85*Weight_Hydro","v":-3.0678885783283677E-2},{"$f":"'Step Change'!N85*Weight_Step+'Progressive Change'!N85*Weight_Progressive+'Hydrogen Superpower'!N85*Weight_Hydro","v":-1.7659499234370712E-2},{"$f":"'Step Change'!O85*Weight_Step+'Progressive Change'!O85*Weight_Progressive+'Hydrogen Superpower'!O85*Weight_Hydro","v":-1.4000491287954425E-2},{"$f":"'Step Change'!P85*Weight_Step+'Progressive Change'!P85*Weight_Progressive+'Hydrogen Superpower'!P85*Weight_Hydro","v":-0.10740192588488756},{"$f":"'Step Change'!Q85*Weight_Step+'Progressive Change'!Q85*Weight_Progressive+'Hydrogen Superpower'!Q85*Weight_Hydro","v":-0.13835604177704161},{"$f":"'Step Change'!R85*Weight_Step+'Progressive Change'!R85*Weight_Progressive+'Hydrogen Superpower'!R85*Weight_Hydro","v":-0.11894688003978783},{"$f":"'Step Change'!S85*Weight_Step+'Progressive Change'!S85*Weight_Progressive+'Hydrogen Superpower'!S85*Weight_Hydro","v":-0.30783891310409395},{"$f":"'Step Change'!T85*Weight_Step+'Progressive Change'!T85*Weight_Progressive+'Hydrogen Superpower'!T85*Weight_Hydro","v":-0.2877992915216715},{"$f":"'Step Change'!U85*Weight_Step+'Progressive Change'!U85*Weight_Progressive+'Hydrogen Superpower'!U85*Weight_Hydro","v":-0.4838214265063121},{"$f":"'Step Change'!V85*Weight_Step+'Progressive Change'!V85*Weight_Progressive+'Hydrogen Superpower'!V85*Weight_Hydro","v":0.32402254778132034},{"$f":"'Step Change'!W85*Weight_Step+'Progressive Change'!W85*Weight_Progressive+'Hydrogen Superpower'!W85*Weight_Hydro","v":0.26355896032902476},{"$f":"'Step Change'!X85*Weight_Step+'Progressive Change'!X85*Weight_Progressive+'Hydrogen Superpower'!X85*Weight_Hydro","v":0.24709397259969307},{"$f":"'Step Change'!Y85*Weight_Step+'Progressive Change'!Y85*Weight_Progressive+'Hydrogen Superpower'!Y85*Weight_Hydro","v":-0.18635804893816385},{"$f":"'Step Change'!Z85*Weight_Step+'Progressive Change'!Z85*Weight_Progressive+'Hydrogen Superpower'!Z85*Weight_Hydro","v":-4.6788354024265066E-2},{"$f":"'Step Change'!AA85*Weight_Step+'Progressive Change'!AA85*Weight_Progressive+'Hydrogen Superpower'!AA85*Weight_Hydro","v":-5.6764733540628637E-2},{"$f":"'Step Change'!AB85*Weight_Step+'Progressive Change'!AB85*Weight_Progressive+'Hydrogen Superpower'!AB85*Weight_Hydro","v":-0.28299865719730982},{"$f":"'Step Change'!AC85*Weight_Step+'Progressive Change'!AC85*Weight_Progressive+'Hydrogen Superpower'!AC85*Weight_Hydro","v":0.16237033922449307},{"$f":"'Step Change'!AD85*Weight_Step+'Progressive Change'!AD85*Weight_Progressive+'Hydrogen Superpower'!AD85*Weight_Hydro","v":-0.57236973881733777},{"$f":"'Step Change'!AE85*Weight_Step+'Progressive Change'!AE85*Weight_Progressive+'Hydrogen Superpower'!AE85*Weight_Hydro","v":0.71376617407971032},{"$f":"'Step Change'!AF85*Weight_Step+'Progressive Change'!AF85*Weight_Progressive+'Hydrogen Superpower'!AF85*Weight_Hydro","v":0.44331509858335266},{"$f":"'Step Change'!AG85*Weight_Step+'Progressive Change'!AG85*Weight_Progressive+'Hydrogen Superpower'!AG85*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",1.0595998769911754,{"$f":"'Step Change'!G86*Weight_Step+'Progressive Change'!G86*Weight_Progressive+'Hydrogen Superpower'!G86*Weight_Hydro","v":0},{"$f":"'Step Change'!H86*Weight_Step+'Progressive Change'!H86*Weight_Progressive+'Hydrogen Superpower'!H86*Weight_Hydro","v":1.640019901912418E-3},{"$f":"'Step Change'!I86*Weight_Step+'Progressive Change'!I86*Weight_Progressive+'Hydrogen Superpower'!I86*Weight_Hydro","v":1.6319158195006516E-3},{"$f":"'Step Change'!J86*Weight_Step+'Progressive Change'!J86*Weight_Progressive+'Hydrogen Superpower'!J86*Weight_Hydro","v":1.8622038889710254E-2},{"$f":"'Step Change'!K86*Weight_Step+'Progressive Change'!K86*Weight_Progressive+'Hydrogen Superpower'!K86*Weight_Hydro","v":1.8581805816819948E-2},{"$f":"'Step Change'!L86*Weight_Step+'Progressive Change'!L86*Weight_Progressive+'Hydrogen Superpower'!L86*Weight_Hydro","v":-1.098269259515814E-2},{"$f":"'Step Change'!M86*Weight_Step+'Progressive Change'!M86*Weight_Progressive+'Hydrogen Superpower'!M86*Weight_Hydro","v":-7.3947400243618094E-2},{"$f":"'Step Change'!N86*Weight_Step+'Progressive Change'!N86*Weight_Progressive+'Hydrogen Superpower'!N86*Weight_Hydro","v":7.4234480118540391E-2},{"$f":"'Step Change'!O86*Weight_Step+'Progressive Change'!O86*Weight_Progressive+'Hydrogen Superpower'!O86*Weight_Hydro","v":0.16322025458118011},{"$f":"'Step Change'!P86*Weight_Step+'Progressive Change'!P86*Weight_Progressive+'Hydrogen Superpower'!P86*Weight_Hydro","v":0.19616112482106313},{"$f":"'Step Change'!Q86*Weight_Step+'Progressive Change'!Q86*Weight_Progressive+'Hydrogen Superpower'!Q86*Weight_Hydro","v":0.15191176122765154},{"$f":"'Step Change'!R86*Weight_Step+'Progressive Change'!R86*Weight_Progressive+'Hydrogen Superpower'!R86*Weight_Hydro","v":9.6371155029214853E-2},{"$f":"'Step Change'!S86*Weight_Step+'Progressive Change'!S86*Weight_Progressive+'Hydrogen Superpower'!S86*Weight_Hydro","v":0.17024315969482048},{"$f":"'Step Change'!T86*Weight_Step+'Progressive Change'!T86*Weight_Progressive+'Hydrogen Superpower'!T86*Weight_Hydro","v":-9.8919915974077927E-3},{"$f":"'Step Change'!U86*Weight_Step+'Progressive Change'!U86*Weight_Progressive+'Hydrogen Superpower'!U86*Weight_Hydro","v":0.3060364779724779},{"$f":"'Step Change'!V86*Weight_Step+'Progressive Change'!V86*Weight_Progressive+'Hydrogen Superpower'!V86*Weight_Hydro","v":0.81061934899152965},{"$f":"'Step Change'!W86*Weight_Step+'Progressive Change'!W86*Weight_Progressive+'Hydrogen Superpower'!W86*Weight_Hydro","v":0.41326944386072684},{"$f":"'Step Change'!X86*Weight_Step+'Progressive Change'!X86*Weight_Progressive+'Hydrogen Superpower'!X86*Weight_Hydro","v":0.35719740810281736},{"$f":"'Step Change'!Y86*Weight_Step+'Progressive Change'!Y86*Weight_Progressive+'Hydrogen Superpower'!Y86*Weight_Hydro","v":0.22218223266023018},{"$f":"'Step Change'!Z86*Weight_Step+'Progressive Change'!Z86*Weight_Progressive+'Hydrogen Superpower'!Z86*Weight_Hydro","v":0.74483374623271348},{"$f":"'Step Change'!AA86*Weight_Step+'Progressive Change'!AA86*Weight_Progressive+'Hydrogen Superpower'!AA86*Weight_Hydro","v":0.68821495469682314},{"$f":"'Step Change'!AB86*Weight_Step+'Progressive Change'!AB86*Weight_Progressive+'Hydrogen Superpower'!AB86*Weight_Hydro","v":-2.5893824659954379E-3},{"$f":"'Step Change'!AC86*Weight_Step+'Progressive Change'!AC86*Weight_Progressive+'Hydrogen Superpower'!AC86*Weight_Hydro","v":-0.1889205894562144},{"$f":"'Step Change'!AD86*Weight_Step+'Progressive Change'!AD86*Weight_Progressive+'Hydrogen Superpower'!AD86*Weight_Hydro","v":-2.2135645452825554},{"$f":"'Step Change'!AE86*Weight_Step+'Progressive Change'!AE86*Weight_Progressive+'Hydrogen Superpower'!AE86*Weight_Hydro","v":-0.66492339487296015},{"$f":"'Step Change'!AF86*Weight_Step+'Progressive Change'!AF86*Weight_Progressive+'Hydrogen Superpower'!AF86*Weight_Hydro","v":0.20725870735226182},{"$f":"'Step Change'!AG86*Weight_Step+'Progressive Change'!AG86*Weight_Progressive+'Hydrogen Superpower'!AG86*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.16279981326853105,{"$f":"'Step Change'!G87*Weight_Step+'Progressive Change'!G87*Weight_Progressive+'Hydrogen Superpower'!G87*Weight_Hydro","v":0},{"$f":"'Step Change'!H87*Weight_Step+'Progressive Change'!H87*Weight_Progressive+'Hydrogen Superpower'!H87*Weight_Hydro","v":9.9666401972831043E-6},{"$f":"'Step Change'!I87*Weight_Step+'Progressive Change'!I87*Weight_Progressive+'Hydrogen Superpower'!I87*Weight_Hydro","v":1.2114453276512725E-5},{"$f":"'Step Change'!J87*Weight_Step+'Progressive Change'!J87*Weight_Progressive+'Hydrogen Superpower'!J87*Weight_Hydro","v":3.3510578887457301E-2},{"$f":"'Step Change'!K87*Weight_Step+'Progressive Change'!K87*Weight_Progressive+'Hydrogen Superpower'!K87*Weight_Hydro","v":3.3437851487571855E-2},{"$f":"'Step Change'!L87*Weight_Step+'Progressive Change'!L87*Weight_Progressive+'Hydrogen Superpower'!L87*Weight_Hydro","v":-8.1951987923842146E-3},{"$f":"'Step Change'!M87*Weight_Step+'Progressive Change'!M87*Weight_Progressive+'Hydrogen Superpower'!M87*Weight_Hydro","v":-3.8602328301467655E-2},{"$f":"'Step Change'!N87*Weight_Step+'Progressive Change'!N87*Weight_Progressive+'Hydrogen Superpower'!N87*Weight_Hydro","v":-1.4089033440040193E-2},{"$f":"'Step Change'!O87*Weight_Step+'Progressive Change'!O87*Weight_Progressive+'Hydrogen Superpower'!O87*Weight_Hydro","v":-2.3286145710440503E-2},{"$f":"'Step Change'!P87*Weight_Step+'Progressive Change'!P87*Weight_Progressive+'Hydrogen Superpower'!P87*Weight_Hydro","v":-6.3353381575211934E-2},{"$f":"'Step Change'!Q87*Weight_Step+'Progressive Change'!Q87*Weight_Progressive+'Hydrogen Superpower'!Q87*Weight_Hydro","v":-4.04449524825784E-2},{"$f":"'Step Change'!R87*Weight_Step+'Progressive Change'!R87*Weight_Progressive+'Hydrogen Superpower'!R87*Weight_Hydro","v":8.7712682422345006E-2},{"$f":"'Step Change'!S87*Weight_Step+'Progressive Change'!S87*Weight_Progressive+'Hydrogen Superpower'!S87*Weight_Hydro","v":2.7102205822324144E-4},{"$f":"'Step Change'!T87*Weight_Step+'Progressive Change'!T87*Weight_Progressive+'Hydrogen Superpower'!T87*Weight_Hydro","v":2.5265208321543636E-3},{"$f":"'Step Change'!U87*Weight_Step+'Progressive Change'!U87*Weight_Progressive+'Hydrogen Superpower'!U87*Weight_Hydro","v":-7.8907393366960149E-2},{"$f":"'Step Change'!V87*Weight_Step+'Progressive Change'!V87*Weight_Progressive+'Hydrogen Superpower'!V87*Weight_Hydro","v":0.27159847655155367},{"$f":"'Step Change'!W87*Weight_Step+'Progressive Change'!W87*Weight_Progressive+'Hydrogen Superpower'!W87*Weight_Hydro","v":0.21361266101480678},{"$f":"'Step Change'!X87*Weight_Step+'Progressive Change'!X87*Weight_Progressive+'Hydrogen Superpower'!X87*Weight_Hydro","v":0.27829826910842026},{"$f":"'Step Change'!Y87*Weight_Step+'Progressive Change'!Y87*Weight_Progressive+'Hydrogen Superpower'!Y87*Weight_Hydro","v":0.10294722298012518},{"$f":"'Step Change'!Z87*Weight_Step+'Progressive Change'!Z87*Weight_Progressive+'Hydrogen Superpower'!Z87*Weight_Hydro","v":0.15967386168723463},{"$f":"'Step Change'!AA87*Weight_Step+'Progressive Change'!AA87*Weight_Progressive+'Hydrogen Superpower'!AA87*Weight_Hydro","v":-4.6332517305216939E-2},{"$f":"'Step Change'!AB87*Weight_Step+'Progressive Change'!AB87*Weight_Progressive+'Hydrogen Superpower'!AB87*Weight_Hydro","v":-0.14883071751101171},{"$f":"'Step Change'!AC87*Weight_Step+'Progressive Change'!AC87*Weight_Progressive+'Hydrogen Superpower'!AC87*Weight_Hydro","v":2.8549632586554741E-3},{"$f":"'Step Change'!AD87*Weight_Step+'Progressive Change'!AD87*Weight_Progressive+'Hydrogen Superpower'!AD87*Weight_Hydro","v":-0.82090105612695197},{"$f":"'Step Change'!AE87*Weight_Step+'Progressive Change'!AE87*Weight_Progressive+'Hydrogen Superpower'!AE87*Weight_Hydro","v":-0.39352020753402028},{"$f":"'Step Change'!AF87*Weight_Step+'Progressive Change'!AF87*Weight_Progressive+'Hydrogen Superpower'!AF87*Weight_Hydro","v":-0.45282119917011637},{"$f":"'Step Change'!AG87*Weight_Step+'Progressive Change'!AG87*Weight_Progressive+'Hydrogen Superpower'!AG87*Weight_Hydro","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Weighted,H91:AG91)","v":0},{"$f":"'Step Change'!G91*Weight_Step+'Progressive Change'!G91*Weight_Progressive+'Hydrogen Superpower'!G91*Weight_Hydro","v":0},{"$f":"'Step Change'!H91*Weight_Step+'Progressive Change'!H91*Weight_Progressive+'Hydrogen Superpower'!H91*Weight_Hydro","v":0},{"$f":"'Step Change'!I91*Weight_Step+'Progressive Change'!I91*Weight_Progressive+'Hydrogen Superpower'!I91*Weight_Hydro","v":0},{"$f":"'Step Change'!J91*Weight_Step+'Progressive Change'!J91*Weight_Progressive+'Hydrogen Superpower'!J91*Weight_Hydro","v":0},{"$f":"'Step Change'!K91*Weight_Step+'Progressive Change'!K91*Weight_Progressive+'Hydrogen Superpower'!K91*Weight_Hydro","v":0},{"$f":"'Step Change'!L91*Weight_Step+'Progressive Change'!L91*Weight_Progressive+'Hydrogen Superpower'!L91*Weight_Hydro","v":0},{"$f":"'Step Change'!M91*Weight_Step+'Progressive Change'!M91*Weight_Progressive+'Hydrogen Superpower'!M91*Weight_Hydro","v":0},{"$f":"'Step Change'!N91*Weight_Step+'Progressive Change'!N91*Weight_Progressive+'Hydrogen Superpower'!N91*Weight_Hydro","v":0},{"$f":"'Step Change'!O91*Weight_Step+'Progressive Change'!O91*Weight_Progressive+'Hydrogen Superpower'!O91*Weight_Hydro","v":0},{"$f":"'Step Change'!P91*Weight_Step+'Progressive Change'!P91*Weight_Progressive+'Hydrogen Superpower'!P91*Weight_Hydro","v":0},{"$f":"'Step Change'!Q91*Weight_Step+'Progressive Change'!Q91*Weight_Progressive+'Hydrogen Superpower'!Q91*Weight_Hydro","v":0},{"$f":"'Step Change'!R91*Weight_Step+'Progressive Change'!R91*Weight_Progressive+'Hydrogen Superpower'!R91*Weight_Hydro","v":0},{"$f":"'Step Change'!S91*Weight_Step+'Progressive Change'!S91*Weight_Progressive+'Hydrogen Superpower'!S91*Weight_Hydro","v":0},{"$f":"'Step Change'!T91*Weight_Step+'Progressive Change'!T91*Weight_Progressive+'Hydrogen Superpower'!T91*Weight_Hydro","v":0},{"$f":"'Step Change'!U91*Weight_Step+'Progressive Change'!U91*Weight_Progressive+'Hydrogen Superpower'!U91*Weight_Hydro","v":0},{"$f":"'Step Change'!V91*Weight_Step+'Progressive Change'!V91*Weight_Progressive+'Hydrogen Superpower'!V91*Weight_Hydro","v":0},{"$f":"'Step Change'!W91*Weight_Step+'Progressive Change'!W91*Weight_Progressive+'Hydrogen Superpower'!W91*Weight_Hydro","v":0},{"$f":"'Step Change'!X91*Weight_Step+'Progressive Change'!X91*Weight_Progressive+'Hydrogen Superpower'!X91*Weight_Hydro","v":0},{"$f":"'Step Change'!Y91*Weight_Step+'Progressive Change'!Y91*Weight_Progressive+'Hydrogen Superpower'!Y91*Weight_Hydro","v":0},{"$f":"'Step Change'!Z91*Weight_Step+'Progressive Change'!Z91*Weight_Progressive+'Hydrogen Superpower'!Z91*Weight_Hydro","v":0},{"$f":"'Step Change'!AA91*Weight_Step+'Progressive Change'!AA91*Weight_Progressive+'Hydrogen Superpower'!AA91*Weight_Hydro","v":0},{"$f":"'Step Change'!AB91*Weight_Step+'Progressive Change'!AB91*Weight_Progressive+'Hydrogen Superpower'!AB91*Weight_Hydro","v":0},{"$f":"'Step Change'!AC91*Weight_Step+'Progressive Change'!AC91*Weight_Progressive+'Hydrogen Superpower'!AC91*Weight_Hydro","v":0},{"$f":"'Step Change'!AD91*Weight_Step+'Progressive Change'!AD91*Weight_Progressive+'Hydrogen Superpower'!AD91*Weight_Hydro","v":0},{"$f":"'Step Change'!AE91*Weight_Step+'Progressive Change'!AE91*Weight_Progressive+'Hydrogen Superpower'!AE91*Weight_Hydro","v":0},{"$f":"'Step Change'!AF91*Weight_Step+'Progressive Change'!AF91*Weight_Progressive+'Hydrogen Superpower'!AF91*Weight_Hydro","v":0},{"$f":"'Step Change'!AG91*Weight_Step+'Progressive Change'!AG91*Weight_Progressive+'Hydrogen Superpower'!AG91*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"'Step Change'!G92*Weight_Step+'Progressive Change'!G92*Weight_Progressive+'Hydrogen Superpower'!G92*Weight_Hydro","v":0},{"$f":"'Step Change'!H92*Weight_Step+'Progressive Change'!H92*Weight_Progressive+'Hydrogen Superpower'!H92*Weight_Hydro","v":0},{"$f":"'Step Change'!I92*Weight_Step+'Progressive Change'!I92*Weight_Progressive+'Hydrogen Superpower'!I92*Weight_Hydro","v":0},{"$f":"'Step Change'!J92*Weight_Step+'Progressive Change'!J92*Weight_Progressive+'Hydrogen Superpower'!J92*Weight_Hydro","v":0},{"$f":"'Step Change'!K92*Weight_Step+'Progressive Change'!K92*Weight_Progressive+'Hydrogen Superpower'!K92*Weight_Hydro","v":0},{"$f":"'Step Change'!L92*Weight_Step+'Progressive Change'!L92*Weight_Progressive+'Hydrogen Superpower'!L92*Weight_Hydro","v":0},{"$f":"'Step Change'!M92*Weight_Step+'Progressive Change'!M92*Weight_Progressive+'Hydrogen Superpower'!M92*Weight_Hydro","v":0},{"$f":"'Step Change'!N92*Weight_Step+'Progressive Change'!N92*Weight_Progressive+'Hydrogen Superpower'!N92*Weight_Hydro","v":0},{"$f":"'Step Change'!O92*Weight_Step+'Progressive Change'!O92*Weight_Progressive+'Hydrogen Superpower'!O92*Weight_Hydro","v":0},{"$f":"'Step Change'!P92*Weight_Step+'Progressive Change'!P92*Weight_Progressive+'Hydrogen Superpower'!P92*Weight_Hydro","v":0},{"$f":"'Step Change'!Q92*Weight_Step+'Progressive Change'!Q92*Weight_Progressive+'Hydrogen Superpower'!Q92*Weight_Hydro","v":0},{"$f":"'Step Change'!R92*Weight_Step+'Progressive Change'!R92*Weight_Progressive+'Hydrogen Superpower'!R92*Weight_Hydro","v":0},{"$f":"'Step Change'!S92*Weight_Step+'Progressive Change'!S92*Weight_Progressive+'Hydrogen Superpower'!S92*Weight_Hydro","v":0},{"$f":"'Step Change'!T92*Weight_Step+'Progressive Change'!T92*Weight_Progressive+'Hydrogen Superpower'!T92*Weight_Hydro","v":0},{"$f":"'Step Change'!U92*Weight_Step+'Progressive Change'!U92*Weight_Progressive+'Hydrogen Superpower'!U92*Weight_Hydro","v":0},{"$f":"'Step Change'!V92*Weight_Step+'Progressive Change'!V92*Weight_Progressive+'Hydrogen Superpower'!V92*Weight_Hydro","v":0},{"$f":"'Step Change'!W92*Weight_Step+'Progressive Change'!W92*Weight_Progressive+'Hydrogen Superpower'!W92*Weight_Hydro","v":0},{"$f":"'Step Change'!X92*Weight_Step+'Progressive Change'!X92*Weight_Progressive+'Hydrogen Superpower'!X92*Weight_Hydro","v":0},{"$f":"'Step Change'!Y92*Weight_Step+'Progressive Change'!Y92*Weight_Progressive+'Hydrogen Superpower'!Y92*Weight_Hydro","v":0},{"$f":"'Step Change'!Z92*Weight_Step+'Progressive Change'!Z92*Weight_Progressive+'Hydrogen Superpower'!Z92*Weight_Hydro","v":0},{"$f":"'Step Change'!AA92*Weight_Step+'Progressive Change'!AA92*Weight_Progressive+'Hydrogen Superpower'!AA92*Weight_Hydro","v":0},{"$f":"'Step Change'!AB92*Weight_Step+'Progressive Change'!AB92*Weight_Progressive+'Hydrogen Superpower'!AB92*Weight_Hydro","v":0},{"$f":"'Step Change'!AC92*Weight_Step+'Progressive Change'!AC92*Weight_Progressive+'Hydrogen Superpower'!AC92*Weight_Hydro","v":0},{"$f":"'Step Change'!AD92*Weight_Step+'Progressive Change'!AD92*Weight_Progressive+'Hydrogen Superpower'!AD92*Weight_Hydro","v":0},{"$f":"'Step Change'!AE92*Weight_Step+'Progressive Change'!AE92*Weight_Progressive+'Hydrogen Superpower'!AE92*Weight_Hydro","v":0},{"$f":"'Step Change'!AF92*Weight_Step+'Progressive Change'!AF92*Weight_Progressive+'Hydrogen Superpower'!AF92*Weight_Hydro","v":0},{"$f":"'Step Change'!AG92*Weight_Step+'Progressive Change'!AG92*Weight_Progressive+'Hydrogen Superpower'!AG92*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"'Step Change'!G93*Weight_Step+'Progressive Change'!G93*Weight_Progressive+'Hydrogen Superpower'!G93*Weight_Hydro","v":0},{"$f":"'Step Change'!H93*Weight_Step+'Progressive Change'!H93*Weight_Progressive+'Hydrogen Superpower'!H93*Weight_Hydro","v":0},{"$f":"'Step Change'!I93*Weight_Step+'Progressive Change'!I93*Weight_Progressive+'Hydrogen Superpower'!I93*Weight_Hydro","v":0},{"$f":"'Step Change'!J93*Weight_Step+'Progressive Change'!J93*Weight_Progressive+'Hydrogen Superpower'!J93*Weight_Hydro","v":0},{"$f":"'Step Change'!K93*Weight_Step+'Progressive Change'!K93*Weight_Progressive+'Hydrogen Superpower'!K93*Weight_Hydro","v":0},{"$f":"'Step Change'!L93*Weight_Step+'Progressive Change'!L93*Weight_Progressive+'Hydrogen Superpower'!L93*Weight_Hydro","v":0},{"$f":"'Step Change'!M93*Weight_Step+'Progressive Change'!M93*Weight_Progressive+'Hydrogen Superpower'!M93*Weight_Hydro","v":0},{"$f":"'Step Change'!N93*Weight_Step+'Progressive Change'!N93*Weight_Progressive+'Hydrogen Superpower'!N93*Weight_Hydro","v":0},{"$f":"'Step Change'!O93*Weight_Step+'Progressive Change'!O93*Weight_Progressive+'Hydrogen Superpower'!O93*Weight_Hydro","v":0},{"$f":"'Step Change'!P93*Weight_Step+'Progressive Change'!P93*Weight_Progressive+'Hydrogen Superpower'!P93*Weight_Hydro","v":0},{"$f":"'Step Change'!Q93*Weight_Step+'Progressive Change'!Q93*Weight_Progressive+'Hydrogen Superpower'!Q93*Weight_Hydro","v":0},{"$f":"'Step Change'!R93*Weight_Step+'Progressive Change'!R93*Weight_Progressive+'Hydrogen Superpower'!R93*Weight_Hydro","v":0},{"$f":"'Step Change'!S93*Weight_Step+'Progressive Change'!S93*Weight_Progressive+'Hydrogen Superpower'!S93*Weight_Hydro","v":0},{"$f":"'Step Change'!T93*Weight_Step+'Progressive Change'!T93*Weight_Progressive+'Hydrogen Superpower'!T93*Weight_Hydro","v":0},{"$f":"'Step Change'!U93*Weight_Step+'Progressive Change'!U93*Weight_Progressive+'Hydrogen Superpower'!U93*Weight_Hydro","v":0},{"$f":"'Step Change'!V93*Weight_Step+'Progressive Change'!V93*Weight_Progressive+'Hydrogen Superpower'!V93*Weight_Hydro","v":0},{"$f":"'Step Change'!W93*Weight_Step+'Progressive Change'!W93*Weight_Progressive+'Hydrogen Superpower'!W93*Weight_Hydro","v":0},{"$f":"'Step Change'!X93*Weight_Step+'Progressive Change'!X93*Weight_Progressive+'Hydrogen Superpower'!X93*Weight_Hydro","v":0},{"$f":"'Step Change'!Y93*Weight_Step+'Progressive Change'!Y93*Weight_Progressive+'Hydrogen Superpower'!Y93*Weight_Hydro","v":0},{"$f":"'Step Change'!Z93*Weight_Step+'Progressive Change'!Z93*Weight_Progressive+'Hydrogen Superpower'!Z93*Weight_Hydro","v":0},{"$f":"'Step Change'!AA93*Weight_Step+'Progressive Change'!AA93*Weight_Progressive+'Hydrogen Superpower'!AA93*Weight_Hydro","v":0},{"$f":"'Step Change'!AB93*Weight_Step+'Progressive Change'!AB93*Weight_Progressive+'Hydrogen Superpower'!AB93*Weight_Hydro","v":0},{"$f":"'Step Change'!AC93*Weight_Step+'Progressive Change'!AC93*Weight_Progressive+'Hydrogen Superpower'!AC93*Weight_Hydro","v":0},{"$f":"'Step Change'!AD93*Weight_Step+'Progressive Change'!AD93*Weight_Progressive+'Hydrogen Superpower'!AD93*Weight_Hydro","v":0},{"$f":"'Step Change'!AE93*Weight_Step+'Progressive Change'!AE93*Weight_Progressive+'Hydrogen Superpower'!AE93*Weight_Hydro","v":0},{"$f":"'Step Change'!AF93*Weight_Step+'Progressive Change'!AF93*Weight_Progressive+'Hydrogen Superpower'!AF93*Weight_Hydro","v":0},{"$f":"'Step Change'!AG93*Weight_Step+'Progressive Change'!AG93*Weight_Progressive+'Hydrogen Superpower'!AG93*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"'Step Change'!G94*Weight_Step+'Progressive Change'!G94*Weight_Progressive+'Hydrogen Superpower'!G94*Weight_Hydro","v":0},{"$f":"'Step Change'!H94*Weight_Step+'Progressive Change'!H94*Weight_Progressive+'Hydrogen Superpower'!H94*Weight_Hydro","v":0},{"$f":"'Step Change'!I94*Weight_Step+'Progressive Change'!I94*Weight_Progressive+'Hydrogen Superpower'!I94*Weight_Hydro","v":0},{"$f":"'Step Change'!J94*Weight_Step+'Progressive Change'!J94*Weight_Progressive+'Hydrogen Superpower'!J94*Weight_Hydro","v":0},{"$f":"'Step Change'!K94*Weight_Step+'Progressive Change'!K94*Weight_Progressive+'Hydrogen Superpower'!K94*Weight_Hydro","v":0},{"$f":"'Step Change'!L94*Weight_Step+'Progressive Change'!L94*Weight_Progressive+'Hydrogen Superpower'!L94*Weight_Hydro","v":0},{"$f":"'Step Change'!M94*Weight_Step+'Progressive Change'!M94*Weight_Progressive+'Hydrogen Superpower'!M94*Weight_Hydro","v":0},{"$f":"'Step Change'!N94*Weight_Step+'Progressive Change'!N94*Weight_Progressive+'Hydrogen Superpower'!N94*Weight_Hydro","v":0},{"$f":"'Step Change'!O94*Weight_Step+'Progressive Change'!O94*Weight_Progressive+'Hydrogen Superpower'!O94*Weight_Hydro","v":0},{"$f":"'Step Change'!P94*Weight_Step+'Progressive Change'!P94*Weight_Progressive+'Hydrogen Superpower'!P94*Weight_Hydro","v":0},{"$f":"'Step Change'!Q94*Weight_Step+'Progressive Change'!Q94*Weight_Progressive+'Hydrogen Superpower'!Q94*Weight_Hydro","v":0},{"$f":"'Step Change'!R94*Weight_Step+'Progressive Change'!R94*Weight_Progressive+'Hydrogen Superpower'!R94*Weight_Hydro","v":0},{"$f":"'Step Change'!S94*Weight_Step+'Progressive Change'!S94*Weight_Progressive+'Hydrogen Superpower'!S94*Weight_Hydro","v":0},{"$f":"'Step Change'!T94*Weight_Step+'Progressive Change'!T94*Weight_Progressive+'Hydrogen Superpower'!T94*Weight_Hydro","v":0},{"$f":"'Step Change'!U94*Weight_Step+'Progressive Change'!U94*Weight_Progressive+'Hydrogen Superpower'!U94*Weight_Hydro","v":0},{"$f":"'Step Change'!V94*Weight_Step+'Progressive Change'!V94*Weight_Progressive+'Hydrogen Superpower'!V94*Weight_Hydro","v":0},{"$f":"'Step Change'!W94*Weight_Step+'Progressive Change'!W94*Weight_Progressive+'Hydrogen Superpower'!W94*Weight_Hydro","v":0},{"$f":"'Step Change'!X94*Weight_Step+'Progressive Change'!X94*Weight_Progressive+'Hydrogen Superpower'!X94*Weight_Hydro","v":0},{"$f":"'Step Change'!Y94*Weight_Step+'Progressive Change'!Y94*Weight_Progressive+'Hydrogen Superpower'!Y94*Weight_Hydro","v":0},{"$f":"'Step Change'!Z94*Weight_Step+'Progressive Change'!Z94*Weight_Progressive+'Hydrogen Superpower'!Z94*Weight_Hydro","v":0},{"$f":"'Step Change'!AA94*Weight_Step+'Progressive Change'!AA94*Weight_Progressive+'Hydrogen Superpower'!AA94*Weight_Hydro","v":0},{"$f":"'Step Change'!AB94*Weight_Step+'Progressive Change'!AB94*Weight_Progressive+'Hydrogen Superpower'!AB94*Weight_Hydro","v":0},{"$f":"'Step Change'!AC94*Weight_Step+'Progressive Change'!AC94*Weight_Progressive+'Hydrogen Superpower'!AC94*Weight_Hydro","v":0},{"$f":"'Step Change'!AD94*Weight_Step+'Progressive Change'!AD94*Weight_Progressive+'Hydrogen Superpower'!AD94*Weight_Hydro","v":0},{"$f":"'Step Change'!AE94*Weight_Step+'Progressive Change'!AE94*Weight_Progressive+'Hydrogen Superpower'!AE94*Weight_Hydro","v":0},{"$f":"'Step Change'!AF94*Weight_Step+'Progressive Change'!AF94*Weight_Progressive+'Hydrogen Superpower'!AF94*Weight_Hydro","v":0},{"$f":"'Step Change'!AG94*Weight_Step+'Progressive Change'!AG94*Weight_Progressive+'Hydrogen Superpower'!AG94*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"'Step Change'!G95*Weight_Step+'Progressive Change'!G95*Weight_Progressive+'Hydrogen Superpower'!G95*Weight_Hydro","v":0},{"$f":"'Step Change'!H95*Weight_Step+'Progressive Change'!H95*Weight_Progressive+'Hydrogen Superpower'!H95*Weight_Hydro","v":0},{"$f":"'Step Change'!I95*Weight_Step+'Progressive Change'!I95*Weight_Progressive+'Hydrogen Superpower'!I95*Weight_Hydro","v":0},{"$f":"'Step Change'!J95*Weight_Step+'Progressive Change'!J95*Weight_Progressive+'Hydrogen Superpower'!J95*Weight_Hydro","v":0},{"$f":"'Step Change'!K95*Weight_Step+'Progressive Change'!K95*Weight_Progressive+'Hydrogen Superpower'!K95*Weight_Hydro","v":0},{"$f":"'Step Change'!L95*Weight_Step+'Progressive Change'!L95*Weight_Progressive+'Hydrogen Superpower'!L95*Weight_Hydro","v":0},{"$f":"'Step Change'!M95*Weight_Step+'Progressive Change'!M95*Weight_Progressive+'Hydrogen Superpower'!M95*Weight_Hydro","v":0},{"$f":"'Step Change'!N95*Weight_Step+'Progressive Change'!N95*Weight_Progressive+'Hydrogen Superpower'!N95*Weight_Hydro","v":0},{"$f":"'Step Change'!O95*Weight_Step+'Progressive Change'!O95*Weight_Progressive+'Hydrogen Superpower'!O95*Weight_Hydro","v":0},{"$f":"'Step Change'!P95*Weight_Step+'Progressive Change'!P95*Weight_Progressive+'Hydrogen Superpower'!P95*Weight_Hydro","v":0},{"$f":"'Step Change'!Q95*Weight_Step+'Progressive Change'!Q95*Weight_Progressive+'Hydrogen Superpower'!Q95*Weight_Hydro","v":0},{"$f":"'Step Change'!R95*Weight_Step+'Progressive Change'!R95*Weight_Progressive+'Hydrogen Superpower'!R95*Weight_Hydro","v":0},{"$f":"'Step Change'!S95*Weight_Step+'Progressive Change'!S95*Weight_Progressive+'Hydrogen Superpower'!S95*Weight_Hydro","v":0},{"$f":"'Step Change'!T95*Weight_Step+'Progressive Change'!T95*Weight_Progressive+'Hydrogen Superpower'!T95*Weight_Hydro","v":0},{"$f":"'Step Change'!U95*Weight_Step+'Progressive Change'!U95*Weight_Progressive+'Hydrogen Superpower'!U95*Weight_Hydro","v":0},{"$f":"'Step Change'!V95*Weight_Step+'Progressive Change'!V95*Weight_Progressive+'Hydrogen Superpower'!V95*Weight_Hydro","v":0},{"$f":"'Step Change'!W95*Weight_Step+'Progressive Change'!W95*Weight_Progressive+'Hydrogen Superpower'!W95*Weight_Hydro","v":0},{"$f":"'Step Change'!X95*Weight_Step+'Progressive Change'!X95*Weight_Progressive+'Hydrogen Superpower'!X95*Weight_Hydro","v":0},{"$f":"'Step Change'!Y95*Weight_Step+'Progressive Change'!Y95*Weight_Progressive+'Hydrogen Superpower'!Y95*Weight_Hydro","v":0},{"$f":"'Step Change'!Z95*Weight_Step+'Progressive Change'!Z95*Weight_Progressive+'Hydrogen Superpower'!Z95*Weight_Hydro","v":0},{"$f":"'Step Change'!AA95*Weight_Step+'Progressive Change'!AA95*Weight_Progressive+'Hydrogen Superpower'!AA95*Weight_Hydro","v":0},{"$f":"'Step Change'!AB95*Weight_Step+'Progressive Change'!AB95*Weight_Progressive+'Hydrogen Superpower'!AB95*Weight_Hydro","v":0},{"$f":"'Step Change'!AC95*Weight_Step+'Progressive Change'!AC95*Weight_Progressive+'Hydrogen Superpower'!AC95*Weight_Hydro","v":0},{"$f":"'Step Change'!AD95*Weight_Step+'Progressive Change'!AD95*Weight_Progressive+'Hydrogen Superpower'!AD95*Weight_Hydro","v":0},{"$f":"'Step Change'!AE95*Weight_Step+'Progressive Change'!AE95*Weight_Progressive+'Hydrogen Superpower'!AE95*Weight_Hydro","v":0},{"$f":"'Step Change'!AF95*Weight_Step+'Progressive Change'!AF95*Weight_Progressive+'Hydrogen Superpower'!AF95*Weight_Hydro","v":0},{"$f":"'Step Change'!AG95*Weight_Step+'Progressive Change'!AG95*Weight_Progressive+'Hydrogen Superpower'!AG95*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"'Step Change'!G96*Weight_Step+'Progressive Change'!G96*Weight_Progressive+'Hydrogen Superpower'!G96*Weight_Hydro","v":0},{"$f":"'Step Change'!H96*Weight_Step+'Progressive Change'!H96*Weight_Progressive+'Hydrogen Superpower'!H96*Weight_Hydro","v":0},{"$f":"'Step Change'!I96*Weight_Step+'Progressive Change'!I96*Weight_Progressive+'Hydrogen Superpower'!I96*Weight_Hydro","v":0},{"$f":"'Step Change'!J96*Weight_Step+'Progressive Change'!J96*Weight_Progressive+'Hydrogen Superpower'!J96*Weight_Hydro","v":0},{"$f":"'Step Change'!K96*Weight_Step+'Progressive Change'!K96*Weight_Progressive+'Hydrogen Superpower'!K96*Weight_Hydro","v":0},{"$f":"'Step Change'!L96*Weight_Step+'Progressive Change'!L96*Weight_Progressive+'Hydrogen Superpower'!L96*Weight_Hydro","v":0},{"$f":"'Step Change'!M96*Weight_Step+'Progressive Change'!M96*Weight_Progressive+'Hydrogen Superpower'!M96*Weight_Hydro","v":0},{"$f":"'Step Change'!N96*Weight_Step+'Progressive Change'!N96*Weight_Progressive+'Hydrogen Superpower'!N96*Weight_Hydro","v":0},{"$f":"'Step Change'!O96*Weight_Step+'Progressive Change'!O96*Weight_Progressive+'Hydrogen Superpower'!O96*Weight_Hydro","v":0},{"$f":"'Step Change'!P96*Weight_Step+'Progressive Change'!P96*Weight_Progressive+'Hydrogen Superpower'!P96*Weight_Hydro","v":0},{"$f":"'Step Change'!Q96*Weight_Step+'Progressive Change'!Q96*Weight_Progressive+'Hydrogen Superpower'!Q96*Weight_Hydro","v":0},{"$f":"'Step Change'!R96*Weight_Step+'Progressive Change'!R96*Weight_Progressive+'Hydrogen Superpower'!R96*Weight_Hydro","v":0},{"$f":"'Step Change'!S96*Weight_Step+'Progressive Change'!S96*Weight_Progressive+'Hydrogen Superpower'!S96*Weight_Hydro","v":0},{"$f":"'Step Change'!T96*Weight_Step+'Progressive Change'!T96*Weight_Progressive+'Hydrogen Superpower'!T96*Weight_Hydro","v":0},{"$f":"'Step Change'!U96*Weight_Step+'Progressive Change'!U96*Weight_Progressive+'Hydrogen Superpower'!U96*Weight_Hydro","v":0},{"$f":"'Step Change'!V96*Weight_Step+'Progressive Change'!V96*Weight_Progressive+'Hydrogen Superpower'!V96*Weight_Hydro","v":0},{"$f":"'Step Change'!W96*Weight_Step+'Progressive Change'!W96*Weight_Progressive+'Hydrogen Superpower'!W96*Weight_Hydro","v":0},{"$f":"'Step Change'!X96*Weight_Step+'Progressive Change'!X96*Weight_Progressive+'Hydrogen Superpower'!X96*Weight_Hydro","v":0},{"$f":"'Step Change'!Y96*Weight_Step+'Progressive Change'!Y96*Weight_Progressive+'Hydrogen Superpower'!Y96*Weight_Hydro","v":0},{"$f":"'Step Change'!Z96*Weight_Step+'Progressive Change'!Z96*Weight_Progressive+'Hydrogen Superpower'!Z96*Weight_Hydro","v":0},{"$f":"'Step Change'!AA96*Weight_Step+'Progressive Change'!AA96*Weight_Progressive+'Hydrogen Superpower'!AA96*Weight_Hydro","v":0},{"$f":"'Step Change'!AB96*Weight_Step+'Progressive Change'!AB96*Weight_Progressive+'Hydrogen Superpower'!AB96*Weight_Hydro","v":0},{"$f":"'Step Change'!AC96*Weight_Step+'Progressive Change'!AC96*Weight_Progressive+'Hydrogen Superpower'!AC96*Weight_Hydro","v":0},{"$f":"'Step Change'!AD96*Weight_Step+'Progressive Change'!AD96*Weight_Progressive+'Hydrogen Superpower'!AD96*Weight_Hydro","v":0},{"$f":"'Step Change'!AE96*Weight_Step+'Progressive Change'!AE96*Weight_Progressive+'Hydrogen Superpower'!AE96*Weight_Hydro","v":0},{"$f":"'Step Change'!AF96*Weight_Step+'Progressive Change'!AF96*Weight_Progressive+'Hydrogen Superpower'!AF96*Weight_Hydro","v":0},{"$f":"'Step Change'!AG96*Weight_Step+'Progressive Change'!AG96*Weight_Progressive+'Hydrogen Superpower'!AG96*Weight_Hydro","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Weighted,H100:AG100)","v":-0.42329544436824912},{"$f":"'Step Change'!G100*Weight_Step+'Progressive Change'!G100*Weight_Progressive+'Hydrogen Superpower'!G100*Weight_Hydro","v":0},{"$f":"'Step Change'!H100*Weight_Step+'Progressive Change'!H100*Weight_Progressive+'Hydrogen Superpower'!H100*Weight_Hydro","v":7.5865058394342092E-6},{"$f":"'Step Change'!I100*Weight_Step+'Progressive Change'!I100*Weight_Progressive+'Hydrogen Superpower'!I100*Weight_Hydro","v":3.6749339669263671E-2},{"$f":"'Step Change'!J100*Weight_Step+'Progressive Change'!J100*Weight_Progressive+'Hydrogen Superpower'!J100*Weight_Hydro","v":-6.2686205682817617E-2},{"$f":"'Step Change'!K100*Weight_Step+'Progressive Change'!K100*Weight_Progressive+'Hydrogen Superpower'!K100*Weight_Hydro","v":-3.3205788206145781E-2},{"$f":"'Step Change'!L100*Weight_Step+'Progressive Change'!L100*Weight_Progressive+'Hydrogen Superpower'!L100*Weight_Hydro","v":-4.033086303364497E-2},{"$f":"'Step Change'!M100*Weight_Step+'Progressive Change'!M100*Weight_Progressive+'Hydrogen Superpower'!M100*Weight_Hydro","v":0.10627086106939276},{"$f":"'Step Change'!N100*Weight_Step+'Progressive Change'!N100*Weight_Progressive+'Hydrogen Superpower'!N100*Weight_Hydro","v":-5.4469119523527731E-2},{"$f":"'Step Change'!O100*Weight_Step+'Progressive Change'!O100*Weight_Progressive+'Hydrogen Superpower'!O100*Weight_Hydro","v":-4.9425728616223595E-2},{"$f":"'Step Change'!P100*Weight_Step+'Progressive Change'!P100*Weight_Progressive+'Hydrogen Superpower'!P100*Weight_Hydro","v":6.7530483740591172E-3},{"$f":"'Step Change'!Q100*Weight_Step+'Progressive Change'!Q100*Weight_Progressive+'Hydrogen Superpower'!Q100*Weight_Hydro","v":4.35710974442855E-2},{"$f":"'Step Change'!R100*Weight_Step+'Progressive Change'!R100*Weight_Progressive+'Hydrogen Superpower'!R100*Weight_Hydro","v":-0.24046767222766233},{"$f":"'Step Change'!S100*Weight_Step+'Progressive Change'!S100*Weight_Progressive+'Hydrogen Superpower'!S100*Weight_Hydro","v":-0.21944577218561045},{"$f":"'Step Change'!T100*Weight_Step+'Progressive Change'!T100*Weight_Progressive+'Hydrogen Superpower'!T100*Weight_Hydro","v":-3.3458712618830494E-3},{"$f":"'Step Change'!U100*Weight_Step+'Progressive Change'!U100*Weight_Progressive+'Hydrogen Superpower'!U100*Weight_Hydro","v":-8.2377638368945187E-4},{"$f":"'Step Change'!V100*Weight_Step+'Progressive Change'!V100*Weight_Progressive+'Hydrogen Superpower'!V100*Weight_Hydro","v":7.1796627035401031E-2},{"$f":"'Step Change'!W100*Weight_Step+'Progressive Change'!W100*Weight_Progressive+'Hydrogen Superpower'!W100*Weight_Hydro","v":1.6884688780746363E-5},{"$f":"'Step Change'!X100*Weight_Step+'Progressive Change'!X100*Weight_Progressive+'Hydrogen Superpower'!X100*Weight_Hydro","v":4.5590417413917186E-4},{"$f":"'Step Change'!Y100*Weight_Step+'Progressive Change'!Y100*Weight_Progressive+'Hydrogen Superpower'!Y100*Weight_Hydro","v":-6.2433538940002559E-2},{"$f":"'Step Change'!Z100*Weight_Step+'Progressive Change'!Z100*Weight_Progressive+'Hydrogen Superpower'!Z100*Weight_Hydro","v":-9.5548974119272531E-2},{"$f":"'Step Change'!AA100*Weight_Step+'Progressive Change'!AA100*Weight_Progressive+'Hydrogen Superpower'!AA100*Weight_Hydro","v":-7.0244643245933033E-2},{"$f":"'Step Change'!AB100*Weight_Step+'Progressive Change'!AB100*Weight_Progressive+'Hydrogen Superpower'!AB100*Weight_Hydro","v":-5.806355331186305E-3},{"$f":"'Step Change'!AC100*Weight_Step+'Progressive Change'!AC100*Weight_Progressive+'Hydrogen Superpower'!AC100*Weight_Hydro","v":2.4958025373347324E-3},{"$f":"'Step Change'!AD100*Weight_Step+'Progressive Change'!AD100*Weight_Progressive+'Hydrogen Superpower'!AD100*Weight_Hydro","v":-0.15314444558306201},{"$f":"'Step Change'!AE100*Weight_Step+'Progressive Change'!AE100*Weight_Progressive+'Hydrogen Superpower'!AE100*Weight_Hydro","v":2.6600898682524431E-2},{"$f":"'Step Change'!AF100*Weight_Step+'Progressive Change'!AF100*Weight_Progressive+'Hydrogen Superpower'!AF100*Weight_Hydro","v":-0.1636267705833353},{"$f":"'Step Change'!AG100*Weight_Step+'Progressive Change'!AG100*Weight_Progressive+'Hydrogen Superpower'!AG100*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.68931378034158586,{"$f":"'Step Change'!G101*Weight_Step+'Progressive Change'!G101*Weight_Progressive+'Hydrogen Superpower'!G101*Weight_Hydro","v":0},{"$f":"'Step Change'!H101*Weight_Step+'Progressive Change'!H101*Weight_Progressive+'Hydrogen Superpower'!H101*Weight_Hydro","v":-3.7745370256324405E-4},{"$f":"'Step Change'!I101*Weight_Step+'Progressive Change'!I101*Weight_Progressive+'Hydrogen Superpower'!I101*Weight_Hydro","v":-5.1763495597711539E-4},{"$f":"'Step Change'!J101*Weight_Step+'Progressive Change'!J101*Weight_Progressive+'Hydrogen Superpower'!J101*Weight_Hydro","v":-6.9486039203068936E-2},{"$f":"'Step Change'!K101*Weight_Step+'Progressive Change'!K101*Weight_Progressive+'Hydrogen Superpower'!K101*Weight_Hydro","v":-3.1226889735235693E-2},{"$f":"'Step Change'!L101*Weight_Step+'Progressive Change'!L101*Weight_Progressive+'Hydrogen Superpower'!L101*Weight_Hydro","v":-4.6048871227580425E-2},{"$f":"'Step Change'!M101*Weight_Step+'Progressive Change'!M101*Weight_Progressive+'Hydrogen Superpower'!M101*Weight_Hydro","v":0.16127508203112811},{"$f":"'Step Change'!N101*Weight_Step+'Progressive Change'!N101*Weight_Progressive+'Hydrogen Superpower'!N101*Weight_Hydro","v":-7.1965458926985484E-2},{"$f":"'Step Change'!O101*Weight_Step+'Progressive Change'!O101*Weight_Progressive+'Hydrogen Superpower'!O101*Weight_Hydro","v":-0.24197479764702368},{"$f":"'Step Change'!P101*Weight_Step+'Progressive Change'!P101*Weight_Progressive+'Hydrogen Superpower'!P101*Weight_Hydro","v":6.5495328521904522E-3},{"$f":"'Step Change'!Q101*Weight_Step+'Progressive Change'!Q101*Weight_Progressive+'Hydrogen Superpower'!Q101*Weight_Hydro","v":6.5500309990563901E-2},{"$f":"'Step Change'!R101*Weight_Step+'Progressive Change'!R101*Weight_Progressive+'Hydrogen Superpower'!R101*Weight_Hydro","v":-0.39941731630264826},{"$f":"'Step Change'!S101*Weight_Step+'Progressive Change'!S101*Weight_Progressive+'Hydrogen Superpower'!S101*Weight_Hydro","v":-0.28605401072779435},{"$f":"'Step Change'!T101*Weight_Step+'Progressive Change'!T101*Weight_Progressive+'Hydrogen Superpower'!T101*Weight_Hydro","v":-5.7344625013916488E-3},{"$f":"'Step Change'!U101*Weight_Step+'Progressive Change'!U101*Weight_Progressive+'Hydrogen Superpower'!U101*Weight_Hydro","v":-1.4720456423010011E-2},{"$f":"'Step Change'!V101*Weight_Step+'Progressive Change'!V101*Weight_Progressive+'Hydrogen Superpower'!V101*Weight_Hydro","v":0.10988930681861078},{"$f":"'Step Change'!W101*Weight_Step+'Progressive Change'!W101*Weight_Progressive+'Hydrogen Superpower'!W101*Weight_Hydro","v":-6.0259488431665441E-5},{"$f":"'Step Change'!X101*Weight_Step+'Progressive Change'!X101*Weight_Progressive+'Hydrogen Superpower'!X101*Weight_Hydro","v":1.5314441040909938E-2},{"$f":"'Step Change'!Y101*Weight_Step+'Progressive Change'!Y101*Weight_Progressive+'Hydrogen Superpower'!Y101*Weight_Hydro","v":-2.4633918952239785E-2},{"$f":"'Step Change'!Z101*Weight_Step+'Progressive Change'!Z101*Weight_Progressive+'Hydrogen Superpower'!Z101*Weight_Hydro","v":-0.12963542652935561},{"$f":"'Step Change'!AA101*Weight_Step+'Progressive Change'!AA101*Weight_Progressive+'Hydrogen Superpower'!AA101*Weight_Hydro","v":-0.10797387631213419},{"$f":"'Step Change'!AB101*Weight_Step+'Progressive Change'!AB101*Weight_Progressive+'Hydrogen Superpower'!AB101*Weight_Hydro","v":-1.173664565230694E-2},{"$f":"'Step Change'!AC101*Weight_Step+'Progressive Change'!AC101*Weight_Progressive+'Hydrogen Superpower'!AC101*Weight_Hydro","v":9.4661732199083568E-3},{"$f":"'Step Change'!AD101*Weight_Step+'Progressive Change'!AD101*Weight_Progressive+'Hydrogen Superpower'!AD101*Weight_Hydro","v":-0.16091495047782356},{"$f":"'Step Change'!AE101*Weight_Step+'Progressive Change'!AE101*Weight_Progressive+'Hydrogen Superpower'!AE101*Weight_Hydro","v":-3.4923417553101979E-2},{"$f":"'Step Change'!AF101*Weight_Step+'Progressive Change'!AF101*Weight_Progressive+'Hydrogen Superpower'!AF101*Weight_Hydro","v":-0.16676298242183824},{"$f":"'Step Change'!AG101*Weight_Step+'Progressive Change'!AG101*Weight_Progressive+'Hydrogen Superpower'!AG101*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.87104546470417166,{"$f":"'Step Change'!G102*Weight_Step+'Progressive Change'!G102*Weight_Progressive+'Hydrogen Superpower'!G102*Weight_Hydro","v":0},{"$f":"'Step Change'!H102*Weight_Step+'Progressive Change'!H102*Weight_Progressive+'Hydrogen Superpower'!H102*Weight_Hydro","v":-3.6642061104927846E-4},{"$f":"'Step Change'!I102*Weight_Step+'Progressive Change'!I102*Weight_Progressive+'Hydrogen Superpower'!I102*Weight_Hydro","v":-4.8992180242734662E-4},{"$f":"'Step Change'!J102*Weight_Step+'Progressive Change'!J102*Weight_Progressive+'Hydrogen Superpower'!J102*Weight_Hydro","v":-6.940347206245881E-2},{"$f":"'Step Change'!K102*Weight_Step+'Progressive Change'!K102*Weight_Progressive+'Hydrogen Superpower'!K102*Weight_Hydro","v":-3.4758134521141418E-2},{"$f":"'Step Change'!L102*Weight_Step+'Progressive Change'!L102*Weight_Progressive+'Hydrogen Superpower'!L102*Weight_Hydro","v":-4.6008999868769343E-2},{"$f":"'Step Change'!M102*Weight_Step+'Progressive Change'!M102*Weight_Progressive+'Hydrogen Superpower'!M102*Weight_Hydro","v":0.16144337837344047},{"$f":"'Step Change'!N102*Weight_Step+'Progressive Change'!N102*Weight_Progressive+'Hydrogen Superpower'!N102*Weight_Hydro","v":-7.2316159726026341E-2},{"$f":"'Step Change'!O102*Weight_Step+'Progressive Change'!O102*Weight_Progressive+'Hydrogen Superpower'!O102*Weight_Hydro","v":-0.25385985484077755},{"$f":"'Step Change'!P102*Weight_Step+'Progressive Change'!P102*Weight_Progressive+'Hydrogen Superpower'!P102*Weight_Hydro","v":6.4954979252959174E-3},{"$f":"'Step Change'!Q102*Weight_Step+'Progressive Change'!Q102*Weight_Progressive+'Hydrogen Superpower'!Q102*Weight_Hydro","v":6.3819416288590849E-2},{"$f":"'Step Change'!R102*Weight_Step+'Progressive Change'!R102*Weight_Progressive+'Hydrogen Superpower'!R102*Weight_Hydro","v":-0.41811277909306399},{"$f":"'Step Change'!S102*Weight_Step+'Progressive Change'!S102*Weight_Progressive+'Hydrogen Superpower'!S102*Weight_Hydro","v":-0.3117783764544329},{"$f":"'Step Change'!T102*Weight_Step+'Progressive Change'!T102*Weight_Progressive+'Hydrogen Superpower'!T102*Weight_Hydro","v":-5.2235036262062448E-3},{"$f":"'Step Change'!U102*Weight_Step+'Progressive Change'!U102*Weight_Progressive+'Hydrogen Superpower'!U102*Weight_Hydro","v":-1.4984769828813136E-2},{"$f":"'Step Change'!V102*Weight_Step+'Progressive Change'!V102*Weight_Progressive+'Hydrogen Superpower'!V102*Weight_Hydro","v":9.5940819158251561E-2},{"$f":"'Step Change'!W102*Weight_Step+'Progressive Change'!W102*Weight_Progressive+'Hydrogen Superpower'!W102*Weight_Hydro","v":5.869804224205723E-5},{"$f":"'Step Change'!X102*Weight_Step+'Progressive Change'!X102*Weight_Progressive+'Hydrogen Superpower'!X102*Weight_Hydro","v":8.5890103313312188E-3},{"$f":"'Step Change'!Y102*Weight_Step+'Progressive Change'!Y102*Weight_Progressive+'Hydrogen Superpower'!Y102*Weight_Hydro","v":-1.5636305574931373E-2},{"$f":"'Step Change'!Z102*Weight_Step+'Progressive Change'!Z102*Weight_Progressive+'Hydrogen Superpower'!Z102*Weight_Hydro","v":-0.12844304516094579},{"$f":"'Step Change'!AA102*Weight_Step+'Progressive Change'!AA102*Weight_Progressive+'Hydrogen Superpower'!AA102*Weight_Hydro","v":-0.11251073088043208},{"$f":"'Step Change'!AB102*Weight_Step+'Progressive Change'!AB102*Weight_Progressive+'Hydrogen Superpower'!AB102*Weight_Hydro","v":-1.2136165770170081E-2},{"$f":"'Step Change'!AC102*Weight_Step+'Progressive Change'!AC102*Weight_Progressive+'Hydrogen Superpower'!AC102*Weight_Hydro","v":7.837064429362571E-3},{"$f":"'Step Change'!AD102*Weight_Step+'Progressive Change'!AD102*Weight_Progressive+'Hydrogen Superpower'!AD102*Weight_Hydro","v":-0.17378644131610063},{"$f":"'Step Change'!AE102*Weight_Step+'Progressive Change'!AE102*Weight_Progressive+'Hydrogen Superpower'!AE102*Weight_Hydro","v":-0.11046686709145148},{"$f":"'Step Change'!AF102*Weight_Step+'Progressive Change'!AF102*Weight_Progressive+'Hydrogen Superpower'!AF102*Weight_Hydro","v":-0.60331318523436062},{"$f":"'Step Change'!AG102*Weight_Step+'Progressive Change'!AG102*Weight_Progressive+'Hydrogen Superpower'!AG102*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.2125758720655391,{"$f":"'Step Change'!G103*Weight_Step+'Progressive Change'!G103*Weight_Progressive+'Hydrogen Superpower'!G103*Weight_Hydro","v":0},{"$f":"'Step Change'!H103*Weight_Step+'Progressive Change'!H103*Weight_Progressive+'Hydrogen Superpower'!H103*Weight_Hydro","v":-3.2518549874112067E-5},{"$f":"'Step Change'!I103*Weight_Step+'Progressive Change'!I103*Weight_Progressive+'Hydrogen Superpower'!I103*Weight_Hydro","v":-5.3434857429181183E-4},{"$f":"'Step Change'!J103*Weight_Step+'Progressive Change'!J103*Weight_Progressive+'Hydrogen Superpower'!J103*Weight_Hydro","v":-6.9254785394337187E-2},{"$f":"'Step Change'!K103*Weight_Step+'Progressive Change'!K103*Weight_Progressive+'Hydrogen Superpower'!K103*Weight_Hydro","v":-4.2082064019166449E-2},{"$f":"'Step Change'!L103*Weight_Step+'Progressive Change'!L103*Weight_Progressive+'Hydrogen Superpower'!L103*Weight_Hydro","v":-4.407101641434405E-2},{"$f":"'Step Change'!M103*Weight_Step+'Progressive Change'!M103*Weight_Progressive+'Hydrogen Superpower'!M103*Weight_Hydro","v":0.1769821134257849},{"$f":"'Step Change'!N103*Weight_Step+'Progressive Change'!N103*Weight_Progressive+'Hydrogen Superpower'!N103*Weight_Hydro","v":-6.6613063682211829E-2},{"$f":"'Step Change'!O103*Weight_Step+'Progressive Change'!O103*Weight_Progressive+'Hydrogen Superpower'!O103*Weight_Hydro","v":-0.4479591916886399},{"$f":"'Step Change'!P103*Weight_Step+'Progressive Change'!P103*Weight_Progressive+'Hydrogen Superpower'!P103*Weight_Hydro","v":5.104850966377323E-3},{"$f":"'Step Change'!Q103*Weight_Step+'Progressive Change'!Q103*Weight_Progressive+'Hydrogen Superpower'!Q103*Weight_Hydro","v":4.3777756870750362E-2},{"$f":"'Step Change'!R103*Weight_Step+'Progressive Change'!R103*Weight_Progressive+'Hydrogen Superpower'!R103*Weight_Hydro","v":-0.5011152703017685},{"$f":"'Step Change'!S103*Weight_Step+'Progressive Change'!S103*Weight_Progressive+'Hydrogen Superpower'!S103*Weight_Hydro","v":-0.41170677508653464},{"$f":"'Step Change'!T103*Weight_Step+'Progressive Change'!T103*Weight_Progressive+'Hydrogen Superpower'!T103*Weight_Hydro","v":-5.2662792676242999E-3},{"$f":"'Step Change'!U103*Weight_Step+'Progressive Change'!U103*Weight_Progressive+'Hydrogen Superpower'!U103*Weight_Hydro","v":-1.8817751881204717E-2},{"$f":"'Step Change'!V103*Weight_Step+'Progressive Change'!V103*Weight_Progressive+'Hydrogen Superpower'!V103*Weight_Hydro","v":0.11186579078402872},{"$f":"'Step Change'!W103*Weight_Step+'Progressive Change'!W103*Weight_Progressive+'Hydrogen Superpower'!W103*Weight_Hydro","v":-8.2569282645692741E-5},{"$f":"'Step Change'!X103*Weight_Step+'Progressive Change'!X103*Weight_Progressive+'Hydrogen Superpower'!X103*Weight_Hydro","v":1.7915829213715699E-2},{"$f":"'Step Change'!Y103*Weight_Step+'Progressive Change'!Y103*Weight_Progressive+'Hydrogen Superpower'!Y103*Weight_Hydro","v":-3.3439599149127121E-2},{"$f":"'Step Change'!Z103*Weight_Step+'Progressive Change'!Z103*Weight_Progressive+'Hydrogen Superpower'!Z103*Weight_Hydro","v":-0.13921847008596416},{"$f":"'Step Change'!AA103*Weight_Step+'Progressive Change'!AA103*Weight_Progressive+'Hydrogen Superpower'!AA103*Weight_Hydro","v":-3.7614110954510914E-2},{"$f":"'Step Change'!AB103*Weight_Step+'Progressive Change'!AB103*Weight_Progressive+'Hydrogen Superpower'!AB103*Weight_Hydro","v":-1.4665033620653542E-2},{"$f":"'Step Change'!AC103*Weight_Step+'Progressive Change'!AC103*Weight_Progressive+'Hydrogen Superpower'!AC103*Weight_Hydro","v":1.3376745687049942E-2},{"$f":"'Step Change'!AD103*Weight_Step+'Progressive Change'!AD103*Weight_Progressive+'Hydrogen Superpower'!AD103*Weight_Hydro","v":-0.28026840911262335},{"$f":"'Step Change'!AE103*Weight_Step+'Progressive Change'!AE103*Weight_Progressive+'Hydrogen Superpower'!AE103*Weight_Hydro","v":-0.2779229217975604},{"$f":"'Step Change'!AF103*Weight_Step+'Progressive Change'!AF103*Weight_Progressive+'Hydrogen Superpower'!AF103*Weight_Hydro","v":-0.84150268097117553},{"$f":"'Step Change'!AG103*Weight_Step+'Progressive Change'!AG103*Weight_Progressive+'Hydrogen Superpower'!AG103*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.32352487316504674,{"$f":"'Step Change'!G104*Weight_Step+'Progressive Change'!G104*Weight_Progressive+'Hydrogen Superpower'!G104*Weight_Hydro","v":0},{"$f":"'Step Change'!H104*Weight_Step+'Progressive Change'!H104*Weight_Progressive+'Hydrogen Superpower'!H104*Weight_Hydro","v":-8.069349939072623E-4},{"$f":"'Step Change'!I104*Weight_Step+'Progressive Change'!I104*Weight_Progressive+'Hydrogen Superpower'!I104*Weight_Hydro","v":-5.0016107237322411E-4},{"$f":"'Step Change'!J104*Weight_Step+'Progressive Change'!J104*Weight_Progressive+'Hydrogen Superpower'!J104*Weight_Hydro","v":-0.10077570942763138},{"$f":"'Step Change'!K104*Weight_Step+'Progressive Change'!K104*Weight_Progressive+'Hydrogen Superpower'!K104*Weight_Hydro","v":4.0879198455199661E-2},{"$f":"'Step Change'!L104*Weight_Step+'Progressive Change'!L104*Weight_Progressive+'Hydrogen Superpower'!L104*Weight_Hydro","v":-4.5956839548391221E-2},{"$f":"'Step Change'!M104*Weight_Step+'Progressive Change'!M104*Weight_Progressive+'Hydrogen Superpower'!M104*Weight_Hydro","v":-7.6104130926713934E-2},{"$f":"'Step Change'!N104*Weight_Step+'Progressive Change'!N104*Weight_Progressive+'Hydrogen Superpower'!N104*Weight_Hydro","v":-8.8062722444816652E-2},{"$f":"'Step Change'!O104*Weight_Step+'Progressive Change'!O104*Weight_Progressive+'Hydrogen Superpower'!O104*Weight_Hydro","v":0.66516175197911775},{"$f":"'Step Change'!P104*Weight_Step+'Progressive Change'!P104*Weight_Progressive+'Hydrogen Superpower'!P104*Weight_Hydro","v":6.1702012543745355E-3},{"$f":"'Step Change'!Q104*Weight_Step+'Progressive Change'!Q104*Weight_Progressive+'Hydrogen Superpower'!Q104*Weight_Hydro","v":8.3064224208939844E-2},{"$f":"'Step Change'!R104*Weight_Step+'Progressive Change'!R104*Weight_Progressive+'Hydrogen Superpower'!R104*Weight_Hydro","v":-0.28098554740234777},{"$f":"'Step Change'!S104*Weight_Step+'Progressive Change'!S104*Weight_Progressive+'Hydrogen Superpower'!S104*Weight_Hydro","v":0.44843690914643081},{"$f":"'Step Change'!T104*Weight_Step+'Progressive Change'!T104*Weight_Progressive+'Hydrogen Superpower'!T104*Weight_Hydro","v":-8.765590146720087E-2},{"$f":"'Step Change'!U104*Weight_Step+'Progressive Change'!U104*Weight_Progressive+'Hydrogen Superpower'!U104*Weight_Hydro","v":-1.7637693262162885E-2},{"$f":"'Step Change'!V104*Weight_Step+'Progressive Change'!V104*Weight_Progressive+'Hydrogen Superpower'!V104*Weight_Hydro","v":0.25088251332320693},{"$f":"'Step Change'!W104*Weight_Step+'Progressive Change'!W104*Weight_Progressive+'Hydrogen Superpower'!W104*Weight_Hydro","v":-8.498167774036187E-5},{"$f":"'Step Change'!X104*Weight_Step+'Progressive Change'!X104*Weight_Progressive+'Hydrogen Superpower'!X104*Weight_Hydro","v":-4.4858133546280744E-2},{"$f":"'Step Change'!Y104*Weight_Step+'Progressive Change'!Y104*Weight_Progressive+'Hydrogen Superpower'!Y104*Weight_Hydro","v":-1.9440958325885166E-3},{"$f":"'Step Change'!Z104*Weight_Step+'Progressive Change'!Z104*Weight_Progressive+'Hydrogen Superpower'!Z104*Weight_Hydro","v":-0.10698724420097519},{"$f":"'Step Change'!AA104*Weight_Step+'Progressive Change'!AA104*Weight_Progressive+'Hydrogen Superpower'!AA104*Weight_Hydro","v":-0.42252590663560696},{"$f":"'Step Change'!AB104*Weight_Step+'Progressive Change'!AB104*Weight_Progressive+'Hydrogen Superpower'!AB104*Weight_Hydro","v":1.469902363411995E-2},{"$f":"'Step Change'!AC104*Weight_Step+'Progressive Change'!AC104*Weight_Progressive+'Hydrogen Superpower'!AC104*Weight_Hydro","v":-2.8004434238695627E-2},{"$f":"'Step Change'!AD104*Weight_Step+'Progressive Change'!AD104*Weight_Progressive+'Hydrogen Superpower'!AD104*Weight_Hydro","v":0.2840040398655399},{"$f":"'Step Change'!AE104*Weight_Step+'Progressive Change'!AE104*Weight_Progressive+'Hydrogen Superpower'!AE104*Weight_Hydro","v":-0.18858604304447826},{"$f":"'Step Change'!AF104*Weight_Step+'Progressive Change'!AF104*Weight_Progressive+'Hydrogen Superpower'!AF104*Weight_Hydro","v":0.2965518387915162},{"$f":"'Step Change'!AG104*Weight_Step+'Progressive Change'!AG104*Weight_Progressive+'Hydrogen Superpower'!AG104*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.32746212912036476,{"$f":"'Step Change'!G105*Weight_Step+'Progressive Change'!G105*Weight_Progressive+'Hydrogen Superpower'!G105*Weight_Hydro","v":0},{"$f":"'Step Change'!H105*Weight_Step+'Progressive Change'!H105*Weight_Progressive+'Hydrogen Superpower'!H105*Weight_Hydro","v":3.8502821051054068E-5},{"$f":"'Step Change'!I105*Weight_Step+'Progressive Change'!I105*Weight_Progressive+'Hydrogen Superpower'!I105*Weight_Hydro","v":-4.2299543546551631E-4},{"$f":"'Step Change'!J105*Weight_Step+'Progressive Change'!J105*Weight_Progressive+'Hydrogen Superpower'!J105*Weight_Hydro","v":0.3082116540627487},{"$f":"'Step Change'!K105*Weight_Step+'Progressive Change'!K105*Weight_Progressive+'Hydrogen Superpower'!K105*Weight_Hydro","v":0.18100896176300776},{"$f":"'Step Change'!L105*Weight_Step+'Progressive Change'!L105*Weight_Progressive+'Hydrogen Superpower'!L105*Weight_Hydro","v":0.2636315303701216},{"$f":"'Step Change'!M105*Weight_Step+'Progressive Change'!M105*Weight_Progressive+'Hydrogen Superpower'!M105*Weight_Hydro","v":-3.8960445360394086E-3},{"$f":"'Step Change'!N105*Weight_Step+'Progressive Change'!N105*Weight_Progressive+'Hydrogen Superpower'!N105*Weight_Hydro","v":-3.8241643639514558E-2},{"$f":"'Step Change'!O105*Weight_Step+'Progressive Change'!O105*Weight_Progressive+'Hydrogen Superpower'!O105*Weight_Hydro","v":-0.48120632156375281},{"$f":"'Step Change'!P105*Weight_Step+'Progressive Change'!P105*Weight_Progressive+'Hydrogen Superpower'!P105*Weight_Hydro","v":7.9862924659308596E-2},{"$f":"'Step Change'!Q105*Weight_Step+'Progressive Change'!Q105*Weight_Progressive+'Hydrogen Superpower'!Q105*Weight_Hydro","v":-0.12567568417009259},{"$f":"'Step Change'!R105*Weight_Step+'Progressive Change'!R105*Weight_Progressive+'Hydrogen Superpower'!R105*Weight_Hydro","v":-0.40199667683886353},{"$f":"'Step Change'!S105*Weight_Step+'Progressive Change'!S105*Weight_Progressive+'Hydrogen Superpower'!S105*Weight_Hydro","v":-0.18411943887628399},{"$f":"'Step Change'!T105*Weight_Step+'Progressive Change'!T105*Weight_Progressive+'Hydrogen Superpower'!T105*Weight_Hydro","v":-2.9174112300563198E-2},{"$f":"'Step Change'!U105*Weight_Step+'Progressive Change'!U105*Weight_Progressive+'Hydrogen Superpower'!U105*Weight_Hydro","v":-3.0396902835873364E-2},{"$f":"'Step Change'!V105*Weight_Step+'Progressive Change'!V105*Weight_Progressive+'Hydrogen Superpower'!V105*Weight_Hydro","v":9.6786185128472646E-2},{"$f":"'Step Change'!W105*Weight_Step+'Progressive Change'!W105*Weight_Progressive+'Hydrogen Superpower'!W105*Weight_Hydro","v":9.0926829708965084E-5},{"$f":"'Step Change'!X105*Weight_Step+'Progressive Change'!X105*Weight_Progressive+'Hydrogen Superpower'!X105*Weight_Hydro","v":-1.5994327698241564E-2},{"$f":"'Step Change'!Y105*Weight_Step+'Progressive Change'!Y105*Weight_Progressive+'Hydrogen Superpower'!Y105*Weight_Hydro","v":9.5175205972157159E-2},{"$f":"'Step Change'!Z105*Weight_Step+'Progressive Change'!Z105*Weight_Progressive+'Hydrogen Superpower'!Z105*Weight_Hydro","v":-2.1231066556129309E-2},{"$f":"'Step Change'!AA105*Weight_Step+'Progressive Change'!AA105*Weight_Progressive+'Hydrogen Superpower'!AA105*Weight_Hydro","v":-1.0039223749710889E-3},{"$f":"'Step Change'!AB105*Weight_Step+'Progressive Change'!AB105*Weight_Progressive+'Hydrogen Superpower'!AB105*Weight_Hydro","v":-7.9562008993559738E-2},{"$f":"'Step Change'!AC105*Weight_Step+'Progressive Change'!AC105*Weight_Progressive+'Hydrogen Superpower'!AC105*Weight_Hydro","v":7.1303566477254957E-2},{"$f":"'Step Change'!AD105*Weight_Step+'Progressive Change'!AD105*Weight_Progressive+'Hydrogen Superpower'!AD105*Weight_Hydro","v":-0.27654270424104227},{"$f":"'Step Change'!AE105*Weight_Step+'Progressive Change'!AE105*Weight_Progressive+'Hydrogen Superpower'!AE105*Weight_Hydro","v":-0.34073959324218256},{"$f":"'Step Change'!AF105*Weight_Step+'Progressive Change'!AF105*Weight_Progressive+'Hydrogen Superpower'!AF105*Weight_Hydro","v":-0.41203045895008072},{"$f":"'Step Change'!AG105*Weight_Step+'Progressive Change'!AG105*Weight_Progressive+'Hydrogen Superpower'!AG105*Weight_Hydro","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Weighted,H109:AG109)","v":-0.14251746405790577},{"$f":"'Step Change'!G109*Weight_Step+'Progressive Change'!G109*Weight_Progressive+'Hydrogen Superpower'!G109*Weight_Hydro","v":0},{"$f":"'Step Change'!H109*Weight_Step+'Progressive Change'!H109*Weight_Progressive+'Hydrogen Superpower'!H109*Weight_Hydro","v":6.0179902384405183E-6},{"$f":"'Step Change'!I109*Weight_Step+'Progressive Change'!I109*Weight_Progressive+'Hydrogen Superpower'!I109*Weight_Hydro","v":3.7351867833459451E-2},{"$f":"'Step Change'!J109*Weight_Step+'Progressive Change'!J109*Weight_Progressive+'Hydrogen Superpower'!J109*Weight_Hydro","v":-0.2067394824423171},{"$f":"'Step Change'!K109*Weight_Step+'Progressive Change'!K109*Weight_Progressive+'Hydrogen Superpower'!K109*Weight_Hydro","v":-6.6346302817664815E-3},{"$f":"'Step Change'!L109*Weight_Step+'Progressive Change'!L109*Weight_Progressive+'Hydrogen Superpower'!L109*Weight_Hydro","v":1.5980841639054272E-6},{"$f":"'Step Change'!M109*Weight_Step+'Progressive Change'!M109*Weight_Progressive+'Hydrogen Superpower'!M109*Weight_Hydro","v":5.7677965608808827E-2},{"$f":"'Step Change'!N109*Weight_Step+'Progressive Change'!N109*Weight_Progressive+'Hydrogen Superpower'!N109*Weight_Hydro","v":1.7737340717210708E-6},{"$f":"'Step Change'!O109*Weight_Step+'Progressive Change'!O109*Weight_Progressive+'Hydrogen Superpower'!O109*Weight_Hydro","v":1.4617415874342058E-3},{"$f":"'Step Change'!P109*Weight_Step+'Progressive Change'!P109*Weight_Progressive+'Hydrogen Superpower'!P109*Weight_Hydro","v":1.9809350080957184E-6},{"$f":"'Step Change'!Q109*Weight_Step+'Progressive Change'!Q109*Weight_Progressive+'Hydrogen Superpower'!Q109*Weight_Hydro","v":2.0849343270233013E-6},{"$f":"'Step Change'!R109*Weight_Step+'Progressive Change'!R109*Weight_Progressive+'Hydrogen Superpower'!R109*Weight_Hydro","v":-4.5347350993706778E-2},{"$f":"'Step Change'!S109*Weight_Step+'Progressive Change'!S109*Weight_Progressive+'Hydrogen Superpower'!S109*Weight_Hydro","v":-2.0506615344862724E-2},{"$f":"'Step Change'!T109*Weight_Step+'Progressive Change'!T109*Weight_Progressive+'Hydrogen Superpower'!T109*Weight_Hydro","v":-2.73029194429568E-3},{"$f":"'Step Change'!U109*Weight_Step+'Progressive Change'!U109*Weight_Progressive+'Hydrogen Superpower'!U109*Weight_Hydro","v":2.5832017227074332E-6},{"$f":"'Step Change'!V109*Weight_Step+'Progressive Change'!V109*Weight_Progressive+'Hydrogen Superpower'!V109*Weight_Hydro","v":-3.4549112655135969E-4},{"$f":"'Step Change'!W109*Weight_Step+'Progressive Change'!W109*Weight_Progressive+'Hydrogen Superpower'!W109*Weight_Hydro","v":2.8751668118785011E-6},{"$f":"'Step Change'!X109*Weight_Step+'Progressive Change'!X109*Weight_Progressive+'Hydrogen Superpower'!X109*Weight_Hydro","v":3.0425707573458224E-6},{"$f":"'Step Change'!Y109*Weight_Step+'Progressive Change'!Y109*Weight_Progressive+'Hydrogen Superpower'!Y109*Weight_Hydro","v":3.2009431433698006E-6},{"$f":"'Step Change'!Z109*Weight_Step+'Progressive Change'!Z109*Weight_Progressive+'Hydrogen Superpower'!Z109*Weight_Hydro","v":3.3768341367572201E-6},{"$f":"'Step Change'!AA109*Weight_Step+'Progressive Change'!AA109*Weight_Progressive+'Hydrogen Superpower'!AA109*Weight_Hydro","v":3.5634527557135911E-6},{"$f":"'Step Change'!AB109*Weight_Step+'Progressive Change'!AB109*Weight_Progressive+'Hydrogen Superpower'!AB109*Weight_Hydro","v":3.7717041275848052E-6},{"$f":"'Step Change'!AC109*Weight_Step+'Progressive Change'!AC109*Weight_Progressive+'Hydrogen Superpower'!AC109*Weight_Hydro","v":3.9683595493970506E-6},{"$f":"'Step Change'!AD109*Weight_Step+'Progressive Change'!AD109*Weight_Progressive+'Hydrogen Superpower'!AD109*Weight_Hydro","v":4.1846973228822553E-6},{"$f":"'Step Change'!AE109*Weight_Step+'Progressive Change'!AE109*Weight_Progressive+'Hydrogen Superpower'!AE109*Weight_Hydro","v":4.4161054935383575E-6},{"$f":"'Step Change'!AF109*Weight_Step+'Progressive Change'!AF109*Weight_Progressive+'Hydrogen Superpower'!AF109*Weight_Hydro","v":4.6694473208365037E-6},{"$f":"'Step Change'!AG109*Weight_Step+'Progressive Change'!AG109*Weight_Progressive+'Hydrogen Superpower'!AG109*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.20104159656971815,{"$f":"'Step Change'!G110*Weight_Step+'Progressive Change'!G110*Weight_Progressive+'Hydrogen Superpower'!G110*Weight_Hydro","v":0},{"$f":"'Step Change'!H110*Weight_Step+'Progressive Change'!H110*Weight_Progressive+'Hydrogen Superpower'!H110*Weight_Hydro","v":-1.0224678534117258E-3},{"$f":"'Step Change'!I110*Weight_Step+'Progressive Change'!I110*Weight_Progressive+'Hydrogen Superpower'!I110*Weight_Hydro","v":-5.4839820057310355E-4},{"$f":"'Step Change'!J110*Weight_Step+'Progressive Change'!J110*Weight_Progressive+'Hydrogen Superpower'!J110*Weight_Hydro","v":-0.25619633185584906},{"$f":"'Step Change'!K110*Weight_Step+'Progressive Change'!K110*Weight_Progressive+'Hydrogen Superpower'!K110*Weight_Hydro","v":-5.9863520660037618E-3},{"$f":"'Step Change'!L110*Weight_Step+'Progressive Change'!L110*Weight_Progressive+'Hydrogen Superpower'!L110*Weight_Hydro","v":-6.7470300347608798E-6},{"$f":"'Step Change'!M110*Weight_Step+'Progressive Change'!M110*Weight_Progressive+'Hydrogen Superpower'!M110*Weight_Hydro","v":0.12844139984616565},{"$f":"'Step Change'!N110*Weight_Step+'Progressive Change'!N110*Weight_Progressive+'Hydrogen Superpower'!N110*Weight_Hydro","v":-7.4896376683546037E-6},{"$f":"'Step Change'!O110*Weight_Step+'Progressive Change'!O110*Weight_Progressive+'Hydrogen Superpower'!O110*Weight_Hydro","v":2.250905959158635E-3},{"$f":"'Step Change'!P110*Weight_Step+'Progressive Change'!P110*Weight_Progressive+'Hydrogen Superpower'!P110*Weight_Hydro","v":-8.3568848562496762E-6},{"$f":"'Step Change'!Q110*Weight_Step+'Progressive Change'!Q110*Weight_Progressive+'Hydrogen Superpower'!Q110*Weight_Hydro","v":-8.7936336558058813E-6},{"$f":"'Step Change'!R110*Weight_Step+'Progressive Change'!R110*Weight_Progressive+'Hydrogen Superpower'!R110*Weight_Hydro","v":-8.4436975008856732E-2},{"$f":"'Step Change'!S110*Weight_Step+'Progressive Change'!S110*Weight_Progressive+'Hydrogen Superpower'!S110*Weight_Hydro","v":-3.2605450839704855E-2},{"$f":"'Step Change'!T110*Weight_Step+'Progressive Change'!T110*Weight_Progressive+'Hydrogen Superpower'!T110*Weight_Hydro","v":-6.0993834311449825E-3},{"$f":"'Step Change'!U110*Weight_Step+'Progressive Change'!U110*Weight_Progressive+'Hydrogen Superpower'!U110*Weight_Hydro","v":-1.0899351050566287E-5},{"$f":"'Step Change'!V110*Weight_Step+'Progressive Change'!V110*Weight_Progressive+'Hydrogen Superpower'!V110*Weight_Hydro","v":-9.0691067900452432E-3},{"$f":"'Step Change'!W110*Weight_Step+'Progressive Change'!W110*Weight_Progressive+'Hydrogen Superpower'!W110*Weight_Hydro","v":-1.2131854483794759E-5},{"$f":"'Step Change'!X110*Weight_Step+'Progressive Change'!X110*Weight_Progressive+'Hydrogen Superpower'!X110*Weight_Hydro","v":-1.283337720813491E-5},{"$f":"'Step Change'!Y110*Weight_Step+'Progressive Change'!Y110*Weight_Progressive+'Hydrogen Superpower'!Y110*Weight_Hydro","v":-1.3502769026498164E-5},{"$f":"'Step Change'!Z110*Weight_Step+'Progressive Change'!Z110*Weight_Progressive+'Hydrogen Superpower'!Z110*Weight_Hydro","v":-1.4248510654986956E-5},{"$f":"'Step Change'!AA110*Weight_Step+'Progressive Change'!AA110*Weight_Progressive+'Hydrogen Superpower'!AA110*Weight_Hydro","v":-1.5028828306370839E-5},{"$f":"'Step Change'!AB110*Weight_Step+'Progressive Change'!AB110*Weight_Progressive+'Hydrogen Superpower'!AB110*Weight_Hydro","v":-1.5901072976089844E-5},{"$f":"'Step Change'!AC110*Weight_Step+'Progressive Change'!AC110*Weight_Progressive+'Hydrogen Superpower'!AC110*Weight_Hydro","v":-1.6728076095990199E-5},{"$f":"'Step Change'!AD110*Weight_Step+'Progressive Change'!AD110*Weight_Progressive+'Hydrogen Superpower'!AD110*Weight_Hydro","v":-1.7646896316423656E-5},{"$f":"'Step Change'!AE110*Weight_Step+'Progressive Change'!AE110*Weight_Progressive+'Hydrogen Superpower'!AE110*Weight_Hydro","v":-1.8623377669751139E-5},{"$f":"'Step Change'!AF110*Weight_Step+'Progressive Change'!AF110*Weight_Progressive+'Hydrogen Superpower'!AF110*Weight_Hydro","v":-1.9700088526997491E-5},{"$f":"'Step Change'!AG110*Weight_Step+'Progressive Change'!AG110*Weight_Progressive+'Hydrogen Superpower'!AG110*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.19648491439134227,{"$f":"'Step Change'!G111*Weight_Step+'Progressive Change'!G111*Weight_Progressive+'Hydrogen Superpower'!G111*Weight_Hydro","v":0},{"$f":"'Step Change'!H111*Weight_Step+'Progressive Change'!H111*Weight_Progressive+'Hydrogen Superpower'!H111*Weight_Hydro","v":-1.133850009407773E-3},{"$f":"'Step Change'!I111*Weight_Step+'Progressive Change'!I111*Weight_Progressive+'Hydrogen Superpower'!I111*Weight_Hydro","v":-7.3362517287186798E-4},{"$f":"'Step Change'!J111*Weight_Step+'Progressive Change'!J111*Weight_Progressive+'Hydrogen Superpower'!J111*Weight_Hydro","v":-0.25643044543826532},{"$f":"'Step Change'!K111*Weight_Step+'Progressive Change'!K111*Weight_Progressive+'Hydrogen Superpower'!K111*Weight_Hydro","v":-6.3006709099918522E-3},{"$f":"'Step Change'!L111*Weight_Step+'Progressive Change'!L111*Weight_Progressive+'Hydrogen Superpower'!L111*Weight_Hydro","v":6.8520410192648024E-6},{"$f":"'Step Change'!M111*Weight_Step+'Progressive Change'!M111*Weight_Progressive+'Hydrogen Superpower'!M111*Weight_Hydro","v":0.13505415243457264},{"$f":"'Step Change'!N111*Weight_Step+'Progressive Change'!N111*Weight_Progressive+'Hydrogen Superpower'!N111*Weight_Hydro","v":7.6076266488595512E-6},{"$f":"'Step Change'!O111*Weight_Step+'Progressive Change'!O111*Weight_Progressive+'Hydrogen Superpower'!O111*Weight_Hydro","v":2.3818124353913559E-3},{"$f":"'Step Change'!P111*Weight_Step+'Progressive Change'!P111*Weight_Progressive+'Hydrogen Superpower'!P111*Weight_Hydro","v":8.486209726516049E-6},{"$f":"'Step Change'!Q111*Weight_Step+'Progressive Change'!Q111*Weight_Progressive+'Hydrogen Superpower'!Q111*Weight_Hydro","v":8.9278197902915821E-6},{"$f":"'Step Change'!R111*Weight_Step+'Progressive Change'!R111*Weight_Progressive+'Hydrogen Superpower'!R111*Weight_Hydro","v":-8.5442518309938903E-2},{"$f":"'Step Change'!S111*Weight_Step+'Progressive Change'!S111*Weight_Progressive+'Hydrogen Superpower'!S111*Weight_Hydro","v":-3.3497164599886067E-2},{"$f":"'Step Change'!T111*Weight_Step+'Progressive Change'!T111*Weight_Progressive+'Hydrogen Superpower'!T111*Weight_Hydro","v":-6.1621273904414794E-3},{"$f":"'Step Change'!U111*Weight_Step+'Progressive Change'!U111*Weight_Progressive+'Hydrogen Superpower'!U111*Weight_Hydro","v":1.105862371393119E-5},{"$f":"'Step Change'!V111*Weight_Step+'Progressive Change'!V111*Weight_Progressive+'Hydrogen Superpower'!V111*Weight_Hydro","v":-6.1599607906610765E-3},{"$f":"'Step Change'!W111*Weight_Step+'Progressive Change'!W111*Weight_Progressive+'Hydrogen Superpower'!W111*Weight_Hydro","v":1.231047449189629E-5},{"$f":"'Step Change'!X111*Weight_Step+'Progressive Change'!X111*Weight_Progressive+'Hydrogen Superpower'!X111*Weight_Hydro","v":1.3021440382799364E-5},{"$f":"'Step Change'!Y111*Weight_Step+'Progressive Change'!Y111*Weight_Progressive+'Hydrogen Superpower'!Y111*Weight_Hydro","v":1.3700276609131278E-5},{"$f":"'Step Change'!Z111*Weight_Step+'Progressive Change'!Z111*Weight_Progressive+'Hydrogen Superpower'!Z111*Weight_Hydro","v":1.4452593835958307E-5},{"$f":"'Step Change'!AA111*Weight_Step+'Progressive Change'!AA111*Weight_Progressive+'Hydrogen Superpower'!AA111*Weight_Hydro","v":1.5247942161010914E-5},{"$f":"'Step Change'!AB111*Weight_Step+'Progressive Change'!AB111*Weight_Progressive+'Hydrogen Superpower'!AB111*Weight_Hydro","v":1.6132642753512636E-5},{"$f":"'Step Change'!AC111*Weight_Step+'Progressive Change'!AC111*Weight_Progressive+'Hydrogen Superpower'!AC111*Weight_Hydro","v":1.6967043752084829E-5},{"$f":"'Step Change'!AD111*Weight_Step+'Progressive Change'!AD111*Weight_Progressive+'Hydrogen Superpower'!AD111*Weight_Hydro","v":1.7900299629629665E-5},{"$f":"'Step Change'!AE111*Weight_Step+'Progressive Change'!AE111*Weight_Progressive+'Hydrogen Superpower'!AE111*Weight_Hydro","v":1.8891943667757189E-5},{"$f":"'Step Change'!AF111*Weight_Step+'Progressive Change'!AF111*Weight_Progressive+'Hydrogen Superpower'!AF111*Weight_Hydro","v":1.9980217674938609E-5},{"$f":"'Step Change'!AG111*Weight_Step+'Progressive Change'!AG111*Weight_Progressive+'Hydrogen Superpower'!AG111*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.1668539051532206,{"$f":"'Step Change'!G112*Weight_Step+'Progressive Change'!G112*Weight_Progressive+'Hydrogen Superpower'!G112*Weight_Hydro","v":0},{"$f":"'Step Change'!H112*Weight_Step+'Progressive Change'!H112*Weight_Progressive+'Hydrogen Superpower'!H112*Weight_Hydro","v":-6.2691505406675668E-6},{"$f":"'Step Change'!I112*Weight_Step+'Progressive Change'!I112*Weight_Progressive+'Hydrogen Superpower'!I112*Weight_Hydro","v":-5.9179890169566815E-4},{"$f":"'Step Change'!J112*Weight_Step+'Progressive Change'!J112*Weight_Progressive+'Hydrogen Superpower'!J112*Weight_Hydro","v":-0.25756567872468505},{"$f":"'Step Change'!K112*Weight_Step+'Progressive Change'!K112*Weight_Progressive+'Hydrogen Superpower'!K112*Weight_Hydro","v":-9.1430340495121127E-3},{"$f":"'Step Change'!L112*Weight_Step+'Progressive Change'!L112*Weight_Progressive+'Hydrogen Superpower'!L112*Weight_Hydro","v":-8.7918865925615525E-6},{"$f":"'Step Change'!M112*Weight_Step+'Progressive Change'!M112*Weight_Progressive+'Hydrogen Superpower'!M112*Weight_Hydro","v":0.19210541439701509},{"$f":"'Step Change'!N112*Weight_Step+'Progressive Change'!N112*Weight_Progressive+'Hydrogen Superpower'!N112*Weight_Hydro","v":-9.7588397860931099E-6},{"$f":"'Step Change'!O112*Weight_Step+'Progressive Change'!O112*Weight_Progressive+'Hydrogen Superpower'!O112*Weight_Hydro","v":1.3391500631429261E-3},{"$f":"'Step Change'!P112*Weight_Step+'Progressive Change'!P112*Weight_Progressive+'Hydrogen Superpower'!P112*Weight_Hydro","v":-1.0893193746776183E-5},{"$f":"'Step Change'!Q112*Weight_Step+'Progressive Change'!Q112*Weight_Progressive+'Hydrogen Superpower'!Q112*Weight_Hydro","v":-1.1463880675026552E-5},{"$f":"'Step Change'!R112*Weight_Step+'Progressive Change'!R112*Weight_Progressive+'Hydrogen Superpower'!R112*Weight_Hydro","v":-8.7584680436812543E-2},{"$f":"'Step Change'!S112*Weight_Step+'Progressive Change'!S112*Weight_Progressive+'Hydrogen Superpower'!S112*Weight_Hydro","v":-4.985043269933951E-2},{"$f":"'Step Change'!T112*Weight_Step+'Progressive Change'!T112*Weight_Progressive+'Hydrogen Superpower'!T112*Weight_Hydro","v":-6.5957727864190052E-3},{"$f":"'Step Change'!U112*Weight_Step+'Progressive Change'!U112*Weight_Progressive+'Hydrogen Superpower'!U112*Weight_Hydro","v":-1.4207590394979029E-5},{"$f":"'Step Change'!V112*Weight_Step+'Progressive Change'!V112*Weight_Progressive+'Hydrogen Superpower'!V112*Weight_Hydro","v":-3.5147537492267646E-3},{"$f":"'Step Change'!W112*Weight_Step+'Progressive Change'!W112*Weight_Progressive+'Hydrogen Superpower'!W112*Weight_Hydro","v":-1.5813932217535539E-5},{"$f":"'Step Change'!X112*Weight_Step+'Progressive Change'!X112*Weight_Progressive+'Hydrogen Superpower'!X112*Weight_Hydro","v":-1.6730400078176592E-5},{"$f":"'Step Change'!Y112*Weight_Step+'Progressive Change'!Y112*Weight_Progressive+'Hydrogen Superpower'!Y112*Weight_Hydro","v":-1.760274731078687E-5},{"$f":"'Step Change'!Z112*Weight_Step+'Progressive Change'!Z112*Weight_Progressive+'Hydrogen Superpower'!Z112*Weight_Hydro","v":-1.8574057562392212E-5},{"$f":"'Step Change'!AA112*Weight_Step+'Progressive Change'!AA112*Weight_Progressive+'Hydrogen Superpower'!AA112*Weight_Hydro","v":-1.9594118261961522E-5},{"$f":"'Step Change'!AB112*Weight_Step+'Progressive Change'!AB112*Weight_Progressive+'Hydrogen Superpower'!AB112*Weight_Hydro","v":-2.0735582719891099E-5},{"$f":"'Step Change'!AC112*Weight_Step+'Progressive Change'!AC112*Weight_Progressive+'Hydrogen Superpower'!AC112*Weight_Hydro","v":-2.1814555209718208E-5},{"$f":"'Step Change'!AD112*Weight_Step+'Progressive Change'!AD112*Weight_Progressive+'Hydrogen Superpower'!AD112*Weight_Hydro","v":-2.3009123983028697E-5},{"$f":"'Step Change'!AE112*Weight_Step+'Progressive Change'!AE112*Weight_Progressive+'Hydrogen Superpower'!AE112*Weight_Hydro","v":-2.4283753810560641E-5},{"$f":"'Step Change'!AF112*Weight_Step+'Progressive Change'!AF112*Weight_Progressive+'Hydrogen Superpower'!AF112*Weight_Hydro","v":-2.5684786860494076E-5},{"$f":"'Step Change'!AG112*Weight_Step+'Progressive Change'!AG112*Weight_Progressive+'Hydrogen Superpower'!AG112*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.39918721186224182,{"$f":"'Step Change'!G113*Weight_Step+'Progressive Change'!G113*Weight_Progressive+'Hydrogen Superpower'!G113*Weight_Hydro","v":0},{"$f":"'Step Change'!H113*Weight_Step+'Progressive Change'!H113*Weight_Progressive+'Hydrogen Superpower'!H113*Weight_Hydro","v":-2.2361403279764856E-3},{"$f":"'Step Change'!I113*Weight_Step+'Progressive Change'!I113*Weight_Progressive+'Hydrogen Superpower'!I113*Weight_Hydro","v":-7.2165777073436728E-4},{"$f":"'Step Change'!J113*Weight_Step+'Progressive Change'!J113*Weight_Progressive+'Hydrogen Superpower'!J113*Weight_Hydro","v":-0.33613197758976598},{"$f":"'Step Change'!K113*Weight_Step+'Progressive Change'!K113*Weight_Progressive+'Hydrogen Superpower'!K113*Weight_Hydro","v":2.4980904121470865E-3},{"$f":"'Step Change'!L113*Weight_Step+'Progressive Change'!L113*Weight_Progressive+'Hydrogen Superpower'!L113*Weight_Hydro","v":-9.3936896682519183E-6},{"$f":"'Step Change'!M113*Weight_Step+'Progressive Change'!M113*Weight_Progressive+'Hydrogen Superpower'!M113*Weight_Hydro","v":-2.0949436809508976E-2},{"$f":"'Step Change'!N113*Weight_Step+'Progressive Change'!N113*Weight_Progressive+'Hydrogen Superpower'!N113*Weight_Hydro","v":-1.0430017386956661E-5},{"$f":"'Step Change'!O113*Weight_Step+'Progressive Change'!O113*Weight_Progressive+'Hydrogen Superpower'!O113*Weight_Hydro","v":2.5232797423979155E-3},{"$f":"'Step Change'!P113*Weight_Step+'Progressive Change'!P113*Weight_Progressive+'Hydrogen Superpower'!P113*Weight_Hydro","v":-1.1636357614107508E-5},{"$f":"'Step Change'!Q113*Weight_Step+'Progressive Change'!Q113*Weight_Progressive+'Hydrogen Superpower'!Q113*Weight_Hydro","v":-1.2241252368041389E-5},{"$f":"'Step Change'!R113*Weight_Step+'Progressive Change'!R113*Weight_Progressive+'Hydrogen Superpower'!R113*Weight_Hydro","v":-0.10311867386745485},{"$f":"'Step Change'!S113*Weight_Step+'Progressive Change'!S113*Weight_Progressive+'Hydrogen Superpower'!S113*Weight_Hydro","v":-7.3524310831070083E-2},{"$f":"'Step Change'!T113*Weight_Step+'Progressive Change'!T113*Weight_Progressive+'Hydrogen Superpower'!T113*Weight_Hydro","v":-6.7564193245690284E-3},{"$f":"'Step Change'!U113*Weight_Step+'Progressive Change'!U113*Weight_Progressive+'Hydrogen Superpower'!U113*Weight_Hydro","v":-1.5158244978207245E-5},{"$f":"'Step Change'!V113*Weight_Step+'Progressive Change'!V113*Weight_Progressive+'Hydrogen Superpower'!V113*Weight_Hydro","v":1.6481377108619256E-3},{"$f":"'Step Change'!W113*Weight_Step+'Progressive Change'!W113*Weight_Progressive+'Hydrogen Superpower'!W113*Weight_Hydro","v":-1.6875094655119711E-5},{"$f":"'Step Change'!X113*Weight_Step+'Progressive Change'!X113*Weight_Progressive+'Hydrogen Superpower'!X113*Weight_Hydro","v":-1.7850253991202169E-5},{"$f":"'Step Change'!Y113*Weight_Step+'Progressive Change'!Y113*Weight_Progressive+'Hydrogen Superpower'!Y113*Weight_Hydro","v":-1.8780392610266749E-5},{"$f":"'Step Change'!Z113*Weight_Step+'Progressive Change'!Z113*Weight_Progressive+'Hydrogen Superpower'!Z113*Weight_Hydro","v":-1.9808921296314219E-5},{"$f":"'Step Change'!AA113*Weight_Step+'Progressive Change'!AA113*Weight_Progressive+'Hydrogen Superpower'!AA113*Weight_Hydro","v":-2.0902306394588504E-5},{"$f":"'Step Change'!AB113*Weight_Step+'Progressive Change'!AB113*Weight_Progressive+'Hydrogen Superpower'!AB113*Weight_Hydro","v":-2.2117777619317952E-5},{"$f":"'Step Change'!AC113*Weight_Step+'Progressive Change'!AC113*Weight_Progressive+'Hydrogen Superpower'!AC113*Weight_Hydro","v":-2.3259588270049984E-5},{"$f":"'Step Change'!AD113*Weight_Step+'Progressive Change'!AD113*Weight_Progressive+'Hydrogen Superpower'!AD113*Weight_Hydro","v":-2.4537550788810888E-5},{"$f":"'Step Change'!AE113*Weight_Step+'Progressive Change'!AE113*Weight_Progressive+'Hydrogen Superpower'!AE113*Weight_Hydro","v":-2.5897345420247445E-5},{"$f":"'Step Change'!AF113*Weight_Step+'Progressive Change'!AF113*Weight_Progressive+'Hydrogen Superpower'!AF113*Weight_Hydro","v":-2.7386899072266887E-5},{"$f":"'Step Change'!AG113*Weight_Step+'Progressive Change'!AG113*Weight_Progressive+'Hydrogen Superpower'!AG113*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0.82335330874264501,{"$f":"'Step Change'!G114*Weight_Step+'Progressive Change'!G114*Weight_Progressive+'Hydrogen Superpower'!G114*Weight_Hydro","v":0},{"$f":"'Step Change'!H114*Weight_Step+'Progressive Change'!H114*Weight_Progressive+'Hydrogen Superpower'!H114*Weight_Hydro","v":8.4634375373582308E-6},{"$f":"'Step Change'!I114*Weight_Step+'Progressive Change'!I114*Weight_Progressive+'Hydrogen Superpower'!I114*Weight_Hydro","v":-1.0573169437908803E-3},{"$f":"'Step Change'!J114*Weight_Step+'Progressive Change'!J114*Weight_Progressive+'Hydrogen Superpower'!J114*Weight_Hydro","v":1.4014984263827086},{"$f":"'Step Change'!K114*Weight_Step+'Progressive Change'!K114*Weight_Progressive+'Hydrogen Superpower'!K114*Weight_Hydro","v":-7.7343338483772655E-3},{"$f":"'Step Change'!L114*Weight_Step+'Progressive Change'!L114*Weight_Progressive+'Hydrogen Superpower'!L114*Weight_Hydro","v":9.7637467636130161E-6},{"$f":"'Step Change'!M114*Weight_Step+'Progressive Change'!M114*Weight_Progressive+'Hydrogen Superpower'!M114*Weight_Hydro","v":6.8560875322159417E-3},{"$f":"'Step Change'!N114*Weight_Step+'Progressive Change'!N114*Weight_Progressive+'Hydrogen Superpower'!N114*Weight_Hydro","v":1.0838394040284705E-5},{"$f":"'Step Change'!O114*Weight_Step+'Progressive Change'!O114*Weight_Progressive+'Hydrogen Superpower'!O114*Weight_Hydro","v":-6.5575096142715681E-3},{"$f":"'Step Change'!P114*Weight_Step+'Progressive Change'!P114*Weight_Progressive+'Hydrogen Superpower'!P114*Weight_Hydro","v":1.2094623404178895E-5},{"$f":"'Step Change'!Q114*Weight_Step+'Progressive Change'!Q114*Weight_Progressive+'Hydrogen Superpower'!Q114*Weight_Hydro","v":1.2727022861425459E-5},{"$f":"'Step Change'!R114*Weight_Step+'Progressive Change'!R114*Weight_Progressive+'Hydrogen Superpower'!R114*Weight_Hydro","v":-0.20308513366049785},{"$f":"'Step Change'!S114*Weight_Step+'Progressive Change'!S114*Weight_Progressive+'Hydrogen Superpower'!S114*Weight_Hydro","v":-0.48588020706896673},{"$f":"'Step Change'!T114*Weight_Step+'Progressive Change'!T114*Weight_Progressive+'Hydrogen Superpower'!T114*Weight_Hydro","v":6.0222215970877277E-3},{"$f":"'Step Change'!U114*Weight_Step+'Progressive Change'!U114*Weight_Progressive+'Hydrogen Superpower'!U114*Weight_Hydro","v":1.577240683771232E-5},{"$f":"'Step Change'!V114*Weight_Step+'Progressive Change'!V114*Weight_Progressive+'Hydrogen Superpower'!V114*Weight_Hydro","v":3.2316419410484704E-3},{"$f":"'Step Change'!W114*Weight_Step+'Progressive Change'!W114*Weight_Progressive+'Hydrogen Superpower'!W114*Weight_Hydro","v":1.7556245452741587E-5},{"$f":"'Step Change'!X114*Weight_Step+'Progressive Change'!X114*Weight_Progressive+'Hydrogen Superpower'!X114*Weight_Hydro","v":1.8572465865300802E-5},{"$f":"'Step Change'!Y114*Weight_Step+'Progressive Change'!Y114*Weight_Progressive+'Hydrogen Superpower'!Y114*Weight_Hydro","v":1.9541018774668812E-5},{"$f":"'Step Change'!Z114*Weight_Step+'Progressive Change'!Z114*Weight_Progressive+'Hydrogen Superpower'!Z114*Weight_Hydro","v":2.0619042695357263E-5},{"$f":"'Step Change'!AA114*Weight_Step+'Progressive Change'!AA114*Weight_Progressive+'Hydrogen Superpower'!AA114*Weight_Hydro","v":2.1750273301389969E-5},{"$f":"'Step Change'!AB114*Weight_Step+'Progressive Change'!AB114*Weight_Progressive+'Hydrogen Superpower'!AB114*Weight_Hydro","v":2.3014545702074718E-5},{"$f":"'Step Change'!AC114*Weight_Step+'Progressive Change'!AC114*Weight_Progressive+'Hydrogen Superpower'!AC114*Weight_Hydro","v":2.4211086339547022E-5},{"$f":"'Step Change'!AD114*Weight_Step+'Progressive Change'!AD114*Weight_Progressive+'Hydrogen Superpower'!AD114*Weight_Hydro","v":2.5539199751264148E-5},{"$f":"'Step Change'!AE114*Weight_Step+'Progressive Change'!AE114*Weight_Progressive+'Hydrogen Superpower'!AE114*Weight_Hydro","v":2.6952366963559856E-5},{"$f":"'Step Change'!AF114*Weight_Step+'Progressive Change'!AF114*Weight_Progressive+'Hydrogen Superpower'!AF114*Weight_Hydro","v":2.8507485323590794E-5},{"$f":"'Step Change'!AG114*Weight_Step+'Progressive Change'!AG114*Weight_Progressive+'Hydrogen Superpower'!AG114*Weight_Hydro","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Weighted,H118:AG118)","v":21.248984419422872},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":0.48333455600938874},1.9193820300135729E-2,1.4310682777423396,1.1676843501479932,1.4238760322608242,1.0239218012082614,0.91714902552306499,1.3288113905735128,1.8716570394117098,1.9429828529236635,1.4782157539890497,1.443695776406883,1.5440718778783173,2.0997243875907947,1.8779615404318284,1.8962456889623491,1.9839895063152289,2.718182005978528,3.6168705422703926,2.6219788359973886,2.3605031892101955,2.7872760118899538,2.3269369675891087,3.3682599629129881,2.762961819066394,0]
[null,null,null,"Option 2","June $2022 m",30.410285510551496,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.30876750477326848,8.1613507199554125E-2,1.9678837993636407,1.5174154799310426,1.5573091970127313,1.3929725967949524,1.3372307229194145,1.7385444165257529,2.822121106054774,2.9605659865127532,2.1634256147129314,2.0896838822108634,2.4008324643470953,2.9869573205668023,3.1196286894052578,2.7023657900903602,3.3506448878692168,4.5068788545293295,6.2704798704639009,3.2935558889417766,3.523304032052371,4.1351023196288486,3.0909842763181428,4.805418244725673,3.230848313020259,0]
[null,null,null,"Option 2A","June $2022 m",30.357909192399816,0,0.3069657416433218,8.142310536695857E-2,1.9521987415917788,1.5049453742829511,1.5435586101662413,1.3697535013170059,1.3006089346650624,1.7107337707943939,2.8423239295959561,2.9481123950759636,2.1637500724106689,2.0734221645546067,2.3745973596950831,3.0316025229417587,3.0677707919316819,2.691172360166735,3.2945224801187689,4.3843827440061203,6.0249538447627975,3.4320034777009374,3.5216387758954459,4.2320908493188423,3.1294130443320536,5.0586069891812508,3.4855346071346127,0]
[null,null,null,"Option 2B","June $2022 m",29.326974931177425,0,0.31076896168198287,8.1794716694474801E-2,1.833451103681965,1.3834925404716514,1.3277429679360084,1.2163949633399982,1.1093671914962067,1.3660650337789584,2.9928284395561882,2.8927582829680301,2.0942382934441097,1.872396753691101,2.3185210844538684,3.0712094996386003,2.736435793444985,2.5727572221446846,3.0310967921836496,4.0862579162302488,5.6450349028674927,3.9644352539007039,3.0247566190579782,4.1055016637947936,3.3025686962626959,6.1964592143854498,3.8595589479060153,0]
[null,null,null,"Option 3","June $2022 m",19.644360158923476,0,0.19660924459825982,6.0203732619932879E-2,0.31566905825333924,1.4282754958611326,1.2703848615892208,1.6122864847825951,1.9525815410070242,2.7796707468664574,1.8179532556707321,2.1081436763344654,1.0814879631481862,2.0617453169270505,1.5437483252203994,0.77926376665039221,3.6178270569293614,2.3281398835245706,3.0421066694914942,4.4119148551279883,8.0140587054094841,-2.4412644958544907,4.1934194717941349,1.8201940489172659,2.2960592112823957E-2,-2.9150586581177205,-4.5473597902600496,0]
[null,null,null,"Option 4","June $2022 m",113.03869886148181,0,0.11538463398723285,-9.5813175007983633E-4,11.781464933269053,10.205473502543926,12.273778591284504,6.3173958450794867,5.871950563061068,8.6416927296016546,9.3024195496983477,10.563103279045242,10.152788074682013,9.5760472806865948,10.385808548938808,11.027900445775758,9.9455466274552951,9.8499745493330018,10.256984620481637,10.189216498562226,10.038487960466712,11.58993069634867,8.3983441279389073,10.241402821876218,7.0745480870472734,10.356258930882039,11.301128371820822,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"% of baseline capital cost estimate",null,1]
[]
[null,null,null,"% of baseline capital cost estimate","Option 1","Option 2","Option 2A","Option 2B","Option 3","Option 4"]
[null,null,null,null,{"$f":"F10","v":20.076313497167387},{"$f":"F11","v":24.466097699553437},{"$f":"F12","v":23.89317018396018},{"$f":"F13","v":5.0116247114912529},{"$f":"F14","v":-10.845724581700201},{"$f":"F15","v":-60.66597873521296}]
[null,null,null,0.75,20.395306105146403,26.129981276145475,25.702784307019801,10.771067745245318,-2.31279334419319,-19.526546547184246]
[null,null,null,0.8,20.331507583550604,25.797204560827065,25.34086148240787,9.6191791384945056,-4.0193795916945954,-27.754432984789997]
[null,null,null,0.85,20.2677090619548,25.464427845508659,24.978938657795947,8.4672905317436911,-5.7259658391960011,-35.982319422395747]
[null,null,null,0.9,20.203910540358997,25.131651130190253,24.617015833184027,7.3154019249928783,-7.432552086697398,-44.210205860001459]
[null,null,null,0.95,20.14011201876319,24.798874414871847,24.255093008572103,6.1635133182420665,-9.1391383341987975,-52.438092297607199]
[null,null,null,1,20.076313497167387,24.466097699553437,23.89317018396018,5.0116247114912529,-10.845724581700201,-60.66597873521296]
[null,null,null,1.05,20.012514975571587,24.133320984235034,23.531247359348253,3.8597361047404384,-12.552310829201607,-68.893865172818749]
[null,null,null,1.1000000000000001,19.948716453975784,23.800544268916628,23.169324534736329,2.7078474979896301,-14.258897076703001,-77.121751610424468]
[null,null,null,1.1499999999999999,19.884917932379981,23.467767553598222,22.807401710124406,1.5559588912388205,-15.965483324204406,-85.349638048030229]
[null,null,null,1.2,19.821119410784181,23.134990838279816,22.445478885512482,0.40407028448800264,-17.672069571705819,-93.577524485636033]
[null,null,null,1.25,19.757320889188371,22.802214122961409,22.083556060900563,-0.74781832226281175,-19.378655819207211,-101.80541092324175]

{"sheet":"S2 Discount rate","index":10,"n_rows":136,"n_cols":33,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,"S2 Discount rate "]
[]
[null,"Description: This tab allows the user to determine the extent to which the NPV net economic benefit for each option will change depending on how the discount rate changes."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G8","v":2023},{"$f":"G8+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV($E$127,H10:AG10)","v":20.076313497167387},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":0.2394934298153214},-1.143740781548493,1.4170005204619127,1.1536165928675663,1.4098082749803973,1.0098540439278345,0.90308126824263801,1.314743633293086,1.8575892821312829,1.9289150956432366,1.4641479967086228,1.4296280191264561,1.5300041205978905,2.0856566303103676,1.8638937831514015,1.8821779316819223,1.969921749034802,2.7041142486981009,3.6028027849899655,2.6079110787169615,2.3464354319297684,2.7732082546095267,2.3128692103086816,3.354192205632561,2.748894061785967,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G11+NPV($E$127,H11:AG11)","v":24.466097699553437},{"$f":"(G119-G40)","v":0},-0.14140072820039429,-4.6732884535847594,-0.32984988977276331,1.4423874411020989,1.4822811581837876,1.3179445579660087,1.2622026840904708,1.6635163776968092,2.7470930672258302,2.8855379476838094,2.0883975758839877,2.0146558433819197,2.3258044255181516,2.9119292817378586,3.0446006505763141,2.6273377512614164,3.2756168490402731,4.4318508157003853,6.1954518316349567,3.2185278501128329,3.4482759932234273,4.0600742807999044,3.0159562374891991,4.7303902058967289,3.1558202741913153,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",23.89317018396018,0,-0.19009501559843084,-5.0861330689765456,-0.54248354947060262,1.4233523820564746,1.4619656179397649,1.2881605090905295,1.219015942438586,1.6291407785679175,2.7607309373694799,2.8665194028494874,2.0821570801841927,1.9918291723281303,2.2930043674686069,2.9500095307152825,2.9861777997052057,2.6095793679402588,3.2129294878922927,4.3027897517796436,5.9433608525363208,3.3504104854744612,3.4400457836689697,4.1504978570923656,3.0478200521055774,4.9770139969547742,3.4039416149081365,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",5.0116247114912529,0,-1.2648198537258368,-16.368102796551451,-6.1101425073324602,1.1238017410749697,1.0680521685393267,0.95670416394331648,0.84967639209952495,1.1063742343822767,2.7331376401595064,2.6330674835713483,1.834547494047428,1.6127059542944193,2.0588302850571867,2.8115187002419186,2.4767449940483033,2.3130664227480029,2.7714059927869679,3.8265671168335671,5.3853441034708105,3.7047444545040222,2.7650658196612965,3.8458108643981119,3.0428778968660142,5.9367684149887676,3.5998681485093336,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-10.845724581700201,0,-1.7822552795151325,-23.920633178081228,-12.260905950448365,1.0429127314259699,0.88502209715405822,1.2269237203474326,1.5672187765718615,2.3943079824312949,1.4325904912355694,1.7227809118993029,0.69612519871302359,1.6763825524918881,1.1583855607852369,0.39390100221522961,3.2324642924941989,1.9427771190894081,2.6567439050563317,4.0265520906928254,7.6286959409743211,-2.8266272602896532,3.8080567073589724,1.4348312844821032,-0.36240217232233862,-3.300421422552883,-4.9327225546952125,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-60.66597873521296,0,-18.641625073248719,-98.475259094738817,-56.681620498142152,8.3485295415275669,10.416834630268145,4.4604518840631275,4.0150066020447088,6.7847487685852954,7.4454755886819886,8.7061593180288828,8.2958441136656536,7.7191033196702357,8.5288645879224489,9.1709564847593992,8.0886026664389359,7.9930305883166426,8.4000406594652777,8.3322725375458671,8.1815439994503532,9.732986735332311,6.5414001669225481,8.3844588608598585,5.2176041260309143,8.4993149698656794,9.4441844108044624,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV($E$127,H21:AG21)","v":1.2759704319160576},{"$f":"'Step Change'!G21*Weight_Step+'Progressive Change'!G21*Weight_Progressive+'Hydrogen Superpower'!G21*Weight_Hydro","v":0},{"$f":"'Step Change'!H21*Weight_Step+'Progressive Change'!H21*Weight_Progressive+'Hydrogen Superpower'!H21*Weight_Hydro","v":0.24384112619406734},{"$f":"'Step Change'!I21*Weight_Step+'Progressive Change'!I21*Weight_Progressive+'Hydrogen Superpower'!I21*Weight_Hydro","v":1.1629346018486288},{"$f":"'Step Change'!J21*Weight_Step+'Progressive Change'!J21*Weight_Progressive+'Hydrogen Superpower'!J21*Weight_Hydro","v":0},{"$f":"'Step Change'!K21*Weight_Step+'Progressive Change'!K21*Weight_Progressive+'Hydrogen Superpower'!K21*Weight_Hydro","v":0},{"$f":"'Step Change'!L21*Weight_Step+'Progressive Change'!L21*Weight_Progressive+'Hydrogen Superpower'!L21*Weight_Hydro","v":0},{"$f":"'Step Change'!M21*Weight_Step+'Progressive Change'!M21*Weight_Progressive+'Hydrogen Superpower'!M21*Weight_Hydro","v":0},{"$f":"'Step Change'!N21*Weight_Step+'Progressive Change'!N21*Weight_Progressive+'Hydrogen Superpower'!N21*Weight_Hydro","v":0},{"$f":"'Step Change'!O21*Weight_Step+'Progressive Change'!O21*Weight_Progressive+'Hydrogen Superpower'!O21*Weight_Hydro","v":0},{"$f":"'Step Change'!P21*Weight_Step+'Progressive Change'!P21*Weight_Progressive+'Hydrogen Superpower'!P21*Weight_Hydro","v":0},{"$f":"'Step Change'!Q21*Weight_Step+'Progressive Change'!Q21*Weight_Progressive+'Hydrogen Superpower'!Q21*Weight_Hydro","v":0},{"$f":"'Step Change'!R21*Weight_Step+'Progressive Change'!R21*Weight_Progressive+'Hydrogen Superpower'!R21*Weight_Hydro","v":0},{"$f":"'Step Change'!S21*Weight_Step+'Progressive Change'!S21*Weight_Progressive+'Hydrogen Superpower'!S21*Weight_Hydro","v":0},{"$f":"'Step Change'!T21*Weight_Step+'Progressive Change'!T21*Weight_Progressive+'Hydrogen Superpower'!T21*Weight_Hydro","v":0},{"$f":"'Step Change'!U21*Weight_Step+'Progressive Change'!U21*Weight_Progressive+'Hydrogen Superpower'!U21*Weight_Hydro","v":0},{"$f":"'Step Change'!V21*Weight_Step+'Progressive Change'!V21*Weight_Progressive+'Hydrogen Superpower'!V21*Weight_Hydro","v":0},{"$f":"'Step Change'!W21*Weight_Step+'Progressive Change'!W21*Weight_Progressive+'Hydrogen Superpower'!W21*Weight_Hydro","v":0},{"$f":"'Step Change'!X21*Weight_Step+'Progressive Change'!X21*Weight_Progressive+'Hydrogen Superpower'!X21*Weight_Hydro","v":0},{"$f":"'Step Change'!Y21*Weight_Step+'Progressive Change'!Y21*Weight_Progressive+'Hydrogen Superpower'!Y21*Weight_Hydro","v":0},{"$f":"'Step Change'!Z21*Weight_Step+'Progressive Change'!Z21*Weight_Progressive+'Hydrogen Superpower'!Z21*Weight_Hydro","v":0},{"$f":"'Step Change'!AA21*Weight_Step+'Progressive Change'!AA21*Weight_Progressive+'Hydrogen Superpower'!AA21*Weight_Hydro","v":0},{"$f":"'Step Change'!AB21*Weight_Step+'Progressive Change'!AB21*Weight_Progressive+'Hydrogen Superpower'!AB21*Weight_Hydro","v":0},{"$f":"'Step Change'!AC21*Weight_Step+'Progressive Change'!AC21*Weight_Progressive+'Hydrogen Superpower'!AC21*Weight_Hydro","v":0},{"$f":"'Step Change'!AD21*Weight_Step+'Progressive Change'!AD21*Weight_Progressive+'Hydrogen Superpower'!AD21*Weight_Hydro","v":0},{"$f":"'Step Change'!AE21*Weight_Step+'Progressive Change'!AE21*Weight_Progressive+'Hydrogen Superpower'!AE21*Weight_Hydro","v":0},{"$f":"'Step Change'!AF21*Weight_Step+'Progressive Change'!AF21*Weight_Progressive+'Hydrogen Superpower'!AF21*Weight_Hydro","v":0},{"$f":"'Step Change'!AH21*Weight_Step+'Progressive Change'!AH21*Weight_Progressive+'Hydrogen Superpower'!AH21*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G22+NPV($E$127,H22:AG22)","v":6.655534306368116},{"$f":"'Step Change'!G22*Weight_Step+'Progressive Change'!G22*Weight_Progressive+'Hydrogen Superpower'!G22*Weight_Hydro","v":0},{"$f":"'Step Change'!H22*Weight_Step+'Progressive Change'!H22*Weight_Progressive+'Hydrogen Superpower'!H22*Weight_Hydro","v":0.45016823297366276},{"$f":"'Step Change'!I22*Weight_Step+'Progressive Change'!I22*Weight_Progressive+'Hydrogen Superpower'!I22*Weight_Hydro","v":4.7549019607843137},{"$f":"'Step Change'!J22*Weight_Step+'Progressive Change'!J22*Weight_Progressive+'Hydrogen Superpower'!J22*Weight_Hydro","v":2.297733689136404},{"$f":"'Step Change'!K22*Weight_Step+'Progressive Change'!K22*Weight_Progressive+'Hydrogen Superpower'!K22*Weight_Hydro","v":0},{"$f":"'Step Change'!L22*Weight_Step+'Progressive Change'!L22*Weight_Progressive+'Hydrogen Superpower'!L22*Weight_Hydro","v":0},{"$f":"'Step Change'!M22*Weight_Step+'Progressive Change'!M22*Weight_Progressive+'Hydrogen Superpower'!M22*Weight_Hydro","v":0},{"$f":"'Step Change'!N22*Weight_Step+'Progressive Change'!N22*Weight_Progressive+'Hydrogen Superpower'!N22*Weight_Hydro","v":0},{"$f":"'Step Change'!O22*Weight_Step+'Progressive Change'!O22*Weight_Progressive+'Hydrogen Superpower'!O22*Weight_Hydro","v":0},{"$f":"'Step Change'!P22*Weight_Step+'Progressive Change'!P22*Weight_Progressive+'Hydrogen Superpower'!P22*Weight_Hydro","v":0},{"$f":"'Step Change'!Q22*Weight_Step+'Progressive Change'!Q22*Weight_Progressive+'Hydrogen Superpower'!Q22*Weight_Hydro","v":0},{"$f":"'Step Change'!R22*Weight_Step+'Progressive Change'!R22*Weight_Progressive+'Hydrogen Superpower'!R22*Weight_Hydro","v":0},{"$f":"'Step Change'!S22*Weight_Step+'Progressive Change'!S22*Weight_Progressive+'Hydrogen Superpower'!S22*Weight_Hydro","v":0},{"$f":"'Step Change'!T22*Weight_Step+'Progressive Change'!T22*Weight_Progressive+'Hydrogen Superpower'!T22*Weight_Hydro","v":0},{"$f":"'Step Change'!U22*Weight_Step+'Progressive Change'!U22*Weight_Progressive+'Hydrogen Superpower'!U22*Weight_Hydro","v":0},{"$f":"'Step Change'!V22*Weight_Step+'Progressive Change'!V22*Weight_Progressive+'Hydrogen Superpower'!V22*Weight_Hydro","v":0},{"$f":"'Step Change'!W22*Weight_Step+'Progressive Change'!W22*Weight_Progressive+'Hydrogen Superpower'!W22*Weight_Hydro","v":0},{"$f":"'Step Change'!X22*Weight_Step+'Progressive Change'!X22*Weight_Progressive+'Hydrogen Superpower'!X22*Weight_Hydro","v":0},{"$f":"'Step Change'!Y22*Weight_Step+'Progressive Change'!Y22*Weight_Progressive+'Hydrogen Superpower'!Y22*Weight_Hydro","v":0},{"$f":"'Step Change'!Z22*Weight_Step+'Progressive Change'!Z22*Weight_Progressive+'Hydrogen Superpower'!Z22*Weight_Hydro","v":0},{"$f":"'Step Change'!AA22*Weight_Step+'Progressive Change'!AA22*Weight_Progressive+'Hydrogen Superpower'!AA22*Weight_Hydro","v":0},{"$f":"'Step Change'!AB22*Weight_Step+'Progressive Change'!AB22*Weight_Progressive+'Hydrogen Superpower'!AB22*Weight_Hydro","v":0},{"$f":"'Step Change'!AC22*Weight_Step+'Progressive Change'!AC22*Weight_Progressive+'Hydrogen Superpower'!AC22*Weight_Hydro","v":0},{"$f":"'Step Change'!AD22*Weight_Step+'Progressive Change'!AD22*Weight_Progressive+'Hydrogen Superpower'!AD22*Weight_Hydro","v":0},{"$f":"'Step Change'!AE22*Weight_Step+'Progressive Change'!AE22*Weight_Progressive+'Hydrogen Superpower'!AE22*Weight_Hydro","v":0},{"$f":"'Step Change'!AF22*Weight_Step+'Progressive Change'!AF22*Weight_Progressive+'Hydrogen Superpower'!AF22*Weight_Hydro","v":0},{"$f":"'Step Change'!AH22*Weight_Step+'Progressive Change'!AH22*Weight_Progressive+'Hydrogen Superpower'!AH22*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384724,{"$f":"'Step Change'!G23*Weight_Step+'Progressive Change'!G23*Weight_Progressive+'Hydrogen Superpower'!G23*Weight_Hydro","v":0},{"$f":"'Step Change'!H23*Weight_Step+'Progressive Change'!H23*Weight_Progressive+'Hydrogen Superpower'!H23*Weight_Hydro","v":0.49706075724175264},{"$f":"'Step Change'!I23*Weight_Step+'Progressive Change'!I23*Weight_Progressive+'Hydrogen Superpower'!I23*Weight_Hydro","v":5.1675561743435043},{"$f":"'Step Change'!J23*Weight_Step+'Progressive Change'!J23*Weight_Progressive+'Hydrogen Superpower'!J23*Weight_Hydro","v":2.4946822910623814},{"$f":"'Step Change'!K23*Weight_Step+'Progressive Change'!K23*Weight_Progressive+'Hydrogen Superpower'!K23*Weight_Hydro","v":0},{"$f":"'Step Change'!L23*Weight_Step+'Progressive Change'!L23*Weight_Progressive+'Hydrogen Superpower'!L23*Weight_Hydro","v":0},{"$f":"'Step Change'!M23*Weight_Step+'Progressive Change'!M23*Weight_Progressive+'Hydrogen Superpower'!M23*Weight_Hydro","v":0},{"$f":"'Step Change'!N23*Weight_Step+'Progressive Change'!N23*Weight_Progressive+'Hydrogen Superpower'!N23*Weight_Hydro","v":0},{"$f":"'Step Change'!O23*Weight_Step+'Progressive Change'!O23*Weight_Progressive+'Hydrogen Superpower'!O23*Weight_Hydro","v":0},{"$f":"'Step Change'!P23*Weight_Step+'Progressive Change'!P23*Weight_Progressive+'Hydrogen Superpower'!P23*Weight_Hydro","v":0},{"$f":"'Step Change'!Q23*Weight_Step+'Progressive Change'!Q23*Weight_Progressive+'Hydrogen Superpower'!Q23*Weight_Hydro","v":0},{"$f":"'Step Change'!R23*Weight_Step+'Progressive Change'!R23*Weight_Progressive+'Hydrogen Superpower'!R23*Weight_Hydro","v":0},{"$f":"'Step Change'!S23*Weight_Step+'Progressive Change'!S23*Weight_Progressive+'Hydrogen Superpower'!S23*Weight_Hydro","v":0},{"$f":"'Step Change'!T23*Weight_Step+'Progressive Change'!T23*Weight_Progressive+'Hydrogen Superpower'!T23*Weight_Hydro","v":0},{"$f":"'Step Change'!U23*Weight_Step+'Progressive Change'!U23*Weight_Progressive+'Hydrogen Superpower'!U23*Weight_Hydro","v":0},{"$f":"'Step Change'!V23*Weight_Step+'Progressive Change'!V23*Weight_Progressive+'Hydrogen Superpower'!V23*Weight_Hydro","v":0},{"$f":"'Step Change'!W23*Weight_Step+'Progressive Change'!W23*Weight_Progressive+'Hydrogen Superpower'!W23*Weight_Hydro","v":0},{"$f":"'Step Change'!X23*Weight_Step+'Progressive Change'!X23*Weight_Progressive+'Hydrogen Superpower'!X23*Weight_Hydro","v":0},{"$f":"'Step Change'!Y23*Weight_Step+'Progressive Change'!Y23*Weight_Progressive+'Hydrogen Superpower'!Y23*Weight_Hydro","v":0},{"$f":"'Step Change'!Z23*Weight_Step+'Progressive Change'!Z23*Weight_Progressive+'Hydrogen Superpower'!Z23*Weight_Hydro","v":0},{"$f":"'Step Change'!AA23*Weight_Step+'Progressive Change'!AA23*Weight_Progressive+'Hydrogen Superpower'!AA23*Weight_Hydro","v":0},{"$f":"'Step Change'!AB23*Weight_Step+'Progressive Change'!AB23*Weight_Progressive+'Hydrogen Superpower'!AB23*Weight_Hydro","v":0},{"$f":"'Step Change'!AC23*Weight_Step+'Progressive Change'!AC23*Weight_Progressive+'Hydrogen Superpower'!AC23*Weight_Hydro","v":0},{"$f":"'Step Change'!AD23*Weight_Step+'Progressive Change'!AD23*Weight_Progressive+'Hydrogen Superpower'!AD23*Weight_Hydro","v":0},{"$f":"'Step Change'!AE23*Weight_Step+'Progressive Change'!AE23*Weight_Progressive+'Hydrogen Superpower'!AE23*Weight_Hydro","v":0},{"$f":"'Step Change'!AF23*Weight_Step+'Progressive Change'!AF23*Weight_Progressive+'Hydrogen Superpower'!AF23*Weight_Hydro","v":0},{"$f":"'Step Change'!AH23*Weight_Step+'Progressive Change'!AH23*Weight_Progressive+'Hydrogen Superpower'!AH23*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Step Change'!G24*Weight_Step+'Progressive Change'!G24*Weight_Progressive+'Hydrogen Superpower'!G24*Weight_Hydro","v":0},{"$f":"'Step Change'!H24*Weight_Step+'Progressive Change'!H24*Weight_Progressive+'Hydrogen Superpower'!H24*Weight_Hydro","v":1.5755888154078197},{"$f":"'Step Change'!I24*Weight_Step+'Progressive Change'!I24*Weight_Progressive+'Hydrogen Superpower'!I24*Weight_Hydro","v":16.449897513245926},{"$f":"'Step Change'!J24*Weight_Step+'Progressive Change'!J24*Weight_Progressive+'Hydrogen Superpower'!J24*Weight_Hydro","v":7.9435936110144256},{"$f":"'Step Change'!K24*Weight_Step+'Progressive Change'!K24*Weight_Progressive+'Hydrogen Superpower'!K24*Weight_Hydro","v":0},{"$f":"'Step Change'!L24*Weight_Step+'Progressive Change'!L24*Weight_Progressive+'Hydrogen Superpower'!L24*Weight_Hydro","v":0},{"$f":"'Step Change'!M24*Weight_Step+'Progressive Change'!M24*Weight_Progressive+'Hydrogen Superpower'!M24*Weight_Hydro","v":0},{"$f":"'Step Change'!N24*Weight_Step+'Progressive Change'!N24*Weight_Progressive+'Hydrogen Superpower'!N24*Weight_Hydro","v":0},{"$f":"'Step Change'!O24*Weight_Step+'Progressive Change'!O24*Weight_Progressive+'Hydrogen Superpower'!O24*Weight_Hydro","v":0},{"$f":"'Step Change'!P24*Weight_Step+'Progressive Change'!P24*Weight_Progressive+'Hydrogen Superpower'!P24*Weight_Hydro","v":0},{"$f":"'Step Change'!Q24*Weight_Step+'Progressive Change'!Q24*Weight_Progressive+'Hydrogen Superpower'!Q24*Weight_Hydro","v":0},{"$f":"'Step Change'!R24*Weight_Step+'Progressive Change'!R24*Weight_Progressive+'Hydrogen Superpower'!R24*Weight_Hydro","v":0},{"$f":"'Step Change'!S24*Weight_Step+'Progressive Change'!S24*Weight_Progressive+'Hydrogen Superpower'!S24*Weight_Hydro","v":0},{"$f":"'Step Change'!T24*Weight_Step+'Progressive Change'!T24*Weight_Progressive+'Hydrogen Superpower'!T24*Weight_Hydro","v":0},{"$f":"'Step Change'!U24*Weight_Step+'Progressive Change'!U24*Weight_Progressive+'Hydrogen Superpower'!U24*Weight_Hydro","v":0},{"$f":"'Step Change'!V24*Weight_Step+'Progressive Change'!V24*Weight_Progressive+'Hydrogen Superpower'!V24*Weight_Hydro","v":0},{"$f":"'Step Change'!W24*Weight_Step+'Progressive Change'!W24*Weight_Progressive+'Hydrogen Superpower'!W24*Weight_Hydro","v":0},{"$f":"'Step Change'!X24*Weight_Step+'Progressive Change'!X24*Weight_Progressive+'Hydrogen Superpower'!X24*Weight_Hydro","v":0},{"$f":"'Step Change'!Y24*Weight_Step+'Progressive Change'!Y24*Weight_Progressive+'Hydrogen Superpower'!Y24*Weight_Hydro","v":0},{"$f":"'Step Change'!Z24*Weight_Step+'Progressive Change'!Z24*Weight_Progressive+'Hydrogen Superpower'!Z24*Weight_Hydro","v":0},{"$f":"'Step Change'!AA24*Weight_Step+'Progressive Change'!AA24*Weight_Progressive+'Hydrogen Superpower'!AA24*Weight_Hydro","v":0},{"$f":"'Step Change'!AB24*Weight_Step+'Progressive Change'!AB24*Weight_Progressive+'Hydrogen Superpower'!AB24*Weight_Hydro","v":0},{"$f":"'Step Change'!AC24*Weight_Step+'Progressive Change'!AC24*Weight_Progressive+'Hydrogen Superpower'!AC24*Weight_Hydro","v":0},{"$f":"'Step Change'!AD24*Weight_Step+'Progressive Change'!AD24*Weight_Progressive+'Hydrogen Superpower'!AD24*Weight_Hydro","v":0},{"$f":"'Step Change'!AE24*Weight_Step+'Progressive Change'!AE24*Weight_Progressive+'Hydrogen Superpower'!AE24*Weight_Hydro","v":0},{"$f":"'Step Change'!AF24*Weight_Step+'Progressive Change'!AF24*Weight_Progressive+'Hydrogen Superpower'!AF24*Weight_Hydro","v":0},{"$f":"'Step Change'!AH24*Weight_Step+'Progressive Change'!AH24*Weight_Progressive+'Hydrogen Superpower'!AH24*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Step Change'!G25*Weight_Step+'Progressive Change'!G25*Weight_Progressive+'Hydrogen Superpower'!G25*Weight_Hydro","v":0},{"$f":"'Step Change'!H25*Weight_Step+'Progressive Change'!H25*Weight_Progressive+'Hydrogen Superpower'!H25*Weight_Hydro","v":1.9788645241133924},{"$f":"'Step Change'!I25*Weight_Step+'Progressive Change'!I25*Weight_Progressive+'Hydrogen Superpower'!I25*Weight_Hydro","v":23.980836910701161},{"$f":"'Step Change'!J25*Weight_Step+'Progressive Change'!J25*Weight_Progressive+'Hydrogen Superpower'!J25*Weight_Hydro","v":12.576575008701704},{"$f":"'Step Change'!K25*Weight_Step+'Progressive Change'!K25*Weight_Progressive+'Hydrogen Superpower'!K25*Weight_Hydro","v":0},{"$f":"'Step Change'!L25*Weight_Step+'Progressive Change'!L25*Weight_Progressive+'Hydrogen Superpower'!L25*Weight_Hydro","v":0},{"$f":"'Step Change'!M25*Weight_Step+'Progressive Change'!M25*Weight_Progressive+'Hydrogen Superpower'!M25*Weight_Hydro","v":0},{"$f":"'Step Change'!N25*Weight_Step+'Progressive Change'!N25*Weight_Progressive+'Hydrogen Superpower'!N25*Weight_Hydro","v":0},{"$f":"'Step Change'!O25*Weight_Step+'Progressive Change'!O25*Weight_Progressive+'Hydrogen Superpower'!O25*Weight_Hydro","v":0},{"$f":"'Step Change'!P25*Weight_Step+'Progressive Change'!P25*Weight_Progressive+'Hydrogen Superpower'!P25*Weight_Hydro","v":0},{"$f":"'Step Change'!Q25*Weight_Step+'Progressive Change'!Q25*Weight_Progressive+'Hydrogen Superpower'!Q25*Weight_Hydro","v":0},{"$f":"'Step Change'!R25*Weight_Step+'Progressive Change'!R25*Weight_Progressive+'Hydrogen Superpower'!R25*Weight_Hydro","v":0},{"$f":"'Step Change'!S25*Weight_Step+'Progressive Change'!S25*Weight_Progressive+'Hydrogen Superpower'!S25*Weight_Hydro","v":0},{"$f":"'Step Change'!T25*Weight_Step+'Progressive Change'!T25*Weight_Progressive+'Hydrogen Superpower'!T25*Weight_Hydro","v":0},{"$f":"'Step Change'!U25*Weight_Step+'Progressive Change'!U25*Weight_Progressive+'Hydrogen Superpower'!U25*Weight_Hydro","v":0},{"$f":"'Step Change'!V25*Weight_Step+'Progressive Change'!V25*Weight_Progressive+'Hydrogen Superpower'!V25*Weight_Hydro","v":0},{"$f":"'Step Change'!W25*Weight_Step+'Progressive Change'!W25*Weight_Progressive+'Hydrogen Superpower'!W25*Weight_Hydro","v":0},{"$f":"'Step Change'!X25*Weight_Step+'Progressive Change'!X25*Weight_Progressive+'Hydrogen Superpower'!X25*Weight_Hydro","v":0},{"$f":"'Step Change'!Y25*Weight_Step+'Progressive Change'!Y25*Weight_Progressive+'Hydrogen Superpower'!Y25*Weight_Hydro","v":0},{"$f":"'Step Change'!Z25*Weight_Step+'Progressive Change'!Z25*Weight_Progressive+'Hydrogen Superpower'!Z25*Weight_Hydro","v":0},{"$f":"'Step Change'!AA25*Weight_Step+'Progressive Change'!AA25*Weight_Progressive+'Hydrogen Superpower'!AA25*Weight_Hydro","v":0},{"$f":"'Step Change'!AB25*Weight_Step+'Progressive Change'!AB25*Weight_Progressive+'Hydrogen Superpower'!AB25*Weight_Hydro","v":0},{"$f":"'Step Change'!AC25*Weight_Step+'Progressive Change'!AC25*Weight_Progressive+'Hydrogen Superpower'!AC25*Weight_Hydro","v":0},{"$f":"'Step Change'!AD25*Weight_Step+'Progressive Change'!AD25*Weight_Progressive+'Hydrogen Superpower'!AD25*Weight_Hydro","v":0},{"$f":"'Step Change'!AE25*Weight_Step+'Progressive Change'!AE25*Weight_Progressive+'Hydrogen Superpower'!AE25*Weight_Hydro","v":0},{"$f":"'Step Change'!AF25*Weight_Step+'Progressive Change'!AF25*Weight_Progressive+'Hydrogen Superpower'!AF25*Weight_Hydro","v":0},{"$f":"'Step Change'!AH25*Weight_Step+'Progressive Change'!AH25*Weight_Progressive+'Hydrogen Superpower'!AH25*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Step Change'!G26*Weight_Step+'Progressive Change'!G26*Weight_Progressive+'Hydrogen Superpower'!G26*Weight_Hydro","v":0},{"$f":"'Step Change'!H26*Weight_Step+'Progressive Change'!H26*Weight_Progressive+'Hydrogen Superpower'!H26*Weight_Hydro","v":18.757009707235952},{"$f":"'Step Change'!I26*Weight_Step+'Progressive Change'!I26*Weight_Progressive+'Hydrogen Superpower'!I26*Weight_Hydro","v":98.474300962988735},{"$f":"'Step Change'!J26*Weight_Step+'Progressive Change'!J26*Weight_Progressive+'Hydrogen Superpower'!J26*Weight_Hydro","v":68.463085431411201},{"$f":"'Step Change'!K26*Weight_Step+'Progressive Change'!K26*Weight_Progressive+'Hydrogen Superpower'!K26*Weight_Hydro","v":0},{"$f":"'Step Change'!L26*Weight_Step+'Progressive Change'!L26*Weight_Progressive+'Hydrogen Superpower'!L26*Weight_Hydro","v":0},{"$f":"'Step Change'!M26*Weight_Step+'Progressive Change'!M26*Weight_Progressive+'Hydrogen Superpower'!M26*Weight_Hydro","v":0},{"$f":"'Step Change'!N26*Weight_Step+'Progressive Change'!N26*Weight_Progressive+'Hydrogen Superpower'!N26*Weight_Hydro","v":0},{"$f":"'Step Change'!O26*Weight_Step+'Progressive Change'!O26*Weight_Progressive+'Hydrogen Superpower'!O26*Weight_Hydro","v":0},{"$f":"'Step Change'!P26*Weight_Step+'Progressive Change'!P26*Weight_Progressive+'Hydrogen Superpower'!P26*Weight_Hydro","v":0},{"$f":"'Step Change'!Q26*Weight_Step+'Progressive Change'!Q26*Weight_Progressive+'Hydrogen Superpower'!Q26*Weight_Hydro","v":0},{"$f":"'Step Change'!R26*Weight_Step+'Progressive Change'!R26*Weight_Progressive+'Hydrogen Superpower'!R26*Weight_Hydro","v":0},{"$f":"'Step Change'!S26*Weight_Step+'Progressive Change'!S26*Weight_Progressive+'Hydrogen Superpower'!S26*Weight_Hydro","v":0},{"$f":"'Step Change'!T26*Weight_Step+'Progressive Change'!T26*Weight_Progressive+'Hydrogen Superpower'!T26*Weight_Hydro","v":0},{"$f":"'Step Change'!U26*Weight_Step+'Progressive Change'!U26*Weight_Progressive+'Hydrogen Superpower'!U26*Weight_Hydro","v":0},{"$f":"'Step Change'!V26*Weight_Step+'Progressive Change'!V26*Weight_Progressive+'Hydrogen Superpower'!V26*Weight_Hydro","v":0},{"$f":"'Step Change'!W26*Weight_Step+'Progressive Change'!W26*Weight_Progressive+'Hydrogen Superpower'!W26*Weight_Hydro","v":0},{"$f":"'Step Change'!X26*Weight_Step+'Progressive Change'!X26*Weight_Progressive+'Hydrogen Superpower'!X26*Weight_Hydro","v":0},{"$f":"'Step Change'!Y26*Weight_Step+'Progressive Change'!Y26*Weight_Progressive+'Hydrogen Superpower'!Y26*Weight_Hydro","v":0},{"$f":"'Step Change'!Z26*Weight_Step+'Progressive Change'!Z26*Weight_Progressive+'Hydrogen Superpower'!Z26*Weight_Hydro","v":0},{"$f":"'Step Change'!AA26*Weight_Step+'Progressive Change'!AA26*Weight_Progressive+'Hydrogen Superpower'!AA26*Weight_Hydro","v":0},{"$f":"'Step Change'!AB26*Weight_Step+'Progressive Change'!AB26*Weight_Progressive+'Hydrogen Superpower'!AB26*Weight_Hydro","v":0},{"$f":"'Step Change'!AC26*Weight_Step+'Progressive Change'!AC26*Weight_Progressive+'Hydrogen Superpower'!AC26*Weight_Hydro","v":0},{"$f":"'Step Change'!AD26*Weight_Step+'Progressive Change'!AD26*Weight_Progressive+'Hydrogen Superpower'!AD26*Weight_Hydro","v":0},{"$f":"'Step Change'!AE26*Weight_Step+'Progressive Change'!AE26*Weight_Progressive+'Hydrogen Superpower'!AE26*Weight_Hydro","v":0},{"$f":"'Step Change'!AF26*Weight_Step+'Progressive Change'!AF26*Weight_Progressive+'Hydrogen Superpower'!AF26*Weight_Hydro","v":0},{"$f":"'Step Change'!AH26*Weight_Step+'Progressive Change'!AH26*Weight_Progressive+'Hydrogen Superpower'!AH26*Weight_Hydro","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV($E$127,H30:AG30)","v":0.16273037118317446},{"$f":"'Step Change'!G30*Weight_Step+'Progressive Change'!G30*Weight_Progressive+'Hydrogen Superpower'!G30*Weight_Hydro","v":0},{"$f":"'Step Change'!H30*Weight_Step+'Progressive Change'!H30*Weight_Progressive+'Hydrogen Superpower'!H30*Weight_Hydro","v":0},{"$f":"'Step Change'!I30*Weight_Step+'Progressive Change'!I30*Weight_Progressive+'Hydrogen Superpower'!I30*Weight_Hydro","v":0},{"$f":"'Step Change'!J30*Weight_Step+'Progressive Change'!J30*Weight_Progressive+'Hydrogen Superpower'!J30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!K30*Weight_Step+'Progressive Change'!K30*Weight_Progressive+'Hydrogen Superpower'!K30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!L30*Weight_Step+'Progressive Change'!L30*Weight_Progressive+'Hydrogen Superpower'!L30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!M30*Weight_Step+'Progressive Change'!M30*Weight_Progressive+'Hydrogen Superpower'!M30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!N30*Weight_Step+'Progressive Change'!N30*Weight_Progressive+'Hydrogen Superpower'!N30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!O30*Weight_Step+'Progressive Change'!O30*Weight_Progressive+'Hydrogen Superpower'!O30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!P30*Weight_Step+'Progressive Change'!P30*Weight_Progressive+'Hydrogen Superpower'!P30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Q30*Weight_Step+'Progressive Change'!Q30*Weight_Progressive+'Hydrogen Superpower'!Q30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!R30*Weight_Step+'Progressive Change'!R30*Weight_Progressive+'Hydrogen Superpower'!R30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!S30*Weight_Step+'Progressive Change'!S30*Weight_Progressive+'Hydrogen Superpower'!S30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!T30*Weight_Step+'Progressive Change'!T30*Weight_Progressive+'Hydrogen Superpower'!T30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!U30*Weight_Step+'Progressive Change'!U30*Weight_Progressive+'Hydrogen Superpower'!U30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!V30*Weight_Step+'Progressive Change'!V30*Weight_Progressive+'Hydrogen Superpower'!V30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!W30*Weight_Step+'Progressive Change'!W30*Weight_Progressive+'Hydrogen Superpower'!W30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!X30*Weight_Step+'Progressive Change'!X30*Weight_Progressive+'Hydrogen Superpower'!X30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Y30*Weight_Step+'Progressive Change'!Y30*Weight_Progressive+'Hydrogen Superpower'!Y30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Z30*Weight_Step+'Progressive Change'!Z30*Weight_Progressive+'Hydrogen Superpower'!Z30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AA30*Weight_Step+'Progressive Change'!AA30*Weight_Progressive+'Hydrogen Superpower'!AA30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AB30*Weight_Step+'Progressive Change'!AB30*Weight_Progressive+'Hydrogen Superpower'!AB30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AC30*Weight_Step+'Progressive Change'!AC30*Weight_Progressive+'Hydrogen Superpower'!AC30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AD30*Weight_Step+'Progressive Change'!AD30*Weight_Progressive+'Hydrogen Superpower'!AD30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AE30*Weight_Step+'Progressive Change'!AE30*Weight_Progressive+'Hydrogen Superpower'!AE30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AF30*Weight_Step+'Progressive Change'!AF30*Weight_Progressive+'Hydrogen Superpower'!AF30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AG30*Weight_Step+'Progressive Change'!AG30*Weight_Progressive+'Hydrogen Superpower'!AG30*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G31+NPV($E$127,H31:AG31)","v":0.80400040991328725},{"$f":"'Step Change'!G31*Weight_Step+'Progressive Change'!G31*Weight_Progressive+'Hydrogen Superpower'!G31*Weight_Hydro","v":0},{"$f":"'Step Change'!H31*Weight_Step+'Progressive Change'!H31*Weight_Progressive+'Hydrogen Superpower'!H31*Weight_Hydro","v":0},{"$f":"'Step Change'!I31*Weight_Step+'Progressive Change'!I31*Weight_Progressive+'Hydrogen Superpower'!I31*Weight_Hydro","v":0},{"$f":"'Step Change'!J31*Weight_Step+'Progressive Change'!J31*Weight_Progressive+'Hydrogen Superpower'!J31*Weight_Hydro","v":0},{"$f":"'Step Change'!K31*Weight_Step+'Progressive Change'!K31*Weight_Progressive+'Hydrogen Superpower'!K31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!L31*Weight_Step+'Progressive Change'!L31*Weight_Progressive+'Hydrogen Superpower'!L31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!M31*Weight_Step+'Progressive Change'!M31*Weight_Progressive+'Hydrogen Superpower'!M31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!N31*Weight_Step+'Progressive Change'!N31*Weight_Progressive+'Hydrogen Superpower'!N31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!O31*Weight_Step+'Progressive Change'!O31*Weight_Progressive+'Hydrogen Superpower'!O31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!P31*Weight_Step+'Progressive Change'!P31*Weight_Progressive+'Hydrogen Superpower'!P31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Q31*Weight_Step+'Progressive Change'!Q31*Weight_Progressive+'Hydrogen Superpower'!Q31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!R31*Weight_Step+'Progressive Change'!R31*Weight_Progressive+'Hydrogen Superpower'!R31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!S31*Weight_Step+'Progressive Change'!S31*Weight_Progressive+'Hydrogen Superpower'!S31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!T31*Weight_Step+'Progressive Change'!T31*Weight_Progressive+'Hydrogen Superpower'!T31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!U31*Weight_Step+'Progressive Change'!U31*Weight_Progressive+'Hydrogen Superpower'!U31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!V31*Weight_Step+'Progressive Change'!V31*Weight_Progressive+'Hydrogen Superpower'!V31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!W31*Weight_Step+'Progressive Change'!W31*Weight_Progressive+'Hydrogen Superpower'!W31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!X31*Weight_Step+'Progressive Change'!X31*Weight_Progressive+'Hydrogen Superpower'!X31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Y31*Weight_Step+'Progressive Change'!Y31*Weight_Progressive+'Hydrogen Superpower'!Y31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Z31*Weight_Step+'Progressive Change'!Z31*Weight_Progressive+'Hydrogen Superpower'!Z31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AA31*Weight_Step+'Progressive Change'!AA31*Weight_Progressive+'Hydrogen Superpower'!AA31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AB31*Weight_Step+'Progressive Change'!AB31*Weight_Progressive+'Hydrogen Superpower'!AB31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AC31*Weight_Step+'Progressive Change'!AC31*Weight_Progressive+'Hydrogen Superpower'!AC31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AD31*Weight_Step+'Progressive Change'!AD31*Weight_Progressive+'Hydrogen Superpower'!AD31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AE31*Weight_Step+'Progressive Change'!AE31*Weight_Progressive+'Hydrogen Superpower'!AE31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AF31*Weight_Step+'Progressive Change'!AF31*Weight_Progressive+'Hydrogen Superpower'!AF31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AG31*Weight_Step+'Progressive Change'!AG31*Weight_Progressive+'Hydrogen Superpower'!AG31*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Step Change'!G32*Weight_Step+'Progressive Change'!G32*Weight_Progressive+'Hydrogen Superpower'!G32*Weight_Hydro","v":0},{"$f":"'Step Change'!H32*Weight_Step+'Progressive Change'!H32*Weight_Progressive+'Hydrogen Superpower'!H32*Weight_Hydro","v":0},{"$f":"'Step Change'!I32*Weight_Step+'Progressive Change'!I32*Weight_Progressive+'Hydrogen Superpower'!I32*Weight_Hydro","v":0},{"$f":"'Step Change'!J32*Weight_Step+'Progressive Change'!J32*Weight_Progressive+'Hydrogen Superpower'!J32*Weight_Hydro","v":0},{"$f":"'Step Change'!K32*Weight_Step+'Progressive Change'!K32*Weight_Progressive+'Hydrogen Superpower'!K32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!L32*Weight_Step+'Progressive Change'!L32*Weight_Progressive+'Hydrogen Superpower'!L32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!M32*Weight_Step+'Progressive Change'!M32*Weight_Progressive+'Hydrogen Superpower'!M32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!N32*Weight_Step+'Progressive Change'!N32*Weight_Progressive+'Hydrogen Superpower'!N32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!O32*Weight_Step+'Progressive Change'!O32*Weight_Progressive+'Hydrogen Superpower'!O32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!P32*Weight_Step+'Progressive Change'!P32*Weight_Progressive+'Hydrogen Superpower'!P32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Q32*Weight_Step+'Progressive Change'!Q32*Weight_Progressive+'Hydrogen Superpower'!Q32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!R32*Weight_Step+'Progressive Change'!R32*Weight_Progressive+'Hydrogen Superpower'!R32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!S32*Weight_Step+'Progressive Change'!S32*Weight_Progressive+'Hydrogen Superpower'!S32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!T32*Weight_Step+'Progressive Change'!T32*Weight_Progressive+'Hydrogen Superpower'!T32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!U32*Weight_Step+'Progressive Change'!U32*Weight_Progressive+'Hydrogen Superpower'!U32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!V32*Weight_Step+'Progressive Change'!V32*Weight_Progressive+'Hydrogen Superpower'!V32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!W32*Weight_Step+'Progressive Change'!W32*Weight_Progressive+'Hydrogen Superpower'!W32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!X32*Weight_Step+'Progressive Change'!X32*Weight_Progressive+'Hydrogen Superpower'!X32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Y32*Weight_Step+'Progressive Change'!Y32*Weight_Progressive+'Hydrogen Superpower'!Y32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Z32*Weight_Step+'Progressive Change'!Z32*Weight_Progressive+'Hydrogen Superpower'!Z32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AA32*Weight_Step+'Progressive Change'!AA32*Weight_Progressive+'Hydrogen Superpower'!AA32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AB32*Weight_Step+'Progressive Change'!AB32*Weight_Progressive+'Hydrogen Superpower'!AB32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AC32*Weight_Step+'Progressive Change'!AC32*Weight_Progressive+'Hydrogen Superpower'!AC32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AD32*Weight_Step+'Progressive Change'!AD32*Weight_Progressive+'Hydrogen Superpower'!AD32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AE32*Weight_Step+'Progressive Change'!AE32*Weight_Progressive+'Hydrogen Superpower'!AE32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AF32*Weight_Step+'Progressive Change'!AF32*Weight_Progressive+'Hydrogen Superpower'!AF32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AG32*Weight_Step+'Progressive Change'!AG32*Weight_Progressive+'Hydrogen Superpower'!AG32*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Step Change'!G33*Weight_Step+'Progressive Change'!G33*Weight_Progressive+'Hydrogen Superpower'!G33*Weight_Hydro","v":0},{"$f":"'Step Change'!H33*Weight_Step+'Progressive Change'!H33*Weight_Progressive+'Hydrogen Superpower'!H33*Weight_Hydro","v":0},{"$f":"'Step Change'!I33*Weight_Step+'Progressive Change'!I33*Weight_Progressive+'Hydrogen Superpower'!I33*Weight_Hydro","v":0},{"$f":"'Step Change'!J33*Weight_Step+'Progressive Change'!J33*Weight_Progressive+'Hydrogen Superpower'!J33*Weight_Hydro","v":0},{"$f":"'Step Change'!K33*Weight_Step+'Progressive Change'!K33*Weight_Progressive+'Hydrogen Superpower'!K33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!L33*Weight_Step+'Progressive Change'!L33*Weight_Progressive+'Hydrogen Superpower'!L33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!M33*Weight_Step+'Progressive Change'!M33*Weight_Progressive+'Hydrogen Superpower'!M33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!N33*Weight_Step+'Progressive Change'!N33*Weight_Progressive+'Hydrogen Superpower'!N33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!O33*Weight_Step+'Progressive Change'!O33*Weight_Progressive+'Hydrogen Superpower'!O33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!P33*Weight_Step+'Progressive Change'!P33*Weight_Progressive+'Hydrogen Superpower'!P33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Q33*Weight_Step+'Progressive Change'!Q33*Weight_Progressive+'Hydrogen Superpower'!Q33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!R33*Weight_Step+'Progressive Change'!R33*Weight_Progressive+'Hydrogen Superpower'!R33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!S33*Weight_Step+'Progressive Change'!S33*Weight_Progressive+'Hydrogen Superpower'!S33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!T33*Weight_Step+'Progressive Change'!T33*Weight_Progressive+'Hydrogen Superpower'!T33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!U33*Weight_Step+'Progressive Change'!U33*Weight_Progressive+'Hydrogen Superpower'!U33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!V33*Weight_Step+'Progressive Change'!V33*Weight_Progressive+'Hydrogen Superpower'!V33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!W33*Weight_Step+'Progressive Change'!W33*Weight_Progressive+'Hydrogen Superpower'!W33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!X33*Weight_Step+'Progressive Change'!X33*Weight_Progressive+'Hydrogen Superpower'!X33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Y33*Weight_Step+'Progressive Change'!Y33*Weight_Progressive+'Hydrogen Superpower'!Y33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Z33*Weight_Step+'Progressive Change'!Z33*Weight_Progressive+'Hydrogen Superpower'!Z33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AA33*Weight_Step+'Progressive Change'!AA33*Weight_Progressive+'Hydrogen Superpower'!AA33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AB33*Weight_Step+'Progressive Change'!AB33*Weight_Progressive+'Hydrogen Superpower'!AB33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AC33*Weight_Step+'Progressive Change'!AC33*Weight_Progressive+'Hydrogen Superpower'!AC33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AD33*Weight_Step+'Progressive Change'!AD33*Weight_Progressive+'Hydrogen Superpower'!AD33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AE33*Weight_Step+'Progressive Change'!AE33*Weight_Progressive+'Hydrogen Superpower'!AE33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AF33*Weight_Step+'Progressive Change'!AF33*Weight_Progressive+'Hydrogen Superpower'!AF33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AG33*Weight_Step+'Progressive Change'!AG33*Weight_Progressive+'Hydrogen Superpower'!AG33*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Step Change'!G34*Weight_Step+'Progressive Change'!G34*Weight_Progressive+'Hydrogen Superpower'!G34*Weight_Hydro","v":0},{"$f":"'Step Change'!H34*Weight_Step+'Progressive Change'!H34*Weight_Progressive+'Hydrogen Superpower'!H34*Weight_Hydro","v":0},{"$f":"'Step Change'!I34*Weight_Step+'Progressive Change'!I34*Weight_Progressive+'Hydrogen Superpower'!I34*Weight_Hydro","v":0},{"$f":"'Step Change'!J34*Weight_Step+'Progressive Change'!J34*Weight_Progressive+'Hydrogen Superpower'!J34*Weight_Hydro","v":0},{"$f":"'Step Change'!K34*Weight_Step+'Progressive Change'!K34*Weight_Progressive+'Hydrogen Superpower'!K34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!L34*Weight_Step+'Progressive Change'!L34*Weight_Progressive+'Hydrogen Superpower'!L34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!M34*Weight_Step+'Progressive Change'!M34*Weight_Progressive+'Hydrogen Superpower'!M34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!N34*Weight_Step+'Progressive Change'!N34*Weight_Progressive+'Hydrogen Superpower'!N34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!O34*Weight_Step+'Progressive Change'!O34*Weight_Progressive+'Hydrogen Superpower'!O34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!P34*Weight_Step+'Progressive Change'!P34*Weight_Progressive+'Hydrogen Superpower'!P34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Q34*Weight_Step+'Progressive Change'!Q34*Weight_Progressive+'Hydrogen Superpower'!Q34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!R34*Weight_Step+'Progressive Change'!R34*Weight_Progressive+'Hydrogen Superpower'!R34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!S34*Weight_Step+'Progressive Change'!S34*Weight_Progressive+'Hydrogen Superpower'!S34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!T34*Weight_Step+'Progressive Change'!T34*Weight_Progressive+'Hydrogen Superpower'!T34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!U34*Weight_Step+'Progressive Change'!U34*Weight_Progressive+'Hydrogen Superpower'!U34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!V34*Weight_Step+'Progressive Change'!V34*Weight_Progressive+'Hydrogen Superpower'!V34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!W34*Weight_Step+'Progressive Change'!W34*Weight_Progressive+'Hydrogen Superpower'!W34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!X34*Weight_Step+'Progressive Change'!X34*Weight_Progressive+'Hydrogen Superpower'!X34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Y34*Weight_Step+'Progressive Change'!Y34*Weight_Progressive+'Hydrogen Superpower'!Y34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Z34*Weight_Step+'Progressive Change'!Z34*Weight_Progressive+'Hydrogen Superpower'!Z34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AA34*Weight_Step+'Progressive Change'!AA34*Weight_Progressive+'Hydrogen Superpower'!AA34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AB34*Weight_Step+'Progressive Change'!AB34*Weight_Progressive+'Hydrogen Superpower'!AB34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AC34*Weight_Step+'Progressive Change'!AC34*Weight_Progressive+'Hydrogen Superpower'!AC34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AD34*Weight_Step+'Progressive Change'!AD34*Weight_Progressive+'Hydrogen Superpower'!AD34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AE34*Weight_Step+'Progressive Change'!AE34*Weight_Progressive+'Hydrogen Superpower'!AE34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AF34*Weight_Step+'Progressive Change'!AF34*Weight_Progressive+'Hydrogen Superpower'!AF34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AG34*Weight_Step+'Progressive Change'!AG34*Weight_Progressive+'Hydrogen Superpower'!AG34*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Step Change'!G35*Weight_Step+'Progressive Change'!G35*Weight_Progressive+'Hydrogen Superpower'!G35*Weight_Hydro","v":0},{"$f":"'Step Change'!H35*Weight_Step+'Progressive Change'!H35*Weight_Progressive+'Hydrogen Superpower'!H35*Weight_Hydro","v":0},{"$f":"'Step Change'!I35*Weight_Step+'Progressive Change'!I35*Weight_Progressive+'Hydrogen Superpower'!I35*Weight_Hydro","v":0},{"$f":"'Step Change'!J35*Weight_Step+'Progressive Change'!J35*Weight_Progressive+'Hydrogen Superpower'!J35*Weight_Hydro","v":0},{"$f":"'Step Change'!K35*Weight_Step+'Progressive Change'!K35*Weight_Progressive+'Hydrogen Superpower'!K35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!L35*Weight_Step+'Progressive Change'!L35*Weight_Progressive+'Hydrogen Superpower'!L35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!M35*Weight_Step+'Progressive Change'!M35*Weight_Progressive+'Hydrogen Superpower'!M35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!N35*Weight_Step+'Progressive Change'!N35*Weight_Progressive+'Hydrogen Superpower'!N35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!O35*Weight_Step+'Progressive Change'!O35*Weight_Progressive+'Hydrogen Superpower'!O35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!P35*Weight_Step+'Progressive Change'!P35*Weight_Progressive+'Hydrogen Superpower'!P35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Q35*Weight_Step+'Progressive Change'!Q35*Weight_Progressive+'Hydrogen Superpower'!Q35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!R35*Weight_Step+'Progressive Change'!R35*Weight_Progressive+'Hydrogen Superpower'!R35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!S35*Weight_Step+'Progressive Change'!S35*Weight_Progressive+'Hydrogen Superpower'!S35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!T35*Weight_Step+'Progressive Change'!T35*Weight_Progressive+'Hydrogen Superpower'!T35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!U35*Weight_Step+'Progressive Change'!U35*Weight_Progressive+'Hydrogen Superpower'!U35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!V35*Weight_Step+'Progressive Change'!V35*Weight_Progressive+'Hydrogen Superpower'!V35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!W35*Weight_Step+'Progressive Change'!W35*Weight_Progressive+'Hydrogen Superpower'!W35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!X35*Weight_Step+'Progressive Change'!X35*Weight_Progressive+'Hydrogen Superpower'!X35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Y35*Weight_Step+'Progressive Change'!Y35*Weight_Progressive+'Hydrogen Superpower'!Y35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Z35*Weight_Step+'Progressive Change'!Z35*Weight_Progressive+'Hydrogen Superpower'!Z35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AA35*Weight_Step+'Progressive Change'!AA35*Weight_Progressive+'Hydrogen Superpower'!AA35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AB35*Weight_Step+'Progressive Change'!AB35*Weight_Progressive+'Hydrogen Superpower'!AB35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AC35*Weight_Step+'Progressive Change'!AC35*Weight_Progressive+'Hydrogen Superpower'!AC35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AD35*Weight_Step+'Progressive Change'!AD35*Weight_Progressive+'Hydrogen Superpower'!AD35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AE35*Weight_Step+'Progressive Change'!AE35*Weight_Progressive+'Hydrogen Superpower'!AE35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AF35*Weight_Step+'Progressive Change'!AF35*Weight_Progressive+'Hydrogen Superpower'!AF35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AG35*Weight_Step+'Progressive Change'!AG35*Weight_Progressive+'Hydrogen Superpower'!AG35*Weight_Hydro","v":0}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV($E$127,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406734,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",{"$f":"G40+NPV($E$127,H40:AG40)","v":7.4595347162814027},0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175264,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133924,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411201,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV($E$127,H50:AG50)","v":5.7238516659225116},{"$f":"'Step Change'!G50*Weight_Step+'Progressive Change'!G50*Weight_Progressive+'Hydrogen Superpower'!G50*Weight_Hydro","v":0},{"$f":"'Step Change'!H50*Weight_Step+'Progressive Change'!H50*Weight_Progressive+'Hydrogen Superpower'!H50*Weight_Hydro","v":0.45967637190097776},{"$f":"'Step Change'!I50*Weight_Step+'Progressive Change'!I50*Weight_Progressive+'Hydrogen Superpower'!I50*Weight_Hydro","v":0.4863431702025991},{"$f":"'Step Change'!J50*Weight_Step+'Progressive Change'!J50*Weight_Progressive+'Hydrogen Superpower'!J50*Weight_Hydro","v":0.27607512499758285},{"$f":"'Step Change'!K50*Weight_Step+'Progressive Change'!K50*Weight_Progressive+'Hydrogen Superpower'!K50*Weight_Hydro","v":0.11148126190136737},{"$f":"'Step Change'!L50*Weight_Step+'Progressive Change'!L50*Weight_Progressive+'Hydrogen Superpower'!L50*Weight_Hydro","v":-0.37356662729989243},{"$f":"'Step Change'!M50*Weight_Step+'Progressive Change'!M50*Weight_Progressive+'Hydrogen Superpower'!M50*Weight_Hydro","v":0.2743664225296743},{"$f":"'Step Change'!N50*Weight_Step+'Progressive Change'!N50*Weight_Progressive+'Hydrogen Superpower'!N50*Weight_Hydro","v":0.18107200028327269},{"$f":"'Step Change'!O50*Weight_Step+'Progressive Change'!O50*Weight_Progressive+'Hydrogen Superpower'!O50*Weight_Hydro","v":0.62607623321915518},{"$f":"'Step Change'!P50*Weight_Step+'Progressive Change'!P50*Weight_Progressive+'Hydrogen Superpower'!P50*Weight_Hydro","v":0.76482770991219917},{"$f":"'Step Change'!Q50*Weight_Step+'Progressive Change'!Q50*Weight_Progressive+'Hydrogen Superpower'!Q50*Weight_Hydro","v":0.67664574217444162},{"$f":"'Step Change'!R50*Weight_Step+'Progressive Change'!R50*Weight_Progressive+'Hydrogen Superpower'!R50*Weight_Hydro","v":0.21098959159612146},{"$f":"'Step Change'!S50*Weight_Step+'Progressive Change'!S50*Weight_Progressive+'Hydrogen Superpower'!S50*Weight_Hydro","v":0.80980772953605296},{"$f":"'Step Change'!T50*Weight_Step+'Progressive Change'!T50*Weight_Progressive+'Hydrogen Superpower'!T50*Weight_Hydro","v":0.71255484546946268},{"$f":"'Step Change'!U50*Weight_Step+'Progressive Change'!U50*Weight_Progressive+'Hydrogen Superpower'!U50*Weight_Hydro","v":0.90305717272195807},{"$f":"'Step Change'!V50*Weight_Step+'Progressive Change'!V50*Weight_Progressive+'Hydrogen Superpower'!V50*Weight_Hydro","v":4.5432470781770429E-2},{"$f":"'Step Change'!W50*Weight_Step+'Progressive Change'!W50*Weight_Progressive+'Hydrogen Superpower'!W50*Weight_Hydro","v":0.34380185066052488},{"$f":"'Step Change'!X50*Weight_Step+'Progressive Change'!X50*Weight_Progressive+'Hydrogen Superpower'!X50*Weight_Hydro","v":-1.4570870210022818E-2},{"$f":"'Step Change'!Y50*Weight_Step+'Progressive Change'!Y50*Weight_Progressive+'Hydrogen Superpower'!Y50*Weight_Hydro","v":0.66624059806267266},{"$f":"'Step Change'!Z50*Weight_Step+'Progressive Change'!Z50*Weight_Progressive+'Hydrogen Superpower'!Z50*Weight_Hydro","v":1.2623587242079428},{"$f":"'Step Change'!AA50*Weight_Step+'Progressive Change'!AA50*Weight_Progressive+'Hydrogen Superpower'!AA50*Weight_Hydro","v":0.94083171589498293},{"$f":"'Step Change'!AB50*Weight_Step+'Progressive Change'!AB50*Weight_Progressive+'Hydrogen Superpower'!AB50*Weight_Hydro","v":-0.46527305380939654},{"$f":"'Step Change'!AC50*Weight_Step+'Progressive Change'!AC50*Weight_Progressive+'Hydrogen Superpower'!AC50*Weight_Hydro","v":0.63846809033867424},{"$f":"'Step Change'!AD50*Weight_Step+'Progressive Change'!AD50*Weight_Progressive+'Hydrogen Superpower'!AD50*Weight_Hydro","v":0.83419063113801717},{"$f":"'Step Change'!AE50*Weight_Step+'Progressive Change'!AE50*Weight_Progressive+'Hydrogen Superpower'!AE50*Weight_Hydro","v":0.71177651471462},{"$f":"'Step Change'!AF50*Weight_Step+'Progressive Change'!AF50*Weight_Progressive+'Hydrogen Superpower'!AF50*Weight_Hydro","v":0.79172029180080239},{"$f":"'Step Change'!AG50*Weight_Step+'Progressive Change'!AG50*Weight_Progressive+'Hydrogen Superpower'!AG50*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G51+NPV($E$127,H51:AG51)","v":6.5757337638531155},{"$f":"'Step Change'!G51*Weight_Step+'Progressive Change'!G51*Weight_Progressive+'Hydrogen Superpower'!G51*Weight_Hydro","v":0},{"$f":"'Step Change'!H51*Weight_Step+'Progressive Change'!H51*Weight_Progressive+'Hydrogen Superpower'!H51*Weight_Hydro","v":0.29815918896559196},{"$f":"'Step Change'!I51*Weight_Step+'Progressive Change'!I51*Weight_Progressive+'Hydrogen Superpower'!I51*Weight_Hydro","v":7.7355865051440556E-2},{"$f":"'Step Change'!J51*Weight_Step+'Progressive Change'!J51*Weight_Progressive+'Hydrogen Superpower'!J51*Weight_Hydro","v":0.23166860613544488},{"$f":"'Step Change'!K51*Weight_Step+'Progressive Change'!K51*Weight_Progressive+'Hydrogen Superpower'!K51*Weight_Hydro","v":0.25099322836574173},{"$f":"'Step Change'!L51*Weight_Step+'Progressive Change'!L51*Weight_Progressive+'Hydrogen Superpower'!L51*Weight_Hydro","v":-0.20173435738906392},{"$f":"'Step Change'!M51*Weight_Step+'Progressive Change'!M51*Weight_Progressive+'Hydrogen Superpower'!M51*Weight_Hydro","v":0.44174390023787058},{"$f":"'Step Change'!N51*Weight_Step+'Progressive Change'!N51*Weight_Progressive+'Hydrogen Superpower'!N51*Weight_Hydro","v":0.29131240843894601},{"$f":"'Step Change'!O51*Weight_Step+'Progressive Change'!O51*Weight_Progressive+'Hydrogen Superpower'!O51*Weight_Hydro","v":0.92009754691231804},{"$f":"'Step Change'!P51*Weight_Step+'Progressive Change'!P51*Weight_Progressive+'Hydrogen Superpower'!P51*Weight_Hydro","v":1.0671597479858745},{"$f":"'Step Change'!Q51*Weight_Step+'Progressive Change'!Q51*Weight_Progressive+'Hydrogen Superpower'!Q51*Weight_Hydro","v":0.78490949039821301},{"$f":"'Step Change'!R51*Weight_Step+'Progressive Change'!R51*Weight_Progressive+'Hydrogen Superpower'!R51*Weight_Hydro","v":0.27973823144944843},{"$f":"'Step Change'!S51*Weight_Step+'Progressive Change'!S51*Weight_Progressive+'Hydrogen Superpower'!S51*Weight_Hydro","v":1.1105706784247897},{"$f":"'Step Change'!T51*Weight_Step+'Progressive Change'!T51*Weight_Progressive+'Hydrogen Superpower'!T51*Weight_Hydro","v":0.90758461838583793},{"$f":"'Step Change'!U51*Weight_Step+'Progressive Change'!U51*Weight_Progressive+'Hydrogen Superpower'!U51*Weight_Hydro","v":0.84628654539267567},{"$f":"'Step Change'!V51*Weight_Step+'Progressive Change'!V51*Weight_Progressive+'Hydrogen Superpower'!V51*Weight_Hydro","v":-0.25409281167026165},{"$f":"'Step Change'!W51*Weight_Step+'Progressive Change'!W51*Weight_Progressive+'Hydrogen Superpower'!W51*Weight_Hydro","v":2.3851674611787388E-2},{"$f":"'Step Change'!X51*Weight_Step+'Progressive Change'!X51*Weight_Progressive+'Hydrogen Superpower'!X51*Weight_Hydro","v":-0.15054228393635194},{"$f":"'Step Change'!Y51*Weight_Step+'Progressive Change'!Y51*Weight_Progressive+'Hydrogen Superpower'!Y51*Weight_Hydro","v":0.84483457953237118},{"$f":"'Step Change'!Z51*Weight_Step+'Progressive Change'!Z51*Weight_Progressive+'Hydrogen Superpower'!Z51*Weight_Hydro","v":1.4543550507824918},{"$f":"'Step Change'!AA51*Weight_Step+'Progressive Change'!AA51*Weight_Progressive+'Hydrogen Superpower'!AA51*Weight_Hydro","v":1.5931768874779433},{"$f":"'Step Change'!AB51*Weight_Step+'Progressive Change'!AB51*Weight_Progressive+'Hydrogen Superpower'!AB51*Weight_Hydro","v":-1.0396242215138589},{"$f":"'Step Change'!AC51*Weight_Step+'Progressive Change'!AC51*Weight_Progressive+'Hydrogen Superpower'!AC51*Weight_Hydro","v":0.64837285501965647},{"$f":"'Step Change'!AD51*Weight_Step+'Progressive Change'!AD51*Weight_Progressive+'Hydrogen Superpower'!AD51*Weight_Hydro","v":1.0304480452779443},{"$f":"'Step Change'!AE51*Weight_Step+'Progressive Change'!AE51*Weight_Progressive+'Hydrogen Superpower'!AE51*Weight_Hydro","v":1.36309056266502},{"$f":"'Step Change'!AF51*Weight_Step+'Progressive Change'!AF51*Weight_Progressive+'Hydrogen Superpower'!AF51*Weight_Hydro","v":1.4408010502298929},{"$f":"'Step Change'!AG51*Weight_Step+'Progressive Change'!AG51*Weight_Progressive+'Hydrogen Superpower'!AG51*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.8735701658662087,{"$f":"'Step Change'!G52*Weight_Step+'Progressive Change'!G52*Weight_Progressive+'Hydrogen Superpower'!G52*Weight_Hydro","v":0},{"$f":"'Step Change'!H52*Weight_Step+'Progressive Change'!H52*Weight_Progressive+'Hydrogen Superpower'!H52*Weight_Hydro","v":0.29634196357533255},{"$f":"'Step Change'!I52*Weight_Step+'Progressive Change'!I52*Weight_Progressive+'Hydrogen Superpower'!I52*Weight_Hydro","v":7.6912151650112726E-2},{"$f":"'Step Change'!J52*Weight_Step+'Progressive Change'!J52*Weight_Progressive+'Hydrogen Superpower'!J52*Weight_Hydro","v":0.23215814566422521},{"$f":"'Step Change'!K52*Weight_Step+'Progressive Change'!K52*Weight_Progressive+'Hydrogen Superpower'!K52*Weight_Hydro","v":0.2432176099368871},{"$f":"'Step Change'!L52*Weight_Step+'Progressive Change'!L52*Weight_Progressive+'Hydrogen Superpower'!L52*Weight_Hydro","v":-0.19745276359214586},{"$f":"'Step Change'!M52*Weight_Step+'Progressive Change'!M52*Weight_Progressive+'Hydrogen Superpower'!M52*Weight_Hydro","v":0.4412700351134799},{"$f":"'Step Change'!N52*Weight_Step+'Progressive Change'!N52*Weight_Progressive+'Hydrogen Superpower'!N52*Weight_Hydro","v":0.28383597489065782},{"$f":"'Step Change'!O52*Weight_Step+'Progressive Change'!O52*Weight_Progressive+'Hydrogen Superpower'!O52*Weight_Hydro","v":0.96090921341366986},{"$f":"'Step Change'!P52*Weight_Step+'Progressive Change'!P52*Weight_Progressive+'Hydrogen Superpower'!P52*Weight_Hydro","v":1.1043879803162961},{"$f":"'Step Change'!Q52*Weight_Step+'Progressive Change'!Q52*Weight_Progressive+'Hydrogen Superpower'!Q52*Weight_Hydro","v":0.81407729037786558},{"$f":"'Step Change'!R52*Weight_Step+'Progressive Change'!R52*Weight_Progressive+'Hydrogen Superpower'!R52*Weight_Hydro","v":0.33779256953942871},{"$f":"'Step Change'!S52*Weight_Step+'Progressive Change'!S52*Weight_Progressive+'Hydrogen Superpower'!S52*Weight_Hydro","v":1.2420900105761281},{"$f":"'Step Change'!T52*Weight_Step+'Progressive Change'!T52*Weight_Progressive+'Hydrogen Superpower'!T52*Weight_Hydro","v":0.97727484902558326},{"$f":"'Step Change'!U52*Weight_Step+'Progressive Change'!U52*Weight_Progressive+'Hydrogen Superpower'!U52*Weight_Hydro","v":0.89145949239249256},{"$f":"'Step Change'!V52*Weight_Step+'Progressive Change'!V52*Weight_Progressive+'Hydrogen Superpower'!V52*Weight_Hydro","v":-0.30291531546749872},{"$f":"'Step Change'!W52*Weight_Step+'Progressive Change'!W52*Weight_Progressive+'Hydrogen Superpower'!W52*Weight_Hydro","v":2.9761190826566142E-2},{"$f":"'Step Change'!X52*Weight_Step+'Progressive Change'!X52*Weight_Progressive+'Hydrogen Superpower'!X52*Weight_Hydro","v":-0.14850423274821878},{"$f":"'Step Change'!Y52*Weight_Step+'Progressive Change'!Y52*Weight_Progressive+'Hydrogen Superpower'!Y52*Weight_Hydro","v":0.71334368740596354},{"$f":"'Step Change'!Z52*Weight_Step+'Progressive Change'!Z52*Weight_Progressive+'Hydrogen Superpower'!Z52*Weight_Hydro","v":1.3491601321413462},{"$f":"'Step Change'!AA52*Weight_Step+'Progressive Change'!AA52*Weight_Progressive+'Hydrogen Superpower'!AA52*Weight_Hydro","v":1.5415679330367904},{"$f":"'Step Change'!AB52*Weight_Step+'Progressive Change'!AB52*Weight_Progressive+'Hydrogen Superpower'!AB52*Weight_Hydro","v":-0.73370956933505105},{"$f":"'Step Change'!AC52*Weight_Step+'Progressive Change'!AC52*Weight_Progressive+'Hydrogen Superpower'!AC52*Weight_Hydro","v":0.79437204065993228},{"$f":"'Step Change'!AD52*Weight_Step+'Progressive Change'!AD52*Weight_Progressive+'Hydrogen Superpower'!AD52*Weight_Hydro","v":0.88764911396598112},{"$f":"'Step Change'!AE52*Weight_Step+'Progressive Change'!AE52*Weight_Progressive+'Hydrogen Superpower'!AE52*Weight_Hydro","v":1.3792431206977107},{"$f":"'Step Change'!AF52*Weight_Step+'Progressive Change'!AF52*Weight_Progressive+'Hydrogen Superpower'!AF52*Weight_Hydro","v":1.8266241379435906},{"$f":"'Step Change'!AG52*Weight_Step+'Progressive Change'!AG52*Weight_Progressive+'Hydrogen Superpower'!AG52*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",10.160383827660935,{"$f":"'Step Change'!G53*Weight_Step+'Progressive Change'!G53*Weight_Progressive+'Hydrogen Superpower'!G53*Weight_Hydro","v":0},{"$f":"'Step Change'!H53*Weight_Step+'Progressive Change'!H53*Weight_Progressive+'Hydrogen Superpower'!H53*Weight_Hydro","v":0.29917630901648407},{"$f":"'Step Change'!I53*Weight_Step+'Progressive Change'!I53*Weight_Progressive+'Hydrogen Superpower'!I53*Weight_Hydro","v":7.5990726554764479E-2},{"$f":"'Step Change'!J53*Weight_Step+'Progressive Change'!J53*Weight_Progressive+'Hydrogen Superpower'!J53*Weight_Hydro","v":0.22025451967953358},{"$f":"'Step Change'!K53*Weight_Step+'Progressive Change'!K53*Weight_Progressive+'Hydrogen Superpower'!K53*Weight_Hydro","v":0.22417429021527821},{"$f":"'Step Change'!L53*Weight_Step+'Progressive Change'!L53*Weight_Progressive+'Hydrogen Superpower'!L53*Weight_Hydro","v":-7.9691088994413767E-2},{"$f":"'Step Change'!M53*Weight_Step+'Progressive Change'!M53*Weight_Progressive+'Hydrogen Superpower'!M53*Weight_Hydro","v":0.42923085622290269},{"$f":"'Step Change'!N53*Weight_Step+'Progressive Change'!N53*Weight_Progressive+'Hydrogen Superpower'!N53*Weight_Hydro","v":0.22772367134812835},{"$f":"'Step Change'!O53*Weight_Step+'Progressive Change'!O53*Weight_Progressive+'Hydrogen Superpower'!O53*Weight_Hydro","v":1.2865708961743962},{"$f":"'Step Change'!P53*Weight_Step+'Progressive Change'!P53*Weight_Progressive+'Hydrogen Superpower'!P53*Weight_Hydro","v":1.2818023576384325},{"$f":"'Step Change'!Q53*Weight_Step+'Progressive Change'!Q53*Weight_Progressive+'Hydrogen Superpower'!Q53*Weight_Hydro","v":0.93775026671848538},{"$f":"'Step Change'!R53*Weight_Step+'Progressive Change'!R53*Weight_Progressive+'Hydrogen Superpower'!R53*Weight_Hydro","v":0.57012211996669748},{"$f":"'Step Change'!S53*Weight_Step+'Progressive Change'!S53*Weight_Progressive+'Hydrogen Superpower'!S53*Weight_Hydro","v":2.0259979050381456},{"$f":"'Step Change'!T53*Weight_Step+'Progressive Change'!T53*Weight_Progressive+'Hydrogen Superpower'!T53*Weight_Hydro","v":1.3097096485955659},{"$f":"'Step Change'!U53*Weight_Step+'Progressive Change'!U53*Weight_Progressive+'Hydrogen Superpower'!U53*Weight_Hydro","v":1.5914179820365895},{"$f":"'Step Change'!V53*Weight_Step+'Progressive Change'!V53*Weight_Progressive+'Hydrogen Superpower'!V53*Weight_Hydro","v":-0.17953551534937551},{"$f":"'Step Change'!W53*Weight_Step+'Progressive Change'!W53*Weight_Progressive+'Hydrogen Superpower'!W53*Weight_Hydro","v":-1.9949785829248889E-2},{"$f":"'Step Change'!X53*Weight_Step+'Progressive Change'!X53*Weight_Progressive+'Hydrogen Superpower'!X53*Weight_Hydro","v":-0.14264651914682419},{"$f":"'Step Change'!Y53*Weight_Step+'Progressive Change'!Y53*Weight_Progressive+'Hydrogen Superpower'!Y53*Weight_Hydro","v":0.97414089957005212},{"$f":"'Step Change'!Z53*Weight_Step+'Progressive Change'!Z53*Weight_Progressive+'Hydrogen Superpower'!Z53*Weight_Hydro","v":1.885451021139029},{"$f":"'Step Change'!AA53*Weight_Step+'Progressive Change'!AA53*Weight_Progressive+'Hydrogen Superpower'!AA53*Weight_Hydro","v":4.329170872238123},{"$f":"'Step Change'!AB53*Weight_Step+'Progressive Change'!AB53*Weight_Progressive+'Hydrogen Superpower'!AB53*Weight_Hydro","v":-3.7138698486569477E-2},{"$f":"'Step Change'!AC53*Weight_Step+'Progressive Change'!AC53*Weight_Progressive+'Hydrogen Superpower'!AC53*Weight_Hydro","v":1.0380608732443988},{"$f":"'Step Change'!AD53*Weight_Step+'Progressive Change'!AD53*Weight_Progressive+'Hydrogen Superpower'!AD53*Weight_Hydro","v":0.81198116617375493},{"$f":"'Step Change'!AE53*Weight_Step+'Progressive Change'!AE53*Weight_Progressive+'Hydrogen Superpower'!AE53*Weight_Hydro","v":2.0235567013075704},{"$f":"'Step Change'!AF53*Weight_Step+'Progressive Change'!AF53*Weight_Progressive+'Hydrogen Superpower'!AF53*Weight_Hydro","v":2.1809813695725189},{"$f":"'Step Change'!AG53*Weight_Step+'Progressive Change'!AG53*Weight_Progressive+'Hydrogen Superpower'!AG53*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-16.960021198126238,{"$f":"'Step Change'!G54*Weight_Step+'Progressive Change'!G54*Weight_Progressive+'Hydrogen Superpower'!G54*Weight_Hydro","v":0},{"$f":"'Step Change'!H54*Weight_Step+'Progressive Change'!H54*Weight_Progressive+'Hydrogen Superpower'!H54*Weight_Hydro","v":0.19336824645080014},{"$f":"'Step Change'!I54*Weight_Step+'Progressive Change'!I54*Weight_Progressive+'Hydrogen Superpower'!I54*Weight_Hydro","v":5.9175400928943411E-2},{"$f":"'Step Change'!J54*Weight_Step+'Progressive Change'!J54*Weight_Progressive+'Hydrogen Superpower'!J54*Weight_Hydro","v":-0.17649442613067551},{"$f":"'Step Change'!K54*Weight_Step+'Progressive Change'!K54*Weight_Progressive+'Hydrogen Superpower'!K54*Weight_Hydro","v":0.19583051873155913},{"$f":"'Step Change'!L54*Weight_Step+'Progressive Change'!L54*Weight_Progressive+'Hydrogen Superpower'!L54*Weight_Hydro","v":5.8927523496899975E-2},{"$f":"'Step Change'!M54*Weight_Step+'Progressive Change'!M54*Weight_Progressive+'Hydrogen Superpower'!M54*Weight_Hydro","v":0.39455387142691056},{"$f":"'Step Change'!N54*Weight_Step+'Progressive Change'!N54*Weight_Progressive+'Hydrogen Superpower'!N54*Weight_Hydro","v":0.21864825863620579},{"$f":"'Step Change'!O54*Weight_Step+'Progressive Change'!O54*Weight_Progressive+'Hydrogen Superpower'!O54*Weight_Hydro","v":-0.99789802426795393},{"$f":"'Step Change'!P54*Weight_Step+'Progressive Change'!P54*Weight_Progressive+'Hydrogen Superpower'!P54*Weight_Hydro","v":-0.45859634840445102},{"$f":"'Step Change'!Q54*Weight_Step+'Progressive Change'!Q54*Weight_Progressive+'Hydrogen Superpower'!Q54*Weight_Hydro","v":-0.50794127940341016},{"$f":"'Step Change'!R54*Weight_Step+'Progressive Change'!R54*Weight_Progressive+'Hydrogen Superpower'!R54*Weight_Hydro","v":-1.0553713600187666},{"$f":"'Step Change'!S54*Weight_Step+'Progressive Change'!S54*Weight_Progressive+'Hydrogen Superpower'!S54*Weight_Hydro","v":-2.6887140595856613},{"$f":"'Step Change'!T54*Weight_Step+'Progressive Change'!T54*Weight_Progressive+'Hydrogen Superpower'!T54*Weight_Hydro","v":-1.2453149942382709},{"$f":"'Step Change'!U54*Weight_Step+'Progressive Change'!U54*Weight_Progressive+'Hydrogen Superpower'!U54*Weight_Hydro","v":-2.5297260100016308},{"$f":"'Step Change'!V54*Weight_Step+'Progressive Change'!V54*Weight_Progressive+'Hydrogen Superpower'!V54*Weight_Hydro","v":-1.8020219245517228},{"$f":"'Step Change'!W54*Weight_Step+'Progressive Change'!W54*Weight_Progressive+'Hydrogen Superpower'!W54*Weight_Hydro","v":-1.1246000346111624},{"$f":"'Step Change'!X54*Weight_Step+'Progressive Change'!X54*Weight_Progressive+'Hydrogen Superpower'!X54*Weight_Hydro","v":-1.5071284789141917},{"$f":"'Step Change'!Y54*Weight_Step+'Progressive Change'!Y54*Weight_Progressive+'Hydrogen Superpower'!Y54*Weight_Hydro","v":-0.13912705570738126},{"$f":"'Step Change'!Z54*Weight_Step+'Progressive Change'!Z54*Weight_Progressive+'Hydrogen Superpower'!Z54*Weight_Hydro","v":-1.6686096303288924},{"$f":"'Step Change'!AA54*Weight_Step+'Progressive Change'!AA54*Weight_Progressive+'Hydrogen Superpower'!AA54*Weight_Hydro","v":-13.9065871679658},{"$f":"'Step Change'!AB54*Weight_Step+'Progressive Change'!AB54*Weight_Progressive+'Hydrogen Superpower'!AB54*Weight_Hydro","v":-5.7105811414280376},{"$f":"'Step Change'!AC54*Weight_Step+'Progressive Change'!AC54*Weight_Progressive+'Hydrogen Superpower'!AC54*Weight_Hydro","v":-2.7023049603799065},{"$f":"'Step Change'!AD54*Weight_Step+'Progressive Change'!AD54*Weight_Progressive+'Hydrogen Superpower'!AD54*Weight_Hydro","v":-1.0502153346412433},{"$f":"'Step Change'!AE54*Weight_Step+'Progressive Change'!AE54*Weight_Progressive+'Hydrogen Superpower'!AE54*Weight_Hydro","v":-2.5057928622163579},{"$f":"'Step Change'!AF54*Weight_Step+'Progressive Change'!AF54*Weight_Progressive+'Hydrogen Superpower'!AF54*Weight_Hydro","v":-6.2460795877313098},{"$f":"'Step Change'!AG54*Weight_Step+'Progressive Change'!AG54*Weight_Progressive+'Hydrogen Superpower'!AG54*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",15.117577439627258,{"$f":"'Step Change'!G55*Weight_Step+'Progressive Change'!G55*Weight_Progressive+'Hydrogen Superpower'!G55*Weight_Hydro","v":0},{"$f":"'Step Change'!H55*Weight_Step+'Progressive Change'!H55*Weight_Progressive+'Hydrogen Superpower'!H55*Weight_Hydro","v":0.10339240535204226},{"$f":"'Step Change'!I55*Weight_Step+'Progressive Change'!I55*Weight_Progressive+'Hydrogen Superpower'!I55*Weight_Hydro","v":-1.1090575753769373E-2},{"$f":"'Step Change'!J55*Weight_Step+'Progressive Change'!J55*Weight_Progressive+'Hydrogen Superpower'!J55*Weight_Hydro","v":0.84477892787805109},{"$f":"'Step Change'!K55*Weight_Step+'Progressive Change'!K55*Weight_Progressive+'Hydrogen Superpower'!K55*Weight_Hydro","v":0.84235735366270559},{"$f":"'Step Change'!L55*Weight_Step+'Progressive Change'!L55*Weight_Progressive+'Hydrogen Superpower'!L55*Weight_Hydro","v":-0.59478074093262889},{"$f":"'Step Change'!M55*Weight_Step+'Progressive Change'!M55*Weight_Progressive+'Hydrogen Superpower'!M55*Weight_Hydro","v":1.3902506467940838},{"$f":"'Step Change'!N55*Weight_Step+'Progressive Change'!N55*Weight_Progressive+'Hydrogen Superpower'!N55*Weight_Hydro","v":1.97390532902655},{"$f":"'Step Change'!O55*Weight_Step+'Progressive Change'!O55*Weight_Progressive+'Hydrogen Superpower'!O55*Weight_Hydro","v":2.350645618605629},{"$f":"'Step Change'!P55*Weight_Step+'Progressive Change'!P55*Weight_Progressive+'Hydrogen Superpower'!P55*Weight_Hydro","v":1.9954444645583838},{"$f":"'Step Change'!Q55*Weight_Step+'Progressive Change'!Q55*Weight_Progressive+'Hydrogen Superpower'!Q55*Weight_Hydro","v":1.303174700857205},{"$f":"'Step Change'!R55*Weight_Step+'Progressive Change'!R55*Weight_Progressive+'Hydrogen Superpower'!R55*Weight_Hydro","v":1.4447946026580167},{"$f":"'Step Change'!S55*Weight_Step+'Progressive Change'!S55*Weight_Progressive+'Hydrogen Superpower'!S55*Weight_Hydro","v":2.4636257079884989},{"$f":"'Step Change'!T55*Weight_Step+'Progressive Change'!T55*Weight_Progressive+'Hydrogen Superpower'!T55*Weight_Hydro","v":1.0313364886909107},{"$f":"'Step Change'!U55*Weight_Step+'Progressive Change'!U55*Weight_Progressive+'Hydrogen Superpower'!U55*Weight_Hydro","v":1.102412129501904},{"$f":"'Step Change'!V55*Weight_Step+'Progressive Change'!V55*Weight_Progressive+'Hydrogen Superpower'!V55*Weight_Hydro","v":2.9110736037405271E-2},{"$f":"'Step Change'!W55*Weight_Step+'Progressive Change'!W55*Weight_Progressive+'Hydrogen Superpower'!W55*Weight_Hydro","v":-0.19563495839044664},{"$f":"'Step Change'!X55*Weight_Step+'Progressive Change'!X55*Weight_Progressive+'Hydrogen Superpower'!X55*Weight_Hydro","v":-8.4643965912473501E-2},{"$f":"'Step Change'!Y55*Weight_Step+'Progressive Change'!Y55*Weight_Progressive+'Hydrogen Superpower'!Y55*Weight_Hydro","v":0.39163536626233053},{"$f":"'Step Change'!Z55*Weight_Step+'Progressive Change'!Z55*Weight_Progressive+'Hydrogen Superpower'!Z55*Weight_Hydro","v":-0.10840712245950275},{"$f":"'Step Change'!AA55*Weight_Step+'Progressive Change'!AA55*Weight_Progressive+'Hydrogen Superpower'!AA55*Weight_Hydro","v":6.0483352091443114},{"$f":"'Step Change'!AB55*Weight_Step+'Progressive Change'!AB55*Weight_Progressive+'Hydrogen Superpower'!AB55*Weight_Hydro","v":1.1780917798008703},{"$f":"'Step Change'!AC55*Weight_Step+'Progressive Change'!AC55*Weight_Progressive+'Hydrogen Superpower'!AC55*Weight_Hydro","v":0.54348560646551047},{"$f":"'Step Change'!AD55*Weight_Step+'Progressive Change'!AD55*Weight_Progressive+'Hydrogen Superpower'!AD55*Weight_Hydro","v":1.1663640402031434},{"$f":"'Step Change'!AE55*Weight_Step+'Progressive Change'!AE55*Weight_Progressive+'Hydrogen Superpower'!AE55*Weight_Hydro","v":2.7758637568183895},{"$f":"'Step Change'!AF55*Weight_Step+'Progressive Change'!AF55*Weight_Progressive+'Hydrogen Superpower'!AF55*Weight_Hydro","v":5.0442527443181548},{"$f":"'Step Change'!AG55*Weight_Step+'Progressive Change'!AG55*Weight_Progressive+'Hydrogen Superpower'!AG55*Weight_Hydro","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV($E$127,H59:AG59)","v":12.616228882846599},{"$f":"'Step Change'!G59*Weight_Step+'Progressive Change'!G59*Weight_Progressive+'Hydrogen Superpower'!G59*Weight_Hydro","v":0},{"$f":"'Step Change'!H59*Weight_Step+'Progressive Change'!H59*Weight_Progressive+'Hydrogen Superpower'!H59*Weight_Hydro","v":0},{"$f":"'Step Change'!I59*Weight_Step+'Progressive Change'!I59*Weight_Progressive+'Hydrogen Superpower'!I59*Weight_Hydro","v":-0.43087976671224226},{"$f":"'Step Change'!J59*Weight_Step+'Progressive Change'!J59*Weight_Progressive+'Hydrogen Superpower'!J59*Weight_Hydro","v":1.2309081769204751},{"$f":"'Step Change'!K59*Weight_Step+'Progressive Change'!K59*Weight_Progressive+'Hydrogen Superpower'!K59*Weight_Hydro","v":0.84333515095219802},{"$f":"'Step Change'!L59*Weight_Step+'Progressive Change'!L59*Weight_Progressive+'Hydrogen Superpower'!L59*Weight_Hydro","v":1.6243171407076806},{"$f":"'Step Change'!M59*Weight_Step+'Progressive Change'!M59*Weight_Progressive+'Hydrogen Superpower'!M59*Weight_Hydro","v":0.41849272894413847},{"$f":"'Step Change'!N59*Weight_Step+'Progressive Change'!N59*Weight_Progressive+'Hydrogen Superpower'!N59*Weight_Hydro","v":0.59446125137330452},{"$f":"'Step Change'!O59*Weight_Step+'Progressive Change'!O59*Weight_Progressive+'Hydrogen Superpower'!O59*Weight_Hydro","v":0.57862560050948564},{"$f":"'Step Change'!P59*Weight_Step+'Progressive Change'!P59*Weight_Progressive+'Hydrogen Superpower'!P59*Weight_Hydro","v":0.91820938405265218},{"$f":"'Step Change'!Q59*Weight_Step+'Progressive Change'!Q59*Weight_Progressive+'Hydrogen Superpower'!Q59*Weight_Hydro","v":1.09143632341993},{"$f":"'Step Change'!R59*Weight_Step+'Progressive Change'!R59*Weight_Progressive+'Hydrogen Superpower'!R59*Weight_Hydro","v":1.3018903456644695},{"$f":"'Step Change'!S59*Weight_Step+'Progressive Change'!S59*Weight_Progressive+'Hydrogen Superpower'!S59*Weight_Hydro","v":0.68472730190625053},{"$f":"'Step Change'!T59*Weight_Step+'Progressive Change'!T59*Weight_Progressive+'Hydrogen Superpower'!T59*Weight_Hydro","v":0.71461697291510073},{"$f":"'Step Change'!U59*Weight_Step+'Progressive Change'!U59*Weight_Progressive+'Hydrogen Superpower'!U59*Weight_Hydro","v":1.040908309596307},{"$f":"'Step Change'!V59*Weight_Step+'Progressive Change'!V59*Weight_Progressive+'Hydrogen Superpower'!V59*Weight_Hydro","v":1.3147816737836366},{"$f":"'Step Change'!W59*Weight_Step+'Progressive Change'!W59*Weight_Progressive+'Hydrogen Superpower'!W59*Weight_Hydro","v":1.2095139728480719},{"$f":"'Step Change'!X59*Weight_Step+'Progressive Change'!X59*Weight_Progressive+'Hydrogen Superpower'!X59*Weight_Hydro","v":1.5111671579054382},{"$f":"'Step Change'!Y59*Weight_Step+'Progressive Change'!Y59*Weight_Progressive+'Hydrogen Superpower'!Y59*Weight_Hydro","v":1.631066024544416},{"$f":"'Step Change'!Z59*Weight_Step+'Progressive Change'!Z59*Weight_Progressive+'Hydrogen Superpower'!Z59*Weight_Hydro","v":1.8891950067846117},{"$f":"'Step Change'!AA59*Weight_Step+'Progressive Change'!AA59*Weight_Progressive+'Hydrogen Superpower'!AA59*Weight_Hydro","v":1.341752257354492},{"$f":"'Step Change'!AB59*Weight_Step+'Progressive Change'!AB59*Weight_Progressive+'Hydrogen Superpower'!AB59*Weight_Hydro","v":2.3124549160124661},{"$f":"'Step Change'!AC59*Weight_Step+'Progressive Change'!AC59*Weight_Progressive+'Hydrogen Superpower'!AC59*Weight_Hydro","v":1.6317001708106544},{"$f":"'Step Change'!AD59*Weight_Step+'Progressive Change'!AD59*Weight_Progressive+'Hydrogen Superpower'!AD59*Weight_Hydro","v":1.4430505687722324},{"$f":"'Step Change'!AE59*Weight_Step+'Progressive Change'!AE59*Weight_Progressive+'Hydrogen Superpower'!AE59*Weight_Hydro","v":1.34456338819542},{"$f":"'Step Change'!AF59*Weight_Step+'Progressive Change'!AF59*Weight_Progressive+'Hydrogen Superpower'!AF59*Weight_Hydro","v":1.0786636961288967},{"$f":"'Step Change'!AG59*Weight_Step+'Progressive Change'!AG59*Weight_Progressive+'Hydrogen Superpower'!AG59*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G60+NPV($E$127,H60:AG60)","v":19.308163328961314},{"$f":"'Step Change'!G60*Weight_Step+'Progressive Change'!G60*Weight_Progressive+'Hydrogen Superpower'!G60*Weight_Hydro","v":0},{"$f":"'Step Change'!H60*Weight_Step+'Progressive Change'!H60*Weight_Progressive+'Hydrogen Superpower'!H60*Weight_Hydro","v":0},{"$f":"'Step Change'!I60*Weight_Step+'Progressive Change'!I60*Weight_Progressive+'Hydrogen Superpower'!I60*Weight_Hydro","v":4.4218808382220226E-3},{"$f":"'Step Change'!J60*Weight_Step+'Progressive Change'!J60*Weight_Progressive+'Hydrogen Superpower'!J60*Weight_Hydro","v":1.8076340286736854},{"$f":"'Step Change'!K60*Weight_Step+'Progressive Change'!K60*Weight_Progressive+'Hydrogen Superpower'!K60*Weight_Hydro","v":0.97236166919424249},{"$f":"'Step Change'!L60*Weight_Step+'Progressive Change'!L60*Weight_Progressive+'Hydrogen Superpower'!L60*Weight_Hydro","v":1.5860194479752865},{"$f":"'Step Change'!M60*Weight_Step+'Progressive Change'!M60*Weight_Progressive+'Hydrogen Superpower'!M60*Weight_Hydro","v":0.44589332593672681},{"$f":"'Step Change'!N60*Weight_Step+'Progressive Change'!N60*Weight_Progressive+'Hydrogen Superpower'!N60*Weight_Hydro","v":0.84535080411960739},{"$f":"'Step Change'!O60*Weight_Step+'Progressive Change'!O60*Weight_Progressive+'Hydrogen Superpower'!O60*Weight_Hydro","v":0.7552778376484095},{"$f":"'Step Change'!P60*Weight_Step+'Progressive Change'!P60*Weight_Progressive+'Hydrogen Superpower'!P60*Weight_Hydro","v":1.4188794865100864},{"$f":"'Step Change'!Q60*Weight_Step+'Progressive Change'!Q60*Weight_Progressive+'Hydrogen Superpower'!Q60*Weight_Hydro","v":1.787258800867894},{"$f":"'Step Change'!R60*Weight_Step+'Progressive Change'!R60*Weight_Progressive+'Hydrogen Superpower'!R60*Weight_Hydro","v":1.9720947426435305},{"$f":"'Step Change'!S60*Weight_Step+'Progressive Change'!S60*Weight_Progressive+'Hydrogen Superpower'!S60*Weight_Hydro","v":1.0678199848889836},{"$f":"'Step Change'!T60*Weight_Step+'Progressive Change'!T60*Weight_Progressive+'Hydrogen Superpower'!T60*Weight_Hydro","v":1.2862056899689014},{"$f":"'Step Change'!U60*Weight_Step+'Progressive Change'!U60*Weight_Progressive+'Hydrogen Superpower'!U60*Weight_Hydro","v":1.8987485538910369},{"$f":"'Step Change'!V60*Weight_Step+'Progressive Change'!V60*Weight_Progressive+'Hydrogen Superpower'!V60*Weight_Hydro","v":2.4201613043515131},{"$f":"'Step Change'!W60*Weight_Step+'Progressive Change'!W60*Weight_Progressive+'Hydrogen Superpower'!W60*Weight_Hydro","v":1.93306040112373},{"$f":"'Step Change'!X60*Weight_Step+'Progressive Change'!X60*Weight_Progressive+'Hydrogen Superpower'!X60*Weight_Hydro","v":2.5232837178404406},{"$f":"'Step Change'!Y60*Weight_Step+'Progressive Change'!Y60*Weight_Progressive+'Hydrogen Superpower'!Y60*Weight_Hydro","v":3.0117345885721445},{"$f":"'Step Change'!Z60*Weight_Step+'Progressive Change'!Z60*Weight_Progressive+'Hydrogen Superpower'!Z60*Weight_Hydro","v":3.8236888975373948},{"$f":"'Step Change'!AA60*Weight_Step+'Progressive Change'!AA60*Weight_Progressive+'Hydrogen Superpower'!AA60*Weight_Hydro","v":1.4797557237367074},{"$f":"'Step Change'!AB60*Weight_Step+'Progressive Change'!AB60*Weight_Progressive+'Hydrogen Superpower'!AB60*Weight_Hydro","v":3.8806924508713205},{"$f":"'Step Change'!AC60*Weight_Step+'Progressive Change'!AC60*Weight_Progressive+'Hydrogen Superpower'!AC60*Weight_Hydro","v":2.7435522981180474},{"$f":"'Step Change'!AD60*Weight_Step+'Progressive Change'!AD60*Weight_Progressive+'Hydrogen Superpower'!AD60*Weight_Hydro","v":2.0184258279701317},{"$f":"'Step Change'!AE60*Weight_Step+'Progressive Change'!AE60*Weight_Progressive+'Hydrogen Superpower'!AE60*Weight_Hydro","v":1.6104955801357936},{"$f":"'Step Change'!AF60*Weight_Step+'Progressive Change'!AF60*Weight_Progressive+'Hydrogen Superpower'!AF60*Weight_Hydro","v":0.58519096897271072},{"$f":"'Step Change'!AG60*Weight_Step+'Progressive Change'!AG60*Weight_Progressive+'Hydrogen Superpower'!AG60*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",19.013614462665103,{"$f":"'Step Change'!G61*Weight_Step+'Progressive Change'!G61*Weight_Progressive+'Hydrogen Superpower'!G61*Weight_Hydro","v":0},{"$f":"'Step Change'!H61*Weight_Step+'Progressive Change'!H61*Weight_Progressive+'Hydrogen Superpower'!H61*Weight_Hydro","v":0},{"$f":"'Step Change'!I61*Weight_Step+'Progressive Change'!I61*Weight_Progressive+'Hydrogen Superpower'!I61*Weight_Hydro","v":4.6821362519835928E-3},{"$f":"'Step Change'!J61*Weight_Step+'Progressive Change'!J61*Weight_Progressive+'Hydrogen Superpower'!J61*Weight_Hydro","v":1.7944672098712251},{"$f":"'Step Change'!K61*Weight_Step+'Progressive Change'!K61*Weight_Progressive+'Hydrogen Superpower'!K61*Weight_Hydro","v":0.9746004511611841},{"$f":"'Step Change'!L61*Weight_Step+'Progressive Change'!L61*Weight_Progressive+'Hydrogen Superpower'!L61*Weight_Hydro","v":1.5695747731030405},{"$f":"'Step Change'!M61*Weight_Step+'Progressive Change'!M61*Weight_Progressive+'Hydrogen Superpower'!M61*Weight_Hydro","v":0.4075157148200288},{"$f":"'Step Change'!N61*Weight_Step+'Progressive Change'!N61*Weight_Progressive+'Hydrogen Superpower'!N61*Weight_Hydro","v":0.81526545949053797},{"$f":"'Step Change'!O61*Weight_Step+'Progressive Change'!O61*Weight_Progressive+'Hydrogen Superpower'!O61*Weight_Hydro","v":0.71483485636434141},{"$f":"'Step Change'!P61*Weight_Step+'Progressive Change'!P61*Weight_Progressive+'Hydrogen Superpower'!P61*Weight_Hydro","v":1.4161367861777854},{"$f":"'Step Change'!Q61*Weight_Step+'Progressive Change'!Q61*Weight_Progressive+'Hydrogen Superpower'!Q61*Weight_Hydro","v":1.7678386483928263},{"$f":"'Step Change'!R61*Weight_Step+'Progressive Change'!R61*Weight_Progressive+'Hydrogen Superpower'!R61*Weight_Hydro","v":1.9572134622462454},{"$f":"'Step Change'!S61*Weight_Step+'Progressive Change'!S61*Weight_Progressive+'Hydrogen Superpower'!S61*Weight_Hydro","v":0.97534596231235793},{"$f":"'Step Change'!T61*Weight_Step+'Progressive Change'!T61*Weight_Progressive+'Hydrogen Superpower'!T61*Weight_Hydro","v":1.216068817257874},{"$f":"'Step Change'!U61*Weight_Step+'Progressive Change'!U61*Weight_Progressive+'Hydrogen Superpower'!U61*Weight_Hydro","v":1.8717816728128853},{"$f":"'Step Change'!V61*Weight_Step+'Progressive Change'!V61*Weight_Progressive+'Hydrogen Superpower'!V61*Weight_Hydro","v":2.3929771184272433},{"$f":"'Step Change'!W61*Weight_Step+'Progressive Change'!W61*Weight_Progressive+'Hydrogen Superpower'!W61*Weight_Hydro","v":1.8846575509354262},{"$f":"'Step Change'!X61*Weight_Step+'Progressive Change'!X61*Weight_Progressive+'Hydrogen Superpower'!X61*Weight_Hydro","v":2.4576396776585532},{"$f":"'Step Change'!Y61*Weight_Step+'Progressive Change'!Y61*Weight_Progressive+'Hydrogen Superpower'!Y61*Weight_Hydro","v":2.9903266019384498},{"$f":"'Step Change'!Z61*Weight_Step+'Progressive Change'!Z61*Weight_Progressive+'Hydrogen Superpower'!Z61*Weight_Hydro","v":3.6560926359200669},{"$f":"'Step Change'!AA61*Weight_Step+'Progressive Change'!AA61*Weight_Progressive+'Hydrogen Superpower'!AA61*Weight_Hydro","v":1.5955437141825675},{"$f":"'Step Change'!AB61*Weight_Step+'Progressive Change'!AB61*Weight_Progressive+'Hydrogen Superpower'!AB61*Weight_Hydro","v":3.5849657938135349},{"$f":"'Step Change'!AC61*Weight_Step+'Progressive Change'!AC61*Weight_Progressive+'Hydrogen Superpower'!AC61*Weight_Hydro","v":2.5842463111163307},{"$f":"'Step Change'!AD61*Weight_Step+'Progressive Change'!AD61*Weight_Progressive+'Hydrogen Superpower'!AD61*Weight_Hydro","v":2.1264904375017792},{"$f":"'Step Change'!AE61*Weight_Step+'Progressive Change'!AE61*Weight_Progressive+'Hydrogen Superpower'!AE61*Weight_Hydro","v":1.8490203767487039},{"$f":"'Step Change'!AF61*Weight_Step+'Progressive Change'!AF61*Weight_Progressive+'Hydrogen Superpower'!AF61*Weight_Hydro","v":0.7970882371920015},{"$f":"'Step Change'!AG61*Weight_Step+'Progressive Change'!AG61*Weight_Progressive+'Hydrogen Superpower'!AG61*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",15.048754968107858,{"$f":"'Step Change'!G62*Weight_Step+'Progressive Change'!G62*Weight_Progressive+'Hydrogen Superpower'!G62*Weight_Hydro","v":0},{"$f":"'Step Change'!H62*Weight_Step+'Progressive Change'!H62*Weight_Progressive+'Hydrogen Superpower'!H62*Weight_Hydro","v":0},{"$f":"'Step Change'!I62*Weight_Step+'Progressive Change'!I62*Weight_Progressive+'Hydrogen Superpower'!I62*Weight_Hydro","v":6.4373832263021312E-3},{"$f":"'Step Change'!J62*Weight_Step+'Progressive Change'!J62*Weight_Progressive+'Hydrogen Superpower'!J62*Weight_Hydro","v":1.7002413864150345},{"$f":"'Step Change'!K62*Weight_Step+'Progressive Change'!K62*Weight_Progressive+'Hydrogen Superpower'!K62*Weight_Hydro","v":0.91189278614273461},{"$f":"'Step Change'!L62*Weight_Step+'Progressive Change'!L62*Weight_Progressive+'Hydrogen Superpower'!L62*Weight_Hydro","v":1.2649838456823226},{"$f":"'Step Change'!M62*Weight_Step+'Progressive Change'!M62*Weight_Progressive+'Hydrogen Superpower'!M62*Weight_Hydro","v":0.21445629164980803},{"$f":"'Step Change'!N62*Weight_Step+'Progressive Change'!N62*Weight_Progressive+'Hydrogen Superpower'!N62*Weight_Hydro","v":0.69933684116585026},{"$f":"'Step Change'!O62*Weight_Step+'Progressive Change'!O62*Weight_Progressive+'Hydrogen Superpower'!O62*Weight_Hydro","v":0.37132023724693686},{"$f":"'Step Change'!P62*Weight_Step+'Progressive Change'!P62*Weight_Progressive+'Hydrogen Superpower'!P62*Weight_Hydro","v":1.5204333367779781},{"$f":"'Step Change'!Q62*Weight_Step+'Progressive Change'!Q62*Weight_Progressive+'Hydrogen Superpower'!Q62*Weight_Hydro","v":1.6964110626001456},{"$f":"'Step Change'!R62*Weight_Step+'Progressive Change'!R62*Weight_Progressive+'Hydrogen Superpower'!R62*Weight_Hydro","v":1.7691516868851067},{"$f":"'Step Change'!S62*Weight_Step+'Progressive Change'!S62*Weight_Progressive+'Hydrogen Superpower'!S62*Weight_Hydro","v":0.2927622995610909},{"$f":"'Step Change'!T62*Weight_Step+'Progressive Change'!T62*Weight_Progressive+'Hydrogen Superpower'!T62*Weight_Hydro","v":0.91420348169021959},{"$f":"'Step Change'!U62*Weight_Step+'Progressive Change'!U62*Weight_Progressive+'Hydrogen Superpower'!U62*Weight_Hydro","v":1.3770344298602688},{"$f":"'Step Change'!V62*Weight_Step+'Progressive Change'!V62*Weight_Progressive+'Hydrogen Superpower'!V62*Weight_Hydro","v":1.8299552620480246},{"$f":"'Step Change'!W62*Weight_Step+'Progressive Change'!W62*Weight_Progressive+'Hydrogen Superpower'!W62*Weight_Hydro","v":1.6705727507968915},{"$f":"'Step Change'!X62*Weight_Step+'Progressive Change'!X62*Weight_Progressive+'Hydrogen Superpower'!X62*Weight_Hydro","v":2.0807009240945624},{"$f":"'Step Change'!Y62*Weight_Step+'Progressive Change'!Y62*Weight_Progressive+'Hydrogen Superpower'!Y62*Weight_Hydro","v":2.3991775806227453},{"$f":"'Step Change'!Z62*Weight_Step+'Progressive Change'!Z62*Weight_Progressive+'Hydrogen Superpower'!Z62*Weight_Hydro","v":2.6884858303819419},{"$f":"'Step Change'!AA62*Weight_Step+'Progressive Change'!AA62*Weight_Progressive+'Hydrogen Superpower'!AA62*Weight_Hydro","v":-0.44372767894412357},{"$f":"'Step Change'!AB62*Weight_Step+'Progressive Change'!AB62*Weight_Progressive+'Hydrogen Superpower'!AB62*Weight_Hydro","v":2.3531421255909661},{"$f":"'Step Change'!AC62*Weight_Step+'Progressive Change'!AC62*Weight_Progressive+'Hydrogen Superpower'!AC62*Weight_Hydro","v":1.9133119685496056},{"$f":"'Step Change'!AD62*Weight_Step+'Progressive Change'!AD62*Weight_Progressive+'Hydrogen Superpower'!AD62*Weight_Hydro","v":2.2833581114915433},{"$f":"'Step Change'!AE62*Weight_Step+'Progressive Change'!AE62*Weight_Progressive+'Hydrogen Superpower'!AE62*Weight_Hydro","v":1.9589295230136488},{"$f":"'Step Change'!AF62*Weight_Step+'Progressive Change'!AF62*Weight_Progressive+'Hydrogen Superpower'!AF62*Weight_Hydro","v":0.66651932766424582},{"$f":"'Step Change'!AG62*Weight_Step+'Progressive Change'!AG62*Weight_Progressive+'Hydrogen Superpower'!AG62*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",30.150907881181446,{"$f":"'Step Change'!G63*Weight_Step+'Progressive Change'!G63*Weight_Progressive+'Hydrogen Superpower'!G63*Weight_Hydro","v":0},{"$f":"'Step Change'!H63*Weight_Step+'Progressive Change'!H63*Weight_Progressive+'Hydrogen Superpower'!H63*Weight_Hydro","v":0},{"$f":"'Step Change'!I63*Weight_Step+'Progressive Change'!I63*Weight_Progressive+'Hydrogen Superpower'!I63*Weight_Hydro","v":2.0351632591751921E-3},{"$f":"'Step Change'!J63*Weight_Step+'Progressive Change'!J63*Weight_Progressive+'Hydrogen Superpower'!J63*Weight_Hydro","v":0.84177290647502334},{"$f":"'Step Change'!K63*Weight_Step+'Progressive Change'!K63*Weight_Progressive+'Hydrogen Superpower'!K63*Weight_Hydro","v":0.90658882273525943},{"$f":"'Step Change'!L63*Weight_Step+'Progressive Change'!L63*Weight_Progressive+'Hydrogen Superpower'!L63*Weight_Hydro","v":1.1115173939974285},{"$f":"'Step Change'!M63*Weight_Step+'Progressive Change'!M63*Weight_Progressive+'Hydrogen Superpower'!M63*Weight_Hydro","v":1.206343021248649},{"$f":"'Step Change'!N63*Weight_Step+'Progressive Change'!N63*Weight_Progressive+'Hydrogen Superpower'!N63*Weight_Hydro","v":1.5127186690170402},{"$f":"'Step Change'!O63*Weight_Step+'Progressive Change'!O63*Weight_Progressive+'Hydrogen Superpower'!O63*Weight_Hydro","v":2.2703870847685903},{"$f":"'Step Change'!P63*Weight_Step+'Progressive Change'!P63*Weight_Progressive+'Hydrogen Superpower'!P63*Weight_Hydro","v":1.5704360488829114},{"$f":"'Step Change'!Q63*Weight_Step+'Progressive Change'!Q63*Weight_Progressive+'Hydrogen Superpower'!Q63*Weight_Hydro","v":1.8602700192930115},{"$f":"'Step Change'!R63*Weight_Step+'Progressive Change'!R63*Weight_Progressive+'Hydrogen Superpower'!R63*Weight_Hydro","v":1.9444245566286917},{"$f":"'Step Change'!S63*Weight_Step+'Progressive Change'!S63*Weight_Progressive+'Hydrogen Superpower'!S63*Weight_Hydro","v":3.3822386632795221},{"$f":"'Step Change'!T63*Weight_Step+'Progressive Change'!T63*Weight_Progressive+'Hydrogen Superpower'!T63*Weight_Hydro","v":2.3620250730912451},{"$f":"'Step Change'!U63*Weight_Step+'Progressive Change'!U63*Weight_Progressive+'Hydrogen Superpower'!U63*Weight_Hydro","v":2.2923816169641942},{"$f":"'Step Change'!V63*Weight_Step+'Progressive Change'!V63*Weight_Progressive+'Hydrogen Superpower'!V63*Weight_Hydro","v":3.6552223922074516},{"$f":"'Step Change'!W63*Weight_Step+'Progressive Change'!W63*Weight_Progressive+'Hydrogen Superpower'!W63*Weight_Hydro","v":2.2953965739566593},{"$f":"'Step Change'!X63*Weight_Step+'Progressive Change'!X63*Weight_Progressive+'Hydrogen Superpower'!X63*Weight_Hydro","v":3.3008343025533575},{"$f":"'Step Change'!Y63*Weight_Step+'Progressive Change'!Y63*Weight_Progressive+'Hydrogen Superpower'!Y63*Weight_Hydro","v":3.5234844406580486},{"$f":"'Step Change'!Z63*Weight_Step+'Progressive Change'!Z63*Weight_Progressive+'Hydrogen Superpower'!Z63*Weight_Hydro","v":7.6069027794904098},{"$f":"'Step Change'!AA63*Weight_Step+'Progressive Change'!AA63*Weight_Progressive+'Hydrogen Superpower'!AA63*Weight_Hydro","v":9.1564175465125661},{"$f":"'Step Change'!AB63*Weight_Step+'Progressive Change'!AB63*Weight_Progressive+'Hydrogen Superpower'!AB63*Weight_Hydro","v":8.3869324493270323},{"$f":"'Step Change'!AC63*Weight_Step+'Progressive Change'!AC63*Weight_Progressive+'Hydrogen Superpower'!AC63*Weight_Hydro","v":4.5190126867241993},{"$f":"'Step Change'!AD63*Weight_Step+'Progressive Change'!AD63*Weight_Progressive+'Hydrogen Superpower'!AD63*Weight_Hydro","v":3.0399726801238649},{"$f":"'Step Change'!AE63*Weight_Step+'Progressive Change'!AE63*Weight_Progressive+'Hydrogen Superpower'!AE63*Weight_Hydro","v":1.7164082206481543},{"$f":"'Step Change'!AF63*Weight_Step+'Progressive Change'!AF63*Weight_Progressive+'Hydrogen Superpower'!AF63*Weight_Hydro","v":2.3893406336698169},{"$f":"'Step Change'!AG63*Weight_Step+'Progressive Change'!AG63*Weight_Progressive+'Hydrogen Superpower'!AG63*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",78.851043000984205,{"$f":"'Step Change'!G64*Weight_Step+'Progressive Change'!G64*Weight_Progressive+'Hydrogen Superpower'!G64*Weight_Hydro","v":0},{"$f":"'Step Change'!H64*Weight_Step+'Progressive Change'!H64*Weight_Progressive+'Hydrogen Superpower'!H64*Weight_Hydro","v":0},{"$f":"'Step Change'!I64*Weight_Step+'Progressive Change'!I64*Weight_Progressive+'Hydrogen Superpower'!I64*Weight_Hydro","v":6.7182190274132827E-3},{"$f":"'Step Change'!J64*Weight_Step+'Progressive Change'!J64*Weight_Progressive+'Hydrogen Superpower'!J64*Weight_Hydro","v":7.7225560673893359},{"$f":"'Step Change'!K64*Weight_Step+'Progressive Change'!K64*Weight_Progressive+'Hydrogen Superpower'!K64*Weight_Hydro","v":7.6304294171844571},{"$f":"'Step Change'!L64*Weight_Step+'Progressive Change'!L64*Weight_Progressive+'Hydrogen Superpower'!L64*Weight_Hydro","v":10.900501010711281},{"$f":"'Step Change'!M64*Weight_Step+'Progressive Change'!M64*Weight_Progressive+'Hydrogen Superpower'!M64*Weight_Hydro","v":3.823514540067217},{"$f":"'Step Change'!N64*Weight_Step+'Progressive Change'!N64*Weight_Progressive+'Hydrogen Superpower'!N64*Weight_Hydro","v":2.9597957709241838},{"$f":"'Step Change'!O64*Weight_Step+'Progressive Change'!O64*Weight_Progressive+'Hydrogen Superpower'!O64*Weight_Hydro","v":5.6811442657160391},{"$f":"'Step Change'!P64*Weight_Step+'Progressive Change'!P64*Weight_Progressive+'Hydrogen Superpower'!P64*Weight_Hydro","v":6.1608994990624986},{"$f":"'Step Change'!Q64*Weight_Step+'Progressive Change'!Q64*Weight_Progressive+'Hydrogen Superpower'!Q64*Weight_Hydro","v":7.9158357702506139},{"$f":"'Step Change'!R64*Weight_Step+'Progressive Change'!R64*Weight_Progressive+'Hydrogen Superpower'!R64*Weight_Hydro","v":7.715869642832013},{"$f":"'Step Change'!S64*Weight_Step+'Progressive Change'!S64*Weight_Progressive+'Hydrogen Superpower'!S64*Weight_Hydro","v":6.2668492733322907},{"$f":"'Step Change'!T64*Weight_Step+'Progressive Change'!T64*Weight_Progressive+'Hydrogen Superpower'!T64*Weight_Hydro","v":7.6747590823123391},{"$f":"'Step Change'!U64*Weight_Step+'Progressive Change'!U64*Weight_Progressive+'Hydrogen Superpower'!U64*Weight_Hydro","v":8.1756711228895451},{"$f":"'Step Change'!V64*Weight_Step+'Progressive Change'!V64*Weight_Progressive+'Hydrogen Superpower'!V64*Weight_Hydro","v":7.638603615712654},{"$f":"'Step Change'!W64*Weight_Step+'Progressive Change'!W64*Weight_Progressive+'Hydrogen Superpower'!W64*Weight_Hydro","v":7.9963270160960196},{"$f":"'Step Change'!X64*Weight_Step+'Progressive Change'!X64*Weight_Progressive+'Hydrogen Superpower'!X64*Weight_Hydro","v":8.2335589378781524},{"$f":"'Step Change'!Y64*Weight_Step+'Progressive Change'!Y64*Weight_Progressive+'Hydrogen Superpower'!Y64*Weight_Hydro","v":7.8750470902196144},{"$f":"'Step Change'!Z64*Weight_Step+'Progressive Change'!Z64*Weight_Progressive+'Hydrogen Superpower'!Z64*Weight_Hydro","v":7.9719249063652757},{"$f":"'Step Change'!AA64*Weight_Step+'Progressive Change'!AA64*Weight_Progressive+'Hydrogen Superpower'!AA64*Weight_Hydro","v":4.568761189579309},{"$f":"'Step Change'!AB64*Weight_Step+'Progressive Change'!AB64*Weight_Progressive+'Hydrogen Superpower'!AB64*Weight_Hydro","v":5.9355255025380034},{"$f":"'Step Change'!AC64*Weight_Step+'Progressive Change'!AC64*Weight_Progressive+'Hydrogen Superpower'!AC64*Weight_Hydro","v":7.6894248681234236},{"$f":"'Step Change'!AD64*Weight_Step+'Progressive Change'!AD64*Weight_Progressive+'Hydrogen Superpower'!AD64*Weight_Hydro","v":4.5257175087062569},{"$f":"'Step Change'!AE64*Weight_Step+'Progressive Change'!AE64*Weight_Progressive+'Hydrogen Superpower'!AE64*Weight_Hydro","v":4.5890588737365769},{"$f":"'Step Change'!AF64*Weight_Step+'Progressive Change'!AF64*Weight_Progressive+'Hydrogen Superpower'!AF64*Weight_Hydro","v":4.1294565062161199},{"$f":"'Step Change'!AG64*Weight_Step+'Progressive Change'!AG64*Weight_Progressive+'Hydrogen Superpower'!AG64*Weight_Hydro","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV($E$127,H66:AG66)","v":4.0277712038287996},{"$f":"'Step Change'!G66*Weight_Step+'Progressive Change'!G66*Weight_Progressive+'Hydrogen Superpower'!G66*Weight_Hydro","v":0},{"$f":"'Step Change'!H66*Weight_Step+'Progressive Change'!H66*Weight_Progressive+'Hydrogen Superpower'!H66*Weight_Hydro","v":0},{"$f":"'Step Change'!I66*Weight_Step+'Progressive Change'!I66*Weight_Progressive+'Hydrogen Superpower'!I66*Weight_Hydro","v":-0.11631819178892},{"$f":"'Step Change'!J66*Weight_Step+'Progressive Change'!J66*Weight_Progressive+'Hydrogen Superpower'!J66*Weight_Hydro","v":0.21126623709832415},{"$f":"'Step Change'!K66*Weight_Step+'Progressive Change'!K66*Weight_Progressive+'Hydrogen Superpower'!K66*Weight_Hydro","v":0.18171397638727571},{"$f":"'Step Change'!L66*Weight_Step+'Progressive Change'!L66*Weight_Progressive+'Hydrogen Superpower'!L66*Weight_Hydro","v":0.27494727211409159},{"$f":"'Step Change'!M66*Weight_Step+'Progressive Change'!M66*Weight_Progressive+'Hydrogen Superpower'!M66*Weight_Hydro","v":0.17954412987860335},{"$f":"'Step Change'!N66*Weight_Step+'Progressive Change'!N66*Weight_Progressive+'Hydrogen Superpower'!N66*Weight_Hydro","v":0.21158686679472},{"$f":"'Step Change'!O66*Weight_Step+'Progressive Change'!O66*Weight_Progressive+'Hydrogen Superpower'!O66*Weight_Hydro","v":0.14606092014315664},{"$f":"'Step Change'!P66*Weight_Step+'Progressive Change'!P66*Weight_Progressive+'Hydrogen Superpower'!P66*Weight_Hydro","v":0.23226234936776791},{"$f":"'Step Change'!Q66*Weight_Step+'Progressive Change'!Q66*Weight_Progressive+'Hydrogen Superpower'!Q66*Weight_Hydro","v":0.22747873329103299},{"$f":"'Step Change'!R66*Weight_Step+'Progressive Change'!R66*Weight_Progressive+'Hydrogen Superpower'!R66*Weight_Hydro","v":0.37202122368817525},{"$f":"'Step Change'!S66*Weight_Step+'Progressive Change'!S66*Weight_Progressive+'Hydrogen Superpower'!S66*Weight_Hydro","v":0.3198912563218369},{"$f":"'Step Change'!T66*Weight_Step+'Progressive Change'!T66*Weight_Progressive+'Hydrogen Superpower'!T66*Weight_Hydro","v":0.31501521527888826},{"$f":"'Step Change'!U66*Weight_Step+'Progressive Change'!U66*Weight_Progressive+'Hydrogen Superpower'!U66*Weight_Hydro","v":0.41827029525742093},{"$f":"'Step Change'!V66*Weight_Step+'Progressive Change'!V66*Weight_Progressive+'Hydrogen Superpower'!V66*Weight_Hydro","v":0.45872315325276758},{"$f":"'Step Change'!W66*Weight_Step+'Progressive Change'!W66*Weight_Progressive+'Hydrogen Superpower'!W66*Weight_Hydro","v":0.40912898073789161},{"$f":"'Step Change'!X66*Weight_Step+'Progressive Change'!X66*Weight_Progressive+'Hydrogen Superpower'!X66*Weight_Hydro","v":0.52040426835378639},{"$f":"'Step Change'!Y66*Weight_Step+'Progressive Change'!Y66*Weight_Progressive+'Hydrogen Superpower'!Y66*Weight_Hydro","v":0.57464802851801333},{"$f":"'Step Change'!Z66*Weight_Step+'Progressive Change'!Z66*Weight_Progressive+'Hydrogen Superpower'!Z66*Weight_Hydro","v":0.70716736136914271},{"$f":"'Step Change'!AA66*Weight_Step+'Progressive Change'!AA66*Weight_Progressive+'Hydrogen Superpower'!AA66*Weight_Hydro","v":0.43166954313899625},{"$f":"'Step Change'!AB66*Weight_Step+'Progressive Change'!AB66*Weight_Progressive+'Hydrogen Superpower'!AB66*Weight_Hydro","v":0.65508053368524999},{"$f":"'Step Change'!AC66*Weight_Step+'Progressive Change'!AC66*Weight_Progressive+'Hydrogen Superpower'!AC66*Weight_Hydro","v":0.58079392237504179},{"$f":"'Step Change'!AD66*Weight_Step+'Progressive Change'!AD66*Weight_Progressive+'Hydrogen Superpower'!AD66*Weight_Hydro","v":0.47430798835692256},{"$f":"'Step Change'!AE66*Weight_Step+'Progressive Change'!AE66*Weight_Progressive+'Hydrogen Superpower'!AE66*Weight_Hydro","v":0.89583074085105174},{"$f":"'Step Change'!AF66*Weight_Step+'Progressive Change'!AF66*Weight_Progressive+'Hydrogen Superpower'!AF66*Weight_Hydro","v":0.87338841731810135},{"$f":"'Step Change'!AG66*Weight_Step+'Progressive Change'!AG66*Weight_Progressive+'Hydrogen Superpower'!AG66*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G67+NPV($E$127,H67:AG67)","v":6.2163929285766599},{"$f":"'Step Change'!G67*Weight_Step+'Progressive Change'!G67*Weight_Progressive+'Hydrogen Superpower'!G67*Weight_Hydro","v":0},{"$f":"'Step Change'!H67*Weight_Step+'Progressive Change'!H67*Weight_Progressive+'Hydrogen Superpower'!H67*Weight_Hydro","v":0},{"$f":"'Step Change'!I67*Weight_Step+'Progressive Change'!I67*Weight_Progressive+'Hydrogen Superpower'!I67*Weight_Hydro","v":1.1885036629874434E-3},{"$f":"'Step Change'!J67*Weight_Step+'Progressive Change'!J67*Weight_Progressive+'Hydrogen Superpower'!J67*Weight_Hydro","v":0.28998973343093298},{"$f":"'Step Change'!K67*Weight_Step+'Progressive Change'!K67*Weight_Progressive+'Hydrogen Superpower'!K67*Weight_Hydro","v":0.22310491140028715},{"$f":"'Step Change'!L67*Weight_Step+'Progressive Change'!L67*Weight_Progressive+'Hydrogen Superpower'!L67*Weight_Hydro","v":0.26144575818535432},{"$f":"'Step Change'!M67*Weight_Step+'Progressive Change'!M67*Weight_Progressive+'Hydrogen Superpower'!M67*Weight_Hydro","v":0.23474774829365858},{"$f":"'Step Change'!N67*Weight_Step+'Progressive Change'!N67*Weight_Progressive+'Hydrogen Superpower'!N67*Weight_Hydro","v":0.30525760010060593},{"$f":"'Step Change'!O67*Weight_Step+'Progressive Change'!O67*Weight_Progressive+'Hydrogen Superpower'!O67*Weight_Hydro","v":0.23424767481468739},{"$f":"'Step Change'!P67*Weight_Step+'Progressive Change'!P67*Weight_Progressive+'Hydrogen Superpower'!P67*Weight_Hydro","v":0.37609847627942139},{"$f":"'Step Change'!Q67*Weight_Step+'Progressive Change'!Q67*Weight_Progressive+'Hydrogen Superpower'!Q67*Weight_Hydro","v":0.42023595255751167},{"$f":"'Step Change'!R67*Weight_Step+'Progressive Change'!R67*Weight_Progressive+'Hydrogen Superpower'!R67*Weight_Hydro","v":0.55827821069077799},{"$f":"'Step Change'!S67*Weight_Step+'Progressive Change'!S67*Weight_Progressive+'Hydrogen Superpower'!S67*Weight_Hydro","v":0.4802627408016269},{"$f":"'Step Change'!T67*Weight_Step+'Progressive Change'!T67*Weight_Progressive+'Hydrogen Superpower'!T67*Weight_Hydro","v":0.49344062689318657},{"$f":"'Step Change'!U67*Weight_Step+'Progressive Change'!U67*Weight_Progressive+'Hydrogen Superpower'!U67*Weight_Hydro","v":0.65838725521537977},{"$f":"'Step Change'!V67*Weight_Step+'Progressive Change'!V67*Weight_Progressive+'Hydrogen Superpower'!V67*Weight_Hydro","v":0.73784708960440637},{"$f":"'Step Change'!W67*Weight_Step+'Progressive Change'!W67*Weight_Progressive+'Hydrogen Superpower'!W67*Weight_Hydro","v":0.65434758311010688},{"$f":"'Step Change'!X67*Weight_Step+'Progressive Change'!X67*Weight_Progressive+'Hydrogen Superpower'!X67*Weight_Hydro","v":0.89205985937628163},{"$f":"'Step Change'!Y67*Weight_Step+'Progressive Change'!Y67*Weight_Progressive+'Hydrogen Superpower'!Y67*Weight_Hydro","v":0.98746181178329606},{"$f":"'Step Change'!Z67*Weight_Step+'Progressive Change'!Z67*Weight_Progressive+'Hydrogen Superpower'!Z67*Weight_Hydro","v":1.3622899872996004},{"$f":"'Step Change'!AA67*Weight_Step+'Progressive Change'!AA67*Weight_Progressive+'Hydrogen Superpower'!AA67*Weight_Hydro","v":0.36257619865333257},{"$f":"'Step Change'!AB67*Weight_Step+'Progressive Change'!AB67*Weight_Progressive+'Hydrogen Superpower'!AB67*Weight_Hydro","v":1.1088382121848555},{"$f":"'Step Change'!AC67*Weight_Step+'Progressive Change'!AC67*Weight_Progressive+'Hydrogen Superpower'!AC67*Weight_Hydro","v":1.0032307929667377},{"$f":"'Step Change'!AD67*Weight_Step+'Progressive Change'!AD67*Weight_Progressive+'Hydrogen Superpower'!AD67*Weight_Hydro","v":0.7901393012947755},{"$f":"'Step Change'!AE67*Weight_Step+'Progressive Change'!AE67*Weight_Progressive+'Hydrogen Superpower'!AE67*Weight_Hydro","v":1.2173072685998887},{"$f":"'Step Change'!AF67*Weight_Step+'Progressive Change'!AF67*Weight_Progressive+'Hydrogen Superpower'!AF67*Weight_Hydro","v":0.99243012268976594},{"$f":"'Step Change'!AG67*Weight_Step+'Progressive Change'!AG67*Weight_Progressive+'Hydrogen Superpower'!AG67*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.2828119153258344,{"$f":"'Step Change'!G68*Weight_Step+'Progressive Change'!G68*Weight_Progressive+'Hydrogen Superpower'!G68*Weight_Hydro","v":0},{"$f":"'Step Change'!H68*Weight_Step+'Progressive Change'!H68*Weight_Progressive+'Hydrogen Superpower'!H68*Weight_Hydro","v":0},{"$f":"'Step Change'!I68*Weight_Step+'Progressive Change'!I68*Weight_Progressive+'Hydrogen Superpower'!I68*Weight_Hydro","v":1.2280615723127396E-3},{"$f":"'Step Change'!J68*Weight_Step+'Progressive Change'!J68*Weight_Progressive+'Hydrogen Superpower'!J68*Weight_Hydro","v":0.28784009311825542},{"$f":"'Step Change'!K68*Weight_Step+'Progressive Change'!K68*Weight_Progressive+'Hydrogen Superpower'!K68*Weight_Hydro","v":0.2239694876472498},{"$f":"'Step Change'!L68*Weight_Step+'Progressive Change'!L68*Weight_Progressive+'Hydrogen Superpower'!L68*Weight_Hydro","v":0.258395976871513},{"$f":"'Step Change'!M68*Weight_Step+'Progressive Change'!M68*Weight_Progressive+'Hydrogen Superpower'!M68*Weight_Hydro","v":0.23472318299411654},{"$f":"'Step Change'!N68*Weight_Step+'Progressive Change'!N68*Weight_Progressive+'Hydrogen Superpower'!N68*Weight_Hydro","v":0.3087066189055247},{"$f":"'Step Change'!O68*Weight_Step+'Progressive Change'!O68*Weight_Progressive+'Hydrogen Superpower'!O68*Weight_Hydro","v":0.22192047021171679},{"$f":"'Step Change'!P68*Weight_Step+'Progressive Change'!P68*Weight_Progressive+'Hydrogen Superpower'!P68*Weight_Hydro","v":0.3718257800341746},{"$f":"'Step Change'!Q68*Weight_Step+'Progressive Change'!Q68*Weight_Progressive+'Hydrogen Superpower'!Q68*Weight_Hydro","v":0.41338887900843813},{"$f":"'Step Change'!R68*Weight_Step+'Progressive Change'!R68*Weight_Progressive+'Hydrogen Superpower'!R68*Weight_Hydro","v":0.55216515892967211},{"$f":"'Step Change'!S68*Weight_Step+'Progressive Change'!S68*Weight_Progressive+'Hydrogen Superpower'!S68*Weight_Hydro","v":0.44675240448667863},{"$f":"'Step Change'!T68*Weight_Step+'Progressive Change'!T68*Weight_Progressive+'Hydrogen Superpower'!T68*Weight_Hydro","v":0.47092437491157851},{"$f":"'Step Change'!U68*Weight_Step+'Progressive Change'!U68*Weight_Progressive+'Hydrogen Superpower'!U68*Weight_Hydro","v":0.68694889819593075},{"$f":"'Step Change'!V68*Weight_Step+'Progressive Change'!V68*Weight_Progressive+'Hydrogen Superpower'!V68*Weight_Hydro","v":0.78206821170370855},{"$f":"'Step Change'!W68*Weight_Step+'Progressive Change'!W68*Weight_Progressive+'Hydrogen Superpower'!W68*Weight_Hydro","v":0.65434356126463622},{"$f":"'Step Change'!X68*Weight_Step+'Progressive Change'!X68*Weight_Progressive+'Hydrogen Superpower'!X68*Weight_Hydro","v":0.88457117135414598},{"$f":"'Step Change'!Y68*Weight_Step+'Progressive Change'!Y68*Weight_Progressive+'Hydrogen Superpower'!Y68*Weight_Hydro","v":0.99822559170081604},{"$f":"'Step Change'!Z68*Weight_Step+'Progressive Change'!Z68*Weight_Progressive+'Hydrogen Superpower'!Z68*Weight_Hydro","v":1.3795322642346854},{"$f":"'Step Change'!AA68*Weight_Step+'Progressive Change'!AA68*Weight_Progressive+'Hydrogen Superpower'!AA68*Weight_Hydro","v":0.42538745221134378},{"$f":"'Step Change'!AB68*Weight_Step+'Progressive Change'!AB68*Weight_Progressive+'Hydrogen Superpower'!AB68*Weight_Hydro","v":1.0905112525417691},{"$f":"'Step Change'!AC68*Weight_Step+'Progressive Change'!AC68*Weight_Progressive+'Hydrogen Superpower'!AC68*Weight_Hydro","v":0.98271240972521801},{"$f":"'Step Change'!AD68*Weight_Step+'Progressive Change'!AD68*Weight_Progressive+'Hydrogen Superpower'!AD68*Weight_Hydro","v":0.82562467608212509},{"$f":"'Step Change'!AE68*Weight_Step+'Progressive Change'!AE68*Weight_Progressive+'Hydrogen Superpower'!AE68*Weight_Hydro","v":1.3407309242679912},{"$f":"'Step Change'!AF68*Weight_Step+'Progressive Change'!AF68*Weight_Progressive+'Hydrogen Superpower'!AF68*Weight_Hydro","v":1.0688166504355832},{"$f":"'Step Change'!AG68*Weight_Step+'Progressive Change'!AG68*Weight_Progressive+'Hydrogen Superpower'!AG68*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.7743903403228254,{"$f":"'Step Change'!G69*Weight_Step+'Progressive Change'!G69*Weight_Progressive+'Hydrogen Superpower'!G69*Weight_Hydro","v":0},{"$f":"'Step Change'!H69*Weight_Step+'Progressive Change'!H69*Weight_Progressive+'Hydrogen Superpower'!H69*Weight_Hydro","v":0},{"$f":"'Step Change'!I69*Weight_Step+'Progressive Change'!I69*Weight_Progressive+'Hydrogen Superpower'!I69*Weight_Hydro","v":1.6748088631397449E-3},{"$f":"'Step Change'!J69*Weight_Step+'Progressive Change'!J69*Weight_Progressive+'Hydrogen Superpower'!J69*Weight_Hydro","v":0.27314505011705137},{"$f":"'Step Change'!K69*Weight_Step+'Progressive Change'!K69*Weight_Progressive+'Hydrogen Superpower'!K69*Weight_Hydro","v":0.21397371028247164},{"$f":"'Step Change'!L69*Weight_Step+'Progressive Change'!L69*Weight_Progressive+'Hydrogen Superpower'!L69*Weight_Hydro","v":0.20828943097831257},{"$f":"'Step Change'!M69*Weight_Step+'Progressive Change'!M69*Weight_Progressive+'Hydrogen Superpower'!M69*Weight_Hydro","v":0.22111043647363771},{"$f":"'Step Change'!N69*Weight_Step+'Progressive Change'!N69*Weight_Progressive+'Hydrogen Superpower'!N69*Weight_Hydro","v":0.29260546965239087},{"$f":"'Step Change'!O69*Weight_Step+'Progressive Change'!O69*Weight_Progressive+'Hydrogen Superpower'!O69*Weight_Hydro","v":8.3773068803765227E-2},{"$f":"'Step Change'!P69*Weight_Step+'Progressive Change'!P69*Weight_Progressive+'Hydrogen Superpower'!P69*Weight_Hydro","v":0.30838965300369975},{"$f":"'Step Change'!Q69*Weight_Step+'Progressive Change'!Q69*Weight_Progressive+'Hydrogen Superpower'!Q69*Weight_Hydro","v":0.36691221234861132},{"$f":"'Step Change'!R69*Weight_Step+'Progressive Change'!R69*Weight_Progressive+'Hydrogen Superpower'!R69*Weight_Hydro","v":0.50525687902932082},{"$f":"'Step Change'!S69*Weight_Step+'Progressive Change'!S69*Weight_Progressive+'Hydrogen Superpower'!S69*Weight_Hydro","v":0.29069470511487},{"$f":"'Step Change'!T69*Weight_Step+'Progressive Change'!T69*Weight_Progressive+'Hydrogen Superpower'!T69*Weight_Hydro","v":0.3940499431934632},{"$f":"'Step Change'!U69*Weight_Step+'Progressive Change'!U69*Weight_Progressive+'Hydrogen Superpower'!U69*Weight_Hydro","v":0.60072800089216571},{"$f":"'Step Change'!V69*Weight_Step+'Progressive Change'!V69*Weight_Progressive+'Hydrogen Superpower'!V69*Weight_Hydro","v":0.6979328539648213},{"$f":"'Step Change'!W69*Weight_Step+'Progressive Change'!W69*Weight_Progressive+'Hydrogen Superpower'!W69*Weight_Hydro","v":0.66056264165778888},{"$f":"'Step Change'!X69*Weight_Step+'Progressive Change'!X69*Weight_Progressive+'Hydrogen Superpower'!X69*Weight_Hydro","v":0.82501749049552475},{"$f":"'Step Change'!Y69*Weight_Step+'Progressive Change'!Y69*Weight_Progressive+'Hydrogen Superpower'!Y69*Weight_Hydro","v":0.88916468647301827},{"$f":"'Step Change'!Z69*Weight_Step+'Progressive Change'!Z69*Weight_Progressive+'Hydrogen Superpower'!Z69*Weight_Hydro","v":1.2098037517324474},{"$f":"'Step Change'!AA69*Weight_Step+'Progressive Change'!AA69*Weight_Progressive+'Hydrogen Superpower'!AA69*Weight_Hydro","v":4.2254146774571344E-2},{"$f":"'Step Change'!AB69*Weight_Step+'Progressive Change'!AB69*Weight_Progressive+'Hydrogen Superpower'!AB69*Weight_Hydro","v":1.0363740714803815},{"$f":"'Step Change'!AC69*Weight_Step+'Progressive Change'!AC69*Weight_Progressive+'Hydrogen Superpower'!AC69*Weight_Hydro","v":0.95265710686529015},{"$f":"'Step Change'!AD69*Weight_Step+'Progressive Change'!AD69*Weight_Progressive+'Hydrogen Superpower'!AD69*Weight_Hydro","v":1.0108869346743632},{"$f":"'Step Change'!AE69*Weight_Step+'Progressive Change'!AE69*Weight_Progressive+'Hydrogen Superpower'!AE69*Weight_Hydro","v":1.711512176037286},{"$f":"'Step Change'!AF69*Weight_Step+'Progressive Change'!AF69*Weight_Progressive+'Hydrogen Superpower'!AF69*Weight_Hydro","v":1.366711929697876},{"$f":"'Step Change'!AG69*Weight_Step+'Progressive Change'!AG69*Weight_Progressive+'Hydrogen Superpower'!AG69*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",6.1961623915080342,{"$f":"'Step Change'!G70*Weight_Step+'Progressive Change'!G70*Weight_Progressive+'Hydrogen Superpower'!G70*Weight_Hydro","v":0},{"$f":"'Step Change'!H70*Weight_Step+'Progressive Change'!H70*Weight_Progressive+'Hydrogen Superpower'!H70*Weight_Hydro","v":0},{"$f":"'Step Change'!I70*Weight_Step+'Progressive Change'!I70*Weight_Progressive+'Hydrogen Superpower'!I70*Weight_Hydro","v":6.2572379183201566E-4},{"$f":"'Step Change'!J70*Weight_Step+'Progressive Change'!J70*Weight_Progressive+'Hydrogen Superpower'!J70*Weight_Hydro","v":0.11835292255161761},{"$f":"'Step Change'!K70*Weight_Step+'Progressive Change'!K70*Weight_Progressive+'Hydrogen Superpower'!K70*Weight_Hydro","v":0.21182220925033732},{"$f":"'Step Change'!L70*Weight_Step+'Progressive Change'!L70*Weight_Progressive+'Hydrogen Superpower'!L70*Weight_Hydro","v":0.19442547318611278},{"$f":"'Step Change'!M70*Weight_Step+'Progressive Change'!M70*Weight_Progressive+'Hydrogen Superpower'!M70*Weight_Hydro","v":0.21403657794064429},{"$f":"'Step Change'!N70*Weight_Step+'Progressive Change'!N70*Weight_Progressive+'Hydrogen Superpower'!N70*Weight_Hydro","v":0.28175440962756854},{"$f":"'Step Change'!O70*Weight_Step+'Progressive Change'!O70*Weight_Progressive+'Hydrogen Superpower'!O70*Weight_Hydro","v":0.73130270810557141},{"$f":"'Step Change'!P70*Weight_Step+'Progressive Change'!P70*Weight_Progressive+'Hydrogen Superpower'!P70*Weight_Hydro","v":0.55646975465163218},{"$f":"'Step Change'!Q70*Weight_Step+'Progressive Change'!Q70*Weight_Progressive+'Hydrogen Superpower'!Q70*Weight_Hydro","v":0.53275725309854582},{"$f":"'Step Change'!R70*Weight_Step+'Progressive Change'!R70*Weight_Progressive+'Hydrogen Superpower'!R70*Weight_Hydro","v":0.49126662443663915},{"$f":"'Step Change'!S70*Weight_Step+'Progressive Change'!S70*Weight_Progressive+'Hydrogen Superpower'!S70*Weight_Hydro","v":0.88356674758453668},{"$f":"'Step Change'!T70*Weight_Step+'Progressive Change'!T70*Weight_Progressive+'Hydrogen Superpower'!T70*Weight_Hydro","v":0.60552429638075411},{"$f":"'Step Change'!U70*Weight_Step+'Progressive Change'!U70*Weight_Progressive+'Hydrogen Superpower'!U70*Weight_Hydro","v":0.70624485685591942},{"$f":"'Step Change'!V70*Weight_Step+'Progressive Change'!V70*Weight_Progressive+'Hydrogen Superpower'!V70*Weight_Hydro","v":0.89718255496243271},{"$f":"'Step Change'!W70*Weight_Step+'Progressive Change'!W70*Weight_Progressive+'Hydrogen Superpower'!W70*Weight_Hydro","v":0.79804471374201968},{"$f":"'Step Change'!X70*Weight_Step+'Progressive Change'!X70*Weight_Progressive+'Hydrogen Superpower'!X70*Weight_Hydro","v":1.0267191944055185},{"$f":"'Step Change'!Y70*Weight_Step+'Progressive Change'!Y70*Weight_Progressive+'Hydrogen Superpower'!Y70*Weight_Hydro","v":0.85590648278360282},{"$f":"'Step Change'!Z70*Weight_Step+'Progressive Change'!Z70*Weight_Progressive+'Hydrogen Superpower'!Z70*Weight_Hydro","v":1.7845179444475616},{"$f":"'Step Change'!AA70*Weight_Step+'Progressive Change'!AA70*Weight_Progressive+'Hydrogen Superpower'!AA70*Weight_Hydro","v":2.1237299771122844},{"$f":"'Step Change'!AB70*Weight_Step+'Progressive Change'!AB70*Weight_Progressive+'Hydrogen Superpower'!AB70*Weight_Hydro","v":1.7751818979930341},{"$f":"'Step Change'!AC70*Weight_Step+'Progressive Change'!AC70*Weight_Progressive+'Hydrogen Superpower'!AC70*Weight_Hydro","v":0.41184308561204952},{"$f":"'Step Change'!AD70*Weight_Step+'Progressive Change'!AD70*Weight_Progressive+'Hydrogen Superpower'!AD70*Weight_Hydro","v":-1.5786853399358702E-2},{"$f":"'Step Change'!AE70*Weight_Step+'Progressive Change'!AE70*Weight_Progressive+'Hydrogen Superpower'!AE70*Weight_Hydro","v":-1.2659524042660453},{"$f":"'Step Change'!AF70*Weight_Step+'Progressive Change'!AF70*Weight_Progressive+'Hydrogen Superpower'!AF70*Weight_Hydro","v":-1.0720538482099435},{"$f":"'Step Change'!AG70*Weight_Step+'Progressive Change'!AG70*Weight_Progressive+'Hydrogen Superpower'!AG70*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",17.016206901185008,{"$f":"'Step Change'!G71*Weight_Step+'Progressive Change'!G71*Weight_Progressive+'Hydrogen Superpower'!G71*Weight_Hydro","v":0},{"$f":"'Step Change'!H71*Weight_Step+'Progressive Change'!H71*Weight_Progressive+'Hydrogen Superpower'!H71*Weight_Hydro","v":0},{"$f":"'Step Change'!I71*Weight_Step+'Progressive Change'!I71*Weight_Progressive+'Hydrogen Superpower'!I71*Weight_Hydro","v":1.692726392926005E-3},{"$f":"'Step Change'!J71*Weight_Step+'Progressive Change'!J71*Weight_Progressive+'Hydrogen Superpower'!J71*Weight_Hydro","v":1.343359882818207},{"$f":"'Step Change'!K71*Weight_Step+'Progressive Change'!K71*Weight_Progressive+'Hydrogen Superpower'!K71*Weight_Hydro","v":1.3416860456843964},{"$f":"'Step Change'!L71*Weight_Step+'Progressive Change'!L71*Weight_Progressive+'Hydrogen Superpower'!L71*Weight_Hydro","v":1.7121814819465362},{"$f":"'Step Change'!M71*Weight_Step+'Progressive Change'!M71*Weight_Progressive+'Hydrogen Superpower'!M71*Weight_Hydro","v":0.6779106459793911},{"$f":"'Step Change'!N71*Weight_Step+'Progressive Change'!N71*Weight_Progressive+'Hydrogen Superpower'!N71*Weight_Hydro","v":0.42936544896386519},{"$f":"'Step Change'!O71*Weight_Step+'Progressive Change'!O71*Weight_Progressive+'Hydrogen Superpower'!O71*Weight_Hydro","v":0.68484874000850715},{"$f":"'Step Change'!P71*Weight_Step+'Progressive Change'!P71*Weight_Progressive+'Hydrogen Superpower'!P71*Weight_Hydro","v":0.77198728725464882},{"$f":"'Step Change'!Q71*Weight_Step+'Progressive Change'!Q71*Weight_Progressive+'Hydrogen Superpower'!Q71*Weight_Hydro","v":1.4666057652014579},{"$f":"'Step Change'!R71*Weight_Step+'Progressive Change'!R71*Weight_Progressive+'Hydrogen Superpower'!R71*Weight_Hydro","v":1.5182931175507908},{"$f":"'Step Change'!S71*Weight_Step+'Progressive Change'!S71*Weight_Progressive+'Hydrogen Superpower'!S71*Weight_Hydro","v":1.4305460421042335},{"$f":"'Step Change'!T71*Weight_Step+'Progressive Change'!T71*Weight_Progressive+'Hydrogen Superpower'!T71*Weight_Hydro","v":1.6477218476991995},{"$f":"'Step Change'!U71*Weight_Step+'Progressive Change'!U71*Weight_Progressive+'Hydrogen Superpower'!U71*Weight_Hydro","v":1.8675438500468522},{"$f":"'Step Change'!V71*Weight_Step+'Progressive Change'!V71*Weight_Progressive+'Hydrogen Superpower'!V71*Weight_Hydro","v":1.8114043287634602},{"$f":"'Step Change'!W71*Weight_Step+'Progressive Change'!W71*Weight_Progressive+'Hydrogen Superpower'!W71*Weight_Hydro","v":1.8090993780469853},{"$f":"'Step Change'!X71*Weight_Step+'Progressive Change'!X71*Weight_Progressive+'Hydrogen Superpower'!X71*Weight_Hydro","v":1.8148162091783888},{"$f":"'Step Change'!Y71*Weight_Step+'Progressive Change'!Y71*Weight_Progressive+'Hydrogen Superpower'!Y71*Weight_Hydro","v":1.6987250093354169},{"$f":"'Step Change'!Z71*Weight_Step+'Progressive Change'!Z71*Weight_Progressive+'Hydrogen Superpower'!Z71*Weight_Hydro","v":2.0059806559584965},{"$f":"'Step Change'!AA71*Weight_Step+'Progressive Change'!AA71*Weight_Progressive+'Hydrogen Superpower'!AA71*Weight_Hydro","v":0.98618702965436134},{"$f":"'Step Change'!AB71*Weight_Step+'Progressive Change'!AB71*Weight_Progressive+'Hydrogen Superpower'!AB71*Weight_Hydro","v":1.4189270310470101},{"$f":"'Step Change'!AC71*Weight_Step+'Progressive Change'!AC71*Weight_Progressive+'Hydrogen Superpower'!AC71*Weight_Hydro","v":1.9044386948923466},{"$f":"'Step Change'!AD71*Weight_Step+'Progressive Change'!AD71*Weight_Progressive+'Hydrogen Superpower'!AD71*Weight_Hydro","v":2.3639023176423324},{"$f":"'Step Change'!AE71*Weight_Step+'Progressive Change'!AE71*Weight_Progressive+'Hydrogen Superpower'!AE71*Weight_Hydro","v":3.7407354129714077},{"$f":"'Step Change'!AF71*Weight_Step+'Progressive Change'!AF71*Weight_Progressive+'Hydrogen Superpower'!AF71*Weight_Hydro","v":3.1144376535056106},{"$f":"'Step Change'!AG71*Weight_Step+'Progressive Change'!AG71*Weight_Progressive+'Hydrogen Superpower'!AG71*Weight_Hydro","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV($E$127,H73:AG73)","v":-8.8410155819076089E-2},{"$f":"'Step Change'!G73*Weight_Step+'Progressive Change'!G73*Weight_Progressive+'Hydrogen Superpower'!G73*Weight_Hydro","v":0},{"$f":"'Step Change'!H73*Weight_Step+'Progressive Change'!H73*Weight_Progressive+'Hydrogen Superpower'!H73*Weight_Hydro","v":2.3593171734803492E-2},{"$f":"'Step Change'!I73*Weight_Step+'Progressive Change'!I73*Weight_Progressive+'Hydrogen Superpower'!I73*Weight_Hydro","v":5.1603413344309956E-3},{"$f":"'Step Change'!J73*Weight_Step+'Progressive Change'!J73*Weight_Progressive+'Hydrogen Superpower'!J73*Weight_Hydro","v":-5.8611910051836281E-2},{"$f":"'Step Change'!K73*Weight_Step+'Progressive Change'!K73*Weight_Progressive+'Hydrogen Superpower'!K73*Weight_Hydro","v":3.7967411690692648E-3},{"$f":"'Step Change'!L73*Weight_Step+'Progressive Change'!L73*Weight_Progressive+'Hydrogen Superpower'!L73*Weight_Hydro","v":-9.4025958135443941E-2},{"$f":"'Step Change'!M73*Weight_Step+'Progressive Change'!M73*Weight_Progressive+'Hydrogen Superpower'!M73*Weight_Hydro","v":-6.2723495574857685E-3},{"$f":"'Step Change'!N73*Weight_Step+'Progressive Change'!N73*Weight_Progressive+'Hydrogen Superpower'!N73*Weight_Hydro","v":-1.3242147056192834E-2},{"$f":"'Step Change'!O73*Weight_Step+'Progressive Change'!O73*Weight_Progressive+'Hydrogen Superpower'!O73*Weight_Hydro","v":3.4186762777202367E-2},{"$f":"'Step Change'!P73*Weight_Step+'Progressive Change'!P73*Weight_Progressive+'Hydrogen Superpower'!P73*Weight_Hydro","v":1.075615532721599E-2},{"$f":"'Step Change'!Q73*Weight_Step+'Progressive Change'!Q73*Weight_Progressive+'Hydrogen Superpower'!Q73*Weight_Hydro","v":-6.9893848299318537E-3},{"$f":"'Step Change'!R73*Weight_Step+'Progressive Change'!R73*Weight_Progressive+'Hydrogen Superpower'!R73*Weight_Hydro","v":-2.7480865126713071E-2},{"$f":"'Step Change'!S73*Weight_Step+'Progressive Change'!S73*Weight_Progressive+'Hydrogen Superpower'!S73*Weight_Hydro","v":1.2465809688637818E-2},{"$f":"'Step Change'!T73*Weight_Step+'Progressive Change'!T73*Weight_Progressive+'Hydrogen Superpower'!T73*Weight_Hydro","v":9.5206649895010279E-3},{"$f":"'Step Change'!U73*Weight_Step+'Progressive Change'!U73*Weight_Progressive+'Hydrogen Superpower'!U73*Weight_Hydro","v":-2.328359750996583E-2},{"$f":"'Step Change'!V73*Weight_Step+'Progressive Change'!V73*Weight_Progressive+'Hydrogen Superpower'!V73*Weight_Hydro","v":7.4683748358847848E-3},{"$f":"'Step Change'!W73*Weight_Step+'Progressive Change'!W73*Weight_Progressive+'Hydrogen Superpower'!W73*Weight_Hydro","v":8.2102039538312962E-3},{"$f":"'Step Change'!X73*Weight_Step+'Progressive Change'!X73*Weight_Progressive+'Hydrogen Superpower'!X73*Weight_Hydro","v":5.6532158781203651E-3},{"$f":"'Step Change'!Y73*Weight_Step+'Progressive Change'!Y73*Weight_Progressive+'Hydrogen Superpower'!Y73*Weight_Hydro","v":1.0512311284099952E-2},{"$f":"'Step Change'!Z73*Weight_Step+'Progressive Change'!Z73*Weight_Progressive+'Hydrogen Superpower'!Z73*Weight_Hydro","v":1.2796588723505236E-2},{"$f":"'Step Change'!AA73*Weight_Step+'Progressive Change'!AA73*Weight_Progressive+'Hydrogen Superpower'!AA73*Weight_Hydro","v":-9.1167640557841649E-4},{"$f":"'Step Change'!AB73*Weight_Step+'Progressive Change'!AB73*Weight_Progressive+'Hydrogen Superpower'!AB73*Weight_Hydro","v":-5.2214231166241236E-2},{"$f":"'Step Change'!AC73*Weight_Step+'Progressive Change'!AC73*Weight_Progressive+'Hydrogen Superpower'!AC73*Weight_Hydro","v":-1.2221813390707438E-2},{"$f":"'Step Change'!AD73*Weight_Step+'Progressive Change'!AD73*Weight_Progressive+'Hydrogen Superpower'!AD73*Weight_Hydro","v":3.6590965964785491E-2},{"$f":"'Step Change'!AE73*Weight_Step+'Progressive Change'!AE73*Weight_Progressive+'Hydrogen Superpower'!AE73*Weight_Hydro","v":1.8877286311974328E-2},{"$f":"'Step Change'!AF73*Weight_Step+'Progressive Change'!AF73*Weight_Progressive+'Hydrogen Superpower'!AF73*Weight_Hydro","v":-2.0787429298563892E-2},{"$f":"'Step Change'!AG73*Weight_Step+'Progressive Change'!AG73*Weight_Progressive+'Hydrogen Superpower'!AG73*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G74+NPV($E$127,H74:AG74)","v":-6.8907190903643833E-2},{"$f":"'Step Change'!G74*Weight_Step+'Progressive Change'!G74*Weight_Progressive+'Hydrogen Superpower'!G74*Weight_Hydro","v":0},{"$f":"'Step Change'!H74*Weight_Step+'Progressive Change'!H74*Weight_Progressive+'Hydrogen Superpower'!H74*Weight_Hydro","v":1.1256458625714458E-2},{"$f":"'Step Change'!I74*Weight_Step+'Progressive Change'!I74*Weight_Progressive+'Hydrogen Superpower'!I74*Weight_Hydro","v":-1.0345290223267513E-3},{"$f":"'Step Change'!J74*Weight_Step+'Progressive Change'!J74*Weight_Progressive+'Hydrogen Superpower'!J74*Weight_Hydro","v":-9.5193757889392147E-2},{"$f":"'Step Change'!K74*Weight_Step+'Progressive Change'!K74*Weight_Progressive+'Hydrogen Superpower'!K74*Weight_Hydro","v":4.9929305293279637E-2},{"$f":"'Step Change'!L74*Weight_Step+'Progressive Change'!L74*Weight_Progressive+'Hydrogen Superpower'!L74*Weight_Hydro","v":-7.554170939063852E-2},{"$f":"'Step Change'!M74*Weight_Step+'Progressive Change'!M74*Weight_Progressive+'Hydrogen Superpower'!M74*Weight_Hydro","v":4.8680047639891068E-4},{"$f":"'Step Change'!N74*Weight_Step+'Progressive Change'!N74*Weight_Progressive+'Hydrogen Superpower'!N74*Weight_Hydro","v":-2.2289918606636549E-2},{"$f":"'Step Change'!O74*Weight_Step+'Progressive Change'!O74*Weight_Progressive+'Hydrogen Superpower'!O74*Weight_Hydro","v":6.945860914207172E-2},{"$f":"'Step Change'!P74*Weight_Step+'Progressive Change'!P74*Weight_Progressive+'Hydrogen Superpower'!P74*Weight_Hydro","v":2.4325918854151488E-3},{"$f":"'Step Change'!Q74*Weight_Step+'Progressive Change'!Q74*Weight_Progressive+'Hydrogen Superpower'!Q74*Weight_Hydro","v":-1.0311005188059434E-2},{"$f":"'Step Change'!R74*Weight_Step+'Progressive Change'!R74*Weight_Progressive+'Hydrogen Superpower'!R74*Weight_Hydro","v":-4.1854105697981363E-2},{"$f":"'Step Change'!S74*Weight_Step+'Progressive Change'!S74*Weight_Progressive+'Hydrogen Superpower'!S74*Weight_Hydro","v":1.7498636622894987E-2},{"$f":"'Step Change'!T74*Weight_Step+'Progressive Change'!T74*Weight_Progressive+'Hydrogen Superpower'!T74*Weight_Hydro","v":-6.5905969832567787E-3},{"$f":"'Step Change'!U74*Weight_Step+'Progressive Change'!U74*Weight_Progressive+'Hydrogen Superpower'!U74*Weight_Hydro","v":-9.8998388998313668E-3},{"$f":"'Step Change'!V74*Weight_Step+'Progressive Change'!V74*Weight_Progressive+'Hydrogen Superpower'!V74*Weight_Hydro","v":-5.628998411006933E-2},{"$f":"'Step Change'!W74*Weight_Step+'Progressive Change'!W74*Weight_Progressive+'Hydrogen Superpower'!W74*Weight_Hydro","v":8.9583181712293916E-3},{"$f":"'Step Change'!X74*Weight_Step+'Progressive Change'!X74*Weight_Progressive+'Hydrogen Superpower'!X74*Weight_Hydro","v":-2.2904419080771272E-3},{"$f":"'Step Change'!Y74*Weight_Step+'Progressive Change'!Y74*Weight_Progressive+'Hydrogen Superpower'!Y74*Weight_Hydro","v":2.2309517450106571E-2},{"$f":"'Step Change'!Z74*Weight_Step+'Progressive Change'!Z74*Weight_Progressive+'Hydrogen Superpower'!Z74*Weight_Hydro","v":-1.292775832454823E-2},{"$f":"'Step Change'!AA74*Weight_Step+'Progressive Change'!AA74*Weight_Progressive+'Hydrogen Superpower'!AA74*Weight_Hydro","v":8.1990014965200544E-2},{"$f":"'Step Change'!AB74*Weight_Step+'Progressive Change'!AB74*Weight_Progressive+'Hydrogen Superpower'!AB74*Weight_Hydro","v":-8.7641810602062831E-2},{"$f":"'Step Change'!AC74*Weight_Step+'Progressive Change'!AC74*Weight_Progressive+'Hydrogen Superpower'!AC74*Weight_Hydro","v":-3.5152917663128832E-3},{"$f":"'Step Change'!AD74*Weight_Step+'Progressive Change'!AD74*Weight_Progressive+'Hydrogen Superpower'!AD74*Weight_Hydro","v":7.670261425136346E-2},{"$f":"'Step Change'!AE74*Weight_Step+'Progressive Change'!AE74*Weight_Progressive+'Hydrogen Superpower'!AE74*Weight_Hydro","v":5.0878781028621908E-2},{"$f":"'Step Change'!AF74*Weight_Step+'Progressive Change'!AF74*Weight_Progressive+'Hydrogen Superpower'!AF74*Weight_Hydro","v":-1.3973212648863862E-3},{"$f":"'Step Change'!AG74*Weight_Step+'Progressive Change'!AG74*Weight_Progressive+'Hydrogen Superpower'!AG74*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-4.8635354182867158E-2,{"$f":"'Step Change'!G75*Weight_Step+'Progressive Change'!G75*Weight_Progressive+'Hydrogen Superpower'!G75*Weight_Hydro","v":0},{"$f":"'Step Change'!H75*Weight_Step+'Progressive Change'!H75*Weight_Progressive+'Hydrogen Superpower'!H75*Weight_Hydro","v":1.1270372124301957E-2},{"$f":"'Step Change'!I75*Weight_Step+'Progressive Change'!I75*Weight_Progressive+'Hydrogen Superpower'!I75*Weight_Hydro","v":-1.0299639346021652E-3},{"$f":"'Step Change'!J75*Weight_Step+'Progressive Change'!J75*Weight_Progressive+'Hydrogen Superpower'!J75*Weight_Hydro","v":-9.4238860192258467E-2},{"$f":"'Step Change'!K75*Weight_Step+'Progressive Change'!K75*Weight_Progressive+'Hydrogen Superpower'!K75*Weight_Hydro","v":5.0036784552770545E-2},{"$f":"'Step Change'!L75*Weight_Step+'Progressive Change'!L75*Weight_Progressive+'Hydrogen Superpower'!L75*Weight_Hydro","v":-7.5354523200302309E-2},{"$f":"'Step Change'!M75*Weight_Step+'Progressive Change'!M75*Weight_Progressive+'Hydrogen Superpower'!M75*Weight_Hydro","v":2.0612336532053622E-3},{"$f":"'Step Change'!N75*Weight_Step+'Progressive Change'!N75*Weight_Progressive+'Hydrogen Superpower'!N75*Weight_Hydro","v":-1.9918935259639742E-2},{"$f":"'Step Change'!O75*Weight_Step+'Progressive Change'!O75*Weight_Progressive+'Hydrogen Superpower'!O75*Weight_Hydro","v":7.1420896819385002E-2},{"$f":"'Step Change'!P75*Weight_Step+'Progressive Change'!P75*Weight_Progressive+'Hydrogen Superpower'!P75*Weight_Hydro","v":2.8936713867528836E-3},{"$f":"'Step Change'!Q75*Weight_Step+'Progressive Change'!Q75*Weight_Progressive+'Hydrogen Superpower'!Q75*Weight_Hydro","v":-1.0551019571726113E-2},{"$f":"'Step Change'!R75*Weight_Step+'Progressive Change'!R75*Weight_Progressive+'Hydrogen Superpower'!R75*Weight_Hydro","v":-4.2336265325458283E-2},{"$f":"'Step Change'!S75*Weight_Step+'Progressive Change'!S75*Weight_Progressive+'Hydrogen Superpower'!S75*Weight_Hydro","v":1.8824616128807748E-2},{"$f":"'Step Change'!T75*Weight_Step+'Progressive Change'!T75*Weight_Progressive+'Hydrogen Superpower'!T75*Weight_Hydro","v":-5.0818044188577008E-3},{"$f":"'Step Change'!U75*Weight_Step+'Progressive Change'!U75*Weight_Progressive+'Hydrogen Superpower'!U75*Weight_Hydro","v":-1.0990662677680802E-2},{"$f":"'Step Change'!V75*Weight_Step+'Progressive Change'!V75*Weight_Progressive+'Hydrogen Superpower'!V75*Weight_Hydro","v":-5.6407320511900713E-2},{"$f":"'Step Change'!W75*Weight_Step+'Progressive Change'!W75*Weight_Progressive+'Hydrogen Superpower'!W75*Weight_Hydro","v":9.4267608518271116E-3},{"$f":"'Step Change'!X75*Weight_Step+'Progressive Change'!X75*Weight_Progressive+'Hydrogen Superpower'!X75*Weight_Hydro","v":-1.0484514000904705E-3},{"$f":"'Step Change'!Y75*Weight_Step+'Progressive Change'!Y75*Weight_Progressive+'Hydrogen Superpower'!Y75*Weight_Hydro","v":2.4444657741596536E-2},{"$f":"'Step Change'!Z75*Weight_Step+'Progressive Change'!Z75*Weight_Progressive+'Hydrogen Superpower'!Z75*Weight_Hydro","v":-5.021677564297989E-3},{"$f":"'Step Change'!AA75*Weight_Step+'Progressive Change'!AA75*Weight_Progressive+'Hydrogen Superpower'!AA75*Weight_Hydro","v":7.9293322242865547E-2},{"$f":"'Step Change'!AB75*Weight_Step+'Progressive Change'!AB75*Weight_Progressive+'Hydrogen Superpower'!AB75*Weight_Hydro","v":-7.8801360894399305E-2},{"$f":"'Step Change'!AC75*Weight_Step+'Progressive Change'!AC75*Weight_Progressive+'Hydrogen Superpower'!AC75*Weight_Hydro","v":9.0126505000387158E-3},{"$f":"'Step Change'!AD75*Weight_Step+'Progressive Change'!AD75*Weight_Progressive+'Hydrogen Superpower'!AD75*Weight_Hydro","v":7.3106755635991477E-2},{"$f":"'Step Change'!AE75*Weight_Step+'Progressive Change'!AE75*Weight_Progressive+'Hydrogen Superpower'!AE75*Weight_Hydro","v":4.8310870146983681E-2},{"$f":"'Step Change'!AF75*Weight_Step+'Progressive Change'!AF75*Weight_Progressive+'Hydrogen Superpower'!AF75*Weight_Hydro","v":2.1427264106710024E-2},{"$f":"'Step Change'!AG75*Weight_Step+'Progressive Change'!AG75*Weight_Progressive+'Hydrogen Superpower'!AG75*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.8254974823108298E-2,{"$f":"'Step Change'!G76*Weight_Step+'Progressive Change'!G76*Weight_Progressive+'Hydrogen Superpower'!G76*Weight_Hydro","v":0},{"$f":"'Step Change'!H76*Weight_Step+'Progressive Change'!H76*Weight_Progressive+'Hydrogen Superpower'!H76*Weight_Hydro","v":1.1624723051404544E-2},{"$f":"'Step Change'!I76*Weight_Step+'Progressive Change'!I76*Weight_Progressive+'Hydrogen Superpower'!I76*Weight_Hydro","v":-1.1878926851272812E-3},{"$f":"'Step Change'!J76*Weight_Step+'Progressive Change'!J76*Weight_Progressive+'Hydrogen Superpower'!J76*Weight_Hydro","v":-8.8524784386465855E-2},{"$f":"'Step Change'!K76*Weight_Step+'Progressive Change'!K76*Weight_Progressive+'Hydrogen Superpower'!K76*Weight_Hydro","v":4.6519284626705258E-2},{"$f":"'Step Change'!L76*Weight_Step+'Progressive Change'!L76*Weight_Progressive+'Hydrogen Superpower'!L76*Weight_Hydro","v":-5.3102375996778625E-2},{"$f":"'Step Change'!M76*Weight_Step+'Progressive Change'!M76*Weight_Progressive+'Hydrogen Superpower'!M76*Weight_Hydro","v":1.3188736954133444E-2},{"$f":"'Step Change'!N76*Weight_Step+'Progressive Change'!N76*Weight_Progressive+'Hydrogen Superpower'!N76*Weight_Hydro","v":-2.6016468913794596E-2},{"$f":"'Step Change'!O76*Weight_Step+'Progressive Change'!O76*Weight_Progressive+'Hydrogen Superpower'!O76*Weight_Hydro","v":8.5021364467311289E-2},{"$f":"'Step Change'!P76*Weight_Step+'Progressive Change'!P76*Weight_Progressive+'Hydrogen Superpower'!P76*Weight_Hydro","v":-1.5488939751664935E-2},{"$f":"'Step Change'!Q76*Weight_Step+'Progressive Change'!Q76*Weight_Progressive+'Hydrogen Superpower'!Q76*Weight_Hydro","v":-1.3725509912245575E-2},{"$f":"'Step Change'!R76*Weight_Step+'Progressive Change'!R76*Weight_Progressive+'Hydrogen Superpower'!R76*Weight_Hydro","v":-4.264556165864633E-2},{"$f":"'Step Change'!S76*Weight_Step+'Progressive Change'!S76*Weight_Progressive+'Hydrogen Superpower'!S76*Weight_Hydro","v":3.2337964866962922E-2},{"$f":"'Step Change'!T76*Weight_Step+'Progressive Change'!T76*Weight_Progressive+'Hydrogen Superpower'!T76*Weight_Hydro","v":2.1935455033485207E-4},{"$f":"'Step Change'!U76*Weight_Step+'Progressive Change'!U76*Weight_Progressive+'Hydrogen Superpower'!U76*Weight_Hydro","v":4.6824728274884823E-3},{"$f":"'Step Change'!V76*Weight_Step+'Progressive Change'!V76*Weight_Progressive+'Hydrogen Superpower'!V76*Weight_Hydro","v":-4.4290392034607752E-2},{"$f":"'Step Change'!W76*Weight_Step+'Progressive Change'!W76*Weight_Progressive+'Hydrogen Superpower'!W76*Weight_Hydro","v":-1.8889615949080965E-3},{"$f":"'Step Change'!X76*Weight_Step+'Progressive Change'!X76*Weight_Progressive+'Hydrogen Superpower'!X76*Weight_Hydro","v":3.0318253270559133E-3},{"$f":"'Step Change'!Y76*Weight_Step+'Progressive Change'!Y76*Weight_Progressive+'Hydrogen Superpower'!Y76*Weight_Hydro","v":4.3590000399034358E-2},{"$f":"'Step Change'!Z76*Weight_Step+'Progressive Change'!Z76*Weight_Progressive+'Hydrogen Superpower'!Z76*Weight_Hydro","v":4.731969778186567E-2},{"$f":"'Step Change'!AA76*Weight_Step+'Progressive Change'!AA76*Weight_Progressive+'Hydrogen Superpower'!AA76*Weight_Hydro","v":0.13113635244553506},{"$f":"'Step Change'!AB76*Weight_Step+'Progressive Change'!AB76*Weight_Progressive+'Hydrogen Superpower'!AB76*Weight_Hydro","v":-2.993645312611648E-2},{"$f":"'Step Change'!AC76*Weight_Step+'Progressive Change'!AC76*Weight_Progressive+'Hydrogen Superpower'!AC76*Weight_Hydro","v":2.5746444779165358E-2},{"$f":"'Step Change'!AD76*Weight_Step+'Progressive Change'!AD76*Weight_Progressive+'Hydrogen Superpower'!AD76*Weight_Hydro","v":4.9003640976977757E-2},{"$f":"'Step Change'!AE76*Weight_Step+'Progressive Change'!AE76*Weight_Progressive+'Hydrogen Superpower'!AE76*Weight_Hydro","v":6.6641845498604663E-2},{"$f":"'Step Change'!AF76*Weight_Step+'Progressive Change'!AF76*Weight_Progressive+'Hydrogen Superpower'!AF76*Weight_Hydro","v":4.3559588146058557E-2},{"$f":"'Step Change'!AG76*Weight_Step+'Progressive Change'!AG76*Weight_Progressive+'Hydrogen Superpower'!AG76*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.72662645393374747,{"$f":"'Step Change'!G77*Weight_Step+'Progressive Change'!G77*Weight_Progressive+'Hydrogen Superpower'!G77*Weight_Hydro","v":0},{"$f":"'Step Change'!H77*Weight_Step+'Progressive Change'!H77*Weight_Progressive+'Hydrogen Superpower'!H77*Weight_Hydro","v":4.6440535674310002E-3},{"$f":"'Step Change'!I77*Weight_Step+'Progressive Change'!I77*Weight_Progressive+'Hydrogen Superpower'!I77*Weight_Hydro","v":-2.0426523364108109E-3},{"$f":"'Step Change'!J77*Weight_Step+'Progressive Change'!J77*Weight_Progressive+'Hydrogen Superpower'!J77*Weight_Hydro","v":-4.967669651493907E-2},{"$f":"'Step Change'!K77*Weight_Step+'Progressive Change'!K77*Weight_Progressive+'Hydrogen Superpower'!K77*Weight_Hydro","v":5.2074850459810029E-2},{"$f":"'Step Change'!L77*Weight_Step+'Progressive Change'!L77*Weight_Progressive+'Hydrogen Superpower'!L77*Weight_Hydro","v":-3.7536603258002968E-2},{"$f":"'Step Change'!M77*Weight_Step+'Progressive Change'!M77*Weight_Progressive+'Hydrogen Superpower'!M77*Weight_Hydro","v":-3.1646017853768173E-2},{"$f":"'Step Change'!N77*Weight_Step+'Progressive Change'!N77*Weight_Progressive+'Hydrogen Superpower'!N77*Weight_Hydro","v":-4.6701123930126869E-2},{"$f":"'Step Change'!O77*Weight_Step+'Progressive Change'!O77*Weight_Progressive+'Hydrogen Superpower'!O77*Weight_Hydro","v":-5.502630804244632E-2},{"$f":"'Step Change'!P77*Weight_Step+'Progressive Change'!P77*Weight_Progressive+'Hydrogen Superpower'!P77*Weight_Hydro","v":-5.2675889177183986E-2},{"$f":"'Step Change'!Q77*Weight_Step+'Progressive Change'!Q77*Weight_Progressive+'Hydrogen Superpower'!Q77*Weight_Hydro","v":-1.1906060837904993E-2},{"$f":"'Step Change'!R77*Weight_Step+'Progressive Change'!R77*Weight_Progressive+'Hydrogen Superpower'!R77*Weight_Hydro","v":-1.1098791657790347E-2},{"$f":"'Step Change'!S77*Weight_Step+'Progressive Change'!S77*Weight_Progressive+'Hydrogen Superpower'!S77*Weight_Hydro","v":-6.050179236152757E-2},{"$f":"'Step Change'!T77*Weight_Step+'Progressive Change'!T77*Weight_Progressive+'Hydrogen Superpower'!T77*Weight_Hydro","v":-7.418173762415109E-2},{"$f":"'Step Change'!U77*Weight_Step+'Progressive Change'!U77*Weight_Progressive+'Hydrogen Superpower'!U77*Weight_Hydro","v":2.1979676366572672E-2},{"$f":"'Step Change'!V77*Weight_Step+'Progressive Change'!V77*Weight_Progressive+'Hydrogen Superpower'!V77*Weight_Hydro","v":-0.19570596571439863},{"$f":"'Step Change'!W77*Weight_Step+'Progressive Change'!W77*Weight_Progressive+'Hydrogen Superpower'!W77*Weight_Hydro","v":-5.3868956651277819E-2},{"$f":"'Step Change'!X77*Weight_Step+'Progressive Change'!X77*Weight_Progressive+'Hydrogen Superpower'!X77*Weight_Hydro","v":-9.0639772855735143E-2},{"$f":"'Step Change'!Y77*Weight_Step+'Progressive Change'!Y77*Weight_Progressive+'Hydrogen Superpower'!Y77*Weight_Hydro","v":-4.8568369041312287E-2},{"$f":"'Step Change'!Z77*Weight_Step+'Progressive Change'!Z77*Weight_Progressive+'Hydrogen Superpower'!Z77*Weight_Hydro","v":-0.34657908131003634},{"$f":"'Step Change'!AA77*Weight_Step+'Progressive Change'!AA77*Weight_Progressive+'Hydrogen Superpower'!AA77*Weight_Hydro","v":-8.0492997268363509E-2},{"$f":"'Step Change'!AB77*Weight_Step+'Progressive Change'!AB77*Weight_Progressive+'Hydrogen Superpower'!AB77*Weight_Hydro","v":-0.27020125748839857},{"$f":"'Step Change'!AC77*Weight_Step+'Progressive Change'!AC77*Weight_Progressive+'Hydrogen Superpower'!AC77*Weight_Hydro","v":-0.1914084797558962},{"$f":"'Step Change'!AD77*Weight_Step+'Progressive Change'!AD77*Weight_Progressive+'Hydrogen Superpower'!AD77*Weight_Hydro","v":-2.1424857002634773E-2},{"$f":"'Step Change'!AE77*Weight_Step+'Progressive Change'!AE77*Weight_Progressive+'Hydrogen Superpower'!AE77*Weight_Hydro","v":-6.1862770206130291E-3},{"$f":"'Step Change'!AF77*Weight_Step+'Progressive Change'!AF77*Weight_Progressive+'Hydrogen Superpower'!AF77*Weight_Hydro","v":-0.12235014723331915},{"$f":"'Step Change'!AG77*Weight_Step+'Progressive Change'!AG77*Weight_Progressive+'Hydrogen Superpower'!AG77*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",1.7207801533315941,{"$f":"'Step Change'!G78*Weight_Step+'Progressive Change'!G78*Weight_Progressive+'Hydrogen Superpower'!G78*Weight_Hydro","v":0},{"$f":"'Step Change'!H78*Weight_Step+'Progressive Change'!H78*Weight_Progressive+'Hydrogen Superpower'!H78*Weight_Hydro","v":1.1935295736404896E-2},{"$f":"'Step Change'!I78*Weight_Step+'Progressive Change'!I78*Weight_Progressive+'Hydrogen Superpower'!I78*Weight_Hydro","v":3.1896965093301333E-3},{"$f":"'Step Change'!J78*Weight_Step+'Progressive Change'!J78*Weight_Progressive+'Hydrogen Superpower'!J78*Weight_Hydro","v":0.12754939585054442},{"$f":"'Step Change'!K78*Weight_Step+'Progressive Change'!K78*Weight_Progressive+'Hydrogen Superpower'!K78*Weight_Hydro","v":0.18428820661016629},{"$f":"'Step Change'!L78*Weight_Step+'Progressive Change'!L78*Weight_Progressive+'Hydrogen Superpower'!L78*Weight_Hydro","v":4.3074423481581983E-4},{"$f":"'Step Change'!M78*Weight_Step+'Progressive Change'!M78*Weight_Progressive+'Hydrogen Superpower'!M78*Weight_Hydro","v":0.46136229754408536},{"$f":"'Step Change'!N78*Weight_Step+'Progressive Change'!N78*Weight_Progressive+'Hydrogen Superpower'!N78*Weight_Hydro","v":0.56120385283198404},{"$f":"'Step Change'!O78*Weight_Step+'Progressive Change'!O78*Weight_Progressive+'Hydrogen Superpower'!O78*Weight_Hydro","v":0.43610408215994545},{"$f":"'Step Change'!P78*Weight_Step+'Progressive Change'!P78*Weight_Progressive+'Hydrogen Superpower'!P78*Weight_Hydro","v":0.35756666111531449},{"$f":"'Step Change'!Q78*Weight_Step+'Progressive Change'!Q78*Weight_Progressive+'Hydrogen Superpower'!Q78*Weight_Hydro","v":4.3594952365776846E-2},{"$f":"'Step Change'!R78*Weight_Step+'Progressive Change'!R78*Weight_Progressive+'Hydrogen Superpower'!R78*Weight_Hydro","v":-8.8001602817905714E-3},{"$f":"'Step Change'!S78*Weight_Step+'Progressive Change'!S78*Weight_Progressive+'Hydrogen Superpower'!S78*Weight_Hydro","v":8.4754881148600122E-2},{"$f":"'Step Change'!T78*Weight_Step+'Progressive Change'!T78*Weight_Progressive+'Hydrogen Superpower'!T78*Weight_Hydro","v":5.2616500107681076E-2},{"$f":"'Step Change'!U78*Weight_Step+'Progressive Change'!U78*Weight_Progressive+'Hydrogen Superpower'!U78*Weight_Hydro","v":-8.4381328665483583E-3},{"$f":"'Step Change'!V78*Weight_Step+'Progressive Change'!V78*Weight_Progressive+'Hydrogen Superpower'!V78*Weight_Hydro","v":9.4811643320701938E-2},{"$f":"'Step Change'!W78*Weight_Step+'Progressive Change'!W78*Weight_Progressive+'Hydrogen Superpower'!W78*Weight_Hydro","v":2.6461969490474076E-2},{"$f":"'Step Change'!X78*Weight_Step+'Progressive Change'!X78*Weight_Progressive+'Hydrogen Superpower'!X78*Weight_Hydro","v":3.0930925461524338E-2},{"$f":"'Step Change'!Y78*Weight_Step+'Progressive Change'!Y78*Weight_Progressive+'Hydrogen Superpower'!Y78*Weight_Hydro","v":2.5667062773806041E-2},{"$f":"'Step Change'!Z78*Weight_Step+'Progressive Change'!Z78*Weight_Progressive+'Hydrogen Superpower'!Z78*Weight_Hydro","v":3.0526106428642376E-2},{"$f":"'Step Change'!AA78*Weight_Step+'Progressive Change'!AA78*Weight_Progressive+'Hydrogen Superpower'!AA78*Weight_Hydro","v":3.3961957377574667E-2},{"$f":"'Step Change'!AB78*Weight_Step+'Progressive Change'!AB78*Weight_Progressive+'Hydrogen Superpower'!AB78*Weight_Hydro","v":9.4169526511891491E-2},{"$f":"'Step Change'!AC78*Weight_Step+'Progressive Change'!AC78*Weight_Progressive+'Hydrogen Superpower'!AC78*Weight_Hydro","v":2.9870911572686509E-2},{"$f":"'Step Change'!AD78*Weight_Step+'Progressive Change'!AD78*Weight_Progressive+'Hydrogen Superpower'!AD78*Weight_Hydro","v":0.11598244166378435},{"$f":"'Step Change'!AE78*Weight_Step+'Progressive Change'!AE78*Weight_Progressive+'Hydrogen Superpower'!AE78*Weight_Hydro","v":-1.5166264235097066E-2},{"$f":"'Step Change'!AF78*Weight_Step+'Progressive Change'!AF78*Weight_Progressive+'Hydrogen Superpower'!AF78*Weight_Hydro","v":-0.1221953815841903},{"$f":"'Step Change'!AG78*Weight_Step+'Progressive Change'!AG78*Weight_Progressive+'Hydrogen Superpower'!AG78*Weight_Hydro","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV($E$127,H82:AG82)","v":-0.4646442689298117},{"$f":"'Step Change'!G82*Weight_Step+'Progressive Change'!G82*Weight_Progressive+'Hydrogen Superpower'!G82*Weight_Hydro","v":0},{"$f":"'Step Change'!H82*Weight_Step+'Progressive Change'!H82*Weight_Progressive+'Hydrogen Superpower'!H82*Weight_Hydro","v":5.1407877529647259E-5},{"$f":"'Step Change'!I82*Weight_Step+'Progressive Change'!I82*Weight_Progressive+'Hydrogen Superpower'!I82*Weight_Hydro","v":7.8705976154478101E-4},{"$f":"'Step Change'!J82*Weight_Step+'Progressive Change'!J82*Weight_Progressive+'Hydrogen Superpower'!J82*Weight_Hydro","v":4.0856336902928884E-2},{"$f":"'Step Change'!K82*Weight_Step+'Progressive Change'!K82*Weight_Progressive+'Hydrogen Superpower'!K82*Weight_Hydro","v":6.7197638225995074E-2},{"$f":"'Step Change'!L82*Weight_Step+'Progressive Change'!L82*Weight_Progressive+'Hydrogen Superpower'!L82*Weight_Hydro","v":3.253346982386935E-2},{"$f":"'Step Change'!M82*Weight_Step+'Progressive Change'!M82*Weight_Progressive+'Hydrogen Superpower'!M82*Weight_Hydro","v":-6.157957264870461E-3},{"$f":"'Step Change'!N82*Weight_Step+'Progressive Change'!N82*Weight_Progressive+'Hydrogen Superpower'!N82*Weight_Hydro","v":-2.2616000825833905E-3},{"$f":"'Step Change'!O82*Weight_Step+'Progressive Change'!O82*Weight_Progressive+'Hydrogen Superpower'!O82*Weight_Hydro","v":-8.1741390466977155E-3},{"$f":"'Step Change'!P82*Weight_Step+'Progressive Change'!P82*Weight_Progressive+'Hydrogen Superpower'!P82*Weight_Hydro","v":-6.1153588557192509E-2},{"$f":"'Step Change'!Q82*Weight_Step+'Progressive Change'!Q82*Weight_Progressive+'Hydrogen Superpower'!Q82*Weight_Hydro","v":-8.9161743510421887E-2},{"$f":"'Step Change'!R82*Weight_Step+'Progressive Change'!R82*Weight_Progressive+'Hydrogen Superpower'!R82*Weight_Hydro","v":-9.3389518611634331E-2},{"$f":"'Step Change'!S82*Weight_Step+'Progressive Change'!S82*Weight_Progressive+'Hydrogen Superpower'!S82*Weight_Hydro","v":-0.14324393351542181},{"$f":"'Step Change'!T82*Weight_Step+'Progressive Change'!T82*Weight_Progressive+'Hydrogen Superpower'!T82*Weight_Hydro","v":-0.20155965756845662},{"$f":"'Step Change'!U82*Weight_Step+'Progressive Change'!U82*Weight_Progressive+'Hydrogen Superpower'!U82*Weight_Hydro","v":-0.23840659929295926},{"$f":"'Step Change'!V82*Weight_Step+'Progressive Change'!V82*Weight_Progressive+'Hydrogen Superpower'!V82*Weight_Hydro","v":-1.9895268131080574E-2},{"$f":"'Step Change'!W82*Weight_Step+'Progressive Change'!W82*Weight_Progressive+'Hydrogen Superpower'!W82*Weight_Hydro","v":-7.4429079093563361E-2},{"$f":"'Step Change'!X82*Weight_Step+'Progressive Change'!X82*Weight_Progressive+'Hydrogen Superpower'!X82*Weight_Hydro","v":-3.9123212356989824E-2},{"$f":"'Step Change'!Y82*Weight_Step+'Progressive Change'!Y82*Weight_Progressive+'Hydrogen Superpower'!Y82*Weight_Hydro","v":-0.10185461843381519},{"$f":"'Step Change'!Z82*Weight_Step+'Progressive Change'!Z82*Weight_Progressive+'Hydrogen Superpower'!Z82*Weight_Hydro","v":-0.15910154152967437},{"$f":"'Step Change'!AA82*Weight_Step+'Progressive Change'!AA82*Weight_Progressive+'Hydrogen Superpower'!AA82*Weight_Hydro","v":-2.1121924192326565E-2},{"$f":"'Step Change'!AB82*Weight_Step+'Progressive Change'!AB82*Weight_Progressive+'Hydrogen Superpower'!AB82*Weight_Hydro","v":-8.3742391884824227E-2},{"$f":"'Step Change'!AC82*Weight_Step+'Progressive Change'!AC82*Weight_Progressive+'Hydrogen Superpower'!AC82*Weight_Hydro","v":-5.396412914059398E-2},{"$f":"'Step Change'!AD82*Weight_Step+'Progressive Change'!AD82*Weight_Progressive+'Hydrogen Superpower'!AD82*Weight_Hydro","v":-0.30806292575710925},{"$f":"'Step Change'!AE82*Weight_Step+'Progressive Change'!AE82*Weight_Progressive+'Hydrogen Superpower'!AE82*Weight_Hydro","v":0.37060671805190393},{"$f":"'Step Change'!AF82*Weight_Step+'Progressive Change'!AF82*Weight_Progressive+'Hydrogen Superpower'!AF82*Weight_Hydro","v":0.20359894425317179},{"$f":"'Step Change'!AG82*Weight_Step+'Progressive Change'!AG82*Weight_Progressive+'Hydrogen Superpower'!AG82*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G83+NPV($E$127,H83:AG83)","v":-0.73074194302464002},{"$f":"'Step Change'!G83*Weight_Step+'Progressive Change'!G83*Weight_Progressive+'Hydrogen Superpower'!G83*Weight_Hydro","v":0},{"$f":"'Step Change'!H83*Weight_Step+'Progressive Change'!H83*Weight_Progressive+'Hydrogen Superpower'!H83*Weight_Hydro","v":7.5177873793701329E-4},{"$f":"'Step Change'!I83*Weight_Step+'Progressive Change'!I83*Weight_Progressive+'Hydrogen Superpower'!I83*Weight_Hydro","v":7.4781982578108581E-4},{"$f":"'Step Change'!J83*Weight_Step+'Progressive Change'!J83*Weight_Progressive+'Hydrogen Superpower'!J83*Weight_Hydro","v":5.9467560071887034E-2},{"$f":"'Step Change'!K83*Weight_Step+'Progressive Change'!K83*Weight_Progressive+'Hydrogen Superpower'!K83*Weight_Hydro","v":5.8239607478731081E-2},{"$f":"'Step Change'!L83*Weight_Step+'Progressive Change'!L83*Weight_Progressive+'Hydrogen Superpower'!L83*Weight_Hydro","v":3.3175675889408E-2},{"$f":"'Step Change'!M83*Weight_Step+'Progressive Change'!M83*Weight_Progressive+'Hydrogen Superpower'!M83*Weight_Hydro","v":-1.9615660026996183E-2},{"$f":"'Step Change'!N83*Weight_Step+'Progressive Change'!N83*Weight_Progressive+'Hydrogen Superpower'!N83*Weight_Hydro","v":-1.0427222568454542E-2},{"$f":"'Step Change'!O83*Weight_Step+'Progressive Change'!O83*Weight_Progressive+'Hydrogen Superpower'!O83*Weight_Hydro","v":-8.1336030386864808E-4},{"$f":"'Step Change'!P83*Weight_Step+'Progressive Change'!P83*Weight_Progressive+'Hydrogen Superpower'!P83*Weight_Hydro","v":-4.8990372573358462E-2},{"$f":"'Step Change'!Q83*Weight_Step+'Progressive Change'!Q83*Weight_Progressive+'Hydrogen Superpower'!Q83*Weight_Hydro","v":-8.7018768479714292E-2},{"$f":"'Step Change'!R83*Weight_Step+'Progressive Change'!R83*Weight_Progressive+'Hydrogen Superpower'!R83*Weight_Hydro","v":-0.12097717306133947},{"$f":"'Step Change'!S83*Weight_Step+'Progressive Change'!S83*Weight_Progressive+'Hydrogen Superpower'!S83*Weight_Hydro","v":-0.26780869695993226},{"$f":"'Step Change'!T83*Weight_Step+'Progressive Change'!T83*Weight_Progressive+'Hydrogen Superpower'!T83*Weight_Hydro","v":-0.26797402798503733},{"$f":"'Step Change'!U83*Weight_Step+'Progressive Change'!U83*Weight_Progressive+'Hydrogen Superpower'!U83*Weight_Hydro","v":-0.39183383925839821},{"$f":"'Step Change'!V83*Weight_Step+'Progressive Change'!V83*Weight_Progressive+'Hydrogen Superpower'!V83*Weight_Hydro","v":0.17118289120110375},{"$f":"'Step Change'!W83*Weight_Step+'Progressive Change'!W83*Weight_Progressive+'Hydrogen Superpower'!W83*Weight_Hydro","v":8.222020441642143E-2},{"$f":"'Step Change'!X83*Weight_Step+'Progressive Change'!X83*Weight_Progressive+'Hydrogen Superpower'!X83*Weight_Hydro","v":7.2832428833222024E-2},{"$f":"'Step Change'!Y83*Weight_Step+'Progressive Change'!Y83*Weight_Progressive+'Hydrogen Superpower'!Y83*Weight_Hydro","v":-0.33481422108732262},{"$f":"'Step Change'!Z83*Weight_Step+'Progressive Change'!Z83*Weight_Progressive+'Hydrogen Superpower'!Z83*Weight_Hydro","v":-0.22727663179102819},{"$f":"'Step Change'!AA83*Weight_Step+'Progressive Change'!AA83*Weight_Progressive+'Hydrogen Superpower'!AA83*Weight_Hydro","v":-0.11595403075096669},{"$f":"'Step Change'!AB83*Weight_Step+'Progressive Change'!AB83*Weight_Progressive+'Hydrogen Superpower'!AB83*Weight_Hydro","v":-0.32720805216260035},{"$f":"'Step Change'!AC83*Weight_Step+'Progressive Change'!AC83*Weight_Progressive+'Hydrogen Superpower'!AC83*Weight_Hydro","v":-0.26598777985309319},{"$f":"'Step Change'!AD83*Weight_Step+'Progressive Change'!AD83*Weight_Progressive+'Hydrogen Superpower'!AD83*Weight_Hydro","v":-0.66379891510193267},{"$f":"'Step Change'!AE83*Weight_Step+'Progressive Change'!AE83*Weight_Progressive+'Hydrogen Superpower'!AE83*Weight_Hydro","v":0.59858809322711981},{"$f":"'Step Change'!AF83*Weight_Step+'Progressive Change'!AF83*Weight_Progressive+'Hydrogen Superpower'!AF83*Weight_Hydro","v":0.38060617490314141},{"$f":"'Step Change'!AG83*Weight_Step+'Progressive Change'!AG83*Weight_Progressive+'Hydrogen Superpower'!AG83*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.69592161817895082,{"$f":"'Step Change'!G84*Weight_Step+'Progressive Change'!G84*Weight_Progressive+'Hydrogen Superpower'!G84*Weight_Hydro","v":0},{"$f":"'Step Change'!H84*Weight_Step+'Progressive Change'!H84*Weight_Progressive+'Hydrogen Superpower'!H84*Weight_Hydro","v":8.5367656414443217E-4},{"$f":"'Step Change'!I84*Weight_Step+'Progressive Change'!I84*Weight_Progressive+'Hydrogen Superpower'!I84*Weight_Hydro","v":8.5426680245091031E-4},{"$f":"'Step Change'!J84*Weight_Step+'Progressive Change'!J84*Weight_Progressive+'Hydrogen Superpower'!J84*Weight_Hydro","v":5.7806070631055938E-2},{"$f":"'Step Change'!K84*Weight_Step+'Progressive Change'!K84*Weight_Progressive+'Hydrogen Superpower'!K84*Weight_Hydro","v":5.4179846415992813E-2},{"$f":"'Step Change'!L84*Weight_Step+'Progressive Change'!L84*Weight_Progressive+'Hydrogen Superpower'!L84*Weight_Hydro","v":3.4397294811886324E-2},{"$f":"'Step Change'!M84*Weight_Step+'Progressive Change'!M84*Weight_Progressive+'Hydrogen Superpower'!M84*Weight_Hydro","v":-1.231419607183812E-2},{"$f":"'Step Change'!N84*Weight_Step+'Progressive Change'!N84*Weight_Progressive+'Hydrogen Superpower'!N84*Weight_Hydro","v":-1.4971631262640579E-2},{"$f":"'Step Change'!O84*Weight_Step+'Progressive Change'!O84*Weight_Progressive+'Hydrogen Superpower'!O84*Weight_Hydro","v":-6.8736236093329198E-3},{"$f":"'Step Change'!P84*Weight_Step+'Progressive Change'!P84*Weight_Progressive+'Hydrogen Superpower'!P84*Weight_Hydro","v":-5.942427245407466E-2},{"$f":"'Step Change'!Q84*Weight_Step+'Progressive Change'!Q84*Weight_Progressive+'Hydrogen Superpower'!Q84*Weight_Hydro","v":-0.10046974723982116},{"$f":"'Step Change'!R84*Weight_Step+'Progressive Change'!R84*Weight_Progressive+'Hydrogen Superpower'!R84*Weight_Hydro","v":-0.13752955557621616},{"$f":"'Step Change'!S84*Weight_Step+'Progressive Change'!S84*Weight_Progressive+'Hydrogen Superpower'!S84*Weight_Hydro","v":-0.26431528789504727},{"$f":"'Step Change'!T84*Weight_Step+'Progressive Change'!T84*Weight_Progressive+'Hydrogen Superpower'!T84*Weight_Hydro","v":-0.27320324606444735},{"$f":"'Step Change'!U84*Weight_Step+'Progressive Change'!U84*Weight_Progressive+'Hydrogen Superpower'!U84*Weight_Hydro","v":-0.39262316657677021},{"$f":"'Step Change'!V84*Weight_Step+'Progressive Change'!V84*Weight_Progressive+'Hydrogen Superpower'!V84*Weight_Hydro","v":0.16226723941253909},{"$f":"'Step Change'!W84*Weight_Step+'Progressive Change'!W84*Weight_Progressive+'Hydrogen Superpower'!W84*Weight_Hydro","v":0.11291228777154572},{"$f":"'Step Change'!X84*Weight_Step+'Progressive Change'!X84*Weight_Progressive+'Hydrogen Superpower'!X84*Weight_Hydro","v":9.3262283482665673E-2},{"$f":"'Step Change'!Y84*Weight_Step+'Progressive Change'!Y84*Weight_Progressive+'Hydrogen Superpower'!Y84*Weight_Hydro","v":-0.32633518948238305},{"$f":"'Step Change'!Z84*Weight_Step+'Progressive Change'!Z84*Weight_Progressive+'Hydrogen Superpower'!Z84*Weight_Hydro","v":-0.22638091740189339},{"$f":"'Step Change'!AA84*Weight_Step+'Progressive Change'!AA84*Weight_Progressive+'Hydrogen Superpower'!AA84*Weight_Hydro","v":-9.7293461034358861E-2},{"$f":"'Step Change'!AB84*Weight_Step+'Progressive Change'!AB84*Weight_Progressive+'Hydrogen Superpower'!AB84*Weight_Hydro","v":-0.32920730710299162},{"$f":"'Step Change'!AC84*Weight_Step+'Progressive Change'!AC84*Weight_Progressive+'Hydrogen Superpower'!AC84*Weight_Hydro","v":-0.14610659415579225},{"$f":"'Step Change'!AD84*Weight_Step+'Progressive Change'!AD84*Weight_Progressive+'Hydrogen Superpower'!AD84*Weight_Hydro","v":-0.6096893978373521},{"$f":"'Step Change'!AE84*Weight_Step+'Progressive Change'!AE84*Weight_Progressive+'Hydrogen Superpower'!AE84*Weight_Hydro","v":0.55174967246764484},{"$f":"'Step Change'!AF84*Weight_Step+'Progressive Change'!AF84*Weight_Progressive+'Hydrogen Superpower'!AF84*Weight_Hydro","v":0.37487152247341327},{"$f":"'Step Change'!AG84*Weight_Step+'Progressive Change'!AG84*Weight_Progressive+'Hydrogen Superpower'!AG84*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.33537940251854098,{"$f":"'Step Change'!G85*Weight_Step+'Progressive Change'!G85*Weight_Progressive+'Hydrogen Superpower'!G85*Weight_Hydro","v":0},{"$f":"'Step Change'!H85*Weight_Step+'Progressive Change'!H85*Weight_Progressive+'Hydrogen Superpower'!H85*Weight_Hydro","v":6.717314509051553E-6},{"$f":"'Step Change'!I85*Weight_Step+'Progressive Change'!I85*Weight_Progressive+'Hydrogen Superpower'!I85*Weight_Hydro","v":5.8382113832078354E-6},{"$f":"'Step Change'!J85*Weight_Step+'Progressive Change'!J85*Weight_Progressive+'Hydrogen Superpower'!J85*Weight_Hydro","v":5.5155395975833479E-2},{"$f":"'Step Change'!K85*Weight_Step+'Progressive Change'!K85*Weight_Progressive+'Hydrogen Superpower'!K85*Weight_Hydro","v":3.8157567273140319E-2},{"$f":"'Step Change'!L85*Weight_Step+'Progressive Change'!L85*Weight_Progressive+'Hydrogen Superpower'!L85*Weight_Hydro","v":3.1342964567502324E-2},{"$f":"'Step Change'!M85*Weight_Step+'Progressive Change'!M85*Weight_Progressive+'Hydrogen Superpower'!M85*Weight_Hydro","v":-3.0678885783283677E-2},{"$f":"'Step Change'!N85*Weight_Step+'Progressive Change'!N85*Weight_Progressive+'Hydrogen Superpower'!N85*Weight_Hydro","v":-1.7659499234370712E-2},{"$f":"'Step Change'!O85*Weight_Step+'Progressive Change'!O85*Weight_Progressive+'Hydrogen Superpower'!O85*Weight_Hydro","v":-1.4000491287954425E-2},{"$f":"'Step Change'!P85*Weight_Step+'Progressive Change'!P85*Weight_Progressive+'Hydrogen Superpower'!P85*Weight_Hydro","v":-0.10740192588488756},{"$f":"'Step Change'!Q85*Weight_Step+'Progressive Change'!Q85*Weight_Progressive+'Hydrogen Superpower'!Q85*Weight_Hydro","v":-0.13835604177704161},{"$f":"'Step Change'!R85*Weight_Step+'Progressive Change'!R85*Weight_Progressive+'Hydrogen Superpower'!R85*Weight_Hydro","v":-0.11894688003978783},{"$f":"'Step Change'!S85*Weight_Step+'Progressive Change'!S85*Weight_Progressive+'Hydrogen Superpower'!S85*Weight_Hydro","v":-0.30783891310409395},{"$f":"'Step Change'!T85*Weight_Step+'Progressive Change'!T85*Weight_Progressive+'Hydrogen Superpower'!T85*Weight_Hydro","v":-0.2877992915216715},{"$f":"'Step Change'!U85*Weight_Step+'Progressive Change'!U85*Weight_Progressive+'Hydrogen Superpower'!U85*Weight_Hydro","v":-0.4838214265063121},{"$f":"'Step Change'!V85*Weight_Step+'Progressive Change'!V85*Weight_Progressive+'Hydrogen Superpower'!V85*Weight_Hydro","v":0.32402254778132034},{"$f":"'Step Change'!W85*Weight_Step+'Progressive Change'!W85*Weight_Progressive+'Hydrogen Superpower'!W85*Weight_Hydro","v":0.26355896032902476},{"$f":"'Step Change'!X85*Weight_Step+'Progressive Change'!X85*Weight_Progressive+'Hydrogen Superpower'!X85*Weight_Hydro","v":0.24709397259969307},{"$f":"'Step Change'!Y85*Weight_Step+'Progressive Change'!Y85*Weight_Progressive+'Hydrogen Superpower'!Y85*Weight_Hydro","v":-0.18635804893816385},{"$f":"'Step Change'!Z85*Weight_Step+'Progressive Change'!Z85*Weight_Progressive+'Hydrogen Superpower'!Z85*Weight_Hydro","v":-4.6788354024265066E-2},{"$f":"'Step Change'!AA85*Weight_Step+'Progressive Change'!AA85*Weight_Progressive+'Hydrogen Superpower'!AA85*Weight_Hydro","v":-5.6764733540628637E-2},{"$f":"'Step Change'!AB85*Weight_Step+'Progressive Change'!AB85*Weight_Progressive+'Hydrogen Superpower'!AB85*Weight_Hydro","v":-0.28299865719730982},{"$f":"'Step Change'!AC85*Weight_Step+'Progressive Change'!AC85*Weight_Progressive+'Hydrogen Superpower'!AC85*Weight_Hydro","v":0.16237033922449307},{"$f":"'Step Change'!AD85*Weight_Step+'Progressive Change'!AD85*Weight_Progressive+'Hydrogen Superpower'!AD85*Weight_Hydro","v":-0.57236973881733777},{"$f":"'Step Change'!AE85*Weight_Step+'Progressive Change'!AE85*Weight_Progressive+'Hydrogen Superpower'!AE85*Weight_Hydro","v":0.71376617407971032},{"$f":"'Step Change'!AF85*Weight_Step+'Progressive Change'!AF85*Weight_Progressive+'Hydrogen Superpower'!AF85*Weight_Hydro","v":0.44331509858335266},{"$f":"'Step Change'!AG85*Weight_Step+'Progressive Change'!AG85*Weight_Progressive+'Hydrogen Superpower'!AG85*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",1.0595998769911754,{"$f":"'Step Change'!G86*Weight_Step+'Progressive Change'!G86*Weight_Progressive+'Hydrogen Superpower'!G86*Weight_Hydro","v":0},{"$f":"'Step Change'!H86*Weight_Step+'Progressive Change'!H86*Weight_Progressive+'Hydrogen Superpower'!H86*Weight_Hydro","v":1.640019901912418E-3},{"$f":"'Step Change'!I86*Weight_Step+'Progressive Change'!I86*Weight_Progressive+'Hydrogen Superpower'!I86*Weight_Hydro","v":1.6319158195006516E-3},{"$f":"'Step Change'!J86*Weight_Step+'Progressive Change'!J86*Weight_Progressive+'Hydrogen Superpower'!J86*Weight_Hydro","v":1.8622038889710254E-2},{"$f":"'Step Change'!K86*Weight_Step+'Progressive Change'!K86*Weight_Progressive+'Hydrogen Superpower'!K86*Weight_Hydro","v":1.8581805816819948E-2},{"$f":"'Step Change'!L86*Weight_Step+'Progressive Change'!L86*Weight_Progressive+'Hydrogen Superpower'!L86*Weight_Hydro","v":-1.098269259515814E-2},{"$f":"'Step Change'!M86*Weight_Step+'Progressive Change'!M86*Weight_Progressive+'Hydrogen Superpower'!M86*Weight_Hydro","v":-7.3947400243618094E-2},{"$f":"'Step Change'!N86*Weight_Step+'Progressive Change'!N86*Weight_Progressive+'Hydrogen Superpower'!N86*Weight_Hydro","v":7.4234480118540391E-2},{"$f":"'Step Change'!O86*Weight_Step+'Progressive Change'!O86*Weight_Progressive+'Hydrogen Superpower'!O86*Weight_Hydro","v":0.16322025458118011},{"$f":"'Step Change'!P86*Weight_Step+'Progressive Change'!P86*Weight_Progressive+'Hydrogen Superpower'!P86*Weight_Hydro","v":0.19616112482106313},{"$f":"'Step Change'!Q86*Weight_Step+'Progressive Change'!Q86*Weight_Progressive+'Hydrogen Superpower'!Q86*Weight_Hydro","v":0.15191176122765154},{"$f":"'Step Change'!R86*Weight_Step+'Progressive Change'!R86*Weight_Progressive+'Hydrogen Superpower'!R86*Weight_Hydro","v":9.6371155029214853E-2},{"$f":"'Step Change'!S86*Weight_Step+'Progressive Change'!S86*Weight_Progressive+'Hydrogen Superpower'!S86*Weight_Hydro","v":0.17024315969482048},{"$f":"'Step Change'!T86*Weight_Step+'Progressive Change'!T86*Weight_Progressive+'Hydrogen Superpower'!T86*Weight_Hydro","v":-9.8919915974077927E-3},{"$f":"'Step Change'!U86*Weight_Step+'Progressive Change'!U86*Weight_Progressive+'Hydrogen Superpower'!U86*Weight_Hydro","v":0.3060364779724779},{"$f":"'Step Change'!V86*Weight_Step+'Progressive Change'!V86*Weight_Progressive+'Hydrogen Superpower'!V86*Weight_Hydro","v":0.81061934899152965},{"$f":"'Step Change'!W86*Weight_Step+'Progressive Change'!W86*Weight_Progressive+'Hydrogen Superpower'!W86*Weight_Hydro","v":0.41326944386072684},{"$f":"'Step Change'!X86*Weight_Step+'Progressive Change'!X86*Weight_Progressive+'Hydrogen Superpower'!X86*Weight_Hydro","v":0.35719740810281736},{"$f":"'Step Change'!Y86*Weight_Step+'Progressive Change'!Y86*Weight_Progressive+'Hydrogen Superpower'!Y86*Weight_Hydro","v":0.22218223266023018},{"$f":"'Step Change'!Z86*Weight_Step+'Progressive Change'!Z86*Weight_Progressive+'Hydrogen Superpower'!Z86*Weight_Hydro","v":0.74483374623271348},{"$f":"'Step Change'!AA86*Weight_Step+'Progressive Change'!AA86*Weight_Progressive+'Hydrogen Superpower'!AA86*Weight_Hydro","v":0.68821495469682314},{"$f":"'Step Change'!AB86*Weight_Step+'Progressive Change'!AB86*Weight_Progressive+'Hydrogen Superpower'!AB86*Weight_Hydro","v":-2.5893824659954379E-3},{"$f":"'Step Change'!AC86*Weight_Step+'Progressive Change'!AC86*Weight_Progressive+'Hydrogen Superpower'!AC86*Weight_Hydro","v":-0.1889205894562144},{"$f":"'Step Change'!AD86*Weight_Step+'Progressive Change'!AD86*Weight_Progressive+'Hydrogen Superpower'!AD86*Weight_Hydro","v":-2.2135645452825554},{"$f":"'Step Change'!AE86*Weight_Step+'Progressive Change'!AE86*Weight_Progressive+'Hydrogen Superpower'!AE86*Weight_Hydro","v":-0.66492339487296015},{"$f":"'Step Change'!AF86*Weight_Step+'Progressive Change'!AF86*Weight_Progressive+'Hydrogen Superpower'!AF86*Weight_Hydro","v":0.20725870735226182},{"$f":"'Step Change'!AG86*Weight_Step+'Progressive Change'!AG86*Weight_Progressive+'Hydrogen Superpower'!AG86*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.16279981326853105,{"$f":"'Step Change'!G87*Weight_Step+'Progressive Change'!G87*Weight_Progressive+'Hydrogen Superpower'!G87*Weight_Hydro","v":0},{"$f":"'Step Change'!H87*Weight_Step+'Progressive Change'!H87*Weight_Progressive+'Hydrogen Superpower'!H87*Weight_Hydro","v":9.9666401972831043E-6},{"$f":"'Step Change'!I87*Weight_Step+'Progressive Change'!I87*Weight_Progressive+'Hydrogen Superpower'!I87*Weight_Hydro","v":1.2114453276512725E-5},{"$f":"'Step Change'!J87*Weight_Step+'Progressive Change'!J87*Weight_Progressive+'Hydrogen Superpower'!J87*Weight_Hydro","v":3.3510578887457301E-2},{"$f":"'Step Change'!K87*Weight_Step+'Progressive Change'!K87*Weight_Progressive+'Hydrogen Superpower'!K87*Weight_Hydro","v":3.3437851487571855E-2},{"$f":"'Step Change'!L87*Weight_Step+'Progressive Change'!L87*Weight_Progressive+'Hydrogen Superpower'!L87*Weight_Hydro","v":-8.1951987923842146E-3},{"$f":"'Step Change'!M87*Weight_Step+'Progressive Change'!M87*Weight_Progressive+'Hydrogen Superpower'!M87*Weight_Hydro","v":-3.8602328301467655E-2},{"$f":"'Step Change'!N87*Weight_Step+'Progressive Change'!N87*Weight_Progressive+'Hydrogen Superpower'!N87*Weight_Hydro","v":-1.4089033440040193E-2},{"$f":"'Step Change'!O87*Weight_Step+'Progressive Change'!O87*Weight_Progressive+'Hydrogen Superpower'!O87*Weight_Hydro","v":-2.3286145710440503E-2},{"$f":"'Step Change'!P87*Weight_Step+'Progressive Change'!P87*Weight_Progressive+'Hydrogen Superpower'!P87*Weight_Hydro","v":-6.3353381575211934E-2},{"$f":"'Step Change'!Q87*Weight_Step+'Progressive Change'!Q87*Weight_Progressive+'Hydrogen Superpower'!Q87*Weight_Hydro","v":-4.04449524825784E-2},{"$f":"'Step Change'!R87*Weight_Step+'Progressive Change'!R87*Weight_Progressive+'Hydrogen Superpower'!R87*Weight_Hydro","v":8.7712682422345006E-2},{"$f":"'Step Change'!S87*Weight_Step+'Progressive Change'!S87*Weight_Progressive+'Hydrogen Superpower'!S87*Weight_Hydro","v":2.7102205822324144E-4},{"$f":"'Step Change'!T87*Weight_Step+'Progressive Change'!T87*Weight_Progressive+'Hydrogen Superpower'!T87*Weight_Hydro","v":2.5265208321543636E-3},{"$f":"'Step Change'!U87*Weight_Step+'Progressive Change'!U87*Weight_Progressive+'Hydrogen Superpower'!U87*Weight_Hydro","v":-7.8907393366960149E-2},{"$f":"'Step Change'!V87*Weight_Step+'Progressive Change'!V87*Weight_Progressive+'Hydrogen Superpower'!V87*Weight_Hydro","v":0.27159847655155367},{"$f":"'Step Change'!W87*Weight_Step+'Progressive Change'!W87*Weight_Progressive+'Hydrogen Superpower'!W87*Weight_Hydro","v":0.21361266101480678},{"$f":"'Step Change'!X87*Weight_Step+'Progressive Change'!X87*Weight_Progressive+'Hydrogen Superpower'!X87*Weight_Hydro","v":0.27829826910842026},{"$f":"'Step Change'!Y87*Weight_Step+'Progressive Change'!Y87*Weight_Progressive+'Hydrogen Superpower'!Y87*Weight_Hydro","v":0.10294722298012518},{"$f":"'Step Change'!Z87*Weight_Step+'Progressive Change'!Z87*Weight_Progressive+'Hydrogen Superpower'!Z87*Weight_Hydro","v":0.15967386168723463},{"$f":"'Step Change'!AA87*Weight_Step+'Progressive Change'!AA87*Weight_Progressive+'Hydrogen Superpower'!AA87*Weight_Hydro","v":-4.6332517305216939E-2},{"$f":"'Step Change'!AB87*Weight_Step+'Progressive Change'!AB87*Weight_Progressive+'Hydrogen Superpower'!AB87*Weight_Hydro","v":-0.14883071751101171},{"$f":"'Step Change'!AC87*Weight_Step+'Progressive Change'!AC87*Weight_Progressive+'Hydrogen Superpower'!AC87*Weight_Hydro","v":2.8549632586554741E-3},{"$f":"'Step Change'!AD87*Weight_Step+'Progressive Change'!AD87*Weight_Progressive+'Hydrogen Superpower'!AD87*Weight_Hydro","v":-0.82090105612695197},{"$f":"'Step Change'!AE87*Weight_Step+'Progressive Change'!AE87*Weight_Progressive+'Hydrogen Superpower'!AE87*Weight_Hydro","v":-0.39352020753402028},{"$f":"'Step Change'!AF87*Weight_Step+'Progressive Change'!AF87*Weight_Progressive+'Hydrogen Superpower'!AF87*Weight_Hydro","v":-0.45282119917011637},{"$f":"'Step Change'!AG87*Weight_Step+'Progressive Change'!AG87*Weight_Progressive+'Hydrogen Superpower'!AG87*Weight_Hydro","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV($E$127,H91:AG91)","v":0},{"$f":"'Step Change'!G91*Weight_Step+'Progressive Change'!G91*Weight_Progressive+'Hydrogen Superpower'!G91*Weight_Hydro","v":0},{"$f":"'Step Change'!H91*Weight_Step+'Progressive Change'!H91*Weight_Progressive+'Hydrogen Superpower'!H91*Weight_Hydro","v":0},{"$f":"'Step Change'!I91*Weight_Step+'Progressive Change'!I91*Weight_Progressive+'Hydrogen Superpower'!I91*Weight_Hydro","v":0},{"$f":"'Step Change'!J91*Weight_Step+'Progressive Change'!J91*Weight_Progressive+'Hydrogen Superpower'!J91*Weight_Hydro","v":0},{"$f":"'Step Change'!K91*Weight_Step+'Progressive Change'!K91*Weight_Progressive+'Hydrogen Superpower'!K91*Weight_Hydro","v":0},{"$f":"'Step Change'!L91*Weight_Step+'Progressive Change'!L91*Weight_Progressive+'Hydrogen Superpower'!L91*Weight_Hydro","v":0},{"$f":"'Step Change'!M91*Weight_Step+'Progressive Change'!M91*Weight_Progressive+'Hydrogen Superpower'!M91*Weight_Hydro","v":0},{"$f":"'Step Change'!N91*Weight_Step+'Progressive Change'!N91*Weight_Progressive+'Hydrogen Superpower'!N91*Weight_Hydro","v":0},{"$f":"'Step Change'!O91*Weight_Step+'Progressive Change'!O91*Weight_Progressive+'Hydrogen Superpower'!O91*Weight_Hydro","v":0},{"$f":"'Step Change'!P91*Weight_Step+'Progressive Change'!P91*Weight_Progressive+'Hydrogen Superpower'!P91*Weight_Hydro","v":0},{"$f":"'Step Change'!Q91*Weight_Step+'Progressive Change'!Q91*Weight_Progressive+'Hydrogen Superpower'!Q91*Weight_Hydro","v":0},{"$f":"'Step Change'!R91*Weight_Step+'Progressive Change'!R91*Weight_Progressive+'Hydrogen Superpower'!R91*Weight_Hydro","v":0},{"$f":"'Step Change'!S91*Weight_Step+'Progressive Change'!S91*Weight_Progressive+'Hydrogen Superpower'!S91*Weight_Hydro","v":0},{"$f":"'Step Change'!T91*Weight_Step+'Progressive Change'!T91*Weight_Progressive+'Hydrogen Superpower'!T91*Weight_Hydro","v":0},{"$f":"'Step Change'!U91*Weight_Step+'Progressive Change'!U91*Weight_Progressive+'Hydrogen Superpower'!U91*Weight_Hydro","v":0},{"$f":"'Step Change'!V91*Weight_Step+'Progressive Change'!V91*Weight_Progressive+'Hydrogen Superpower'!V91*Weight_Hydro","v":0},{"$f":"'Step Change'!W91*Weight_Step+'Progressive Change'!W91*Weight_Progressive+'Hydrogen Superpower'!W91*Weight_Hydro","v":0},{"$f":"'Step Change'!X91*Weight_Step+'Progressive Change'!X91*Weight_Progressive+'Hydrogen Superpower'!X91*Weight_Hydro","v":0},{"$f":"'Step Change'!Y91*Weight_Step+'Progressive Change'!Y91*Weight_Progressive+'Hydrogen Superpower'!Y91*Weight_Hydro","v":0},{"$f":"'Step Change'!Z91*Weight_Step+'Progressive Change'!Z91*Weight_Progressive+'Hydrogen Superpower'!Z91*Weight_Hydro","v":0},{"$f":"'Step Change'!AA91*Weight_Step+'Progressive Change'!AA91*Weight_Progressive+'Hydrogen Superpower'!AA91*Weight_Hydro","v":0},{"$f":"'Step Change'!AB91*Weight_Step+'Progressive Change'!AB91*Weight_Progressive+'Hydrogen Superpower'!AB91*Weight_Hydro","v":0},{"$f":"'Step Change'!AC91*Weight_Step+'Progressive Change'!AC91*Weight_Progressive+'Hydrogen Superpower'!AC91*Weight_Hydro","v":0},{"$f":"'Step Change'!AD91*Weight_Step+'Progressive Change'!AD91*Weight_Progressive+'Hydrogen Superpower'!AD91*Weight_Hydro","v":0},{"$f":"'Step Change'!AE91*Weight_Step+'Progressive Change'!AE91*Weight_Progressive+'Hydrogen Superpower'!AE91*Weight_Hydro","v":0},{"$f":"'Step Change'!AF91*Weight_Step+'Progressive Change'!AF91*Weight_Progressive+'Hydrogen Superpower'!AF91*Weight_Hydro","v":0},{"$f":"'Step Change'!AG91*Weight_Step+'Progressive Change'!AG91*Weight_Progressive+'Hydrogen Superpower'!AG91*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G92+NPV($E$127,H92:AG92)","v":0},{"$f":"'Step Change'!G92*Weight_Step+'Progressive Change'!G92*Weight_Progressive+'Hydrogen Superpower'!G92*Weight_Hydro","v":0},{"$f":"'Step Change'!H92*Weight_Step+'Progressive Change'!H92*Weight_Progressive+'Hydrogen Superpower'!H92*Weight_Hydro","v":0},{"$f":"'Step Change'!I92*Weight_Step+'Progressive Change'!I92*Weight_Progressive+'Hydrogen Superpower'!I92*Weight_Hydro","v":0},{"$f":"'Step Change'!J92*Weight_Step+'Progressive Change'!J92*Weight_Progressive+'Hydrogen Superpower'!J92*Weight_Hydro","v":0},{"$f":"'Step Change'!K92*Weight_Step+'Progressive Change'!K92*Weight_Progressive+'Hydrogen Superpower'!K92*Weight_Hydro","v":0},{"$f":"'Step Change'!L92*Weight_Step+'Progressive Change'!L92*Weight_Progressive+'Hydrogen Superpower'!L92*Weight_Hydro","v":0},{"$f":"'Step Change'!M92*Weight_Step+'Progressive Change'!M92*Weight_Progressive+'Hydrogen Superpower'!M92*Weight_Hydro","v":0},{"$f":"'Step Change'!N92*Weight_Step+'Progressive Change'!N92*Weight_Progressive+'Hydrogen Superpower'!N92*Weight_Hydro","v":0},{"$f":"'Step Change'!O92*Weight_Step+'Progressive Change'!O92*Weight_Progressive+'Hydrogen Superpower'!O92*Weight_Hydro","v":0},{"$f":"'Step Change'!P92*Weight_Step+'Progressive Change'!P92*Weight_Progressive+'Hydrogen Superpower'!P92*Weight_Hydro","v":0},{"$f":"'Step Change'!Q92*Weight_Step+'Progressive Change'!Q92*Weight_Progressive+'Hydrogen Superpower'!Q92*Weight_Hydro","v":0},{"$f":"'Step Change'!R92*Weight_Step+'Progressive Change'!R92*Weight_Progressive+'Hydrogen Superpower'!R92*Weight_Hydro","v":0},{"$f":"'Step Change'!S92*Weight_Step+'Progressive Change'!S92*Weight_Progressive+'Hydrogen Superpower'!S92*Weight_Hydro","v":0},{"$f":"'Step Change'!T92*Weight_Step+'Progressive Change'!T92*Weight_Progressive+'Hydrogen Superpower'!T92*Weight_Hydro","v":0},{"$f":"'Step Change'!U92*Weight_Step+'Progressive Change'!U92*Weight_Progressive+'Hydrogen Superpower'!U92*Weight_Hydro","v":0},{"$f":"'Step Change'!V92*Weight_Step+'Progressive Change'!V92*Weight_Progressive+'Hydrogen Superpower'!V92*Weight_Hydro","v":0},{"$f":"'Step Change'!W92*Weight_Step+'Progressive Change'!W92*Weight_Progressive+'Hydrogen Superpower'!W92*Weight_Hydro","v":0},{"$f":"'Step Change'!X92*Weight_Step+'Progressive Change'!X92*Weight_Progressive+'Hydrogen Superpower'!X92*Weight_Hydro","v":0},{"$f":"'Step Change'!Y92*Weight_Step+'Progressive Change'!Y92*Weight_Progressive+'Hydrogen Superpower'!Y92*Weight_Hydro","v":0},{"$f":"'Step Change'!Z92*Weight_Step+'Progressive Change'!Z92*Weight_Progressive+'Hydrogen Superpower'!Z92*Weight_Hydro","v":0},{"$f":"'Step Change'!AA92*Weight_Step+'Progressive Change'!AA92*Weight_Progressive+'Hydrogen Superpower'!AA92*Weight_Hydro","v":0},{"$f":"'Step Change'!AB92*Weight_Step+'Progressive Change'!AB92*Weight_Progressive+'Hydrogen Superpower'!AB92*Weight_Hydro","v":0},{"$f":"'Step Change'!AC92*Weight_Step+'Progressive Change'!AC92*Weight_Progressive+'Hydrogen Superpower'!AC92*Weight_Hydro","v":0},{"$f":"'Step Change'!AD92*Weight_Step+'Progressive Change'!AD92*Weight_Progressive+'Hydrogen Superpower'!AD92*Weight_Hydro","v":0},{"$f":"'Step Change'!AE92*Weight_Step+'Progressive Change'!AE92*Weight_Progressive+'Hydrogen Superpower'!AE92*Weight_Hydro","v":0},{"$f":"'Step Change'!AF92*Weight_Step+'Progressive Change'!AF92*Weight_Progressive+'Hydrogen Superpower'!AF92*Weight_Hydro","v":0},{"$f":"'Step Change'!AG92*Weight_Step+'Progressive Change'!AG92*Weight_Progressive+'Hydrogen Superpower'!AG92*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"'Step Change'!G93*Weight_Step+'Progressive Change'!G93*Weight_Progressive+'Hydrogen Superpower'!G93*Weight_Hydro","v":0},{"$f":"'Step Change'!H93*Weight_Step+'Progressive Change'!H93*Weight_Progressive+'Hydrogen Superpower'!H93*Weight_Hydro","v":0},{"$f":"'Step Change'!I93*Weight_Step+'Progressive Change'!I93*Weight_Progressive+'Hydrogen Superpower'!I93*Weight_Hydro","v":0},{"$f":"'Step Change'!J93*Weight_Step+'Progressive Change'!J93*Weight_Progressive+'Hydrogen Superpower'!J93*Weight_Hydro","v":0},{"$f":"'Step Change'!K93*Weight_Step+'Progressive Change'!K93*Weight_Progressive+'Hydrogen Superpower'!K93*Weight_Hydro","v":0},{"$f":"'Step Change'!L93*Weight_Step+'Progressive Change'!L93*Weight_Progressive+'Hydrogen Superpower'!L93*Weight_Hydro","v":0},{"$f":"'Step Change'!M93*Weight_Step+'Progressive Change'!M93*Weight_Progressive+'Hydrogen Superpower'!M93*Weight_Hydro","v":0},{"$f":"'Step Change'!N93*Weight_Step+'Progressive Change'!N93*Weight_Progressive+'Hydrogen Superpower'!N93*Weight_Hydro","v":0},{"$f":"'Step Change'!O93*Weight_Step+'Progressive Change'!O93*Weight_Progressive+'Hydrogen Superpower'!O93*Weight_Hydro","v":0},{"$f":"'Step Change'!P93*Weight_Step+'Progressive Change'!P93*Weight_Progressive+'Hydrogen Superpower'!P93*Weight_Hydro","v":0},{"$f":"'Step Change'!Q93*Weight_Step+'Progressive Change'!Q93*Weight_Progressive+'Hydrogen Superpower'!Q93*Weight_Hydro","v":0},{"$f":"'Step Change'!R93*Weight_Step+'Progressive Change'!R93*Weight_Progressive+'Hydrogen Superpower'!R93*Weight_Hydro","v":0},{"$f":"'Step Change'!S93*Weight_Step+'Progressive Change'!S93*Weight_Progressive+'Hydrogen Superpower'!S93*Weight_Hydro","v":0},{"$f":"'Step Change'!T93*Weight_Step+'Progressive Change'!T93*Weight_Progressive+'Hydrogen Superpower'!T93*Weight_Hydro","v":0},{"$f":"'Step Change'!U93*Weight_Step+'Progressive Change'!U93*Weight_Progressive+'Hydrogen Superpower'!U93*Weight_Hydro","v":0},{"$f":"'Step Change'!V93*Weight_Step+'Progressive Change'!V93*Weight_Progressive+'Hydrogen Superpower'!V93*Weight_Hydro","v":0},{"$f":"'Step Change'!W93*Weight_Step+'Progressive Change'!W93*Weight_Progressive+'Hydrogen Superpower'!W93*Weight_Hydro","v":0},{"$f":"'Step Change'!X93*Weight_Step+'Progressive Change'!X93*Weight_Progressive+'Hydrogen Superpower'!X93*Weight_Hydro","v":0},{"$f":"'Step Change'!Y93*Weight_Step+'Progressive Change'!Y93*Weight_Progressive+'Hydrogen Superpower'!Y93*Weight_Hydro","v":0},{"$f":"'Step Change'!Z93*Weight_Step+'Progressive Change'!Z93*Weight_Progressive+'Hydrogen Superpower'!Z93*Weight_Hydro","v":0},{"$f":"'Step Change'!AA93*Weight_Step+'Progressive Change'!AA93*Weight_Progressive+'Hydrogen Superpower'!AA93*Weight_Hydro","v":0},{"$f":"'Step Change'!AB93*Weight_Step+'Progressive Change'!AB93*Weight_Progressive+'Hydrogen Superpower'!AB93*Weight_Hydro","v":0},{"$f":"'Step Change'!AC93*Weight_Step+'Progressive Change'!AC93*Weight_Progressive+'Hydrogen Superpower'!AC93*Weight_Hydro","v":0},{"$f":"'Step Change'!AD93*Weight_Step+'Progressive Change'!AD93*Weight_Progressive+'Hydrogen Superpower'!AD93*Weight_Hydro","v":0},{"$f":"'Step Change'!AE93*Weight_Step+'Progressive Change'!AE93*Weight_Progressive+'Hydrogen Superpower'!AE93*Weight_Hydro","v":0},{"$f":"'Step Change'!AF93*Weight_Step+'Progressive Change'!AF93*Weight_Progressive+'Hydrogen Superpower'!AF93*Weight_Hydro","v":0},{"$f":"'Step Change'!AG93*Weight_Step+'Progressive Change'!AG93*Weight_Progressive+'Hydrogen Superpower'!AG93*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"'Step Change'!G94*Weight_Step+'Progressive Change'!G94*Weight_Progressive+'Hydrogen Superpower'!G94*Weight_Hydro","v":0},{"$f":"'Step Change'!H94*Weight_Step+'Progressive Change'!H94*Weight_Progressive+'Hydrogen Superpower'!H94*Weight_Hydro","v":0},{"$f":"'Step Change'!I94*Weight_Step+'Progressive Change'!I94*Weight_Progressive+'Hydrogen Superpower'!I94*Weight_Hydro","v":0},{"$f":"'Step Change'!J94*Weight_Step+'Progressive Change'!J94*Weight_Progressive+'Hydrogen Superpower'!J94*Weight_Hydro","v":0},{"$f":"'Step Change'!K94*Weight_Step+'Progressive Change'!K94*Weight_Progressive+'Hydrogen Superpower'!K94*Weight_Hydro","v":0},{"$f":"'Step Change'!L94*Weight_Step+'Progressive Change'!L94*Weight_Progressive+'Hydrogen Superpower'!L94*Weight_Hydro","v":0},{"$f":"'Step Change'!M94*Weight_Step+'Progressive Change'!M94*Weight_Progressive+'Hydrogen Superpower'!M94*Weight_Hydro","v":0},{"$f":"'Step Change'!N94*Weight_Step+'Progressive Change'!N94*Weight_Progressive+'Hydrogen Superpower'!N94*Weight_Hydro","v":0},{"$f":"'Step Change'!O94*Weight_Step+'Progressive Change'!O94*Weight_Progressive+'Hydrogen Superpower'!O94*Weight_Hydro","v":0},{"$f":"'Step Change'!P94*Weight_Step+'Progressive Change'!P94*Weight_Progressive+'Hydrogen Superpower'!P94*Weight_Hydro","v":0},{"$f":"'Step Change'!Q94*Weight_Step+'Progressive Change'!Q94*Weight_Progressive+'Hydrogen Superpower'!Q94*Weight_Hydro","v":0},{"$f":"'Step Change'!R94*Weight_Step+'Progressive Change'!R94*Weight_Progressive+'Hydrogen Superpower'!R94*Weight_Hydro","v":0},{"$f":"'Step Change'!S94*Weight_Step+'Progressive Change'!S94*Weight_Progressive+'Hydrogen Superpower'!S94*Weight_Hydro","v":0},{"$f":"'Step Change'!T94*Weight_Step+'Progressive Change'!T94*Weight_Progressive+'Hydrogen Superpower'!T94*Weight_Hydro","v":0},{"$f":"'Step Change'!U94*Weight_Step+'Progressive Change'!U94*Weight_Progressive+'Hydrogen Superpower'!U94*Weight_Hydro","v":0},{"$f":"'Step Change'!V94*Weight_Step+'Progressive Change'!V94*Weight_Progressive+'Hydrogen Superpower'!V94*Weight_Hydro","v":0},{"$f":"'Step Change'!W94*Weight_Step+'Progressive Change'!W94*Weight_Progressive+'Hydrogen Superpower'!W94*Weight_Hydro","v":0},{"$f":"'Step Change'!X94*Weight_Step+'Progressive Change'!X94*Weight_Progressive+'Hydrogen Superpower'!X94*Weight_Hydro","v":0},{"$f":"'Step Change'!Y94*Weight_Step+'Progressive Change'!Y94*Weight_Progressive+'Hydrogen Superpower'!Y94*Weight_Hydro","v":0},{"$f":"'Step Change'!Z94*Weight_Step+'Progressive Change'!Z94*Weight_Progressive+'Hydrogen Superpower'!Z94*Weight_Hydro","v":0},{"$f":"'Step Change'!AA94*Weight_Step+'Progressive Change'!AA94*Weight_Progressive+'Hydrogen Superpower'!AA94*Weight_Hydro","v":0},{"$f":"'Step Change'!AB94*Weight_Step+'Progressive Change'!AB94*Weight_Progressive+'Hydrogen Superpower'!AB94*Weight_Hydro","v":0},{"$f":"'Step Change'!AC94*Weight_Step+'Progressive Change'!AC94*Weight_Progressive+'Hydrogen Superpower'!AC94*Weight_Hydro","v":0},{"$f":"'Step Change'!AD94*Weight_Step+'Progressive Change'!AD94*Weight_Progressive+'Hydrogen Superpower'!AD94*Weight_Hydro","v":0},{"$f":"'Step Change'!AE94*Weight_Step+'Progressive Change'!AE94*Weight_Progressive+'Hydrogen Superpower'!AE94*Weight_Hydro","v":0},{"$f":"'Step Change'!AF94*Weight_Step+'Progressive Change'!AF94*Weight_Progressive+'Hydrogen Superpower'!AF94*Weight_Hydro","v":0},{"$f":"'Step Change'!AG94*Weight_Step+'Progressive Change'!AG94*Weight_Progressive+'Hydrogen Superpower'!AG94*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"'Step Change'!G95*Weight_Step+'Progressive Change'!G95*Weight_Progressive+'Hydrogen Superpower'!G95*Weight_Hydro","v":0},{"$f":"'Step Change'!H95*Weight_Step+'Progressive Change'!H95*Weight_Progressive+'Hydrogen Superpower'!H95*Weight_Hydro","v":0},{"$f":"'Step Change'!I95*Weight_Step+'Progressive Change'!I95*Weight_Progressive+'Hydrogen Superpower'!I95*Weight_Hydro","v":0},{"$f":"'Step Change'!J95*Weight_Step+'Progressive Change'!J95*Weight_Progressive+'Hydrogen Superpower'!J95*Weight_Hydro","v":0},{"$f":"'Step Change'!K95*Weight_Step+'Progressive Change'!K95*Weight_Progressive+'Hydrogen Superpower'!K95*Weight_Hydro","v":0},{"$f":"'Step Change'!L95*Weight_Step+'Progressive Change'!L95*Weight_Progressive+'Hydrogen Superpower'!L95*Weight_Hydro","v":0},{"$f":"'Step Change'!M95*Weight_Step+'Progressive Change'!M95*Weight_Progressive+'Hydrogen Superpower'!M95*Weight_Hydro","v":0},{"$f":"'Step Change'!N95*Weight_Step+'Progressive Change'!N95*Weight_Progressive+'Hydrogen Superpower'!N95*Weight_Hydro","v":0},{"$f":"'Step Change'!O95*Weight_Step+'Progressive Change'!O95*Weight_Progressive+'Hydrogen Superpower'!O95*Weight_Hydro","v":0},{"$f":"'Step Change'!P95*Weight_Step+'Progressive Change'!P95*Weight_Progressive+'Hydrogen Superpower'!P95*Weight_Hydro","v":0},{"$f":"'Step Change'!Q95*Weight_Step+'Progressive Change'!Q95*Weight_Progressive+'Hydrogen Superpower'!Q95*Weight_Hydro","v":0},{"$f":"'Step Change'!R95*Weight_Step+'Progressive Change'!R95*Weight_Progressive+'Hydrogen Superpower'!R95*Weight_Hydro","v":0},{"$f":"'Step Change'!S95*Weight_Step+'Progressive Change'!S95*Weight_Progressive+'Hydrogen Superpower'!S95*Weight_Hydro","v":0},{"$f":"'Step Change'!T95*Weight_Step+'Progressive Change'!T95*Weight_Progressive+'Hydrogen Superpower'!T95*Weight_Hydro","v":0},{"$f":"'Step Change'!U95*Weight_Step+'Progressive Change'!U95*Weight_Progressive+'Hydrogen Superpower'!U95*Weight_Hydro","v":0},{"$f":"'Step Change'!V95*Weight_Step+'Progressive Change'!V95*Weight_Progressive+'Hydrogen Superpower'!V95*Weight_Hydro","v":0},{"$f":"'Step Change'!W95*Weight_Step+'Progressive Change'!W95*Weight_Progressive+'Hydrogen Superpower'!W95*Weight_Hydro","v":0},{"$f":"'Step Change'!X95*Weight_Step+'Progressive Change'!X95*Weight_Progressive+'Hydrogen Superpower'!X95*Weight_Hydro","v":0},{"$f":"'Step Change'!Y95*Weight_Step+'Progressive Change'!Y95*Weight_Progressive+'Hydrogen Superpower'!Y95*Weight_Hydro","v":0},{"$f":"'Step Change'!Z95*Weight_Step+'Progressive Change'!Z95*Weight_Progressive+'Hydrogen Superpower'!Z95*Weight_Hydro","v":0},{"$f":"'Step Change'!AA95*Weight_Step+'Progressive Change'!AA95*Weight_Progressive+'Hydrogen Superpower'!AA95*Weight_Hydro","v":0},{"$f":"'Step Change'!AB95*Weight_Step+'Progressive Change'!AB95*Weight_Progressive+'Hydrogen Superpower'!AB95*Weight_Hydro","v":0},{"$f":"'Step Change'!AC95*Weight_Step+'Progressive Change'!AC95*Weight_Progressive+'Hydrogen Superpower'!AC95*Weight_Hydro","v":0},{"$f":"'Step Change'!AD95*Weight_Step+'Progressive Change'!AD95*Weight_Progressive+'Hydrogen Superpower'!AD95*Weight_Hydro","v":0},{"$f":"'Step Change'!AE95*Weight_Step+'Progressive Change'!AE95*Weight_Progressive+'Hydrogen Superpower'!AE95*Weight_Hydro","v":0},{"$f":"'Step Change'!AF95*Weight_Step+'Progressive Change'!AF95*Weight_Progressive+'Hydrogen Superpower'!AF95*Weight_Hydro","v":0},{"$f":"'Step Change'!AG95*Weight_Step+'Progressive Change'!AG95*Weight_Progressive+'Hydrogen Superpower'!AG95*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"'Step Change'!G96*Weight_Step+'Progressive Change'!G96*Weight_Progressive+'Hydrogen Superpower'!G96*Weight_Hydro","v":0},{"$f":"'Step Change'!H96*Weight_Step+'Progressive Change'!H96*Weight_Progressive+'Hydrogen Superpower'!H96*Weight_Hydro","v":0},{"$f":"'Step Change'!I96*Weight_Step+'Progressive Change'!I96*Weight_Progressive+'Hydrogen Superpower'!I96*Weight_Hydro","v":0},{"$f":"'Step Change'!J96*Weight_Step+'Progressive Change'!J96*Weight_Progressive+'Hydrogen Superpower'!J96*Weight_Hydro","v":0},{"$f":"'Step Change'!K96*Weight_Step+'Progressive Change'!K96*Weight_Progressive+'Hydrogen Superpower'!K96*Weight_Hydro","v":0},{"$f":"'Step Change'!L96*Weight_Step+'Progressive Change'!L96*Weight_Progressive+'Hydrogen Superpower'!L96*Weight_Hydro","v":0},{"$f":"'Step Change'!M96*Weight_Step+'Progressive Change'!M96*Weight_Progressive+'Hydrogen Superpower'!M96*Weight_Hydro","v":0},{"$f":"'Step Change'!N96*Weight_Step+'Progressive Change'!N96*Weight_Progressive+'Hydrogen Superpower'!N96*Weight_Hydro","v":0},{"$f":"'Step Change'!O96*Weight_Step+'Progressive Change'!O96*Weight_Progressive+'Hydrogen Superpower'!O96*Weight_Hydro","v":0},{"$f":"'Step Change'!P96*Weight_Step+'Progressive Change'!P96*Weight_Progressive+'Hydrogen Superpower'!P96*Weight_Hydro","v":0},{"$f":"'Step Change'!Q96*Weight_Step+'Progressive Change'!Q96*Weight_Progressive+'Hydrogen Superpower'!Q96*Weight_Hydro","v":0},{"$f":"'Step Change'!R96*Weight_Step+'Progressive Change'!R96*Weight_Progressive+'Hydrogen Superpower'!R96*Weight_Hydro","v":0},{"$f":"'Step Change'!S96*Weight_Step+'Progressive Change'!S96*Weight_Progressive+'Hydrogen Superpower'!S96*Weight_Hydro","v":0},{"$f":"'Step Change'!T96*Weight_Step+'Progressive Change'!T96*Weight_Progressive+'Hydrogen Superpower'!T96*Weight_Hydro","v":0},{"$f":"'Step Change'!U96*Weight_Step+'Progressive Change'!U96*Weight_Progressive+'Hydrogen Superpower'!U96*Weight_Hydro","v":0},{"$f":"'Step Change'!V96*Weight_Step+'Progressive Change'!V96*Weight_Progressive+'Hydrogen Superpower'!V96*Weight_Hydro","v":0},{"$f":"'Step Change'!W96*Weight_Step+'Progressive Change'!W96*Weight_Progressive+'Hydrogen Superpower'!W96*Weight_Hydro","v":0},{"$f":"'Step Change'!X96*Weight_Step+'Progressive Change'!X96*Weight_Progressive+'Hydrogen Superpower'!X96*Weight_Hydro","v":0},{"$f":"'Step Change'!Y96*Weight_Step+'Progressive Change'!Y96*Weight_Progressive+'Hydrogen Superpower'!Y96*Weight_Hydro","v":0},{"$f":"'Step Change'!Z96*Weight_Step+'Progressive Change'!Z96*Weight_Progressive+'Hydrogen Superpower'!Z96*Weight_Hydro","v":0},{"$f":"'Step Change'!AA96*Weight_Step+'Progressive Change'!AA96*Weight_Progressive+'Hydrogen Superpower'!AA96*Weight_Hydro","v":0},{"$f":"'Step Change'!AB96*Weight_Step+'Progressive Change'!AB96*Weight_Progressive+'Hydrogen Superpower'!AB96*Weight_Hydro","v":0},{"$f":"'Step Change'!AC96*Weight_Step+'Progressive Change'!AC96*Weight_Progressive+'Hydrogen Superpower'!AC96*Weight_Hydro","v":0},{"$f":"'Step Change'!AD96*Weight_Step+'Progressive Change'!AD96*Weight_Progressive+'Hydrogen Superpower'!AD96*Weight_Hydro","v":0},{"$f":"'Step Change'!AE96*Weight_Step+'Progressive Change'!AE96*Weight_Progressive+'Hydrogen Superpower'!AE96*Weight_Hydro","v":0},{"$f":"'Step Change'!AF96*Weight_Step+'Progressive Change'!AF96*Weight_Progressive+'Hydrogen Superpower'!AF96*Weight_Hydro","v":0},{"$f":"'Step Change'!AG96*Weight_Step+'Progressive Change'!AG96*Weight_Progressive+'Hydrogen Superpower'!AG96*Weight_Hydro","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV($E$127,H100:AG100)","v":-0.42329544436824912},{"$f":"'Step Change'!G100*Weight_Step+'Progressive Change'!G100*Weight_Progressive+'Hydrogen Superpower'!G100*Weight_Hydro","v":0},{"$f":"'Step Change'!H100*Weight_Step+'Progressive Change'!H100*Weight_Progressive+'Hydrogen Superpower'!H100*Weight_Hydro","v":7.5865058394342092E-6},{"$f":"'Step Change'!I100*Weight_Step+'Progressive Change'!I100*Weight_Progressive+'Hydrogen Superpower'!I100*Weight_Hydro","v":3.6749339669263671E-2},{"$f":"'Step Change'!J100*Weight_Step+'Progressive Change'!J100*Weight_Progressive+'Hydrogen Superpower'!J100*Weight_Hydro","v":-6.2686205682817617E-2},{"$f":"'Step Change'!K100*Weight_Step+'Progressive Change'!K100*Weight_Progressive+'Hydrogen Superpower'!K100*Weight_Hydro","v":-3.3205788206145781E-2},{"$f":"'Step Change'!L100*Weight_Step+'Progressive Change'!L100*Weight_Progressive+'Hydrogen Superpower'!L100*Weight_Hydro","v":-4.033086303364497E-2},{"$f":"'Step Change'!M100*Weight_Step+'Progressive Change'!M100*Weight_Progressive+'Hydrogen Superpower'!M100*Weight_Hydro","v":0.10627086106939276},{"$f":"'Step Change'!N100*Weight_Step+'Progressive Change'!N100*Weight_Progressive+'Hydrogen Superpower'!N100*Weight_Hydro","v":-5.4469119523527731E-2},{"$f":"'Step Change'!O100*Weight_Step+'Progressive Change'!O100*Weight_Progressive+'Hydrogen Superpower'!O100*Weight_Hydro","v":-4.9425728616223595E-2},{"$f":"'Step Change'!P100*Weight_Step+'Progressive Change'!P100*Weight_Progressive+'Hydrogen Superpower'!P100*Weight_Hydro","v":6.7530483740591172E-3},{"$f":"'Step Change'!Q100*Weight_Step+'Progressive Change'!Q100*Weight_Progressive+'Hydrogen Superpower'!Q100*Weight_Hydro","v":4.35710974442855E-2},{"$f":"'Step Change'!R100*Weight_Step+'Progressive Change'!R100*Weight_Progressive+'Hydrogen Superpower'!R100*Weight_Hydro","v":-0.24046767222766233},{"$f":"'Step Change'!S100*Weight_Step+'Progressive Change'!S100*Weight_Progressive+'Hydrogen Superpower'!S100*Weight_Hydro","v":-0.21944577218561045},{"$f":"'Step Change'!T100*Weight_Step+'Progressive Change'!T100*Weight_Progressive+'Hydrogen Superpower'!T100*Weight_Hydro","v":-3.3458712618830494E-3},{"$f":"'Step Change'!U100*Weight_Step+'Progressive Change'!U100*Weight_Progressive+'Hydrogen Superpower'!U100*Weight_Hydro","v":-8.2377638368945187E-4},{"$f":"'Step Change'!V100*Weight_Step+'Progressive Change'!V100*Weight_Progressive+'Hydrogen Superpower'!V100*Weight_Hydro","v":7.1796627035401031E-2},{"$f":"'Step Change'!W100*Weight_Step+'Progressive Change'!W100*Weight_Progressive+'Hydrogen Superpower'!W100*Weight_Hydro","v":1.6884688780746363E-5},{"$f":"'Step Change'!X100*Weight_Step+'Progressive Change'!X100*Weight_Progressive+'Hydrogen Superpower'!X100*Weight_Hydro","v":4.5590417413917186E-4},{"$f":"'Step Change'!Y100*Weight_Step+'Progressive Change'!Y100*Weight_Progressive+'Hydrogen Superpower'!Y100*Weight_Hydro","v":-6.2433538940002559E-2},{"$f":"'Step Change'!Z100*Weight_Step+'Progressive Change'!Z100*Weight_Progressive+'Hydrogen Superpower'!Z100*Weight_Hydro","v":-9.5548974119272531E-2},{"$f":"'Step Change'!AA100*Weight_Step+'Progressive Change'!AA100*Weight_Progressive+'Hydrogen Superpower'!AA100*Weight_Hydro","v":-7.0244643245933033E-2},{"$f":"'Step Change'!AB100*Weight_Step+'Progressive Change'!AB100*Weight_Progressive+'Hydrogen Superpower'!AB100*Weight_Hydro","v":-5.806355331186305E-3},{"$f":"'Step Change'!AC100*Weight_Step+'Progressive Change'!AC100*Weight_Progressive+'Hydrogen Superpower'!AC100*Weight_Hydro","v":2.4958025373347324E-3},{"$f":"'Step Change'!AD100*Weight_Step+'Progressive Change'!AD100*Weight_Progressive+'Hydrogen Superpower'!AD100*Weight_Hydro","v":-0.15314444558306201},{"$f":"'Step Change'!AE100*Weight_Step+'Progressive Change'!AE100*Weight_Progressive+'Hydrogen Superpower'!AE100*Weight_Hydro","v":2.6600898682524431E-2},{"$f":"'Step Change'!AF100*Weight_Step+'Progressive Change'!AF100*Weight_Progressive+'Hydrogen Superpower'!AF100*Weight_Hydro","v":-0.1636267705833353},{"$f":"'Step Change'!AG100*Weight_Step+'Progressive Change'!AG100*Weight_Progressive+'Hydrogen Superpower'!AG100*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G101+NPV($E$127,H101:AG101)","v":-0.68931378034158586},{"$f":"'Step Change'!G101*Weight_Step+'Progressive Change'!G101*Weight_Progressive+'Hydrogen Superpower'!G101*Weight_Hydro","v":0},{"$f":"'Step Change'!H101*Weight_Step+'Progressive Change'!H101*Weight_Progressive+'Hydrogen Superpower'!H101*Weight_Hydro","v":-3.7745370256324405E-4},{"$f":"'Step Change'!I101*Weight_Step+'Progressive Change'!I101*Weight_Progressive+'Hydrogen Superpower'!I101*Weight_Hydro","v":-5.1763495597711539E-4},{"$f":"'Step Change'!J101*Weight_Step+'Progressive Change'!J101*Weight_Progressive+'Hydrogen Superpower'!J101*Weight_Hydro","v":-6.9486039203068936E-2},{"$f":"'Step Change'!K101*Weight_Step+'Progressive Change'!K101*Weight_Progressive+'Hydrogen Superpower'!K101*Weight_Hydro","v":-3.1226889735235693E-2},{"$f":"'Step Change'!L101*Weight_Step+'Progressive Change'!L101*Weight_Progressive+'Hydrogen Superpower'!L101*Weight_Hydro","v":-4.6048871227580425E-2},{"$f":"'Step Change'!M101*Weight_Step+'Progressive Change'!M101*Weight_Progressive+'Hydrogen Superpower'!M101*Weight_Hydro","v":0.16127508203112811},{"$f":"'Step Change'!N101*Weight_Step+'Progressive Change'!N101*Weight_Progressive+'Hydrogen Superpower'!N101*Weight_Hydro","v":-7.1965458926985484E-2},{"$f":"'Step Change'!O101*Weight_Step+'Progressive Change'!O101*Weight_Progressive+'Hydrogen Superpower'!O101*Weight_Hydro","v":-0.24197479764702368},{"$f":"'Step Change'!P101*Weight_Step+'Progressive Change'!P101*Weight_Progressive+'Hydrogen Superpower'!P101*Weight_Hydro","v":6.5495328521904522E-3},{"$f":"'Step Change'!Q101*Weight_Step+'Progressive Change'!Q101*Weight_Progressive+'Hydrogen Superpower'!Q101*Weight_Hydro","v":6.5500309990563901E-2},{"$f":"'Step Change'!R101*Weight_Step+'Progressive Change'!R101*Weight_Progressive+'Hydrogen Superpower'!R101*Weight_Hydro","v":-0.39941731630264826},{"$f":"'Step Change'!S101*Weight_Step+'Progressive Change'!S101*Weight_Progressive+'Hydrogen Superpower'!S101*Weight_Hydro","v":-0.28605401072779435},{"$f":"'Step Change'!T101*Weight_Step+'Progressive Change'!T101*Weight_Progressive+'Hydrogen Superpower'!T101*Weight_Hydro","v":-5.7344625013916488E-3},{"$f":"'Step Change'!U101*Weight_Step+'Progressive Change'!U101*Weight_Progressive+'Hydrogen Superpower'!U101*Weight_Hydro","v":-1.4720456423010011E-2},{"$f":"'Step Change'!V101*Weight_Step+'Progressive Change'!V101*Weight_Progressive+'Hydrogen Superpower'!V101*Weight_Hydro","v":0.10988930681861078},{"$f":"'Step Change'!W101*Weight_Step+'Progressive Change'!W101*Weight_Progressive+'Hydrogen Superpower'!W101*Weight_Hydro","v":-6.0259488431665441E-5},{"$f":"'Step Change'!X101*Weight_Step+'Progressive Change'!X101*Weight_Progressive+'Hydrogen Superpower'!X101*Weight_Hydro","v":1.5314441040909938E-2},{"$f":"'Step Change'!Y101*Weight_Step+'Progressive Change'!Y101*Weight_Progressive+'Hydrogen Superpower'!Y101*Weight_Hydro","v":-2.4633918952239785E-2},{"$f":"'Step Change'!Z101*Weight_Step+'Progressive Change'!Z101*Weight_Progressive+'Hydrogen Superpower'!Z101*Weight_Hydro","v":-0.12963542652935561},{"$f":"'Step Change'!AA101*Weight_Step+'Progressive Change'!AA101*Weight_Progressive+'Hydrogen Superpower'!AA101*Weight_Hydro","v":-0.10797387631213419},{"$f":"'Step Change'!AB101*Weight_Step+'Progressive Change'!AB101*Weight_Progressive+'Hydrogen Superpower'!AB101*Weight_Hydro","v":-1.173664565230694E-2},{"$f":"'Step Change'!AC101*Weight_Step+'Progressive Change'!AC101*Weight_Progressive+'Hydrogen Superpower'!AC101*Weight_Hydro","v":9.4661732199083568E-3},{"$f":"'Step Change'!AD101*Weight_Step+'Progressive Change'!AD101*Weight_Progressive+'Hydrogen Superpower'!AD101*Weight_Hydro","v":-0.16091495047782356},{"$f":"'Step Change'!AE101*Weight_Step+'Progressive Change'!AE101*Weight_Progressive+'Hydrogen Superpower'!AE101*Weight_Hydro","v":-3.4923417553101979E-2},{"$f":"'Step Change'!AF101*Weight_Step+'Progressive Change'!AF101*Weight_Progressive+'Hydrogen Superpower'!AF101*Weight_Hydro","v":-0.16676298242183824},{"$f":"'Step Change'!AG101*Weight_Step+'Progressive Change'!AG101*Weight_Progressive+'Hydrogen Superpower'!AG101*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.87104546470417166,{"$f":"'Step Change'!G102*Weight_Step+'Progressive Change'!G102*Weight_Progressive+'Hydrogen Superpower'!G102*Weight_Hydro","v":0},{"$f":"'Step Change'!H102*Weight_Step+'Progressive Change'!H102*Weight_Progressive+'Hydrogen Superpower'!H102*Weight_Hydro","v":-3.6642061104927846E-4},{"$f":"'Step Change'!I102*Weight_Step+'Progressive Change'!I102*Weight_Progressive+'Hydrogen Superpower'!I102*Weight_Hydro","v":-4.8992180242734662E-4},{"$f":"'Step Change'!J102*Weight_Step+'Progressive Change'!J102*Weight_Progressive+'Hydrogen Superpower'!J102*Weight_Hydro","v":-6.940347206245881E-2},{"$f":"'Step Change'!K102*Weight_Step+'Progressive Change'!K102*Weight_Progressive+'Hydrogen Superpower'!K102*Weight_Hydro","v":-3.4758134521141418E-2},{"$f":"'Step Change'!L102*Weight_Step+'Progressive Change'!L102*Weight_Progressive+'Hydrogen Superpower'!L102*Weight_Hydro","v":-4.6008999868769343E-2},{"$f":"'Step Change'!M102*Weight_Step+'Progressive Change'!M102*Weight_Progressive+'Hydrogen Superpower'!M102*Weight_Hydro","v":0.16144337837344047},{"$f":"'Step Change'!N102*Weight_Step+'Progressive Change'!N102*Weight_Progressive+'Hydrogen Superpower'!N102*Weight_Hydro","v":-7.2316159726026341E-2},{"$f":"'Step Change'!O102*Weight_Step+'Progressive Change'!O102*Weight_Progressive+'Hydrogen Superpower'!O102*Weight_Hydro","v":-0.25385985484077755},{"$f":"'Step Change'!P102*Weight_Step+'Progressive Change'!P102*Weight_Progressive+'Hydrogen Superpower'!P102*Weight_Hydro","v":6.4954979252959174E-3},{"$f":"'Step Change'!Q102*Weight_Step+'Progressive Change'!Q102*Weight_Progressive+'Hydrogen Superpower'!Q102*Weight_Hydro","v":6.3819416288590849E-2},{"$f":"'Step Change'!R102*Weight_Step+'Progressive Change'!R102*Weight_Progressive+'Hydrogen Superpower'!R102*Weight_Hydro","v":-0.41811277909306399},{"$f":"'Step Change'!S102*Weight_Step+'Progressive Change'!S102*Weight_Progressive+'Hydrogen Superpower'!S102*Weight_Hydro","v":-0.3117783764544329},{"$f":"'Step Change'!T102*Weight_Step+'Progressive Change'!T102*Weight_Progressive+'Hydrogen Superpower'!T102*Weight_Hydro","v":-5.2235036262062448E-3},{"$f":"'Step Change'!U102*Weight_Step+'Progressive Change'!U102*Weight_Progressive+'Hydrogen Superpower'!U102*Weight_Hydro","v":-1.4984769828813136E-2},{"$f":"'Step Change'!V102*Weight_Step+'Progressive Change'!V102*Weight_Progressive+'Hydrogen Superpower'!V102*Weight_Hydro","v":9.5940819158251561E-2},{"$f":"'Step Change'!W102*Weight_Step+'Progressive Change'!W102*Weight_Progressive+'Hydrogen Superpower'!W102*Weight_Hydro","v":5.869804224205723E-5},{"$f":"'Step Change'!X102*Weight_Step+'Progressive Change'!X102*Weight_Progressive+'Hydrogen Superpower'!X102*Weight_Hydro","v":8.5890103313312188E-3},{"$f":"'Step Change'!Y102*Weight_Step+'Progressive Change'!Y102*Weight_Progressive+'Hydrogen Superpower'!Y102*Weight_Hydro","v":-1.5636305574931373E-2},{"$f":"'Step Change'!Z102*Weight_Step+'Progressive Change'!Z102*Weight_Progressive+'Hydrogen Superpower'!Z102*Weight_Hydro","v":-0.12844304516094579},{"$f":"'Step Change'!AA102*Weight_Step+'Progressive Change'!AA102*Weight_Progressive+'Hydrogen Superpower'!AA102*Weight_Hydro","v":-0.11251073088043208},{"$f":"'Step Change'!AB102*Weight_Step+'Progressive Change'!AB102*Weight_Progressive+'Hydrogen Superpower'!AB102*Weight_Hydro","v":-1.2136165770170081E-2},{"$f":"'Step Change'!AC102*Weight_Step+'Progressive Change'!AC102*Weight_Progressive+'Hydrogen Superpower'!AC102*Weight_Hydro","v":7.837064429362571E-3},{"$f":"'Step Change'!AD102*Weight_Step+'Progressive Change'!AD102*Weight_Progressive+'Hydrogen Superpower'!AD102*Weight_Hydro","v":-0.17378644131610063},{"$f":"'Step Change'!AE102*Weight_Step+'Progressive Change'!AE102*Weight_Progressive+'Hydrogen Superpower'!AE102*Weight_Hydro","v":-0.11046686709145148},{"$f":"'Step Change'!AF102*Weight_Step+'Progressive Change'!AF102*Weight_Progressive+'Hydrogen Superpower'!AF102*Weight_Hydro","v":-0.60331318523436062},{"$f":"'Step Change'!AG102*Weight_Step+'Progressive Change'!AG102*Weight_Progressive+'Hydrogen Superpower'!AG102*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.2125758720655391,{"$f":"'Step Change'!G103*Weight_Step+'Progressive Change'!G103*Weight_Progressive+'Hydrogen Superpower'!G103*Weight_Hydro","v":0},{"$f":"'Step Change'!H103*Weight_Step+'Progressive Change'!H103*Weight_Progressive+'Hydrogen Superpower'!H103*Weight_Hydro","v":-3.2518549874112067E-5},{"$f":"'Step Change'!I103*Weight_Step+'Progressive Change'!I103*Weight_Progressive+'Hydrogen Superpower'!I103*Weight_Hydro","v":-5.3434857429181183E-4},{"$f":"'Step Change'!J103*Weight_Step+'Progressive Change'!J103*Weight_Progressive+'Hydrogen Superpower'!J103*Weight_Hydro","v":-6.9254785394337187E-2},{"$f":"'Step Change'!K103*Weight_Step+'Progressive Change'!K103*Weight_Progressive+'Hydrogen Superpower'!K103*Weight_Hydro","v":-4.2082064019166449E-2},{"$f":"'Step Change'!L103*Weight_Step+'Progressive Change'!L103*Weight_Progressive+'Hydrogen Superpower'!L103*Weight_Hydro","v":-4.407101641434405E-2},{"$f":"'Step Change'!M103*Weight_Step+'Progressive Change'!M103*Weight_Progressive+'Hydrogen Superpower'!M103*Weight_Hydro","v":0.1769821134257849},{"$f":"'Step Change'!N103*Weight_Step+'Progressive Change'!N103*Weight_Progressive+'Hydrogen Superpower'!N103*Weight_Hydro","v":-6.6613063682211829E-2},{"$f":"'Step Change'!O103*Weight_Step+'Progressive Change'!O103*Weight_Progressive+'Hydrogen Superpower'!O103*Weight_Hydro","v":-0.4479591916886399},{"$f":"'Step Change'!P103*Weight_Step+'Progressive Change'!P103*Weight_Progressive+'Hydrogen Superpower'!P103*Weight_Hydro","v":5.104850966377323E-3},{"$f":"'Step Change'!Q103*Weight_Step+'Progressive Change'!Q103*Weight_Progressive+'Hydrogen Superpower'!Q103*Weight_Hydro","v":4.3777756870750362E-2},{"$f":"'Step Change'!R103*Weight_Step+'Progressive Change'!R103*Weight_Progressive+'Hydrogen Superpower'!R103*Weight_Hydro","v":-0.5011152703017685},{"$f":"'Step Change'!S103*Weight_Step+'Progressive Change'!S103*Weight_Progressive+'Hydrogen Superpower'!S103*Weight_Hydro","v":-0.41170677508653464},{"$f":"'Step Change'!T103*Weight_Step+'Progressive Change'!T103*Weight_Progressive+'Hydrogen Superpower'!T103*Weight_Hydro","v":-5.2662792676242999E-3},{"$f":"'Step Change'!U103*Weight_Step+'Progressive Change'!U103*Weight_Progressive+'Hydrogen Superpower'!U103*Weight_Hydro","v":-1.8817751881204717E-2},{"$f":"'Step Change'!V103*Weight_Step+'Progressive Change'!V103*Weight_Progressive+'Hydrogen Superpower'!V103*Weight_Hydro","v":0.11186579078402872},{"$f":"'Step Change'!W103*Weight_Step+'Progressive Change'!W103*Weight_Progressive+'Hydrogen Superpower'!W103*Weight_Hydro","v":-8.2569282645692741E-5},{"$f":"'Step Change'!X103*Weight_Step+'Progressive Change'!X103*Weight_Progressive+'Hydrogen Superpower'!X103*Weight_Hydro","v":1.7915829213715699E-2},{"$f":"'Step Change'!Y103*Weight_Step+'Progressive Change'!Y103*Weight_Progressive+'Hydrogen Superpower'!Y103*Weight_Hydro","v":-3.3439599149127121E-2},{"$f":"'Step Change'!Z103*Weight_Step+'Progressive Change'!Z103*Weight_Progressive+'Hydrogen Superpower'!Z103*Weight_Hydro","v":-0.13921847008596416},{"$f":"'Step Change'!AA103*Weight_Step+'Progressive Change'!AA103*Weight_Progressive+'Hydrogen Superpower'!AA103*Weight_Hydro","v":-3.7614110954510914E-2},{"$f":"'Step Change'!AB103*Weight_Step+'Progressive Change'!AB103*Weight_Progressive+'Hydrogen Superpower'!AB103*Weight_Hydro","v":-1.4665033620653542E-2},{"$f":"'Step Change'!AC103*Weight_Step+'Progressive Change'!AC103*Weight_Progressive+'Hydrogen Superpower'!AC103*Weight_Hydro","v":1.3376745687049942E-2},{"$f":"'Step Change'!AD103*Weight_Step+'Progressive Change'!AD103*Weight_Progressive+'Hydrogen Superpower'!AD103*Weight_Hydro","v":-0.28026840911262335},{"$f":"'Step Change'!AE103*Weight_Step+'Progressive Change'!AE103*Weight_Progressive+'Hydrogen Superpower'!AE103*Weight_Hydro","v":-0.2779229217975604},{"$f":"'Step Change'!AF103*Weight_Step+'Progressive Change'!AF103*Weight_Progressive+'Hydrogen Superpower'!AF103*Weight_Hydro","v":-0.84150268097117553},{"$f":"'Step Change'!AG103*Weight_Step+'Progressive Change'!AG103*Weight_Progressive+'Hydrogen Superpower'!AG103*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.32352487316504674,{"$f":"'Step Change'!G104*Weight_Step+'Progressive Change'!G104*Weight_Progressive+'Hydrogen Superpower'!G104*Weight_Hydro","v":0},{"$f":"'Step Change'!H104*Weight_Step+'Progressive Change'!H104*Weight_Progressive+'Hydrogen Superpower'!H104*Weight_Hydro","v":-8.069349939072623E-4},{"$f":"'Step Change'!I104*Weight_Step+'Progressive Change'!I104*Weight_Progressive+'Hydrogen Superpower'!I104*Weight_Hydro","v":-5.0016107237322411E-4},{"$f":"'Step Change'!J104*Weight_Step+'Progressive Change'!J104*Weight_Progressive+'Hydrogen Superpower'!J104*Weight_Hydro","v":-0.10077570942763138},{"$f":"'Step Change'!K104*Weight_Step+'Progressive Change'!K104*Weight_Progressive+'Hydrogen Superpower'!K104*Weight_Hydro","v":4.0879198455199661E-2},{"$f":"'Step Change'!L104*Weight_Step+'Progressive Change'!L104*Weight_Progressive+'Hydrogen Superpower'!L104*Weight_Hydro","v":-4.5956839548391221E-2},{"$f":"'Step Change'!M104*Weight_Step+'Progressive Change'!M104*Weight_Progressive+'Hydrogen Superpower'!M104*Weight_Hydro","v":-7.6104130926713934E-2},{"$f":"'Step Change'!N104*Weight_Step+'Progressive Change'!N104*Weight_Progressive+'Hydrogen Superpower'!N104*Weight_Hydro","v":-8.8062722444816652E-2},{"$f":"'Step Change'!O104*Weight_Step+'Progressive Change'!O104*Weight_Progressive+'Hydrogen Superpower'!O104*Weight_Hydro","v":0.66516175197911775},{"$f":"'Step Change'!P104*Weight_Step+'Progressive Change'!P104*Weight_Progressive+'Hydrogen Superpower'!P104*Weight_Hydro","v":6.1702012543745355E-3},{"$f":"'Step Change'!Q104*Weight_Step+'Progressive Change'!Q104*Weight_Progressive+'Hydrogen Superpower'!Q104*Weight_Hydro","v":8.3064224208939844E-2},{"$f":"'Step Change'!R104*Weight_Step+'Progressive Change'!R104*Weight_Progressive+'Hydrogen Superpower'!R104*Weight_Hydro","v":-0.28098554740234777},{"$f":"'Step Change'!S104*Weight_Step+'Progressive Change'!S104*Weight_Progressive+'Hydrogen Superpower'!S104*Weight_Hydro","v":0.44843690914643081},{"$f":"'Step Change'!T104*Weight_Step+'Progressive Change'!T104*Weight_Progressive+'Hydrogen Superpower'!T104*Weight_Hydro","v":-8.765590146720087E-2},{"$f":"'Step Change'!U104*Weight_Step+'Progressive Change'!U104*Weight_Progressive+'Hydrogen Superpower'!U104*Weight_Hydro","v":-1.7637693262162885E-2},{"$f":"'Step Change'!V104*Weight_Step+'Progressive Change'!V104*Weight_Progressive+'Hydrogen Superpower'!V104*Weight_Hydro","v":0.25088251332320693},{"$f":"'Step Change'!W104*Weight_Step+'Progressive Change'!W104*Weight_Progressive+'Hydrogen Superpower'!W104*Weight_Hydro","v":-8.498167774036187E-5},{"$f":"'Step Change'!X104*Weight_Step+'Progressive Change'!X104*Weight_Progressive+'Hydrogen Superpower'!X104*Weight_Hydro","v":-4.4858133546280744E-2},{"$f":"'Step Change'!Y104*Weight_Step+'Progressive Change'!Y104*Weight_Progressive+'Hydrogen Superpower'!Y104*Weight_Hydro","v":-1.9440958325885166E-3},{"$f":"'Step Change'!Z104*Weight_Step+'Progressive Change'!Z104*Weight_Progressive+'Hydrogen Superpower'!Z104*Weight_Hydro","v":-0.10698724420097519},{"$f":"'Step Change'!AA104*Weight_Step+'Progressive Change'!AA104*Weight_Progressive+'Hydrogen Superpower'!AA104*Weight_Hydro","v":-0.42252590663560696},{"$f":"'Step Change'!AB104*Weight_Step+'Progressive Change'!AB104*Weight_Progressive+'Hydrogen Superpower'!AB104*Weight_Hydro","v":1.469902363411995E-2},{"$f":"'Step Change'!AC104*Weight_Step+'Progressive Change'!AC104*Weight_Progressive+'Hydrogen Superpower'!AC104*Weight_Hydro","v":-2.8004434238695627E-2},{"$f":"'Step Change'!AD104*Weight_Step+'Progressive Change'!AD104*Weight_Progressive+'Hydrogen Superpower'!AD104*Weight_Hydro","v":0.2840040398655399},{"$f":"'Step Change'!AE104*Weight_Step+'Progressive Change'!AE104*Weight_Progressive+'Hydrogen Superpower'!AE104*Weight_Hydro","v":-0.18858604304447826},{"$f":"'Step Change'!AF104*Weight_Step+'Progressive Change'!AF104*Weight_Progressive+'Hydrogen Superpower'!AF104*Weight_Hydro","v":0.2965518387915162},{"$f":"'Step Change'!AG104*Weight_Step+'Progressive Change'!AG104*Weight_Progressive+'Hydrogen Superpower'!AG104*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.32746212912036476,{"$f":"'Step Change'!G105*Weight_Step+'Progressive Change'!G105*Weight_Progressive+'Hydrogen Superpower'!G105*Weight_Hydro","v":0},{"$f":"'Step Change'!H105*Weight_Step+'Progressive Change'!H105*Weight_Progressive+'Hydrogen Superpower'!H105*Weight_Hydro","v":3.8502821051054068E-5},{"$f":"'Step Change'!I105*Weight_Step+'Progressive Change'!I105*Weight_Progressive+'Hydrogen Superpower'!I105*Weight_Hydro","v":-4.2299543546551631E-4},{"$f":"'Step Change'!J105*Weight_Step+'Progressive Change'!J105*Weight_Progressive+'Hydrogen Superpower'!J105*Weight_Hydro","v":0.3082116540627487},{"$f":"'Step Change'!K105*Weight_Step+'Progressive Change'!K105*Weight_Progressive+'Hydrogen Superpower'!K105*Weight_Hydro","v":0.18100896176300776},{"$f":"'Step Change'!L105*Weight_Step+'Progressive Change'!L105*Weight_Progressive+'Hydrogen Superpower'!L105*Weight_Hydro","v":0.2636315303701216},{"$f":"'Step Change'!M105*Weight_Step+'Progressive Change'!M105*Weight_Progressive+'Hydrogen Superpower'!M105*Weight_Hydro","v":-3.8960445360394086E-3},{"$f":"'Step Change'!N105*Weight_Step+'Progressive Change'!N105*Weight_Progressive+'Hydrogen Superpower'!N105*Weight_Hydro","v":-3.8241643639514558E-2},{"$f":"'Step Change'!O105*Weight_Step+'Progressive Change'!O105*Weight_Progressive+'Hydrogen Superpower'!O105*Weight_Hydro","v":-0.48120632156375281},{"$f":"'Step Change'!P105*Weight_Step+'Progressive Change'!P105*Weight_Progressive+'Hydrogen Superpower'!P105*Weight_Hydro","v":7.9862924659308596E-2},{"$f":"'Step Change'!Q105*Weight_Step+'Progressive Change'!Q105*Weight_Progressive+'Hydrogen Superpower'!Q105*Weight_Hydro","v":-0.12567568417009259},{"$f":"'Step Change'!R105*Weight_Step+'Progressive Change'!R105*Weight_Progressive+'Hydrogen Superpower'!R105*Weight_Hydro","v":-0.40199667683886353},{"$f":"'Step Change'!S105*Weight_Step+'Progressive Change'!S105*Weight_Progressive+'Hydrogen Superpower'!S105*Weight_Hydro","v":-0.18411943887628399},{"$f":"'Step Change'!T105*Weight_Step+'Progressive Change'!T105*Weight_Progressive+'Hydrogen Superpower'!T105*Weight_Hydro","v":-2.9174112300563198E-2},{"$f":"'Step Change'!U105*Weight_Step+'Progressive Change'!U105*Weight_Progressive+'Hydrogen Superpower'!U105*Weight_Hydro","v":-3.0396902835873364E-2},{"$f":"'Step Change'!V105*Weight_Step+'Progressive Change'!V105*Weight_Progressive+'Hydrogen Superpower'!V105*Weight_Hydro","v":9.6786185128472646E-2},{"$f":"'Step Change'!W105*Weight_Step+'Progressive Change'!W105*Weight_Progressive+'Hydrogen Superpower'!W105*Weight_Hydro","v":9.0926829708965084E-5},{"$f":"'Step Change'!X105*Weight_Step+'Progressive Change'!X105*Weight_Progressive+'Hydrogen Superpower'!X105*Weight_Hydro","v":-1.5994327698241564E-2},{"$f":"'Step Change'!Y105*Weight_Step+'Progressive Change'!Y105*Weight_Progressive+'Hydrogen Superpower'!Y105*Weight_Hydro","v":9.5175205972157159E-2},{"$f":"'Step Change'!Z105*Weight_Step+'Progressive Change'!Z105*Weight_Progressive+'Hydrogen Superpower'!Z105*Weight_Hydro","v":-2.1231066556129309E-2},{"$f":"'Step Change'!AA105*Weight_Step+'Progressive Change'!AA105*Weight_Progressive+'Hydrogen Superpower'!AA105*Weight_Hydro","v":-1.0039223749710889E-3},{"$f":"'Step Change'!AB105*Weight_Step+'Progressive Change'!AB105*Weight_Progressive+'Hydrogen Superpower'!AB105*Weight_Hydro","v":-7.9562008993559738E-2},{"$f":"'Step Change'!AC105*Weight_Step+'Progressive Change'!AC105*Weight_Progressive+'Hydrogen Superpower'!AC105*Weight_Hydro","v":7.1303566477254957E-2},{"$f":"'Step Change'!AD105*Weight_Step+'Progressive Change'!AD105*Weight_Progressive+'Hydrogen Superpower'!AD105*Weight_Hydro","v":-0.27654270424104227},{"$f":"'Step Change'!AE105*Weight_Step+'Progressive Change'!AE105*Weight_Progressive+'Hydrogen Superpower'!AE105*Weight_Hydro","v":-0.34073959324218256},{"$f":"'Step Change'!AF105*Weight_Step+'Progressive Change'!AF105*Weight_Progressive+'Hydrogen Superpower'!AF105*Weight_Hydro","v":-0.41203045895008072},{"$f":"'Step Change'!AG105*Weight_Step+'Progressive Change'!AG105*Weight_Progressive+'Hydrogen Superpower'!AG105*Weight_Hydro","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV($E$127,H109:AG109)","v":-0.14251746405790577},{"$f":"'Step Change'!G109*Weight_Step+'Progressive Change'!G109*Weight_Progressive+'Hydrogen Superpower'!G109*Weight_Hydro","v":0},{"$f":"'Step Change'!H109*Weight_Step+'Progressive Change'!H109*Weight_Progressive+'Hydrogen Superpower'!H109*Weight_Hydro","v":6.0179902384405183E-6},{"$f":"'Step Change'!I109*Weight_Step+'Progressive Change'!I109*Weight_Progressive+'Hydrogen Superpower'!I109*Weight_Hydro","v":3.7351867833459451E-2},{"$f":"'Step Change'!J109*Weight_Step+'Progressive Change'!J109*Weight_Progressive+'Hydrogen Superpower'!J109*Weight_Hydro","v":-0.2067394824423171},{"$f":"'Step Change'!K109*Weight_Step+'Progressive Change'!K109*Weight_Progressive+'Hydrogen Superpower'!K109*Weight_Hydro","v":-6.6346302817664815E-3},{"$f":"'Step Change'!L109*Weight_Step+'Progressive Change'!L109*Weight_Progressive+'Hydrogen Superpower'!L109*Weight_Hydro","v":1.5980841639054272E-6},{"$f":"'Step Change'!M109*Weight_Step+'Progressive Change'!M109*Weight_Progressive+'Hydrogen Superpower'!M109*Weight_Hydro","v":5.7677965608808827E-2},{"$f":"'Step Change'!N109*Weight_Step+'Progressive Change'!N109*Weight_Progressive+'Hydrogen Superpower'!N109*Weight_Hydro","v":1.7737340717210708E-6},{"$f":"'Step Change'!O109*Weight_Step+'Progressive Change'!O109*Weight_Progressive+'Hydrogen Superpower'!O109*Weight_Hydro","v":1.4617415874342058E-3},{"$f":"'Step Change'!P109*Weight_Step+'Progressive Change'!P109*Weight_Progressive+'Hydrogen Superpower'!P109*Weight_Hydro","v":1.9809350080957184E-6},{"$f":"'Step Change'!Q109*Weight_Step+'Progressive Change'!Q109*Weight_Progressive+'Hydrogen Superpower'!Q109*Weight_Hydro","v":2.0849343270233013E-6},{"$f":"'Step Change'!R109*Weight_Step+'Progressive Change'!R109*Weight_Progressive+'Hydrogen Superpower'!R109*Weight_Hydro","v":-4.5347350993706778E-2},{"$f":"'Step Change'!S109*Weight_Step+'Progressive Change'!S109*Weight_Progressive+'Hydrogen Superpower'!S109*Weight_Hydro","v":-2.0506615344862724E-2},{"$f":"'Step Change'!T109*Weight_Step+'Progressive Change'!T109*Weight_Progressive+'Hydrogen Superpower'!T109*Weight_Hydro","v":-2.73029194429568E-3},{"$f":"'Step Change'!U109*Weight_Step+'Progressive Change'!U109*Weight_Progressive+'Hydrogen Superpower'!U109*Weight_Hydro","v":2.5832017227074332E-6},{"$f":"'Step Change'!V109*Weight_Step+'Progressive Change'!V109*Weight_Progressive+'Hydrogen Superpower'!V109*Weight_Hydro","v":-3.4549112655135969E-4},{"$f":"'Step Change'!W109*Weight_Step+'Progressive Change'!W109*Weight_Progressive+'Hydrogen Superpower'!W109*Weight_Hydro","v":2.8751668118785011E-6},{"$f":"'Step Change'!X109*Weight_Step+'Progressive Change'!X109*Weight_Progressive+'Hydrogen Superpower'!X109*Weight_Hydro","v":3.0425707573458224E-6},{"$f":"'Step Change'!Y109*Weight_Step+'Progressive Change'!Y109*Weight_Progressive+'Hydrogen Superpower'!Y109*Weight_Hydro","v":3.2009431433698006E-6},{"$f":"'Step Change'!Z109*Weight_Step+'Progressive Change'!Z109*Weight_Progressive+'Hydrogen Superpower'!Z109*Weight_Hydro","v":3.3768341367572201E-6},{"$f":"'Step Change'!AA109*Weight_Step+'Progressive Change'!AA109*Weight_Progressive+'Hydrogen Superpower'!AA109*Weight_Hydro","v":3.5634527557135911E-6},{"$f":"'Step Change'!AB109*Weight_Step+'Progressive Change'!AB109*Weight_Progressive+'Hydrogen Superpower'!AB109*Weight_Hydro","v":3.7717041275848052E-6},{"$f":"'Step Change'!AC109*Weight_Step+'Progressive Change'!AC109*Weight_Progressive+'Hydrogen Superpower'!AC109*Weight_Hydro","v":3.9683595493970506E-6},{"$f":"'Step Change'!AD109*Weight_Step+'Progressive Change'!AD109*Weight_Progressive+'Hydrogen Superpower'!AD109*Weight_Hydro","v":4.1846973228822553E-6},{"$f":"'Step Change'!AE109*Weight_Step+'Progressive Change'!AE109*Weight_Progressive+'Hydrogen Superpower'!AE109*Weight_Hydro","v":4.4161054935383575E-6},{"$f":"'Step Change'!AF109*Weight_Step+'Progressive Change'!AF109*Weight_Progressive+'Hydrogen Superpower'!AF109*Weight_Hydro","v":4.6694473208365037E-6},{"$f":"'Step Change'!AG109*Weight_Step+'Progressive Change'!AG109*Weight_Progressive+'Hydrogen Superpower'!AG109*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G110+NPV($E$127,H110:AG110)","v":-0.20104159656971815},{"$f":"'Step Change'!G110*Weight_Step+'Progressive Change'!G110*Weight_Progressive+'Hydrogen Superpower'!G110*Weight_Hydro","v":0},{"$f":"'Step Change'!H110*Weight_Step+'Progressive Change'!H110*Weight_Progressive+'Hydrogen Superpower'!H110*Weight_Hydro","v":-1.0224678534117258E-3},{"$f":"'Step Change'!I110*Weight_Step+'Progressive Change'!I110*Weight_Progressive+'Hydrogen Superpower'!I110*Weight_Hydro","v":-5.4839820057310355E-4},{"$f":"'Step Change'!J110*Weight_Step+'Progressive Change'!J110*Weight_Progressive+'Hydrogen Superpower'!J110*Weight_Hydro","v":-0.25619633185584906},{"$f":"'Step Change'!K110*Weight_Step+'Progressive Change'!K110*Weight_Progressive+'Hydrogen Superpower'!K110*Weight_Hydro","v":-5.9863520660037618E-3},{"$f":"'Step Change'!L110*Weight_Step+'Progressive Change'!L110*Weight_Progressive+'Hydrogen Superpower'!L110*Weight_Hydro","v":-6.7470300347608798E-6},{"$f":"'Step Change'!M110*Weight_Step+'Progressive Change'!M110*Weight_Progressive+'Hydrogen Superpower'!M110*Weight_Hydro","v":0.12844139984616565},{"$f":"'Step Change'!N110*Weight_Step+'Progressive Change'!N110*Weight_Progressive+'Hydrogen Superpower'!N110*Weight_Hydro","v":-7.4896376683546037E-6},{"$f":"'Step Change'!O110*Weight_Step+'Progressive Change'!O110*Weight_Progressive+'Hydrogen Superpower'!O110*Weight_Hydro","v":2.250905959158635E-3},{"$f":"'Step Change'!P110*Weight_Step+'Progressive Change'!P110*Weight_Progressive+'Hydrogen Superpower'!P110*Weight_Hydro","v":-8.3568848562496762E-6},{"$f":"'Step Change'!Q110*Weight_Step+'Progressive Change'!Q110*Weight_Progressive+'Hydrogen Superpower'!Q110*Weight_Hydro","v":-8.7936336558058813E-6},{"$f":"'Step Change'!R110*Weight_Step+'Progressive Change'!R110*Weight_Progressive+'Hydrogen Superpower'!R110*Weight_Hydro","v":-8.4436975008856732E-2},{"$f":"'Step Change'!S110*Weight_Step+'Progressive Change'!S110*Weight_Progressive+'Hydrogen Superpower'!S110*Weight_Hydro","v":-3.2605450839704855E-2},{"$f":"'Step Change'!T110*Weight_Step+'Progressive Change'!T110*Weight_Progressive+'Hydrogen Superpower'!T110*Weight_Hydro","v":-6.0993834311449825E-3},{"$f":"'Step Change'!U110*Weight_Step+'Progressive Change'!U110*Weight_Progressive+'Hydrogen Superpower'!U110*Weight_Hydro","v":-1.0899351050566287E-5},{"$f":"'Step Change'!V110*Weight_Step+'Progressive Change'!V110*Weight_Progressive+'Hydrogen Superpower'!V110*Weight_Hydro","v":-9.0691067900452432E-3},{"$f":"'Step Change'!W110*Weight_Step+'Progressive Change'!W110*Weight_Progressive+'Hydrogen Superpower'!W110*Weight_Hydro","v":-1.2131854483794759E-5},{"$f":"'Step Change'!X110*Weight_Step+'Progressive Change'!X110*Weight_Progressive+'Hydrogen Superpower'!X110*Weight_Hydro","v":-1.283337720813491E-5},{"$f":"'Step Change'!Y110*Weight_Step+'Progressive Change'!Y110*Weight_Progressive+'Hydrogen Superpower'!Y110*Weight_Hydro","v":-1.3502769026498164E-5},{"$f":"'Step Change'!Z110*Weight_Step+'Progressive Change'!Z110*Weight_Progressive+'Hydrogen Superpower'!Z110*Weight_Hydro","v":-1.4248510654986956E-5},{"$f":"'Step Change'!AA110*Weight_Step+'Progressive Change'!AA110*Weight_Progressive+'Hydrogen Superpower'!AA110*Weight_Hydro","v":-1.5028828306370839E-5},{"$f":"'Step Change'!AB110*Weight_Step+'Progressive Change'!AB110*Weight_Progressive+'Hydrogen Superpower'!AB110*Weight_Hydro","v":-1.5901072976089844E-5},{"$f":"'Step Change'!AC110*Weight_Step+'Progressive Change'!AC110*Weight_Progressive+'Hydrogen Superpower'!AC110*Weight_Hydro","v":-1.6728076095990199E-5},{"$f":"'Step Change'!AD110*Weight_Step+'Progressive Change'!AD110*Weight_Progressive+'Hydrogen Superpower'!AD110*Weight_Hydro","v":-1.7646896316423656E-5},{"$f":"'Step Change'!AE110*Weight_Step+'Progressive Change'!AE110*Weight_Progressive+'Hydrogen Superpower'!AE110*Weight_Hydro","v":-1.8623377669751139E-5},{"$f":"'Step Change'!AF110*Weight_Step+'Progressive Change'!AF110*Weight_Progressive+'Hydrogen Superpower'!AF110*Weight_Hydro","v":-1.9700088526997491E-5},{"$f":"'Step Change'!AG110*Weight_Step+'Progressive Change'!AG110*Weight_Progressive+'Hydrogen Superpower'!AG110*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.19648491439134227,{"$f":"'Step Change'!G111*Weight_Step+'Progressive Change'!G111*Weight_Progressive+'Hydrogen Superpower'!G111*Weight_Hydro","v":0},{"$f":"'Step Change'!H111*Weight_Step+'Progressive Change'!H111*Weight_Progressive+'Hydrogen Superpower'!H111*Weight_Hydro","v":-1.133850009407773E-3},{"$f":"'Step Change'!I111*Weight_Step+'Progressive Change'!I111*Weight_Progressive+'Hydrogen Superpower'!I111*Weight_Hydro","v":-7.3362517287186798E-4},{"$f":"'Step Change'!J111*Weight_Step+'Progressive Change'!J111*Weight_Progressive+'Hydrogen Superpower'!J111*Weight_Hydro","v":-0.25643044543826532},{"$f":"'Step Change'!K111*Weight_Step+'Progressive Change'!K111*Weight_Progressive+'Hydrogen Superpower'!K111*Weight_Hydro","v":-6.3006709099918522E-3},{"$f":"'Step Change'!L111*Weight_Step+'Progressive Change'!L111*Weight_Progressive+'Hydrogen Superpower'!L111*Weight_Hydro","v":6.8520410192648024E-6},{"$f":"'Step Change'!M111*Weight_Step+'Progressive Change'!M111*Weight_Progressive+'Hydrogen Superpower'!M111*Weight_Hydro","v":0.13505415243457264},{"$f":"'Step Change'!N111*Weight_Step+'Progressive Change'!N111*Weight_Progressive+'Hydrogen Superpower'!N111*Weight_Hydro","v":7.6076266488595512E-6},{"$f":"'Step Change'!O111*Weight_Step+'Progressive Change'!O111*Weight_Progressive+'Hydrogen Superpower'!O111*Weight_Hydro","v":2.3818124353913559E-3},{"$f":"'Step Change'!P111*Weight_Step+'Progressive Change'!P111*Weight_Progressive+'Hydrogen Superpower'!P111*Weight_Hydro","v":8.486209726516049E-6},{"$f":"'Step Change'!Q111*Weight_Step+'Progressive Change'!Q111*Weight_Progressive+'Hydrogen Superpower'!Q111*Weight_Hydro","v":8.9278197902915821E-6},{"$f":"'Step Change'!R111*Weight_Step+'Progressive Change'!R111*Weight_Progressive+'Hydrogen Superpower'!R111*Weight_Hydro","v":-8.5442518309938903E-2},{"$f":"'Step Change'!S111*Weight_Step+'Progressive Change'!S111*Weight_Progressive+'Hydrogen Superpower'!S111*Weight_Hydro","v":-3.3497164599886067E-2},{"$f":"'Step Change'!T111*Weight_Step+'Progressive Change'!T111*Weight_Progressive+'Hydrogen Superpower'!T111*Weight_Hydro","v":-6.1621273904414794E-3},{"$f":"'Step Change'!U111*Weight_Step+'Progressive Change'!U111*Weight_Progressive+'Hydrogen Superpower'!U111*Weight_Hydro","v":1.105862371393119E-5},{"$f":"'Step Change'!V111*Weight_Step+'Progressive Change'!V111*Weight_Progressive+'Hydrogen Superpower'!V111*Weight_Hydro","v":-6.1599607906610765E-3},{"$f":"'Step Change'!W111*Weight_Step+'Progressive Change'!W111*Weight_Progressive+'Hydrogen Superpower'!W111*Weight_Hydro","v":1.231047449189629E-5},{"$f":"'Step Change'!X111*Weight_Step+'Progressive Change'!X111*Weight_Progressive+'Hydrogen Superpower'!X111*Weight_Hydro","v":1.3021440382799364E-5},{"$f":"'Step Change'!Y111*Weight_Step+'Progressive Change'!Y111*Weight_Progressive+'Hydrogen Superpower'!Y111*Weight_Hydro","v":1.3700276609131278E-5},{"$f":"'Step Change'!Z111*Weight_Step+'Progressive Change'!Z111*Weight_Progressive+'Hydrogen Superpower'!Z111*Weight_Hydro","v":1.4452593835958307E-5},{"$f":"'Step Change'!AA111*Weight_Step+'Progressive Change'!AA111*Weight_Progressive+'Hydrogen Superpower'!AA111*Weight_Hydro","v":1.5247942161010914E-5},{"$f":"'Step Change'!AB111*Weight_Step+'Progressive Change'!AB111*Weight_Progressive+'Hydrogen Superpower'!AB111*Weight_Hydro","v":1.6132642753512636E-5},{"$f":"'Step Change'!AC111*Weight_Step+'Progressive Change'!AC111*Weight_Progressive+'Hydrogen Superpower'!AC111*Weight_Hydro","v":1.6967043752084829E-5},{"$f":"'Step Change'!AD111*Weight_Step+'Progressive Change'!AD111*Weight_Progressive+'Hydrogen Superpower'!AD111*Weight_Hydro","v":1.7900299629629665E-5},{"$f":"'Step Change'!AE111*Weight_Step+'Progressive Change'!AE111*Weight_Progressive+'Hydrogen Superpower'!AE111*Weight_Hydro","v":1.8891943667757189E-5},{"$f":"'Step Change'!AF111*Weight_Step+'Progressive Change'!AF111*Weight_Progressive+'Hydrogen Superpower'!AF111*Weight_Hydro","v":1.9980217674938609E-5},{"$f":"'Step Change'!AG111*Weight_Step+'Progressive Change'!AG111*Weight_Progressive+'Hydrogen Superpower'!AG111*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.1668539051532206,{"$f":"'Step Change'!G112*Weight_Step+'Progressive Change'!G112*Weight_Progressive+'Hydrogen Superpower'!G112*Weight_Hydro","v":0},{"$f":"'Step Change'!H112*Weight_Step+'Progressive Change'!H112*Weight_Progressive+'Hydrogen Superpower'!H112*Weight_Hydro","v":-6.2691505406675668E-6},{"$f":"'Step Change'!I112*Weight_Step+'Progressive Change'!I112*Weight_Progressive+'Hydrogen Superpower'!I112*Weight_Hydro","v":-5.9179890169566815E-4},{"$f":"'Step Change'!J112*Weight_Step+'Progressive Change'!J112*Weight_Progressive+'Hydrogen Superpower'!J112*Weight_Hydro","v":-0.25756567872468505},{"$f":"'Step Change'!K112*Weight_Step+'Progressive Change'!K112*Weight_Progressive+'Hydrogen Superpower'!K112*Weight_Hydro","v":-9.1430340495121127E-3},{"$f":"'Step Change'!L112*Weight_Step+'Progressive Change'!L112*Weight_Progressive+'Hydrogen Superpower'!L112*Weight_Hydro","v":-8.7918865925615525E-6},{"$f":"'Step Change'!M112*Weight_Step+'Progressive Change'!M112*Weight_Progressive+'Hydrogen Superpower'!M112*Weight_Hydro","v":0.19210541439701509},{"$f":"'Step Change'!N112*Weight_Step+'Progressive Change'!N112*Weight_Progressive+'Hydrogen Superpower'!N112*Weight_Hydro","v":-9.7588397860931099E-6},{"$f":"'Step Change'!O112*Weight_Step+'Progressive Change'!O112*Weight_Progressive+'Hydrogen Superpower'!O112*Weight_Hydro","v":1.3391500631429261E-3},{"$f":"'Step Change'!P112*Weight_Step+'Progressive Change'!P112*Weight_Progressive+'Hydrogen Superpower'!P112*Weight_Hydro","v":-1.0893193746776183E-5},{"$f":"'Step Change'!Q112*Weight_Step+'Progressive Change'!Q112*Weight_Progressive+'Hydrogen Superpower'!Q112*Weight_Hydro","v":-1.1463880675026552E-5},{"$f":"'Step Change'!R112*Weight_Step+'Progressive Change'!R112*Weight_Progressive+'Hydrogen Superpower'!R112*Weight_Hydro","v":-8.7584680436812543E-2},{"$f":"'Step Change'!S112*Weight_Step+'Progressive Change'!S112*Weight_Progressive+'Hydrogen Superpower'!S112*Weight_Hydro","v":-4.985043269933951E-2},{"$f":"'Step Change'!T112*Weight_Step+'Progressive Change'!T112*Weight_Progressive+'Hydrogen Superpower'!T112*Weight_Hydro","v":-6.5957727864190052E-3},{"$f":"'Step Change'!U112*Weight_Step+'Progressive Change'!U112*Weight_Progressive+'Hydrogen Superpower'!U112*Weight_Hydro","v":-1.4207590394979029E-5},{"$f":"'Step Change'!V112*Weight_Step+'Progressive Change'!V112*Weight_Progressive+'Hydrogen Superpower'!V112*Weight_Hydro","v":-3.5147537492267646E-3},{"$f":"'Step Change'!W112*Weight_Step+'Progressive Change'!W112*Weight_Progressive+'Hydrogen Superpower'!W112*Weight_Hydro","v":-1.5813932217535539E-5},{"$f":"'Step Change'!X112*Weight_Step+'Progressive Change'!X112*Weight_Progressive+'Hydrogen Superpower'!X112*Weight_Hydro","v":-1.6730400078176592E-5},{"$f":"'Step Change'!Y112*Weight_Step+'Progressive Change'!Y112*Weight_Progressive+'Hydrogen Superpower'!Y112*Weight_Hydro","v":-1.760274731078687E-5},{"$f":"'Step Change'!Z112*Weight_Step+'Progressive Change'!Z112*Weight_Progressive+'Hydrogen Superpower'!Z112*Weight_Hydro","v":-1.8574057562392212E-5},{"$f":"'Step Change'!AA112*Weight_Step+'Progressive Change'!AA112*Weight_Progressive+'Hydrogen Superpower'!AA112*Weight_Hydro","v":-1.9594118261961522E-5},{"$f":"'Step Change'!AB112*Weight_Step+'Progressive Change'!AB112*Weight_Progressive+'Hydrogen Superpower'!AB112*Weight_Hydro","v":-2.0735582719891099E-5},{"$f":"'Step Change'!AC112*Weight_Step+'Progressive Change'!AC112*Weight_Progressive+'Hydrogen Superpower'!AC112*Weight_Hydro","v":-2.1814555209718208E-5},{"$f":"'Step Change'!AD112*Weight_Step+'Progressive Change'!AD112*Weight_Progressive+'Hydrogen Superpower'!AD112*Weight_Hydro","v":-2.3009123983028697E-5},{"$f":"'Step Change'!AE112*Weight_Step+'Progressive Change'!AE112*Weight_Progressive+'Hydrogen Superpower'!AE112*Weight_Hydro","v":-2.4283753810560641E-5},{"$f":"'Step Change'!AF112*Weight_Step+'Progressive Change'!AF112*Weight_Progressive+'Hydrogen Superpower'!AF112*Weight_Hydro","v":-2.5684786860494076E-5},{"$f":"'Step Change'!AG112*Weight_Step+'Progressive Change'!AG112*Weight_Progressive+'Hydrogen Superpower'!AG112*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.39918721186224182,{"$f":"'Step Change'!G113*Weight_Step+'Progressive Change'!G113*Weight_Progressive+'Hydrogen Superpower'!G113*Weight_Hydro","v":0},{"$f":"'Step Change'!H113*Weight_Step+'Progressive Change'!H113*Weight_Progressive+'Hydrogen Superpower'!H113*Weight_Hydro","v":-2.2361403279764856E-3},{"$f":"'Step Change'!I113*Weight_Step+'Progressive Change'!I113*Weight_Progressive+'Hydrogen Superpower'!I113*Weight_Hydro","v":-7.2165777073436728E-4},{"$f":"'Step Change'!J113*Weight_Step+'Progressive Change'!J113*Weight_Progressive+'Hydrogen Superpower'!J113*Weight_Hydro","v":-0.33613197758976598},{"$f":"'Step Change'!K113*Weight_Step+'Progressive Change'!K113*Weight_Progressive+'Hydrogen Superpower'!K113*Weight_Hydro","v":2.4980904121470865E-3},{"$f":"'Step Change'!L113*Weight_Step+'Progressive Change'!L113*Weight_Progressive+'Hydrogen Superpower'!L113*Weight_Hydro","v":-9.3936896682519183E-6},{"$f":"'Step Change'!M113*Weight_Step+'Progressive Change'!M113*Weight_Progressive+'Hydrogen Superpower'!M113*Weight_Hydro","v":-2.0949436809508976E-2},{"$f":"'Step Change'!N113*Weight_Step+'Progressive Change'!N113*Weight_Progressive+'Hydrogen Superpower'!N113*Weight_Hydro","v":-1.0430017386956661E-5},{"$f":"'Step Change'!O113*Weight_Step+'Progressive Change'!O113*Weight_Progressive+'Hydrogen Superpower'!O113*Weight_Hydro","v":2.5232797423979155E-3},{"$f":"'Step Change'!P113*Weight_Step+'Progressive Change'!P113*Weight_Progressive+'Hydrogen Superpower'!P113*Weight_Hydro","v":-1.1636357614107508E-5},{"$f":"'Step Change'!Q113*Weight_Step+'Progressive Change'!Q113*Weight_Progressive+'Hydrogen Superpower'!Q113*Weight_Hydro","v":-1.2241252368041389E-5},{"$f":"'Step Change'!R113*Weight_Step+'Progressive Change'!R113*Weight_Progressive+'Hydrogen Superpower'!R113*Weight_Hydro","v":-0.10311867386745485},{"$f":"'Step Change'!S113*Weight_Step+'Progressive Change'!S113*Weight_Progressive+'Hydrogen Superpower'!S113*Weight_Hydro","v":-7.3524310831070083E-2},{"$f":"'Step Change'!T113*Weight_Step+'Progressive Change'!T113*Weight_Progressive+'Hydrogen Superpower'!T113*Weight_Hydro","v":-6.7564193245690284E-3},{"$f":"'Step Change'!U113*Weight_Step+'Progressive Change'!U113*Weight_Progressive+'Hydrogen Superpower'!U113*Weight_Hydro","v":-1.5158244978207245E-5},{"$f":"'Step Change'!V113*Weight_Step+'Progressive Change'!V113*Weight_Progressive+'Hydrogen Superpower'!V113*Weight_Hydro","v":1.6481377108619256E-3},{"$f":"'Step Change'!W113*Weight_Step+'Progressive Change'!W113*Weight_Progressive+'Hydrogen Superpower'!W113*Weight_Hydro","v":-1.6875094655119711E-5},{"$f":"'Step Change'!X113*Weight_Step+'Progressive Change'!X113*Weight_Progressive+'Hydrogen Superpower'!X113*Weight_Hydro","v":-1.7850253991202169E-5},{"$f":"'Step Change'!Y113*Weight_Step+'Progressive Change'!Y113*Weight_Progressive+'Hydrogen Superpower'!Y113*Weight_Hydro","v":-1.8780392610266749E-5},{"$f":"'Step Change'!Z113*Weight_Step+'Progressive Change'!Z113*Weight_Progressive+'Hydrogen Superpower'!Z113*Weight_Hydro","v":-1.9808921296314219E-5},{"$f":"'Step Change'!AA113*Weight_Step+'Progressive Change'!AA113*Weight_Progressive+'Hydrogen Superpower'!AA113*Weight_Hydro","v":-2.0902306394588504E-5},{"$f":"'Step Change'!AB113*Weight_Step+'Progressive Change'!AB113*Weight_Progressive+'Hydrogen Superpower'!AB113*Weight_Hydro","v":-2.2117777619317952E-5},{"$f":"'Step Change'!AC113*Weight_Step+'Progressive Change'!AC113*Weight_Progressive+'Hydrogen Superpower'!AC113*Weight_Hydro","v":-2.3259588270049984E-5},{"$f":"'Step Change'!AD113*Weight_Step+'Progressive Change'!AD113*Weight_Progressive+'Hydrogen Superpower'!AD113*Weight_Hydro","v":-2.4537550788810888E-5},{"$f":"'Step Change'!AE113*Weight_Step+'Progressive Change'!AE113*Weight_Progressive+'Hydrogen Superpower'!AE113*Weight_Hydro","v":-2.5897345420247445E-5},{"$f":"'Step Change'!AF113*Weight_Step+'Progressive Change'!AF113*Weight_Progressive+'Hydrogen Superpower'!AF113*Weight_Hydro","v":-2.7386899072266887E-5},{"$f":"'Step Change'!AG113*Weight_Step+'Progressive Change'!AG113*Weight_Progressive+'Hydrogen Superpower'!AG113*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0.82335330874264501,{"$f":"'Step Change'!G114*Weight_Step+'Progressive Change'!G114*Weight_Progressive+'Hydrogen Superpower'!G114*Weight_Hydro","v":0},{"$f":"'Step Change'!H114*Weight_Step+'Progressive Change'!H114*Weight_Progressive+'Hydrogen Superpower'!H114*Weight_Hydro","v":8.4634375373582308E-6},{"$f":"'Step Change'!I114*Weight_Step+'Progressive Change'!I114*Weight_Progressive+'Hydrogen Superpower'!I114*Weight_Hydro","v":-1.0573169437908803E-3},{"$f":"'Step Change'!J114*Weight_Step+'Progressive Change'!J114*Weight_Progressive+'Hydrogen Superpower'!J114*Weight_Hydro","v":1.4014984263827086},{"$f":"'Step Change'!K114*Weight_Step+'Progressive Change'!K114*Weight_Progressive+'Hydrogen Superpower'!K114*Weight_Hydro","v":-7.7343338483772655E-3},{"$f":"'Step Change'!L114*Weight_Step+'Progressive Change'!L114*Weight_Progressive+'Hydrogen Superpower'!L114*Weight_Hydro","v":9.7637467636130161E-6},{"$f":"'Step Change'!M114*Weight_Step+'Progressive Change'!M114*Weight_Progressive+'Hydrogen Superpower'!M114*Weight_Hydro","v":6.8560875322159417E-3},{"$f":"'Step Change'!N114*Weight_Step+'Progressive Change'!N114*Weight_Progressive+'Hydrogen Superpower'!N114*Weight_Hydro","v":1.0838394040284705E-5},{"$f":"'Step Change'!O114*Weight_Step+'Progressive Change'!O114*Weight_Progressive+'Hydrogen Superpower'!O114*Weight_Hydro","v":-6.5575096142715681E-3},{"$f":"'Step Change'!P114*Weight_Step+'Progressive Change'!P114*Weight_Progressive+'Hydrogen Superpower'!P114*Weight_Hydro","v":1.2094623404178895E-5},{"$f":"'Step Change'!Q114*Weight_Step+'Progressive Change'!Q114*Weight_Progressive+'Hydrogen Superpower'!Q114*Weight_Hydro","v":1.2727022861425459E-5},{"$f":"'Step Change'!R114*Weight_Step+'Progressive Change'!R114*Weight_Progressive+'Hydrogen Superpower'!R114*Weight_Hydro","v":-0.20308513366049785},{"$f":"'Step Change'!S114*Weight_Step+'Progressive Change'!S114*Weight_Progressive+'Hydrogen Superpower'!S114*Weight_Hydro","v":-0.48588020706896673},{"$f":"'Step Change'!T114*Weight_Step+'Progressive Change'!T114*Weight_Progressive+'Hydrogen Superpower'!T114*Weight_Hydro","v":6.0222215970877277E-3},{"$f":"'Step Change'!U114*Weight_Step+'Progressive Change'!U114*Weight_Progressive+'Hydrogen Superpower'!U114*Weight_Hydro","v":1.577240683771232E-5},{"$f":"'Step Change'!V114*Weight_Step+'Progressive Change'!V114*Weight_Progressive+'Hydrogen Superpower'!V114*Weight_Hydro","v":3.2316419410484704E-3},{"$f":"'Step Change'!W114*Weight_Step+'Progressive Change'!W114*Weight_Progressive+'Hydrogen Superpower'!W114*Weight_Hydro","v":1.7556245452741587E-5},{"$f":"'Step Change'!X114*Weight_Step+'Progressive Change'!X114*Weight_Progressive+'Hydrogen Superpower'!X114*Weight_Hydro","v":1.8572465865300802E-5},{"$f":"'Step Change'!Y114*Weight_Step+'Progressive Change'!Y114*Weight_Progressive+'Hydrogen Superpower'!Y114*Weight_Hydro","v":1.9541018774668812E-5},{"$f":"'Step Change'!Z114*Weight_Step+'Progressive Change'!Z114*Weight_Progressive+'Hydrogen Superpower'!Z114*Weight_Hydro","v":2.0619042695357263E-5},{"$f":"'Step Change'!AA114*Weight_Step+'Progressive Change'!AA114*Weight_Progressive+'Hydrogen Superpower'!AA114*Weight_Hydro","v":2.1750273301389969E-5},{"$f":"'Step Change'!AB114*Weight_Step+'Progressive Change'!AB114*Weight_Progressive+'Hydrogen Superpower'!AB114*Weight_Hydro","v":2.3014545702074718E-5},{"$f":"'Step Change'!AC114*Weight_Step+'Progressive Change'!AC114*Weight_Progressive+'Hydrogen Superpower'!AC114*Weight_Hydro","v":2.4211086339547022E-5},{"$f":"'Step Change'!AD114*Weight_Step+'Progressive Change'!AD114*Weight_Progressive+'Hydrogen Superpower'!AD114*Weight_Hydro","v":2.5539199751264148E-5},{"$f":"'Step Change'!AE114*Weight_Step+'Progressive Change'!AE114*Weight_Progressive+'Hydrogen Superpower'!AE114*Weight_Hydro","v":2.6952366963559856E-5},{"$f":"'Step Change'!AF114*Weight_Step+'Progressive Change'!AF114*Weight_Progressive+'Hydrogen Superpower'!AF114*Weight_Hydro","v":2.8507485323590794E-5},{"$f":"'Step Change'!AG114*Weight_Step+'Progressive Change'!AG114*Weight_Progressive+'Hydrogen Superpower'!AG114*Weight_Hydro","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV($E$127,H118:AG118)","v":21.248984419422872},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":0.48333455600938874},1.9193820300135729E-2,1.4310682777423396,1.1676843501479932,1.4238760322608242,1.0239218012082614,0.91714902552306499,1.3288113905735128,1.8716570394117098,1.9429828529236635,1.4782157539890497,1.443695776406883,1.5440718778783173,2.0997243875907947,1.8779615404318284,1.8962456889623491,1.9839895063152289,2.718182005978528,3.6168705422703926,2.6219788359973886,2.3605031892101955,2.7872760118899538,2.3269369675891087,3.3682599629129881,2.762961819066394,0]
[null,null,null,"Option 2","June $2022 m",{"$f":"G119+NPV($E$127,H119:AG119)","v":30.410285510551496},{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.30876750477326848,8.1613507199554125E-2,1.9678837993636407,1.5174154799310426,1.5573091970127313,1.3929725967949524,1.3372307229194145,1.7385444165257529,2.822121106054774,2.9605659865127532,2.1634256147129314,2.0896838822108634,2.4008324643470953,2.9869573205668023,3.1196286894052578,2.7023657900903602,3.3506448878692168,4.5068788545293295,6.2704798704639009,3.2935558889417766,3.523304032052371,4.1351023196288486,3.0909842763181428,4.805418244725673,3.230848313020259,0]
[null,null,null,"Option 2A","June $2022 m",30.357909192399816,0,0.3069657416433218,8.142310536695857E-2,1.9521987415917788,1.5049453742829511,1.5435586101662413,1.3697535013170059,1.3006089346650624,1.7107337707943939,2.8423239295959561,2.9481123950759636,2.1637500724106689,2.0734221645546067,2.3745973596950831,3.0316025229417587,3.0677707919316819,2.691172360166735,3.2945224801187689,4.3843827440061203,6.0249538447627975,3.4320034777009374,3.5216387758954459,4.2320908493188423,3.1294130443320536,5.0586069891812508,3.4855346071346127,0]
[null,null,null,"Option 2B","June $2022 m",29.326974931177425,0,0.31076896168198287,8.1794716694474801E-2,1.833451103681965,1.3834925404716514,1.3277429679360084,1.2163949633399982,1.1093671914962067,1.3660650337789584,2.9928284395561882,2.8927582829680301,2.0942382934441097,1.872396753691101,2.3185210844538684,3.0712094996386003,2.736435793444985,2.5727572221446846,3.0310967921836496,4.0862579162302488,5.6450349028674927,3.9644352539007039,3.0247566190579782,4.1055016637947936,3.3025686962626959,6.1964592143854498,3.8595589479060153,0]
[null,null,null,"Option 3","June $2022 m",19.644360158923476,0,0.19660924459825982,6.0203732619932879E-2,0.31566905825333924,1.4282754958611326,1.2703848615892208,1.6122864847825951,1.9525815410070242,2.7796707468664574,1.8179532556707321,2.1081436763344654,1.0814879631481862,2.0617453169270505,1.5437483252203994,0.77926376665039221,3.6178270569293614,2.3281398835245706,3.0421066694914942,4.4119148551279883,8.0140587054094841,-2.4412644958544907,4.1934194717941349,1.8201940489172659,2.2960592112823957E-2,-2.9150586581177205,-4.5473597902600496,0]
[null,null,null,"Option 4","June $2022 m",113.03869886148181,0,0.11538463398723285,-9.5813175007983633E-4,11.781464933269053,10.205473502543926,12.273778591284504,6.3173958450794867,5.871950563061068,8.6416927296016546,9.3024195496983477,10.563103279045242,10.152788074682013,9.5760472806865948,10.385808548938808,11.027900445775758,9.9455466274552951,9.8499745493330018,10.256984620481637,10.189216498562226,10.038487960466712,11.58993069634867,8.3983441279389073,10.241402821876218,7.0745480870472734,10.356258930882039,11.301128371820822,0]
[]
[]
[]
[null,null,"Discount rate",null,5.5E-2]
[]
[null,null,null,"Discount rate","Option 1","Option 2","Option 2A","Option 2B","Option 3","Option 4"]
[null,null,null,"current",{"$f":"F10","v":20.076313497167387},{"$f":"F11","v":24.466097699553437},{"$f":"F12","v":23.89317018396018},{"$f":"F13","v":5.0116247114912529},{"$f":"F14","v":-10.845724581700201},{"$f":"F15","v":-60.66597873521296}]
[null,null,null,3.2106905478245906E-2,27.758478025300096,36.14484751665875,35.66992381126888,15.169940930358294,-2.3717022868412432,-32.486743323813386]
[null,null,null,3.5999999999999997E-2,26.219794782335413,33.787493098171581,33.289079743965281,13.087381980426755,-4.1557320372744577,-38.3667594093125]
[null,null,null,4.9000000000000002E-2,21.798500590307434,27.062617276577818,26.507148015513632,7.2311759610674802,-9.048835536277922,-54.633511336928699]
[null,null,null,5.5E-2,20.076313497167387,24.466097699553437,23.89317018396018,5.0116247114912529,-10.845724581700201,-60.66597873521296]
[null,null,null,6.2E-2,18.280103855403421,21.774436222880233,21.186597170223994,2.7419359467521671,-12.642037777948874,-66.733246404418352]
[null,null,null,7.4999999999999997E-2,15.45803623885792,17.58591773343014,16.98245601992959,-0.71027044606091772,-15.273828564722661,-75.697575787224253]

{"sheet":"T1 Capex threshold","index":11,"n_rows":126,"n_cols":33,"rows_kept":126,"cut":false,"hidden":false,"merged":[[3,1,3,24],[125,2,125,3],[127,2,127,3],[126,2,126,3],[126,18,126,19],[127,18,127,19]]}
[null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,"T1 Capex threshold"]
[]
[null,"Description: We apply goal seek in this tab to determine the extent to which Option 2's capex would need to change in order to change the current RIT-T outcome i.e., the point at which  Option 2A would be preferred to Option 2. The results of our modelling demonstrate that Option 2 would need to increase its capital cost by more than 8.61% for Option 2A to be the preferred option. Similarly, Option 2 would need to increase capital cost by more than 66.0% for Option 1 to be the preferred option."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G8","v":2023},{"$f":"G8+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Weighted,H10:AG10)","v":20.076313497167387},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":0.2394934298153214},-1.143740781548493,1.4170005204619127,1.1536165928675663,1.4098082749803973,1.0098540439278345,0.90308126824263801,1.314743633293086,1.8575892821312829,1.9289150956432366,1.4641479967086228,1.4296280191264561,1.5300041205978905,2.0856566303103676,1.8638937831514015,1.8821779316819223,1.969921749034802,2.7041142486981009,3.6028027849899655,2.6079110787169615,2.3464354319297684,2.7732082546095267,2.3128692103086816,3.354192205632561,2.748894061785967,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",23.89317018396018,{"$f":"(G119-G40)","v":0},-0.18015250310595399,-5.082604076024734,-0.52764540751989086,1.4423874411020989,1.4822811581837876,1.3179445579660087,1.2622026840904708,1.6635163776968092,2.7470930672258302,2.8855379476838094,2.0883975758839877,2.0146558433819197,2.3258044255181516,2.9119292817378586,3.0446006505763141,2.6273377512614164,3.2756168490402731,4.4318508157003853,6.1954518316349567,3.2185278501128329,3.4482759932234273,4.0600742807999044,3.0159562374891991,4.7303902058967289,3.1558202741913153,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",23.89317018396018,0,-0.19009501559843084,-5.0861330689765456,-0.54248354947060262,1.4233523820564746,1.4619656179397649,1.2881605090905295,1.219015942438586,1.6291407785679175,2.7607309373694799,2.8665194028494874,2.0821570801841927,1.9918291723281303,2.2930043674686069,2.9500095307152825,2.9861777997052057,2.6095793679402588,3.2129294878922927,4.3027897517796436,5.9433608525363208,3.3504104854744612,3.4400457836689697,4.1504978570923656,3.0478200521055774,4.9770139969547742,3.4039416149081365,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",5.0116247114912529,0,-1.2648198537258368,-16.368102796551451,-6.1101425073324602,1.1238017410749697,1.0680521685393267,0.95670416394331648,0.84967639209952495,1.1063742343822767,2.7331376401595064,2.6330674835713483,1.834547494047428,1.6127059542944193,2.0588302850571867,2.8115187002419186,2.4767449940483033,2.3130664227480029,2.7714059927869679,3.8265671168335671,5.3853441034708105,3.7047444545040222,2.7650658196612965,3.8458108643981119,3.0428778968660142,5.9367684149887676,3.5998681485093336,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-10.845724581700201,0,-1.7822552795151325,-23.920633178081228,-12.260905950448365,1.0429127314259699,0.88502209715405822,1.2269237203474326,1.5672187765718615,2.3943079824312949,1.4325904912355694,1.7227809118993029,0.69612519871302359,1.6763825524918881,1.1583855607852369,0.39390100221522961,3.2324642924941989,1.9427771190894081,2.6567439050563317,4.0265520906928254,7.6286959409743211,-2.8266272602896532,3.8080567073589724,1.4348312844821032,-0.36240217232233862,-3.300421422552883,-4.9327225546952125,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-60.66597873521296,0,-18.641625073248719,-98.475259094738817,-56.681620498142152,8.3485295415275669,10.416834630268145,4.4604518840631275,4.0150066020447088,6.7847487685852954,7.4454755886819886,8.7061593180288828,8.2958441136656536,7.7191033196702357,8.5288645879224489,9.1709564847593992,8.0886026664389359,7.9930305883166426,8.4000406594652777,8.3322725375458671,8.1815439994503532,9.732986735332311,6.5414001669225481,8.3844588608598585,5.2176041260309143,8.4993149698656794,9.4441844108044624,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Weighted,H21:AG21)","v":1.2759704319160576},{"$f":"'Step Change'!G21*Weight_Step+'Progressive Change'!G21*Weight_Progressive+'Hydrogen Superpower'!G21*Weight_Hydro","v":0},{"$f":"'Step Change'!H21*Weight_Step+'Progressive Change'!H21*Weight_Progressive+'Hydrogen Superpower'!H21*Weight_Hydro","v":0.24384112619406734},{"$f":"'Step Change'!I21*Weight_Step+'Progressive Change'!I21*Weight_Progressive+'Hydrogen Superpower'!I21*Weight_Hydro","v":1.1629346018486288},{"$f":"'Step Change'!J21*Weight_Step+'Progressive Change'!J21*Weight_Progressive+'Hydrogen Superpower'!J21*Weight_Hydro","v":0},{"$f":"'Step Change'!K21*Weight_Step+'Progressive Change'!K21*Weight_Progressive+'Hydrogen Superpower'!K21*Weight_Hydro","v":0},{"$f":"'Step Change'!L21*Weight_Step+'Progressive Change'!L21*Weight_Progressive+'Hydrogen Superpower'!L21*Weight_Hydro","v":0},{"$f":"'Step Change'!M21*Weight_Step+'Progressive Change'!M21*Weight_Progressive+'Hydrogen Superpower'!M21*Weight_Hydro","v":0},{"$f":"'Step Change'!N21*Weight_Step+'Progressive Change'!N21*Weight_Progressive+'Hydrogen Superpower'!N21*Weight_Hydro","v":0},{"$f":"'Step Change'!O21*Weight_Step+'Progressive Change'!O21*Weight_Progressive+'Hydrogen Superpower'!O21*Weight_Hydro","v":0},{"$f":"'Step Change'!P21*Weight_Step+'Progressive Change'!P21*Weight_Progressive+'Hydrogen Superpower'!P21*Weight_Hydro","v":0},{"$f":"'Step Change'!Q21*Weight_Step+'Progressive Change'!Q21*Weight_Progressive+'Hydrogen Superpower'!Q21*Weight_Hydro","v":0},{"$f":"'Step Change'!R21*Weight_Step+'Progressive Change'!R21*Weight_Progressive+'Hydrogen Superpower'!R21*Weight_Hydro","v":0},{"$f":"'Step Change'!S21*Weight_Step+'Progressive Change'!S21*Weight_Progressive+'Hydrogen Superpower'!S21*Weight_Hydro","v":0},{"$f":"'Step Change'!T21*Weight_Step+'Progressive Change'!T21*Weight_Progressive+'Hydrogen Superpower'!T21*Weight_Hydro","v":0},{"$f":"'Step Change'!U21*Weight_Step+'Progressive Change'!U21*Weight_Progressive+'Hydrogen Superpower'!U21*Weight_Hydro","v":0},{"$f":"'Step Change'!V21*Weight_Step+'Progressive Change'!V21*Weight_Progressive+'Hydrogen Superpower'!V21*Weight_Hydro","v":0},{"$f":"'Step Change'!W21*Weight_Step+'Progressive Change'!W21*Weight_Progressive+'Hydrogen Superpower'!W21*Weight_Hydro","v":0},{"$f":"'Step Change'!X21*Weight_Step+'Progressive Change'!X21*Weight_Progressive+'Hydrogen Superpower'!X21*Weight_Hydro","v":0},{"$f":"'Step Change'!Y21*Weight_Step+'Progressive Change'!Y21*Weight_Progressive+'Hydrogen Superpower'!Y21*Weight_Hydro","v":0},{"$f":"'Step Change'!Z21*Weight_Step+'Progressive Change'!Z21*Weight_Progressive+'Hydrogen Superpower'!Z21*Weight_Hydro","v":0},{"$f":"'Step Change'!AA21*Weight_Step+'Progressive Change'!AA21*Weight_Progressive+'Hydrogen Superpower'!AA21*Weight_Hydro","v":0},{"$f":"'Step Change'!AB21*Weight_Step+'Progressive Change'!AB21*Weight_Progressive+'Hydrogen Superpower'!AB21*Weight_Hydro","v":0},{"$f":"'Step Change'!AC21*Weight_Step+'Progressive Change'!AC21*Weight_Progressive+'Hydrogen Superpower'!AC21*Weight_Hydro","v":0},{"$f":"'Step Change'!AD21*Weight_Step+'Progressive Change'!AD21*Weight_Progressive+'Hydrogen Superpower'!AD21*Weight_Hydro","v":0},{"$f":"'Step Change'!AE21*Weight_Step+'Progressive Change'!AE21*Weight_Progressive+'Hydrogen Superpower'!AE21*Weight_Hydro","v":0},{"$f":"'Step Change'!AF21*Weight_Step+'Progressive Change'!AF21*Weight_Progressive+'Hydrogen Superpower'!AF21*Weight_Hydro","v":0},{"$f":"'Step Change'!AH21*Weight_Step+'Progressive Change'!AH21*Weight_Progressive+'Hydrogen Superpower'!AH21*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",7.2284618219613739,{"$f":"'Step Change'!G22*Weight_Step+'Progressive Change'!G22*Weight_Progressive+'Hydrogen Superpower'!G22*Weight_Hydro*$E$126","v":0},{"$f":"('Step Change'!H22*Weight_Step+'Progressive Change'!H22*Weight_Progressive+'Hydrogen Superpower'!H22*Weight_Hydro)*$E$126","v":0.48892000787922246},{"$f":"('Step Change'!I22*Weight_Step+'Progressive Change'!I22*Weight_Progressive+'Hydrogen Superpower'!I22*Weight_Hydro)*$E$126","v":5.1642175832242883},{"$f":"('Step Change'!J22*Weight_Step+'Progressive Change'!J22*Weight_Progressive+'Hydrogen Superpower'!J22*Weight_Hydro)*$E$126","v":2.4955292068835315},{"$f":"('Step Change'!K22*Weight_Step+'Progressive Change'!K22*Weight_Progressive+'Hydrogen Superpower'!K22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!L22*Weight_Step+'Progressive Change'!L22*Weight_Progressive+'Hydrogen Superpower'!L22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!M22*Weight_Step+'Progressive Change'!M22*Weight_Progressive+'Hydrogen Superpower'!M22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!N22*Weight_Step+'Progressive Change'!N22*Weight_Progressive+'Hydrogen Superpower'!N22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!O22*Weight_Step+'Progressive Change'!O22*Weight_Progressive+'Hydrogen Superpower'!O22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!P22*Weight_Step+'Progressive Change'!P22*Weight_Progressive+'Hydrogen Superpower'!P22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!Q22*Weight_Step+'Progressive Change'!Q22*Weight_Progressive+'Hydrogen Superpower'!Q22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!R22*Weight_Step+'Progressive Change'!R22*Weight_Progressive+'Hydrogen Superpower'!R22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!S22*Weight_Step+'Progressive Change'!S22*Weight_Progressive+'Hydrogen Superpower'!S22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!T22*Weight_Step+'Progressive Change'!T22*Weight_Progressive+'Hydrogen Superpower'!T22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!U22*Weight_Step+'Progressive Change'!U22*Weight_Progressive+'Hydrogen Superpower'!U22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!V22*Weight_Step+'Progressive Change'!V22*Weight_Progressive+'Hydrogen Superpower'!V22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!W22*Weight_Step+'Progressive Change'!W22*Weight_Progressive+'Hydrogen Superpower'!W22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!X22*Weight_Step+'Progressive Change'!X22*Weight_Progressive+'Hydrogen Superpower'!X22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!Y22*Weight_Step+'Progressive Change'!Y22*Weight_Progressive+'Hydrogen Superpower'!Y22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!Z22*Weight_Step+'Progressive Change'!Z22*Weight_Progressive+'Hydrogen Superpower'!Z22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!AA22*Weight_Step+'Progressive Change'!AA22*Weight_Progressive+'Hydrogen Superpower'!AA22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!AB22*Weight_Step+'Progressive Change'!AB22*Weight_Progressive+'Hydrogen Superpower'!AB22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!AC22*Weight_Step+'Progressive Change'!AC22*Weight_Progressive+'Hydrogen Superpower'!AC22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!AD22*Weight_Step+'Progressive Change'!AD22*Weight_Progressive+'Hydrogen Superpower'!AD22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!AE22*Weight_Step+'Progressive Change'!AE22*Weight_Progressive+'Hydrogen Superpower'!AE22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!AF22*Weight_Step+'Progressive Change'!AF22*Weight_Progressive+'Hydrogen Superpower'!AF22*Weight_Hydro)*$E$126","v":0},{"$f":"('Step Change'!AG22*Weight_Step+'Progressive Change'!AG22*Weight_Progressive+'Hydrogen Superpower'!AG22*Weight_Hydro)*$E$126","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384724,{"$f":"'Step Change'!G23*Weight_Step+'Progressive Change'!G23*Weight_Progressive+'Hydrogen Superpower'!G23*Weight_Hydro","v":0},{"$f":"('Step Change'!H23*Weight_Step+'Progressive Change'!H23*Weight_Progressive+'Hydrogen Superpower'!H23*Weight_Hydro)","v":0.49706075724175264},{"$f":"('Step Change'!I23*Weight_Step+'Progressive Change'!I23*Weight_Progressive+'Hydrogen Superpower'!I23*Weight_Hydro)","v":5.1675561743435043},{"$f":"('Step Change'!J23*Weight_Step+'Progressive Change'!J23*Weight_Progressive+'Hydrogen Superpower'!J23*Weight_Hydro)","v":2.4946822910623814},{"$f":"'Step Change'!K23*Weight_Step+'Progressive Change'!K23*Weight_Progressive+'Hydrogen Superpower'!K23*Weight_Hydro","v":0},{"$f":"'Step Change'!L23*Weight_Step+'Progressive Change'!L23*Weight_Progressive+'Hydrogen Superpower'!L23*Weight_Hydro","v":0},{"$f":"'Step Change'!M23*Weight_Step+'Progressive Change'!M23*Weight_Progressive+'Hydrogen Superpower'!M23*Weight_Hydro","v":0},{"$f":"'Step Change'!N23*Weight_Step+'Progressive Change'!N23*Weight_Progressive+'Hydrogen Superpower'!N23*Weight_Hydro","v":0},{"$f":"'Step Change'!O23*Weight_Step+'Progressive Change'!O23*Weight_Progressive+'Hydrogen Superpower'!O23*Weight_Hydro","v":0},{"$f":"'Step Change'!P23*Weight_Step+'Progressive Change'!P23*Weight_Progressive+'Hydrogen Superpower'!P23*Weight_Hydro","v":0},{"$f":"'Step Change'!Q23*Weight_Step+'Progressive Change'!Q23*Weight_Progressive+'Hydrogen Superpower'!Q23*Weight_Hydro","v":0},{"$f":"'Step Change'!R23*Weight_Step+'Progressive Change'!R23*Weight_Progressive+'Hydrogen Superpower'!R23*Weight_Hydro","v":0},{"$f":"'Step Change'!S23*Weight_Step+'Progressive Change'!S23*Weight_Progressive+'Hydrogen Superpower'!S23*Weight_Hydro","v":0},{"$f":"'Step Change'!T23*Weight_Step+'Progressive Change'!T23*Weight_Progressive+'Hydrogen Superpower'!T23*Weight_Hydro","v":0},{"$f":"'Step Change'!U23*Weight_Step+'Progressive Change'!U23*Weight_Progressive+'Hydrogen Superpower'!U23*Weight_Hydro","v":0},{"$f":"'Step Change'!V23*Weight_Step+'Progressive Change'!V23*Weight_Progressive+'Hydrogen Superpower'!V23*Weight_Hydro","v":0},{"$f":"'Step Change'!W23*Weight_Step+'Progressive Change'!W23*Weight_Progressive+'Hydrogen Superpower'!W23*Weight_Hydro","v":0},{"$f":"'Step Change'!X23*Weight_Step+'Progressive Change'!X23*Weight_Progressive+'Hydrogen Superpower'!X23*Weight_Hydro","v":0},{"$f":"'Step Change'!Y23*Weight_Step+'Progressive Change'!Y23*Weight_Progressive+'Hydrogen Superpower'!Y23*Weight_Hydro","v":0},{"$f":"'Step Change'!Z23*Weight_Step+'Progressive Change'!Z23*Weight_Progressive+'Hydrogen Superpower'!Z23*Weight_Hydro","v":0},{"$f":"'Step Change'!AA23*Weight_Step+'Progressive Change'!AA23*Weight_Progressive+'Hydrogen Superpower'!AA23*Weight_Hydro","v":0},{"$f":"'Step Change'!AB23*Weight_Step+'Progressive Change'!AB23*Weight_Progressive+'Hydrogen Superpower'!AB23*Weight_Hydro","v":0},{"$f":"'Step Change'!AC23*Weight_Step+'Progressive Change'!AC23*Weight_Progressive+'Hydrogen Superpower'!AC23*Weight_Hydro","v":0},{"$f":"'Step Change'!AD23*Weight_Step+'Progressive Change'!AD23*Weight_Progressive+'Hydrogen Superpower'!AD23*Weight_Hydro","v":0},{"$f":"'Step Change'!AE23*Weight_Step+'Progressive Change'!AE23*Weight_Progressive+'Hydrogen Superpower'!AE23*Weight_Hydro","v":0},{"$f":"'Step Change'!AF23*Weight_Step+'Progressive Change'!AF23*Weight_Progressive+'Hydrogen Superpower'!AF23*Weight_Hydro","v":0},{"$f":"'Step Change'!AH23*Weight_Step+'Progressive Change'!AH23*Weight_Progressive+'Hydrogen Superpower'!AH23*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Step Change'!G24*Weight_Step+'Progressive Change'!G24*Weight_Progressive+'Hydrogen Superpower'!G24*Weight_Hydro","v":0},{"$f":"'Step Change'!H24*Weight_Step+'Progressive Change'!H24*Weight_Progressive+'Hydrogen Superpower'!H24*Weight_Hydro","v":1.5755888154078197},{"$f":"'Step Change'!I24*Weight_Step+'Progressive Change'!I24*Weight_Progressive+'Hydrogen Superpower'!I24*Weight_Hydro","v":16.449897513245926},{"$f":"'Step Change'!J24*Weight_Step+'Progressive Change'!J24*Weight_Progressive+'Hydrogen Superpower'!J24*Weight_Hydro","v":7.9435936110144256},{"$f":"'Step Change'!K24*Weight_Step+'Progressive Change'!K24*Weight_Progressive+'Hydrogen Superpower'!K24*Weight_Hydro","v":0},{"$f":"'Step Change'!L24*Weight_Step+'Progressive Change'!L24*Weight_Progressive+'Hydrogen Superpower'!L24*Weight_Hydro","v":0},{"$f":"'Step Change'!M24*Weight_Step+'Progressive Change'!M24*Weight_Progressive+'Hydrogen Superpower'!M24*Weight_Hydro","v":0},{"$f":"'Step Change'!N24*Weight_Step+'Progressive Change'!N24*Weight_Progressive+'Hydrogen Superpower'!N24*Weight_Hydro","v":0},{"$f":"'Step Change'!O24*Weight_Step+'Progressive Change'!O24*Weight_Progressive+'Hydrogen Superpower'!O24*Weight_Hydro","v":0},{"$f":"'Step Change'!P24*Weight_Step+'Progressive Change'!P24*Weight_Progressive+'Hydrogen Superpower'!P24*Weight_Hydro","v":0},{"$f":"'Step Change'!Q24*Weight_Step+'Progressive Change'!Q24*Weight_Progressive+'Hydrogen Superpower'!Q24*Weight_Hydro","v":0},{"$f":"'Step Change'!R24*Weight_Step+'Progressive Change'!R24*Weight_Progressive+'Hydrogen Superpower'!R24*Weight_Hydro","v":0},{"$f":"'Step Change'!S24*Weight_Step+'Progressive Change'!S24*Weight_Progressive+'Hydrogen Superpower'!S24*Weight_Hydro","v":0},{"$f":"'Step Change'!T24*Weight_Step+'Progressive Change'!T24*Weight_Progressive+'Hydrogen Superpower'!T24*Weight_Hydro","v":0},{"$f":"'Step Change'!U24*Weight_Step+'Progressive Change'!U24*Weight_Progressive+'Hydrogen Superpower'!U24*Weight_Hydro","v":0},{"$f":"'Step Change'!V24*Weight_Step+'Progressive Change'!V24*Weight_Progressive+'Hydrogen Superpower'!V24*Weight_Hydro","v":0},{"$f":"'Step Change'!W24*Weight_Step+'Progressive Change'!W24*Weight_Progressive+'Hydrogen Superpower'!W24*Weight_Hydro","v":0},{"$f":"'Step Change'!X24*Weight_Step+'Progressive Change'!X24*Weight_Progressive+'Hydrogen Superpower'!X24*Weight_Hydro","v":0},{"$f":"'Step Change'!Y24*Weight_Step+'Progressive Change'!Y24*Weight_Progressive+'Hydrogen Superpower'!Y24*Weight_Hydro","v":0},{"$f":"'Step Change'!Z24*Weight_Step+'Progressive Change'!Z24*Weight_Progressive+'Hydrogen Superpower'!Z24*Weight_Hydro","v":0},{"$f":"'Step Change'!AA24*Weight_Step+'Progressive Change'!AA24*Weight_Progressive+'Hydrogen Superpower'!AA24*Weight_Hydro","v":0},{"$f":"'Step Change'!AB24*Weight_Step+'Progressive Change'!AB24*Weight_Progressive+'Hydrogen Superpower'!AB24*Weight_Hydro","v":0},{"$f":"'Step Change'!AC24*Weight_Step+'Progressive Change'!AC24*Weight_Progressive+'Hydrogen Superpower'!AC24*Weight_Hydro","v":0},{"$f":"'Step Change'!AD24*Weight_Step+'Progressive Change'!AD24*Weight_Progressive+'Hydrogen Superpower'!AD24*Weight_Hydro","v":0},{"$f":"'Step Change'!AE24*Weight_Step+'Progressive Change'!AE24*Weight_Progressive+'Hydrogen Superpower'!AE24*Weight_Hydro","v":0},{"$f":"'Step Change'!AF24*Weight_Step+'Progressive Change'!AF24*Weight_Progressive+'Hydrogen Superpower'!AF24*Weight_Hydro","v":0},{"$f":"'Step Change'!AH24*Weight_Step+'Progressive Change'!AH24*Weight_Progressive+'Hydrogen Superpower'!AH24*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Step Change'!G25*Weight_Step+'Progressive Change'!G25*Weight_Progressive+'Hydrogen Superpower'!G25*Weight_Hydro","v":0},{"$f":"'Step Change'!H25*Weight_Step+'Progressive Change'!H25*Weight_Progressive+'Hydrogen Superpower'!H25*Weight_Hydro","v":1.9788645241133924},{"$f":"'Step Change'!I25*Weight_Step+'Progressive Change'!I25*Weight_Progressive+'Hydrogen Superpower'!I25*Weight_Hydro","v":23.980836910701161},{"$f":"'Step Change'!J25*Weight_Step+'Progressive Change'!J25*Weight_Progressive+'Hydrogen Superpower'!J25*Weight_Hydro","v":12.576575008701704},{"$f":"'Step Change'!K25*Weight_Step+'Progressive Change'!K25*Weight_Progressive+'Hydrogen Superpower'!K25*Weight_Hydro","v":0},{"$f":"'Step Change'!L25*Weight_Step+'Progressive Change'!L25*Weight_Progressive+'Hydrogen Superpower'!L25*Weight_Hydro","v":0},{"$f":"'Step Change'!M25*Weight_Step+'Progressive Change'!M25*Weight_Progressive+'Hydrogen Superpower'!M25*Weight_Hydro","v":0},{"$f":"'Step Change'!N25*Weight_Step+'Progressive Change'!N25*Weight_Progressive+'Hydrogen Superpower'!N25*Weight_Hydro","v":0},{"$f":"'Step Change'!O25*Weight_Step+'Progressive Change'!O25*Weight_Progressive+'Hydrogen Superpower'!O25*Weight_Hydro","v":0},{"$f":"'Step Change'!P25*Weight_Step+'Progressive Change'!P25*Weight_Progressive+'Hydrogen Superpower'!P25*Weight_Hydro","v":0},{"$f":"'Step Change'!Q25*Weight_Step+'Progressive Change'!Q25*Weight_Progressive+'Hydrogen Superpower'!Q25*Weight_Hydro","v":0},{"$f":"'Step Change'!R25*Weight_Step+'Progressive Change'!R25*Weight_Progressive+'Hydrogen Superpower'!R25*Weight_Hydro","v":0},{"$f":"'Step Change'!S25*Weight_Step+'Progressive Change'!S25*Weight_Progressive+'Hydrogen Superpower'!S25*Weight_Hydro","v":0},{"$f":"'Step Change'!T25*Weight_Step+'Progressive Change'!T25*Weight_Progressive+'Hydrogen Superpower'!T25*Weight_Hydro","v":0},{"$f":"'Step Change'!U25*Weight_Step+'Progressive Change'!U25*Weight_Progressive+'Hydrogen Superpower'!U25*Weight_Hydro","v":0},{"$f":"'Step Change'!V25*Weight_Step+'Progressive Change'!V25*Weight_Progressive+'Hydrogen Superpower'!V25*Weight_Hydro","v":0},{"$f":"'Step Change'!W25*Weight_Step+'Progressive Change'!W25*Weight_Progressive+'Hydrogen Superpower'!W25*Weight_Hydro","v":0},{"$f":"'Step Change'!X25*Weight_Step+'Progressive Change'!X25*Weight_Progressive+'Hydrogen Superpower'!X25*Weight_Hydro","v":0},{"$f":"'Step Change'!Y25*Weight_Step+'Progressive Change'!Y25*Weight_Progressive+'Hydrogen Superpower'!Y25*Weight_Hydro","v":0},{"$f":"'Step Change'!Z25*Weight_Step+'Progressive Change'!Z25*Weight_Progressive+'Hydrogen Superpower'!Z25*Weight_Hydro","v":0},{"$f":"'Step Change'!AA25*Weight_Step+'Progressive Change'!AA25*Weight_Progressive+'Hydrogen Superpower'!AA25*Weight_Hydro","v":0},{"$f":"'Step Change'!AB25*Weight_Step+'Progressive Change'!AB25*Weight_Progressive+'Hydrogen Superpower'!AB25*Weight_Hydro","v":0},{"$f":"'Step Change'!AC25*Weight_Step+'Progressive Change'!AC25*Weight_Progressive+'Hydrogen Superpower'!AC25*Weight_Hydro","v":0},{"$f":"'Step Change'!AD25*Weight_Step+'Progressive Change'!AD25*Weight_Progressive+'Hydrogen Superpower'!AD25*Weight_Hydro","v":0},{"$f":"'Step Change'!AE25*Weight_Step+'Progressive Change'!AE25*Weight_Progressive+'Hydrogen Superpower'!AE25*Weight_Hydro","v":0},{"$f":"'Step Change'!AF25*Weight_Step+'Progressive Change'!AF25*Weight_Progressive+'Hydrogen Superpower'!AF25*Weight_Hydro","v":0},{"$f":"'Step Change'!AH25*Weight_Step+'Progressive Change'!AH25*Weight_Progressive+'Hydrogen Superpower'!AH25*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Step Change'!G26*Weight_Step+'Progressive Change'!G26*Weight_Progressive+'Hydrogen Superpower'!G26*Weight_Hydro","v":0},{"$f":"'Step Change'!H26*Weight_Step+'Progressive Change'!H26*Weight_Progressive+'Hydrogen Superpower'!H26*Weight_Hydro","v":18.757009707235952},{"$f":"'Step Change'!I26*Weight_Step+'Progressive Change'!I26*Weight_Progressive+'Hydrogen Superpower'!I26*Weight_Hydro","v":98.474300962988735},{"$f":"'Step Change'!J26*Weight_Step+'Progressive Change'!J26*Weight_Progressive+'Hydrogen Superpower'!J26*Weight_Hydro","v":68.463085431411201},{"$f":"'Step Change'!K26*Weight_Step+'Progressive Change'!K26*Weight_Progressive+'Hydrogen Superpower'!K26*Weight_Hydro","v":0},{"$f":"'Step Change'!L26*Weight_Step+'Progressive Change'!L26*Weight_Progressive+'Hydrogen Superpower'!L26*Weight_Hydro","v":0},{"$f":"'Step Change'!M26*Weight_Step+'Progressive Change'!M26*Weight_Progressive+'Hydrogen Superpower'!M26*Weight_Hydro","v":0},{"$f":"'Step Change'!N26*Weight_Step+'Progressive Change'!N26*Weight_Progressive+'Hydrogen Superpower'!N26*Weight_Hydro","v":0},{"$f":"'Step Change'!O26*Weight_Step+'Progressive Change'!O26*Weight_Progressive+'Hydrogen Superpower'!O26*Weight_Hydro","v":0},{"$f":"'Step Change'!P26*Weight_Step+'Progressive Change'!P26*Weight_Progressive+'Hydrogen Superpower'!P26*Weight_Hydro","v":0},{"$f":"'Step Change'!Q26*Weight_Step+'Progressive Change'!Q26*Weight_Progressive+'Hydrogen Superpower'!Q26*Weight_Hydro","v":0},{"$f":"'Step Change'!R26*Weight_Step+'Progressive Change'!R26*Weight_Progressive+'Hydrogen Superpower'!R26*Weight_Hydro","v":0},{"$f":"'Step Change'!S26*Weight_Step+'Progressive Change'!S26*Weight_Progressive+'Hydrogen Superpower'!S26*Weight_Hydro","v":0},{"$f":"'Step Change'!T26*Weight_Step+'Progressive Change'!T26*Weight_Progressive+'Hydrogen Superpower'!T26*Weight_Hydro","v":0},{"$f":"'Step Change'!U26*Weight_Step+'Progressive Change'!U26*Weight_Progressive+'Hydrogen Superpower'!U26*Weight_Hydro","v":0},{"$f":"'Step Change'!V26*Weight_Step+'Progressive Change'!V26*Weight_Progressive+'Hydrogen Superpower'!V26*Weight_Hydro","v":0},{"$f":"'Step Change'!W26*Weight_Step+'Progressive Change'!W26*Weight_Progressive+'Hydrogen Superpower'!W26*Weight_Hydro","v":0},{"$f":"'Step Change'!X26*Weight_Step+'Progressive Change'!X26*Weight_Progressive+'Hydrogen Superpower'!X26*Weight_Hydro","v":0},{"$f":"'Step Change'!Y26*Weight_Step+'Progressive Change'!Y26*Weight_Progressive+'Hydrogen Superpower'!Y26*Weight_Hydro","v":0},{"$f":"'Step Change'!Z26*Weight_Step+'Progressive Change'!Z26*Weight_Progressive+'Hydrogen Superpower'!Z26*Weight_Hydro","v":0},{"$f":"'Step Change'!AA26*Weight_Step+'Progressive Change'!AA26*Weight_Progressive+'Hydrogen Superpower'!AA26*Weight_Hydro","v":0},{"$f":"'Step Change'!AB26*Weight_Step+'Progressive Change'!AB26*Weight_Progressive+'Hydrogen Superpower'!AB26*Weight_Hydro","v":0},{"$f":"'Step Change'!AC26*Weight_Step+'Progressive Change'!AC26*Weight_Progressive+'Hydrogen Superpower'!AC26*Weight_Hydro","v":0},{"$f":"'Step Change'!AD26*Weight_Step+'Progressive Change'!AD26*Weight_Progressive+'Hydrogen Superpower'!AD26*Weight_Hydro","v":0},{"$f":"'Step Change'!AE26*Weight_Step+'Progressive Change'!AE26*Weight_Progressive+'Hydrogen Superpower'!AE26*Weight_Hydro","v":0},{"$f":"'Step Change'!AF26*Weight_Step+'Progressive Change'!AF26*Weight_Progressive+'Hydrogen Superpower'!AF26*Weight_Hydro","v":0},{"$f":"'Step Change'!AH26*Weight_Step+'Progressive Change'!AH26*Weight_Progressive+'Hydrogen Superpower'!AH26*Weight_Hydro","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Weighted,H30:AG30)","v":0.16273037118317446},{"$f":"'Step Change'!G30*Weight_Step+'Progressive Change'!G30*Weight_Progressive+'Hydrogen Superpower'!G30*Weight_Hydro","v":0},{"$f":"'Step Change'!H30*Weight_Step+'Progressive Change'!H30*Weight_Progressive+'Hydrogen Superpower'!H30*Weight_Hydro","v":0},{"$f":"'Step Change'!I30*Weight_Step+'Progressive Change'!I30*Weight_Progressive+'Hydrogen Superpower'!I30*Weight_Hydro","v":0},{"$f":"'Step Change'!J30*Weight_Step+'Progressive Change'!J30*Weight_Progressive+'Hydrogen Superpower'!J30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!K30*Weight_Step+'Progressive Change'!K30*Weight_Progressive+'Hydrogen Superpower'!K30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!L30*Weight_Step+'Progressive Change'!L30*Weight_Progressive+'Hydrogen Superpower'!L30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!M30*Weight_Step+'Progressive Change'!M30*Weight_Progressive+'Hydrogen Superpower'!M30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!N30*Weight_Step+'Progressive Change'!N30*Weight_Progressive+'Hydrogen Superpower'!N30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!O30*Weight_Step+'Progressive Change'!O30*Weight_Progressive+'Hydrogen Superpower'!O30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!P30*Weight_Step+'Progressive Change'!P30*Weight_Progressive+'Hydrogen Superpower'!P30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Q30*Weight_Step+'Progressive Change'!Q30*Weight_Progressive+'Hydrogen Superpower'!Q30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!R30*Weight_Step+'Progressive Change'!R30*Weight_Progressive+'Hydrogen Superpower'!R30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!S30*Weight_Step+'Progressive Change'!S30*Weight_Progressive+'Hydrogen Superpower'!S30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!T30*Weight_Step+'Progressive Change'!T30*Weight_Progressive+'Hydrogen Superpower'!T30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!U30*Weight_Step+'Progressive Change'!U30*Weight_Progressive+'Hydrogen Superpower'!U30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!V30*Weight_Step+'Progressive Change'!V30*Weight_Progressive+'Hydrogen Superpower'!V30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!W30*Weight_Step+'Progressive Change'!W30*Weight_Progressive+'Hydrogen Superpower'!W30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!X30*Weight_Step+'Progressive Change'!X30*Weight_Progressive+'Hydrogen Superpower'!X30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Y30*Weight_Step+'Progressive Change'!Y30*Weight_Progressive+'Hydrogen Superpower'!Y30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Z30*Weight_Step+'Progressive Change'!Z30*Weight_Progressive+'Hydrogen Superpower'!Z30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AA30*Weight_Step+'Progressive Change'!AA30*Weight_Progressive+'Hydrogen Superpower'!AA30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AB30*Weight_Step+'Progressive Change'!AB30*Weight_Progressive+'Hydrogen Superpower'!AB30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AC30*Weight_Step+'Progressive Change'!AC30*Weight_Progressive+'Hydrogen Superpower'!AC30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AD30*Weight_Step+'Progressive Change'!AD30*Weight_Progressive+'Hydrogen Superpower'!AD30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AE30*Weight_Step+'Progressive Change'!AE30*Weight_Progressive+'Hydrogen Superpower'!AE30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AF30*Weight_Step+'Progressive Change'!AF30*Weight_Progressive+'Hydrogen Superpower'!AF30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AG30*Weight_Step+'Progressive Change'!AG30*Weight_Progressive+'Hydrogen Superpower'!AG30*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Step Change'!G31*Weight_Step+'Progressive Change'!G31*Weight_Progressive+'Hydrogen Superpower'!G31*Weight_Hydro","v":0},{"$f":"'Step Change'!H31*Weight_Step+'Progressive Change'!H31*Weight_Progressive+'Hydrogen Superpower'!H31*Weight_Hydro","v":0},{"$f":"'Step Change'!I31*Weight_Step+'Progressive Change'!I31*Weight_Progressive+'Hydrogen Superpower'!I31*Weight_Hydro","v":0},{"$f":"'Step Change'!J31*Weight_Step+'Progressive Change'!J31*Weight_Progressive+'Hydrogen Superpower'!J31*Weight_Hydro","v":0},{"$f":"'Step Change'!K31*Weight_Step+'Progressive Change'!K31*Weight_Progressive+'Hydrogen Superpower'!K31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!L31*Weight_Step+'Progressive Change'!L31*Weight_Progressive+'Hydrogen Superpower'!L31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!M31*Weight_Step+'Progressive Change'!M31*Weight_Progressive+'Hydrogen Superpower'!M31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!N31*Weight_Step+'Progressive Change'!N31*Weight_Progressive+'Hydrogen Superpower'!N31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!O31*Weight_Step+'Progressive Change'!O31*Weight_Progressive+'Hydrogen Superpower'!O31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!P31*Weight_Step+'Progressive Change'!P31*Weight_Progressive+'Hydrogen Superpower'!P31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Q31*Weight_Step+'Progressive Change'!Q31*Weight_Progressive+'Hydrogen Superpower'!Q31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!R31*Weight_Step+'Progressive Change'!R31*Weight_Progressive+'Hydrogen Superpower'!R31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!S31*Weight_Step+'Progressive Change'!S31*Weight_Progressive+'Hydrogen Superpower'!S31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!T31*Weight_Step+'Progressive Change'!T31*Weight_Progressive+'Hydrogen Superpower'!T31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!U31*Weight_Step+'Progressive Change'!U31*Weight_Progressive+'Hydrogen Superpower'!U31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!V31*Weight_Step+'Progressive Change'!V31*Weight_Progressive+'Hydrogen Superpower'!V31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!W31*Weight_Step+'Progressive Change'!W31*Weight_Progressive+'Hydrogen Superpower'!W31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!X31*Weight_Step+'Progressive Change'!X31*Weight_Progressive+'Hydrogen Superpower'!X31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Y31*Weight_Step+'Progressive Change'!Y31*Weight_Progressive+'Hydrogen Superpower'!Y31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Z31*Weight_Step+'Progressive Change'!Z31*Weight_Progressive+'Hydrogen Superpower'!Z31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AA31*Weight_Step+'Progressive Change'!AA31*Weight_Progressive+'Hydrogen Superpower'!AA31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AB31*Weight_Step+'Progressive Change'!AB31*Weight_Progressive+'Hydrogen Superpower'!AB31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AC31*Weight_Step+'Progressive Change'!AC31*Weight_Progressive+'Hydrogen Superpower'!AC31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AD31*Weight_Step+'Progressive Change'!AD31*Weight_Progressive+'Hydrogen Superpower'!AD31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AE31*Weight_Step+'Progressive Change'!AE31*Weight_Progressive+'Hydrogen Superpower'!AE31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AF31*Weight_Step+'Progressive Change'!AF31*Weight_Progressive+'Hydrogen Superpower'!AF31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AG31*Weight_Step+'Progressive Change'!AG31*Weight_Progressive+'Hydrogen Superpower'!AG31*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Step Change'!G32*Weight_Step+'Progressive Change'!G32*Weight_Progressive+'Hydrogen Superpower'!G32*Weight_Hydro","v":0},{"$f":"'Step Change'!H32*Weight_Step+'Progressive Change'!H32*Weight_Progressive+'Hydrogen Superpower'!H32*Weight_Hydro","v":0},{"$f":"'Step Change'!I32*Weight_Step+'Progressive Change'!I32*Weight_Progressive+'Hydrogen Superpower'!I32*Weight_Hydro","v":0},{"$f":"'Step Change'!J32*Weight_Step+'Progressive Change'!J32*Weight_Progressive+'Hydrogen Superpower'!J32*Weight_Hydro","v":0},{"$f":"'Step Change'!K32*Weight_Step+'Progressive Change'!K32*Weight_Progressive+'Hydrogen Superpower'!K32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!L32*Weight_Step+'Progressive Change'!L32*Weight_Progressive+'Hydrogen Superpower'!L32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!M32*Weight_Step+'Progressive Change'!M32*Weight_Progressive+'Hydrogen Superpower'!M32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!N32*Weight_Step+'Progressive Change'!N32*Weight_Progressive+'Hydrogen Superpower'!N32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!O32*Weight_Step+'Progressive Change'!O32*Weight_Progressive+'Hydrogen Superpower'!O32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!P32*Weight_Step+'Progressive Change'!P32*Weight_Progressive+'Hydrogen Superpower'!P32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Q32*Weight_Step+'Progressive Change'!Q32*Weight_Progressive+'Hydrogen Superpower'!Q32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!R32*Weight_Step+'Progressive Change'!R32*Weight_Progressive+'Hydrogen Superpower'!R32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!S32*Weight_Step+'Progressive Change'!S32*Weight_Progressive+'Hydrogen Superpower'!S32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!T32*Weight_Step+'Progressive Change'!T32*Weight_Progressive+'Hydrogen Superpower'!T32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!U32*Weight_Step+'Progressive Change'!U32*Weight_Progressive+'Hydrogen Superpower'!U32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!V32*Weight_Step+'Progressive Change'!V32*Weight_Progressive+'Hydrogen Superpower'!V32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!W32*Weight_Step+'Progressive Change'!W32*Weight_Progressive+'Hydrogen Superpower'!W32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!X32*Weight_Step+'Progressive Change'!X32*Weight_Progressive+'Hydrogen Superpower'!X32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Y32*Weight_Step+'Progressive Change'!Y32*Weight_Progressive+'Hydrogen Superpower'!Y32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Z32*Weight_Step+'Progressive Change'!Z32*Weight_Progressive+'Hydrogen Superpower'!Z32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AA32*Weight_Step+'Progressive Change'!AA32*Weight_Progressive+'Hydrogen Superpower'!AA32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AB32*Weight_Step+'Progressive Change'!AB32*Weight_Progressive+'Hydrogen Superpower'!AB32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AC32*Weight_Step+'Progressive Change'!AC32*Weight_Progressive+'Hydrogen Superpower'!AC32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AD32*Weight_Step+'Progressive Change'!AD32*Weight_Progressive+'Hydrogen Superpower'!AD32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AE32*Weight_Step+'Progressive Change'!AE32*Weight_Progressive+'Hydrogen Superpower'!AE32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AF32*Weight_Step+'Progressive Change'!AF32*Weight_Progressive+'Hydrogen Superpower'!AF32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AG32*Weight_Step+'Progressive Change'!AG32*Weight_Progressive+'Hydrogen Superpower'!AG32*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Step Change'!G33*Weight_Step+'Progressive Change'!G33*Weight_Progressive+'Hydrogen Superpower'!G33*Weight_Hydro","v":0},{"$f":"'Step Change'!H33*Weight_Step+'Progressive Change'!H33*Weight_Progressive+'Hydrogen Superpower'!H33*Weight_Hydro","v":0},{"$f":"'Step Change'!I33*Weight_Step+'Progressive Change'!I33*Weight_Progressive+'Hydrogen Superpower'!I33*Weight_Hydro","v":0},{"$f":"'Step Change'!J33*Weight_Step+'Progressive Change'!J33*Weight_Progressive+'Hydrogen Superpower'!J33*Weight_Hydro","v":0},{"$f":"'Step Change'!K33*Weight_Step+'Progressive Change'!K33*Weight_Progressive+'Hydrogen Superpower'!K33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!L33*Weight_Step+'Progressive Change'!L33*Weight_Progressive+'Hydrogen Superpower'!L33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!M33*Weight_Step+'Progressive Change'!M33*Weight_Progressive+'Hydrogen Superpower'!M33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!N33*Weight_Step+'Progressive Change'!N33*Weight_Progressive+'Hydrogen Superpower'!N33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!O33*Weight_Step+'Progressive Change'!O33*Weight_Progressive+'Hydrogen Superpower'!O33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!P33*Weight_Step+'Progressive Change'!P33*Weight_Progressive+'Hydrogen Superpower'!P33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Q33*Weight_Step+'Progressive Change'!Q33*Weight_Progressive+'Hydrogen Superpower'!Q33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!R33*Weight_Step+'Progressive Change'!R33*Weight_Progressive+'Hydrogen Superpower'!R33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!S33*Weight_Step+'Progressive Change'!S33*Weight_Progressive+'Hydrogen Superpower'!S33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!T33*Weight_Step+'Progressive Change'!T33*Weight_Progressive+'Hydrogen Superpower'!T33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!U33*Weight_Step+'Progressive Change'!U33*Weight_Progressive+'Hydrogen Superpower'!U33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!V33*Weight_Step+'Progressive Change'!V33*Weight_Progressive+'Hydrogen Superpower'!V33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!W33*Weight_Step+'Progressive Change'!W33*Weight_Progressive+'Hydrogen Superpower'!W33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!X33*Weight_Step+'Progressive Change'!X33*Weight_Progressive+'Hydrogen Superpower'!X33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Y33*Weight_Step+'Progressive Change'!Y33*Weight_Progressive+'Hydrogen Superpower'!Y33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Z33*Weight_Step+'Progressive Change'!Z33*Weight_Progressive+'Hydrogen Superpower'!Z33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AA33*Weight_Step+'Progressive Change'!AA33*Weight_Progressive+'Hydrogen Superpower'!AA33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AB33*Weight_Step+'Progressive Change'!AB33*Weight_Progressive+'Hydrogen Superpower'!AB33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AC33*Weight_Step+'Progressive Change'!AC33*Weight_Progressive+'Hydrogen Superpower'!AC33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AD33*Weight_Step+'Progressive Change'!AD33*Weight_Progressive+'Hydrogen Superpower'!AD33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AE33*Weight_Step+'Progressive Change'!AE33*Weight_Progressive+'Hydrogen Superpower'!AE33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AF33*Weight_Step+'Progressive Change'!AF33*Weight_Progressive+'Hydrogen Superpower'!AF33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AG33*Weight_Step+'Progressive Change'!AG33*Weight_Progressive+'Hydrogen Superpower'!AG33*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Step Change'!G34*Weight_Step+'Progressive Change'!G34*Weight_Progressive+'Hydrogen Superpower'!G34*Weight_Hydro","v":0},{"$f":"'Step Change'!H34*Weight_Step+'Progressive Change'!H34*Weight_Progressive+'Hydrogen Superpower'!H34*Weight_Hydro","v":0},{"$f":"'Step Change'!I34*Weight_Step+'Progressive Change'!I34*Weight_Progressive+'Hydrogen Superpower'!I34*Weight_Hydro","v":0},{"$f":"'Step Change'!J34*Weight_Step+'Progressive Change'!J34*Weight_Progressive+'Hydrogen Superpower'!J34*Weight_Hydro","v":0},{"$f":"'Step Change'!K34*Weight_Step+'Progressive Change'!K34*Weight_Progressive+'Hydrogen Superpower'!K34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!L34*Weight_Step+'Progressive Change'!L34*Weight_Progressive+'Hydrogen Superpower'!L34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!M34*Weight_Step+'Progressive Change'!M34*Weight_Progressive+'Hydrogen Superpower'!M34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!N34*Weight_Step+'Progressive Change'!N34*Weight_Progressive+'Hydrogen Superpower'!N34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!O34*Weight_Step+'Progressive Change'!O34*Weight_Progressive+'Hydrogen Superpower'!O34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!P34*Weight_Step+'Progressive Change'!P34*Weight_Progressive+'Hydrogen Superpower'!P34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Q34*Weight_Step+'Progressive Change'!Q34*Weight_Progressive+'Hydrogen Superpower'!Q34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!R34*Weight_Step+'Progressive Change'!R34*Weight_Progressive+'Hydrogen Superpower'!R34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!S34*Weight_Step+'Progressive Change'!S34*Weight_Progressive+'Hydrogen Superpower'!S34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!T34*Weight_Step+'Progressive Change'!T34*Weight_Progressive+'Hydrogen Superpower'!T34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!U34*Weight_Step+'Progressive Change'!U34*Weight_Progressive+'Hydrogen Superpower'!U34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!V34*Weight_Step+'Progressive Change'!V34*Weight_Progressive+'Hydrogen Superpower'!V34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!W34*Weight_Step+'Progressive Change'!W34*Weight_Progressive+'Hydrogen Superpower'!W34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!X34*Weight_Step+'Progressive Change'!X34*Weight_Progressive+'Hydrogen Superpower'!X34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Y34*Weight_Step+'Progressive Change'!Y34*Weight_Progressive+'Hydrogen Superpower'!Y34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Z34*Weight_Step+'Progressive Change'!Z34*Weight_Progressive+'Hydrogen Superpower'!Z34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AA34*Weight_Step+'Progressive Change'!AA34*Weight_Progressive+'Hydrogen Superpower'!AA34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AB34*Weight_Step+'Progressive Change'!AB34*Weight_Progressive+'Hydrogen Superpower'!AB34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AC34*Weight_Step+'Progressive Change'!AC34*Weight_Progressive+'Hydrogen Superpower'!AC34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AD34*Weight_Step+'Progressive Change'!AD34*Weight_Progressive+'Hydrogen Superpower'!AD34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AE34*Weight_Step+'Progressive Change'!AE34*Weight_Progressive+'Hydrogen Superpower'!AE34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AF34*Weight_Step+'Progressive Change'!AF34*Weight_Progressive+'Hydrogen Superpower'!AF34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AG34*Weight_Step+'Progressive Change'!AG34*Weight_Progressive+'Hydrogen Superpower'!AG34*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Step Change'!G35*Weight_Step+'Progressive Change'!G35*Weight_Progressive+'Hydrogen Superpower'!G35*Weight_Hydro","v":0},{"$f":"'Step Change'!H35*Weight_Step+'Progressive Change'!H35*Weight_Progressive+'Hydrogen Superpower'!H35*Weight_Hydro","v":0},{"$f":"'Step Change'!I35*Weight_Step+'Progressive Change'!I35*Weight_Progressive+'Hydrogen Superpower'!I35*Weight_Hydro","v":0},{"$f":"'Step Change'!J35*Weight_Step+'Progressive Change'!J35*Weight_Progressive+'Hydrogen Superpower'!J35*Weight_Hydro","v":0},{"$f":"'Step Change'!K35*Weight_Step+'Progressive Change'!K35*Weight_Progressive+'Hydrogen Superpower'!K35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!L35*Weight_Step+'Progressive Change'!L35*Weight_Progressive+'Hydrogen Superpower'!L35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!M35*Weight_Step+'Progressive Change'!M35*Weight_Progressive+'Hydrogen Superpower'!M35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!N35*Weight_Step+'Progressive Change'!N35*Weight_Progressive+'Hydrogen Superpower'!N35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!O35*Weight_Step+'Progressive Change'!O35*Weight_Progressive+'Hydrogen Superpower'!O35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!P35*Weight_Step+'Progressive Change'!P35*Weight_Progressive+'Hydrogen Superpower'!P35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Q35*Weight_Step+'Progressive Change'!Q35*Weight_Progressive+'Hydrogen Superpower'!Q35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!R35*Weight_Step+'Progressive Change'!R35*Weight_Progressive+'Hydrogen Superpower'!R35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!S35*Weight_Step+'Progressive Change'!S35*Weight_Progressive+'Hydrogen Superpower'!S35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!T35*Weight_Step+'Progressive Change'!T35*Weight_Progressive+'Hydrogen Superpower'!T35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!U35*Weight_Step+'Progressive Change'!U35*Weight_Progressive+'Hydrogen Superpower'!U35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!V35*Weight_Step+'Progressive Change'!V35*Weight_Progressive+'Hydrogen Superpower'!V35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!W35*Weight_Step+'Progressive Change'!W35*Weight_Progressive+'Hydrogen Superpower'!W35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!X35*Weight_Step+'Progressive Change'!X35*Weight_Progressive+'Hydrogen Superpower'!X35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Y35*Weight_Step+'Progressive Change'!Y35*Weight_Progressive+'Hydrogen Superpower'!Y35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Z35*Weight_Step+'Progressive Change'!Z35*Weight_Progressive+'Hydrogen Superpower'!Z35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AA35*Weight_Step+'Progressive Change'!AA35*Weight_Progressive+'Hydrogen Superpower'!AA35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AB35*Weight_Step+'Progressive Change'!AB35*Weight_Progressive+'Hydrogen Superpower'!AB35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AC35*Weight_Step+'Progressive Change'!AC35*Weight_Progressive+'Hydrogen Superpower'!AC35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AD35*Weight_Step+'Progressive Change'!AD35*Weight_Progressive+'Hydrogen Superpower'!AD35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AE35*Weight_Step+'Progressive Change'!AE35*Weight_Progressive+'Hydrogen Superpower'!AE35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AF35*Weight_Step+'Progressive Change'!AF35*Weight_Progressive+'Hydrogen Superpower'!AF35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AG35*Weight_Step+'Progressive Change'!AG35*Weight_Progressive+'Hydrogen Superpower'!AG35*Weight_Hydro","v":0}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Weighted,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406734,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",8.0324622318746588,0,0.48892000787922246,5.1642175832242883,2.4955292068835315,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175264,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133924,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411201,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Weighted,H50:AG50)","v":5.7238516659225116},{"$f":"'Step Change'!G50*Weight_Step+'Progressive Change'!G50*Weight_Progressive+'Hydrogen Superpower'!G50*Weight_Hydro","v":0},{"$f":"'Step Change'!H50*Weight_Step+'Progressive Change'!H50*Weight_Progressive+'Hydrogen Superpower'!H50*Weight_Hydro","v":0.45967637190097776},{"$f":"'Step Change'!I50*Weight_Step+'Progressive Change'!I50*Weight_Progressive+'Hydrogen Superpower'!I50*Weight_Hydro","v":0.4863431702025991},{"$f":"'Step Change'!J50*Weight_Step+'Progressive Change'!J50*Weight_Progressive+'Hydrogen Superpower'!J50*Weight_Hydro","v":0.27607512499758285},{"$f":"'Step Change'!K50*Weight_Step+'Progressive Change'!K50*Weight_Progressive+'Hydrogen Superpower'!K50*Weight_Hydro","v":0.11148126190136737},{"$f":"'Step Change'!L50*Weight_Step+'Progressive Change'!L50*Weight_Progressive+'Hydrogen Superpower'!L50*Weight_Hydro","v":-0.37356662729989243},{"$f":"'Step Change'!M50*Weight_Step+'Progressive Change'!M50*Weight_Progressive+'Hydrogen Superpower'!M50*Weight_Hydro","v":0.2743664225296743},{"$f":"'Step Change'!N50*Weight_Step+'Progressive Change'!N50*Weight_Progressive+'Hydrogen Superpower'!N50*Weight_Hydro","v":0.18107200028327269},{"$f":"'Step Change'!O50*Weight_Step+'Progressive Change'!O50*Weight_Progressive+'Hydrogen Superpower'!O50*Weight_Hydro","v":0.62607623321915518},{"$f":"'Step Change'!P50*Weight_Step+'Progressive Change'!P50*Weight_Progressive+'Hydrogen Superpower'!P50*Weight_Hydro","v":0.76482770991219917},{"$f":"'Step Change'!Q50*Weight_Step+'Progressive Change'!Q50*Weight_Progressive+'Hydrogen Superpower'!Q50*Weight_Hydro","v":0.67664574217444162},{"$f":"'Step Change'!R50*Weight_Step+'Progressive Change'!R50*Weight_Progressive+'Hydrogen Superpower'!R50*Weight_Hydro","v":0.21098959159612146},{"$f":"'Step Change'!S50*Weight_Step+'Progressive Change'!S50*Weight_Progressive+'Hydrogen Superpower'!S50*Weight_Hydro","v":0.80980772953605296},{"$f":"'Step Change'!T50*Weight_Step+'Progressive Change'!T50*Weight_Progressive+'Hydrogen Superpower'!T50*Weight_Hydro","v":0.71255484546946268},{"$f":"'Step Change'!U50*Weight_Step+'Progressive Change'!U50*Weight_Progressive+'Hydrogen Superpower'!U50*Weight_Hydro","v":0.90305717272195807},{"$f":"'Step Change'!V50*Weight_Step+'Progressive Change'!V50*Weight_Progressive+'Hydrogen Superpower'!V50*Weight_Hydro","v":4.5432470781770429E-2},{"$f":"'Step Change'!W50*Weight_Step+'Progressive Change'!W50*Weight_Progressive+'Hydrogen Superpower'!W50*Weight_Hydro","v":0.34380185066052488},{"$f":"'Step Change'!X50*Weight_Step+'Progressive Change'!X50*Weight_Progressive+'Hydrogen Superpower'!X50*Weight_Hydro","v":-1.4570870210022818E-2},{"$f":"'Step Change'!Y50*Weight_Step+'Progressive Change'!Y50*Weight_Progressive+'Hydrogen Superpower'!Y50*Weight_Hydro","v":0.66624059806267266},{"$f":"'Step Change'!Z50*Weight_Step+'Progressive Change'!Z50*Weight_Progressive+'Hydrogen Superpower'!Z50*Weight_Hydro","v":1.2623587242079428},{"$f":"'Step Change'!AA50*Weight_Step+'Progressive Change'!AA50*Weight_Progressive+'Hydrogen Superpower'!AA50*Weight_Hydro","v":0.94083171589498293},{"$f":"'Step Change'!AB50*Weight_Step+'Progressive Change'!AB50*Weight_Progressive+'Hydrogen Superpower'!AB50*Weight_Hydro","v":-0.46527305380939654},{"$f":"'Step Change'!AC50*Weight_Step+'Progressive Change'!AC50*Weight_Progressive+'Hydrogen Superpower'!AC50*Weight_Hydro","v":0.63846809033867424},{"$f":"'Step Change'!AD50*Weight_Step+'Progressive Change'!AD50*Weight_Progressive+'Hydrogen Superpower'!AD50*Weight_Hydro","v":0.83419063113801717},{"$f":"'Step Change'!AE50*Weight_Step+'Progressive Change'!AE50*Weight_Progressive+'Hydrogen Superpower'!AE50*Weight_Hydro","v":0.71177651471462},{"$f":"'Step Change'!AF50*Weight_Step+'Progressive Change'!AF50*Weight_Progressive+'Hydrogen Superpower'!AF50*Weight_Hydro","v":0.79172029180080239},{"$f":"'Step Change'!AG50*Weight_Step+'Progressive Change'!AG50*Weight_Progressive+'Hydrogen Superpower'!AG50*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.5757337638531155,{"$f":"'Step Change'!G51*Weight_Step+'Progressive Change'!G51*Weight_Progressive+'Hydrogen Superpower'!G51*Weight_Hydro","v":0},{"$f":"'Step Change'!H51*Weight_Step+'Progressive Change'!H51*Weight_Progressive+'Hydrogen Superpower'!H51*Weight_Hydro","v":0.29815918896559196},{"$f":"'Step Change'!I51*Weight_Step+'Progressive Change'!I51*Weight_Progressive+'Hydrogen Superpower'!I51*Weight_Hydro","v":7.7355865051440556E-2},{"$f":"'Step Change'!J51*Weight_Step+'Progressive Change'!J51*Weight_Progressive+'Hydrogen Superpower'!J51*Weight_Hydro","v":0.23166860613544488},{"$f":"'Step Change'!K51*Weight_Step+'Progressive Change'!K51*Weight_Progressive+'Hydrogen Superpower'!K51*Weight_Hydro","v":0.25099322836574173},{"$f":"'Step Change'!L51*Weight_Step+'Progressive Change'!L51*Weight_Progressive+'Hydrogen Superpower'!L51*Weight_Hydro","v":-0.20173435738906392},{"$f":"'Step Change'!M51*Weight_Step+'Progressive Change'!M51*Weight_Progressive+'Hydrogen Superpower'!M51*Weight_Hydro","v":0.44174390023787058},{"$f":"'Step Change'!N51*Weight_Step+'Progressive Change'!N51*Weight_Progressive+'Hydrogen Superpower'!N51*Weight_Hydro","v":0.29131240843894601},{"$f":"'Step Change'!O51*Weight_Step+'Progressive Change'!O51*Weight_Progressive+'Hydrogen Superpower'!O51*Weight_Hydro","v":0.92009754691231804},{"$f":"'Step Change'!P51*Weight_Step+'Progressive Change'!P51*Weight_Progressive+'Hydrogen Superpower'!P51*Weight_Hydro","v":1.0671597479858745},{"$f":"'Step Change'!Q51*Weight_Step+'Progressive Change'!Q51*Weight_Progressive+'Hydrogen Superpower'!Q51*Weight_Hydro","v":0.78490949039821301},{"$f":"'Step Change'!R51*Weight_Step+'Progressive Change'!R51*Weight_Progressive+'Hydrogen Superpower'!R51*Weight_Hydro","v":0.27973823144944843},{"$f":"'Step Change'!S51*Weight_Step+'Progressive Change'!S51*Weight_Progressive+'Hydrogen Superpower'!S51*Weight_Hydro","v":1.1105706784247897},{"$f":"'Step Change'!T51*Weight_Step+'Progressive Change'!T51*Weight_Progressive+'Hydrogen Superpower'!T51*Weight_Hydro","v":0.90758461838583793},{"$f":"'Step Change'!U51*Weight_Step+'Progressive Change'!U51*Weight_Progressive+'Hydrogen Superpower'!U51*Weight_Hydro","v":0.84628654539267567},{"$f":"'Step Change'!V51*Weight_Step+'Progressive Change'!V51*Weight_Progressive+'Hydrogen Superpower'!V51*Weight_Hydro","v":-0.25409281167026165},{"$f":"'Step Change'!W51*Weight_Step+'Progressive Change'!W51*Weight_Progressive+'Hydrogen Superpower'!W51*Weight_Hydro","v":2.3851674611787388E-2},{"$f":"'Step Change'!X51*Weight_Step+'Progressive Change'!X51*Weight_Progressive+'Hydrogen Superpower'!X51*Weight_Hydro","v":-0.15054228393635194},{"$f":"'Step Change'!Y51*Weight_Step+'Progressive Change'!Y51*Weight_Progressive+'Hydrogen Superpower'!Y51*Weight_Hydro","v":0.84483457953237118},{"$f":"'Step Change'!Z51*Weight_Step+'Progressive Change'!Z51*Weight_Progressive+'Hydrogen Superpower'!Z51*Weight_Hydro","v":1.4543550507824918},{"$f":"'Step Change'!AA51*Weight_Step+'Progressive Change'!AA51*Weight_Progressive+'Hydrogen Superpower'!AA51*Weight_Hydro","v":1.5931768874779433},{"$f":"'Step Change'!AB51*Weight_Step+'Progressive Change'!AB51*Weight_Progressive+'Hydrogen Superpower'!AB51*Weight_Hydro","v":-1.0396242215138589},{"$f":"'Step Change'!AC51*Weight_Step+'Progressive Change'!AC51*Weight_Progressive+'Hydrogen Superpower'!AC51*Weight_Hydro","v":0.64837285501965647},{"$f":"'Step Change'!AD51*Weight_Step+'Progressive Change'!AD51*Weight_Progressive+'Hydrogen Superpower'!AD51*Weight_Hydro","v":1.0304480452779443},{"$f":"'Step Change'!AE51*Weight_Step+'Progressive Change'!AE51*Weight_Progressive+'Hydrogen Superpower'!AE51*Weight_Hydro","v":1.36309056266502},{"$f":"'Step Change'!AF51*Weight_Step+'Progressive Change'!AF51*Weight_Progressive+'Hydrogen Superpower'!AF51*Weight_Hydro","v":1.4408010502298929},{"$f":"'Step Change'!AG51*Weight_Step+'Progressive Change'!AG51*Weight_Progressive+'Hydrogen Superpower'!AG51*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.8735701658662087,{"$f":"'Step Change'!G52*Weight_Step+'Progressive Change'!G52*Weight_Progressive+'Hydrogen Superpower'!G52*Weight_Hydro","v":0},{"$f":"'Step Change'!H52*Weight_Step+'Progressive Change'!H52*Weight_Progressive+'Hydrogen Superpower'!H52*Weight_Hydro","v":0.29634196357533255},{"$f":"'Step Change'!I52*Weight_Step+'Progressive Change'!I52*Weight_Progressive+'Hydrogen Superpower'!I52*Weight_Hydro","v":7.6912151650112726E-2},{"$f":"'Step Change'!J52*Weight_Step+'Progressive Change'!J52*Weight_Progressive+'Hydrogen Superpower'!J52*Weight_Hydro","v":0.23215814566422521},{"$f":"'Step Change'!K52*Weight_Step+'Progressive Change'!K52*Weight_Progressive+'Hydrogen Superpower'!K52*Weight_Hydro","v":0.2432176099368871},{"$f":"'Step Change'!L52*Weight_Step+'Progressive Change'!L52*Weight_Progressive+'Hydrogen Superpower'!L52*Weight_Hydro","v":-0.19745276359214586},{"$f":"'Step Change'!M52*Weight_Step+'Progressive Change'!M52*Weight_Progressive+'Hydrogen Superpower'!M52*Weight_Hydro","v":0.4412700351134799},{"$f":"'Step Change'!N52*Weight_Step+'Progressive Change'!N52*Weight_Progressive+'Hydrogen Superpower'!N52*Weight_Hydro","v":0.28383597489065782},{"$f":"'Step Change'!O52*Weight_Step+'Progressive Change'!O52*Weight_Progressive+'Hydrogen Superpower'!O52*Weight_Hydro","v":0.96090921341366986},{"$f":"'Step Change'!P52*Weight_Step+'Progressive Change'!P52*Weight_Progressive+'Hydrogen Superpower'!P52*Weight_Hydro","v":1.1043879803162961},{"$f":"'Step Change'!Q52*Weight_Step+'Progressive Change'!Q52*Weight_Progressive+'Hydrogen Superpower'!Q52*Weight_Hydro","v":0.81407729037786558},{"$f":"'Step Change'!R52*Weight_Step+'Progressive Change'!R52*Weight_Progressive+'Hydrogen Superpower'!R52*Weight_Hydro","v":0.33779256953942871},{"$f":"'Step Change'!S52*Weight_Step+'Progressive Change'!S52*Weight_Progressive+'Hydrogen Superpower'!S52*Weight_Hydro","v":1.2420900105761281},{"$f":"'Step Change'!T52*Weight_Step+'Progressive Change'!T52*Weight_Progressive+'Hydrogen Superpower'!T52*Weight_Hydro","v":0.97727484902558326},{"$f":"'Step Change'!U52*Weight_Step+'Progressive Change'!U52*Weight_Progressive+'Hydrogen Superpower'!U52*Weight_Hydro","v":0.89145949239249256},{"$f":"'Step Change'!V52*Weight_Step+'Progressive Change'!V52*Weight_Progressive+'Hydrogen Superpower'!V52*Weight_Hydro","v":-0.30291531546749872},{"$f":"'Step Change'!W52*Weight_Step+'Progressive Change'!W52*Weight_Progressive+'Hydrogen Superpower'!W52*Weight_Hydro","v":2.9761190826566142E-2},{"$f":"'Step Change'!X52*Weight_Step+'Progressive Change'!X52*Weight_Progressive+'Hydrogen Superpower'!X52*Weight_Hydro","v":-0.14850423274821878},{"$f":"'Step Change'!Y52*Weight_Step+'Progressive Change'!Y52*Weight_Progressive+'Hydrogen Superpower'!Y52*Weight_Hydro","v":0.71334368740596354},{"$f":"'Step Change'!Z52*Weight_Step+'Progressive Change'!Z52*Weight_Progressive+'Hydrogen Superpower'!Z52*Weight_Hydro","v":1.3491601321413462},{"$f":"'Step Change'!AA52*Weight_Step+'Progressive Change'!AA52*Weight_Progressive+'Hydrogen Superpower'!AA52*Weight_Hydro","v":1.5415679330367904},{"$f":"'Step Change'!AB52*Weight_Step+'Progressive Change'!AB52*Weight_Progressive+'Hydrogen Superpower'!AB52*Weight_Hydro","v":-0.73370956933505105},{"$f":"'Step Change'!AC52*Weight_Step+'Progressive Change'!AC52*Weight_Progressive+'Hydrogen Superpower'!AC52*Weight_Hydro","v":0.79437204065993228},{"$f":"'Step Change'!AD52*Weight_Step+'Progressive Change'!AD52*Weight_Progressive+'Hydrogen Superpower'!AD52*Weight_Hydro","v":0.88764911396598112},{"$f":"'Step Change'!AE52*Weight_Step+'Progressive Change'!AE52*Weight_Progressive+'Hydrogen Superpower'!AE52*Weight_Hydro","v":1.3792431206977107},{"$f":"'Step Change'!AF52*Weight_Step+'Progressive Change'!AF52*Weight_Progressive+'Hydrogen Superpower'!AF52*Weight_Hydro","v":1.8266241379435906},{"$f":"'Step Change'!AG52*Weight_Step+'Progressive Change'!AG52*Weight_Progressive+'Hydrogen Superpower'!AG52*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",10.160383827660935,{"$f":"'Step Change'!G53*Weight_Step+'Progressive Change'!G53*Weight_Progressive+'Hydrogen Superpower'!G53*Weight_Hydro","v":0},{"$f":"'Step Change'!H53*Weight_Step+'Progressive Change'!H53*Weight_Progressive+'Hydrogen Superpower'!H53*Weight_Hydro","v":0.29917630901648407},{"$f":"'Step Change'!I53*Weight_Step+'Progressive Change'!I53*Weight_Progressive+'Hydrogen Superpower'!I53*Weight_Hydro","v":7.5990726554764479E-2},{"$f":"'Step Change'!J53*Weight_Step+'Progressive Change'!J53*Weight_Progressive+'Hydrogen Superpower'!J53*Weight_Hydro","v":0.22025451967953358},{"$f":"'Step Change'!K53*Weight_Step+'Progressive Change'!K53*Weight_Progressive+'Hydrogen Superpower'!K53*Weight_Hydro","v":0.22417429021527821},{"$f":"'Step Change'!L53*Weight_Step+'Progressive Change'!L53*Weight_Progressive+'Hydrogen Superpower'!L53*Weight_Hydro","v":-7.9691088994413767E-2},{"$f":"'Step Change'!M53*Weight_Step+'Progressive Change'!M53*Weight_Progressive+'Hydrogen Superpower'!M53*Weight_Hydro","v":0.42923085622290269},{"$f":"'Step Change'!N53*Weight_Step+'Progressive Change'!N53*Weight_Progressive+'Hydrogen Superpower'!N53*Weight_Hydro","v":0.22772367134812835},{"$f":"'Step Change'!O53*Weight_Step+'Progressive Change'!O53*Weight_Progressive+'Hydrogen Superpower'!O53*Weight_Hydro","v":1.2865708961743962},{"$f":"'Step Change'!P53*Weight_Step+'Progressive Change'!P53*Weight_Progressive+'Hydrogen Superpower'!P53*Weight_Hydro","v":1.2818023576384325},{"$f":"'Step Change'!Q53*Weight_Step+'Progressive Change'!Q53*Weight_Progressive+'Hydrogen Superpower'!Q53*Weight_Hydro","v":0.93775026671848538},{"$f":"'Step Change'!R53*Weight_Step+'Progressive Change'!R53*Weight_Progressive+'Hydrogen Superpower'!R53*Weight_Hydro","v":0.57012211996669748},{"$f":"'Step Change'!S53*Weight_Step+'Progressive Change'!S53*Weight_Progressive+'Hydrogen Superpower'!S53*Weight_Hydro","v":2.0259979050381456},{"$f":"'Step Change'!T53*Weight_Step+'Progressive Change'!T53*Weight_Progressive+'Hydrogen Superpower'!T53*Weight_Hydro","v":1.3097096485955659},{"$f":"'Step Change'!U53*Weight_Step+'Progressive Change'!U53*Weight_Progressive+'Hydrogen Superpower'!U53*Weight_Hydro","v":1.5914179820365895},{"$f":"'Step Change'!V53*Weight_Step+'Progressive Change'!V53*Weight_Progressive+'Hydrogen Superpower'!V53*Weight_Hydro","v":-0.17953551534937551},{"$f":"'Step Change'!W53*Weight_Step+'Progressive Change'!W53*Weight_Progressive+'Hydrogen Superpower'!W53*Weight_Hydro","v":-1.9949785829248889E-2},{"$f":"'Step Change'!X53*Weight_Step+'Progressive Change'!X53*Weight_Progressive+'Hydrogen Superpower'!X53*Weight_Hydro","v":-0.14264651914682419},{"$f":"'Step Change'!Y53*Weight_Step+'Progressive Change'!Y53*Weight_Progressive+'Hydrogen Superpower'!Y53*Weight_Hydro","v":0.97414089957005212},{"$f":"'Step Change'!Z53*Weight_Step+'Progressive Change'!Z53*Weight_Progressive+'Hydrogen Superpower'!Z53*Weight_Hydro","v":1.885451021139029},{"$f":"'Step Change'!AA53*Weight_Step+'Progressive Change'!AA53*Weight_Progressive+'Hydrogen Superpower'!AA53*Weight_Hydro","v":4.329170872238123},{"$f":"'Step Change'!AB53*Weight_Step+'Progressive Change'!AB53*Weight_Progressive+'Hydrogen Superpower'!AB53*Weight_Hydro","v":-3.7138698486569477E-2},{"$f":"'Step Change'!AC53*Weight_Step+'Progressive Change'!AC53*Weight_Progressive+'Hydrogen Superpower'!AC53*Weight_Hydro","v":1.0380608732443988},{"$f":"'Step Change'!AD53*Weight_Step+'Progressive Change'!AD53*Weight_Progressive+'Hydrogen Superpower'!AD53*Weight_Hydro","v":0.81198116617375493},{"$f":"'Step Change'!AE53*Weight_Step+'Progressive Change'!AE53*Weight_Progressive+'Hydrogen Superpower'!AE53*Weight_Hydro","v":2.0235567013075704},{"$f":"'Step Change'!AF53*Weight_Step+'Progressive Change'!AF53*Weight_Progressive+'Hydrogen Superpower'!AF53*Weight_Hydro","v":2.1809813695725189},{"$f":"'Step Change'!AG53*Weight_Step+'Progressive Change'!AG53*Weight_Progressive+'Hydrogen Superpower'!AG53*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-16.960021198126238,{"$f":"'Step Change'!G54*Weight_Step+'Progressive Change'!G54*Weight_Progressive+'Hydrogen Superpower'!G54*Weight_Hydro","v":0},{"$f":"'Step Change'!H54*Weight_Step+'Progressive Change'!H54*Weight_Progressive+'Hydrogen Superpower'!H54*Weight_Hydro","v":0.19336824645080014},{"$f":"'Step Change'!I54*Weight_Step+'Progressive Change'!I54*Weight_Progressive+'Hydrogen Superpower'!I54*Weight_Hydro","v":5.9175400928943411E-2},{"$f":"'Step Change'!J54*Weight_Step+'Progressive Change'!J54*Weight_Progressive+'Hydrogen Superpower'!J54*Weight_Hydro","v":-0.17649442613067551},{"$f":"'Step Change'!K54*Weight_Step+'Progressive Change'!K54*Weight_Progressive+'Hydrogen Superpower'!K54*Weight_Hydro","v":0.19583051873155913},{"$f":"'Step Change'!L54*Weight_Step+'Progressive Change'!L54*Weight_Progressive+'Hydrogen Superpower'!L54*Weight_Hydro","v":5.8927523496899975E-2},{"$f":"'Step Change'!M54*Weight_Step+'Progressive Change'!M54*Weight_Progressive+'Hydrogen Superpower'!M54*Weight_Hydro","v":0.39455387142691056},{"$f":"'Step Change'!N54*Weight_Step+'Progressive Change'!N54*Weight_Progressive+'Hydrogen Superpower'!N54*Weight_Hydro","v":0.21864825863620579},{"$f":"'Step Change'!O54*Weight_Step+'Progressive Change'!O54*Weight_Progressive+'Hydrogen Superpower'!O54*Weight_Hydro","v":-0.99789802426795393},{"$f":"'Step Change'!P54*Weight_Step+'Progressive Change'!P54*Weight_Progressive+'Hydrogen Superpower'!P54*Weight_Hydro","v":-0.45859634840445102},{"$f":"'Step Change'!Q54*Weight_Step+'Progressive Change'!Q54*Weight_Progressive+'Hydrogen Superpower'!Q54*Weight_Hydro","v":-0.50794127940341016},{"$f":"'Step Change'!R54*Weight_Step+'Progressive Change'!R54*Weight_Progressive+'Hydrogen Superpower'!R54*Weight_Hydro","v":-1.0553713600187666},{"$f":"'Step Change'!S54*Weight_Step+'Progressive Change'!S54*Weight_Progressive+'Hydrogen Superpower'!S54*Weight_Hydro","v":-2.6887140595856613},{"$f":"'Step Change'!T54*Weight_Step+'Progressive Change'!T54*Weight_Progressive+'Hydrogen Superpower'!T54*Weight_Hydro","v":-1.2453149942382709},{"$f":"'Step Change'!U54*Weight_Step+'Progressive Change'!U54*Weight_Progressive+'Hydrogen Superpower'!U54*Weight_Hydro","v":-2.5297260100016308},{"$f":"'Step Change'!V54*Weight_Step+'Progressive Change'!V54*Weight_Progressive+'Hydrogen Superpower'!V54*Weight_Hydro","v":-1.8020219245517228},{"$f":"'Step Change'!W54*Weight_Step+'Progressive Change'!W54*Weight_Progressive+'Hydrogen Superpower'!W54*Weight_Hydro","v":-1.1246000346111624},{"$f":"'Step Change'!X54*Weight_Step+'Progressive Change'!X54*Weight_Progressive+'Hydrogen Superpower'!X54*Weight_Hydro","v":-1.5071284789141917},{"$f":"'Step Change'!Y54*Weight_Step+'Progressive Change'!Y54*Weight_Progressive+'Hydrogen Superpower'!Y54*Weight_Hydro","v":-0.13912705570738126},{"$f":"'Step Change'!Z54*Weight_Step+'Progressive Change'!Z54*Weight_Progressive+'Hydrogen Superpower'!Z54*Weight_Hydro","v":-1.6686096303288924},{"$f":"'Step Change'!AA54*Weight_Step+'Progressive Change'!AA54*Weight_Progressive+'Hydrogen Superpower'!AA54*Weight_Hydro","v":-13.9065871679658},{"$f":"'Step Change'!AB54*Weight_Step+'Progressive Change'!AB54*Weight_Progressive+'Hydrogen Superpower'!AB54*Weight_Hydro","v":-5.7105811414280376},{"$f":"'Step Change'!AC54*Weight_Step+'Progressive Change'!AC54*Weight_Progressive+'Hydrogen Superpower'!AC54*Weight_Hydro","v":-2.7023049603799065},{"$f":"'Step Change'!AD54*Weight_Step+'Progressive Change'!AD54*Weight_Progressive+'Hydrogen Superpower'!AD54*Weight_Hydro","v":-1.0502153346412433},{"$f":"'Step Change'!AE54*Weight_Step+'Progressive Change'!AE54*Weight_Progressive+'Hydrogen Superpower'!AE54*Weight_Hydro","v":-2.5057928622163579},{"$f":"'Step Change'!AF54*Weight_Step+'Progressive Change'!AF54*Weight_Progressive+'Hydrogen Superpower'!AF54*Weight_Hydro","v":-6.2460795877313098},{"$f":"'Step Change'!AG54*Weight_Step+'Progressive Change'!AG54*Weight_Progressive+'Hydrogen Superpower'!AG54*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",15.117577439627258,{"$f":"'Step Change'!G55*Weight_Step+'Progressive Change'!G55*Weight_Progressive+'Hydrogen Superpower'!G55*Weight_Hydro","v":0},{"$f":"'Step Change'!H55*Weight_Step+'Progressive Change'!H55*Weight_Progressive+'Hydrogen Superpower'!H55*Weight_Hydro","v":0.10339240535204226},{"$f":"'Step Change'!I55*Weight_Step+'Progressive Change'!I55*Weight_Progressive+'Hydrogen Superpower'!I55*Weight_Hydro","v":-1.1090575753769373E-2},{"$f":"'Step Change'!J55*Weight_Step+'Progressive Change'!J55*Weight_Progressive+'Hydrogen Superpower'!J55*Weight_Hydro","v":0.84477892787805109},{"$f":"'Step Change'!K55*Weight_Step+'Progressive Change'!K55*Weight_Progressive+'Hydrogen Superpower'!K55*Weight_Hydro","v":0.84235735366270559},{"$f":"'Step Change'!L55*Weight_Step+'Progressive Change'!L55*Weight_Progressive+'Hydrogen Superpower'!L55*Weight_Hydro","v":-0.59478074093262889},{"$f":"'Step Change'!M55*Weight_Step+'Progressive Change'!M55*Weight_Progressive+'Hydrogen Superpower'!M55*Weight_Hydro","v":1.3902506467940838},{"$f":"'Step Change'!N55*Weight_Step+'Progressive Change'!N55*Weight_Progressive+'Hydrogen Superpower'!N55*Weight_Hydro","v":1.97390532902655},{"$f":"'Step Change'!O55*Weight_Step+'Progressive Change'!O55*Weight_Progressive+'Hydrogen Superpower'!O55*Weight_Hydro","v":2.350645618605629},{"$f":"'Step Change'!P55*Weight_Step+'Progressive Change'!P55*Weight_Progressive+'Hydrogen Superpower'!P55*Weight_Hydro","v":1.9954444645583838},{"$f":"'Step Change'!Q55*Weight_Step+'Progressive Change'!Q55*Weight_Progressive+'Hydrogen Superpower'!Q55*Weight_Hydro","v":1.303174700857205},{"$f":"'Step Change'!R55*Weight_Step+'Progressive Change'!R55*Weight_Progressive+'Hydrogen Superpower'!R55*Weight_Hydro","v":1.4447946026580167},{"$f":"'Step Change'!S55*Weight_Step+'Progressive Change'!S55*Weight_Progressive+'Hydrogen Superpower'!S55*Weight_Hydro","v":2.4636257079884989},{"$f":"'Step Change'!T55*Weight_Step+'Progressive Change'!T55*Weight_Progressive+'Hydrogen Superpower'!T55*Weight_Hydro","v":1.0313364886909107},{"$f":"'Step Change'!U55*Weight_Step+'Progressive Change'!U55*Weight_Progressive+'Hydrogen Superpower'!U55*Weight_Hydro","v":1.102412129501904},{"$f":"'Step Change'!V55*Weight_Step+'Progressive Change'!V55*Weight_Progressive+'Hydrogen Superpower'!V55*Weight_Hydro","v":2.9110736037405271E-2},{"$f":"'Step Change'!W55*Weight_Step+'Progressive Change'!W55*Weight_Progressive+'Hydrogen Superpower'!W55*Weight_Hydro","v":-0.19563495839044664},{"$f":"'Step Change'!X55*Weight_Step+'Progressive Change'!X55*Weight_Progressive+'Hydrogen Superpower'!X55*Weight_Hydro","v":-8.4643965912473501E-2},{"$f":"'Step Change'!Y55*Weight_Step+'Progressive Change'!Y55*Weight_Progressive+'Hydrogen Superpower'!Y55*Weight_Hydro","v":0.39163536626233053},{"$f":"'Step Change'!Z55*Weight_Step+'Progressive Change'!Z55*Weight_Progressive+'Hydrogen Superpower'!Z55*Weight_Hydro","v":-0.10840712245950275},{"$f":"'Step Change'!AA55*Weight_Step+'Progressive Change'!AA55*Weight_Progressive+'Hydrogen Superpower'!AA55*Weight_Hydro","v":6.0483352091443114},{"$f":"'Step Change'!AB55*Weight_Step+'Progressive Change'!AB55*Weight_Progressive+'Hydrogen Superpower'!AB55*Weight_Hydro","v":1.1780917798008703},{"$f":"'Step Change'!AC55*Weight_Step+'Progressive Change'!AC55*Weight_Progressive+'Hydrogen Superpower'!AC55*Weight_Hydro","v":0.54348560646551047},{"$f":"'Step Change'!AD55*Weight_Step+'Progressive Change'!AD55*Weight_Progressive+'Hydrogen Superpower'!AD55*Weight_Hydro","v":1.1663640402031434},{"$f":"'Step Change'!AE55*Weight_Step+'Progressive Change'!AE55*Weight_Progressive+'Hydrogen Superpower'!AE55*Weight_Hydro","v":2.7758637568183895},{"$f":"'Step Change'!AF55*Weight_Step+'Progressive Change'!AF55*Weight_Progressive+'Hydrogen Superpower'!AF55*Weight_Hydro","v":5.0442527443181548},{"$f":"'Step Change'!AG55*Weight_Step+'Progressive Change'!AG55*Weight_Progressive+'Hydrogen Superpower'!AG55*Weight_Hydro","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Weighted,H59:AG59)","v":12.616228882846599},{"$f":"'Step Change'!G59*Weight_Step+'Progressive Change'!G59*Weight_Progressive+'Hydrogen Superpower'!G59*Weight_Hydro","v":0},{"$f":"'Step Change'!H59*Weight_Step+'Progressive Change'!H59*Weight_Progressive+'Hydrogen Superpower'!H59*Weight_Hydro","v":0},{"$f":"'Step Change'!I59*Weight_Step+'Progressive Change'!I59*Weight_Progressive+'Hydrogen Superpower'!I59*Weight_Hydro","v":-0.43087976671224226},{"$f":"'Step Change'!J59*Weight_Step+'Progressive Change'!J59*Weight_Progressive+'Hydrogen Superpower'!J59*Weight_Hydro","v":1.2309081769204751},{"$f":"'Step Change'!K59*Weight_Step+'Progressive Change'!K59*Weight_Progressive+'Hydrogen Superpower'!K59*Weight_Hydro","v":0.84333515095219802},{"$f":"'Step Change'!L59*Weight_Step+'Progressive Change'!L59*Weight_Progressive+'Hydrogen Superpower'!L59*Weight_Hydro","v":1.6243171407076806},{"$f":"'Step Change'!M59*Weight_Step+'Progressive Change'!M59*Weight_Progressive+'Hydrogen Superpower'!M59*Weight_Hydro","v":0.41849272894413847},{"$f":"'Step Change'!N59*Weight_Step+'Progressive Change'!N59*Weight_Progressive+'Hydrogen Superpower'!N59*Weight_Hydro","v":0.59446125137330452},{"$f":"'Step Change'!O59*Weight_Step+'Progressive Change'!O59*Weight_Progressive+'Hydrogen Superpower'!O59*Weight_Hydro","v":0.57862560050948564},{"$f":"'Step Change'!P59*Weight_Step+'Progressive Change'!P59*Weight_Progressive+'Hydrogen Superpower'!P59*Weight_Hydro","v":0.91820938405265218},{"$f":"'Step Change'!Q59*Weight_Step+'Progressive Change'!Q59*Weight_Progressive+'Hydrogen Superpower'!Q59*Weight_Hydro","v":1.09143632341993},{"$f":"'Step Change'!R59*Weight_Step+'Progressive Change'!R59*Weight_Progressive+'Hydrogen Superpower'!R59*Weight_Hydro","v":1.3018903456644695},{"$f":"'Step Change'!S59*Weight_Step+'Progressive Change'!S59*Weight_Progressive+'Hydrogen Superpower'!S59*Weight_Hydro","v":0.68472730190625053},{"$f":"'Step Change'!T59*Weight_Step+'Progressive Change'!T59*Weight_Progressive+'Hydrogen Superpower'!T59*Weight_Hydro","v":0.71461697291510073},{"$f":"'Step Change'!U59*Weight_Step+'Progressive Change'!U59*Weight_Progressive+'Hydrogen Superpower'!U59*Weight_Hydro","v":1.040908309596307},{"$f":"'Step Change'!V59*Weight_Step+'Progressive Change'!V59*Weight_Progressive+'Hydrogen Superpower'!V59*Weight_Hydro","v":1.3147816737836366},{"$f":"'Step Change'!W59*Weight_Step+'Progressive Change'!W59*Weight_Progressive+'Hydrogen Superpower'!W59*Weight_Hydro","v":1.2095139728480719},{"$f":"'Step Change'!X59*Weight_Step+'Progressive Change'!X59*Weight_Progressive+'Hydrogen Superpower'!X59*Weight_Hydro","v":1.5111671579054382},{"$f":"'Step Change'!Y59*Weight_Step+'Progressive Change'!Y59*Weight_Progressive+'Hydrogen Superpower'!Y59*Weight_Hydro","v":1.631066024544416},{"$f":"'Step Change'!Z59*Weight_Step+'Progressive Change'!Z59*Weight_Progressive+'Hydrogen Superpower'!Z59*Weight_Hydro","v":1.8891950067846117},{"$f":"'Step Change'!AA59*Weight_Step+'Progressive Change'!AA59*Weight_Progressive+'Hydrogen Superpower'!AA59*Weight_Hydro","v":1.341752257354492},{"$f":"'Step Change'!AB59*Weight_Step+'Progressive Change'!AB59*Weight_Progressive+'Hydrogen Superpower'!AB59*Weight_Hydro","v":2.3124549160124661},{"$f":"'Step Change'!AC59*Weight_Step+'Progressive Change'!AC59*Weight_Progressive+'Hydrogen Superpower'!AC59*Weight_Hydro","v":1.6317001708106544},{"$f":"'Step Change'!AD59*Weight_Step+'Progressive Change'!AD59*Weight_Progressive+'Hydrogen Superpower'!AD59*Weight_Hydro","v":1.4430505687722324},{"$f":"'Step Change'!AE59*Weight_Step+'Progressive Change'!AE59*Weight_Progressive+'Hydrogen Superpower'!AE59*Weight_Hydro","v":1.34456338819542},{"$f":"'Step Change'!AF59*Weight_Step+'Progressive Change'!AF59*Weight_Progressive+'Hydrogen Superpower'!AF59*Weight_Hydro","v":1.0786636961288967},{"$f":"'Step Change'!AG59*Weight_Step+'Progressive Change'!AG59*Weight_Progressive+'Hydrogen Superpower'!AG59*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",19.308163328961314,{"$f":"'Step Change'!G60*Weight_Step+'Progressive Change'!G60*Weight_Progressive+'Hydrogen Superpower'!G60*Weight_Hydro","v":0},{"$f":"'Step Change'!H60*Weight_Step+'Progressive Change'!H60*Weight_Progressive+'Hydrogen Superpower'!H60*Weight_Hydro","v":0},{"$f":"'Step Change'!I60*Weight_Step+'Progressive Change'!I60*Weight_Progressive+'Hydrogen Superpower'!I60*Weight_Hydro","v":4.4218808382220226E-3},{"$f":"'Step Change'!J60*Weight_Step+'Progressive Change'!J60*Weight_Progressive+'Hydrogen Superpower'!J60*Weight_Hydro","v":1.8076340286736854},{"$f":"'Step Change'!K60*Weight_Step+'Progressive Change'!K60*Weight_Progressive+'Hydrogen Superpower'!K60*Weight_Hydro","v":0.97236166919424249},{"$f":"'Step Change'!L60*Weight_Step+'Progressive Change'!L60*Weight_Progressive+'Hydrogen Superpower'!L60*Weight_Hydro","v":1.5860194479752865},{"$f":"'Step Change'!M60*Weight_Step+'Progressive Change'!M60*Weight_Progressive+'Hydrogen Superpower'!M60*Weight_Hydro","v":0.44589332593672681},{"$f":"'Step Change'!N60*Weight_Step+'Progressive Change'!N60*Weight_Progressive+'Hydrogen Superpower'!N60*Weight_Hydro","v":0.84535080411960739},{"$f":"'Step Change'!O60*Weight_Step+'Progressive Change'!O60*Weight_Progressive+'Hydrogen Superpower'!O60*Weight_Hydro","v":0.7552778376484095},{"$f":"'Step Change'!P60*Weight_Step+'Progressive Change'!P60*Weight_Progressive+'Hydrogen Superpower'!P60*Weight_Hydro","v":1.4188794865100864},{"$f":"'Step Change'!Q60*Weight_Step+'Progressive Change'!Q60*Weight_Progressive+'Hydrogen Superpower'!Q60*Weight_Hydro","v":1.787258800867894},{"$f":"'Step Change'!R60*Weight_Step+'Progressive Change'!R60*Weight_Progressive+'Hydrogen Superpower'!R60*Weight_Hydro","v":1.9720947426435305},{"$f":"'Step Change'!S60*Weight_Step+'Progressive Change'!S60*Weight_Progressive+'Hydrogen Superpower'!S60*Weight_Hydro","v":1.0678199848889836},{"$f":"'Step Change'!T60*Weight_Step+'Progressive Change'!T60*Weight_Progressive+'Hydrogen Superpower'!T60*Weight_Hydro","v":1.2862056899689014},{"$f":"'Step Change'!U60*Weight_Step+'Progressive Change'!U60*Weight_Progressive+'Hydrogen Superpower'!U60*Weight_Hydro","v":1.8987485538910369},{"$f":"'Step Change'!V60*Weight_Step+'Progressive Change'!V60*Weight_Progressive+'Hydrogen Superpower'!V60*Weight_Hydro","v":2.4201613043515131},{"$f":"'Step Change'!W60*Weight_Step+'Progressive Change'!W60*Weight_Progressive+'Hydrogen Superpower'!W60*Weight_Hydro","v":1.93306040112373},{"$f":"'Step Change'!X60*Weight_Step+'Progressive Change'!X60*Weight_Progressive+'Hydrogen Superpower'!X60*Weight_Hydro","v":2.5232837178404406},{"$f":"'Step Change'!Y60*Weight_Step+'Progressive Change'!Y60*Weight_Progressive+'Hydrogen Superpower'!Y60*Weight_Hydro","v":3.0117345885721445},{"$f":"'Step Change'!Z60*Weight_Step+'Progressive Change'!Z60*Weight_Progressive+'Hydrogen Superpower'!Z60*Weight_Hydro","v":3.8236888975373948},{"$f":"'Step Change'!AA60*Weight_Step+'Progressive Change'!AA60*Weight_Progressive+'Hydrogen Superpower'!AA60*Weight_Hydro","v":1.4797557237367074},{"$f":"'Step Change'!AB60*Weight_Step+'Progressive Change'!AB60*Weight_Progressive+'Hydrogen Superpower'!AB60*Weight_Hydro","v":3.8806924508713205},{"$f":"'Step Change'!AC60*Weight_Step+'Progressive Change'!AC60*Weight_Progressive+'Hydrogen Superpower'!AC60*Weight_Hydro","v":2.7435522981180474},{"$f":"'Step Change'!AD60*Weight_Step+'Progressive Change'!AD60*Weight_Progressive+'Hydrogen Superpower'!AD60*Weight_Hydro","v":2.0184258279701317},{"$f":"'Step Change'!AE60*Weight_Step+'Progressive Change'!AE60*Weight_Progressive+'Hydrogen Superpower'!AE60*Weight_Hydro","v":1.6104955801357936},{"$f":"'Step Change'!AF60*Weight_Step+'Progressive Change'!AF60*Weight_Progressive+'Hydrogen Superpower'!AF60*Weight_Hydro","v":0.58519096897271072},{"$f":"'Step Change'!AG60*Weight_Step+'Progressive Change'!AG60*Weight_Progressive+'Hydrogen Superpower'!AG60*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",19.013614462665103,{"$f":"'Step Change'!G61*Weight_Step+'Progressive Change'!G61*Weight_Progressive+'Hydrogen Superpower'!G61*Weight_Hydro","v":0},{"$f":"'Step Change'!H61*Weight_Step+'Progressive Change'!H61*Weight_Progressive+'Hydrogen Superpower'!H61*Weight_Hydro","v":0},{"$f":"'Step Change'!I61*Weight_Step+'Progressive Change'!I61*Weight_Progressive+'Hydrogen Superpower'!I61*Weight_Hydro","v":4.6821362519835928E-3},{"$f":"'Step Change'!J61*Weight_Step+'Progressive Change'!J61*Weight_Progressive+'Hydrogen Superpower'!J61*Weight_Hydro","v":1.7944672098712251},{"$f":"'Step Change'!K61*Weight_Step+'Progressive Change'!K61*Weight_Progressive+'Hydrogen Superpower'!K61*Weight_Hydro","v":0.9746004511611841},{"$f":"'Step Change'!L61*Weight_Step+'Progressive Change'!L61*Weight_Progressive+'Hydrogen Superpower'!L61*Weight_Hydro","v":1.5695747731030405},{"$f":"'Step Change'!M61*Weight_Step+'Progressive Change'!M61*Weight_Progressive+'Hydrogen Superpower'!M61*Weight_Hydro","v":0.4075157148200288},{"$f":"'Step Change'!N61*Weight_Step+'Progressive Change'!N61*Weight_Progressive+'Hydrogen Superpower'!N61*Weight_Hydro","v":0.81526545949053797},{"$f":"'Step Change'!O61*Weight_Step+'Progressive Change'!O61*Weight_Progressive+'Hydrogen Superpower'!O61*Weight_Hydro","v":0.71483485636434141},{"$f":"'Step Change'!P61*Weight_Step+'Progressive Change'!P61*Weight_Progressive+'Hydrogen Superpower'!P61*Weight_Hydro","v":1.4161367861777854},{"$f":"'Step Change'!Q61*Weight_Step+'Progressive Change'!Q61*Weight_Progressive+'Hydrogen Superpower'!Q61*Weight_Hydro","v":1.7678386483928263},{"$f":"'Step Change'!R61*Weight_Step+'Progressive Change'!R61*Weight_Progressive+'Hydrogen Superpower'!R61*Weight_Hydro","v":1.9572134622462454},{"$f":"'Step Change'!S61*Weight_Step+'Progressive Change'!S61*Weight_Progressive+'Hydrogen Superpower'!S61*Weight_Hydro","v":0.97534596231235793},{"$f":"'Step Change'!T61*Weight_Step+'Progressive Change'!T61*Weight_Progressive+'Hydrogen Superpower'!T61*Weight_Hydro","v":1.216068817257874},{"$f":"'Step Change'!U61*Weight_Step+'Progressive Change'!U61*Weight_Progressive+'Hydrogen Superpower'!U61*Weight_Hydro","v":1.8717816728128853},{"$f":"'Step Change'!V61*Weight_Step+'Progressive Change'!V61*Weight_Progressive+'Hydrogen Superpower'!V61*Weight_Hydro","v":2.3929771184272433},{"$f":"'Step Change'!W61*Weight_Step+'Progressive Change'!W61*Weight_Progressive+'Hydrogen Superpower'!W61*Weight_Hydro","v":1.8846575509354262},{"$f":"'Step Change'!X61*Weight_Step+'Progressive Change'!X61*Weight_Progressive+'Hydrogen Superpower'!X61*Weight_Hydro","v":2.4576396776585532},{"$f":"'Step Change'!Y61*Weight_Step+'Progressive Change'!Y61*Weight_Progressive+'Hydrogen Superpower'!Y61*Weight_Hydro","v":2.9903266019384498},{"$f":"'Step Change'!Z61*Weight_Step+'Progressive Change'!Z61*Weight_Progressive+'Hydrogen Superpower'!Z61*Weight_Hydro","v":3.6560926359200669},{"$f":"'Step Change'!AA61*Weight_Step+'Progressive Change'!AA61*Weight_Progressive+'Hydrogen Superpower'!AA61*Weight_Hydro","v":1.5955437141825675},{"$f":"'Step Change'!AB61*Weight_Step+'Progressive Change'!AB61*Weight_Progressive+'Hydrogen Superpower'!AB61*Weight_Hydro","v":3.5849657938135349},{"$f":"'Step Change'!AC61*Weight_Step+'Progressive Change'!AC61*Weight_Progressive+'Hydrogen Superpower'!AC61*Weight_Hydro","v":2.5842463111163307},{"$f":"'Step Change'!AD61*Weight_Step+'Progressive Change'!AD61*Weight_Progressive+'Hydrogen Superpower'!AD61*Weight_Hydro","v":2.1264904375017792},{"$f":"'Step Change'!AE61*Weight_Step+'Progressive Change'!AE61*Weight_Progressive+'Hydrogen Superpower'!AE61*Weight_Hydro","v":1.8490203767487039},{"$f":"'Step Change'!AF61*Weight_Step+'Progressive Change'!AF61*Weight_Progressive+'Hydrogen Superpower'!AF61*Weight_Hydro","v":0.7970882371920015},{"$f":"'Step Change'!AG61*Weight_Step+'Progressive Change'!AG61*Weight_Progressive+'Hydrogen Superpower'!AG61*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",15.048754968107858,{"$f":"'Step Change'!G62*Weight_Step+'Progressive Change'!G62*Weight_Progressive+'Hydrogen Superpower'!G62*Weight_Hydro","v":0},{"$f":"'Step Change'!H62*Weight_Step+'Progressive Change'!H62*Weight_Progressive+'Hydrogen Superpower'!H62*Weight_Hydro","v":0},{"$f":"'Step Change'!I62*Weight_Step+'Progressive Change'!I62*Weight_Progressive+'Hydrogen Superpower'!I62*Weight_Hydro","v":6.4373832263021312E-3},{"$f":"'Step Change'!J62*Weight_Step+'Progressive Change'!J62*Weight_Progressive+'Hydrogen Superpower'!J62*Weight_Hydro","v":1.7002413864150345},{"$f":"'Step Change'!K62*Weight_Step+'Progressive Change'!K62*Weight_Progressive+'Hydrogen Superpower'!K62*Weight_Hydro","v":0.91189278614273461},{"$f":"'Step Change'!L62*Weight_Step+'Progressive Change'!L62*Weight_Progressive+'Hydrogen Superpower'!L62*Weight_Hydro","v":1.2649838456823226},{"$f":"'Step Change'!M62*Weight_Step+'Progressive Change'!M62*Weight_Progressive+'Hydrogen Superpower'!M62*Weight_Hydro","v":0.21445629164980803},{"$f":"'Step Change'!N62*Weight_Step+'Progressive Change'!N62*Weight_Progressive+'Hydrogen Superpower'!N62*Weight_Hydro","v":0.69933684116585026},{"$f":"'Step Change'!O62*Weight_Step+'Progressive Change'!O62*Weight_Progressive+'Hydrogen Superpower'!O62*Weight_Hydro","v":0.37132023724693686},{"$f":"'Step Change'!P62*Weight_Step+'Progressive Change'!P62*Weight_Progressive+'Hydrogen Superpower'!P62*Weight_Hydro","v":1.5204333367779781},{"$f":"'Step Change'!Q62*Weight_Step+'Progressive Change'!Q62*Weight_Progressive+'Hydrogen Superpower'!Q62*Weight_Hydro","v":1.6964110626001456},{"$f":"'Step Change'!R62*Weight_Step+'Progressive Change'!R62*Weight_Progressive+'Hydrogen Superpower'!R62*Weight_Hydro","v":1.7691516868851067},{"$f":"'Step Change'!S62*Weight_Step+'Progressive Change'!S62*Weight_Progressive+'Hydrogen Superpower'!S62*Weight_Hydro","v":0.2927622995610909},{"$f":"'Step Change'!T62*Weight_Step+'Progressive Change'!T62*Weight_Progressive+'Hydrogen Superpower'!T62*Weight_Hydro","v":0.91420348169021959},{"$f":"'Step Change'!U62*Weight_Step+'Progressive Change'!U62*Weight_Progressive+'Hydrogen Superpower'!U62*Weight_Hydro","v":1.3770344298602688},{"$f":"'Step Change'!V62*Weight_Step+'Progressive Change'!V62*Weight_Progressive+'Hydrogen Superpower'!V62*Weight_Hydro","v":1.8299552620480246},{"$f":"'Step Change'!W62*Weight_Step+'Progressive Change'!W62*Weight_Progressive+'Hydrogen Superpower'!W62*Weight_Hydro","v":1.6705727507968915},{"$f":"'Step Change'!X62*Weight_Step+'Progressive Change'!X62*Weight_Progressive+'Hydrogen Superpower'!X62*Weight_Hydro","v":2.0807009240945624},{"$f":"'Step Change'!Y62*Weight_Step+'Progressive Change'!Y62*Weight_Progressive+'Hydrogen Superpower'!Y62*Weight_Hydro","v":2.3991775806227453},{"$f":"'Step Change'!Z62*Weight_Step+'Progressive Change'!Z62*Weight_Progressive+'Hydrogen Superpower'!Z62*Weight_Hydro","v":2.6884858303819419},{"$f":"'Step Change'!AA62*Weight_Step+'Progressive Change'!AA62*Weight_Progressive+'Hydrogen Superpower'!AA62*Weight_Hydro","v":-0.44372767894412357},{"$f":"'Step Change'!AB62*Weight_Step+'Progressive Change'!AB62*Weight_Progressive+'Hydrogen Superpower'!AB62*Weight_Hydro","v":2.3531421255909661},{"$f":"'Step Change'!AC62*Weight_Step+'Progressive Change'!AC62*Weight_Progressive+'Hydrogen Superpower'!AC62*Weight_Hydro","v":1.9133119685496056},{"$f":"'Step Change'!AD62*Weight_Step+'Progressive Change'!AD62*Weight_Progressive+'Hydrogen Superpower'!AD62*Weight_Hydro","v":2.2833581114915433},{"$f":"'Step Change'!AE62*Weight_Step+'Progressive Change'!AE62*Weight_Progressive+'Hydrogen Superpower'!AE62*Weight_Hydro","v":1.9589295230136488},{"$f":"'Step Change'!AF62*Weight_Step+'Progressive Change'!AF62*Weight_Progressive+'Hydrogen Superpower'!AF62*Weight_Hydro","v":0.66651932766424582},{"$f":"'Step Change'!AG62*Weight_Step+'Progressive Change'!AG62*Weight_Progressive+'Hydrogen Superpower'!AG62*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",30.150907881181446,{"$f":"'Step Change'!G63*Weight_Step+'Progressive Change'!G63*Weight_Progressive+'Hydrogen Superpower'!G63*Weight_Hydro","v":0},{"$f":"'Step Change'!H63*Weight_Step+'Progressive Change'!H63*Weight_Progressive+'Hydrogen Superpower'!H63*Weight_Hydro","v":0},{"$f":"'Step Change'!I63*Weight_Step+'Progressive Change'!I63*Weight_Progressive+'Hydrogen Superpower'!I63*Weight_Hydro","v":2.0351632591751921E-3},{"$f":"'Step Change'!J63*Weight_Step+'Progressive Change'!J63*Weight_Progressive+'Hydrogen Superpower'!J63*Weight_Hydro","v":0.84177290647502334},{"$f":"'Step Change'!K63*Weight_Step+'Progressive Change'!K63*Weight_Progressive+'Hydrogen Superpower'!K63*Weight_Hydro","v":0.90658882273525943},{"$f":"'Step Change'!L63*Weight_Step+'Progressive Change'!L63*Weight_Progressive+'Hydrogen Superpower'!L63*Weight_Hydro","v":1.1115173939974285},{"$f":"'Step Change'!M63*Weight_Step+'Progressive Change'!M63*Weight_Progressive+'Hydrogen Superpower'!M63*Weight_Hydro","v":1.206343021248649},{"$f":"'Step Change'!N63*Weight_Step+'Progressive Change'!N63*Weight_Progressive+'Hydrogen Superpower'!N63*Weight_Hydro","v":1.5127186690170402},{"$f":"'Step Change'!O63*Weight_Step+'Progressive Change'!O63*Weight_Progressive+'Hydrogen Superpower'!O63*Weight_Hydro","v":2.2703870847685903},{"$f":"'Step Change'!P63*Weight_Step+'Progressive Change'!P63*Weight_Progressive+'Hydrogen Superpower'!P63*Weight_Hydro","v":1.5704360488829114},{"$f":"'Step Change'!Q63*Weight_Step+'Progressive Change'!Q63*Weight_Progressive+'Hydrogen Superpower'!Q63*Weight_Hydro","v":1.8602700192930115},{"$f":"'Step Change'!R63*Weight_Step+'Progressive Change'!R63*Weight_Progressive+'Hydrogen Superpower'!R63*Weight_Hydro","v":1.9444245566286917},{"$f":"'Step Change'!S63*Weight_Step+'Progressive Change'!S63*Weight_Progressive+'Hydrogen Superpower'!S63*Weight_Hydro","v":3.3822386632795221},{"$f":"'Step Change'!T63*Weight_Step+'Progressive Change'!T63*Weight_Progressive+'Hydrogen Superpower'!T63*Weight_Hydro","v":2.3620250730912451},{"$f":"'Step Change'!U63*Weight_Step+'Progressive Change'!U63*Weight_Progressive+'Hydrogen Superpower'!U63*Weight_Hydro","v":2.2923816169641942},{"$f":"'Step Change'!V63*Weight_Step+'Progressive Change'!V63*Weight_Progressive+'Hydrogen Superpower'!V63*Weight_Hydro","v":3.6552223922074516},{"$f":"'Step Change'!W63*Weight_Step+'Progressive Change'!W63*Weight_Progressive+'Hydrogen Superpower'!W63*Weight_Hydro","v":2.2953965739566593},{"$f":"'Step Change'!X63*Weight_Step+'Progressive Change'!X63*Weight_Progressive+'Hydrogen Superpower'!X63*Weight_Hydro","v":3.3008343025533575},{"$f":"'Step Change'!Y63*Weight_Step+'Progressive Change'!Y63*Weight_Progressive+'Hydrogen Superpower'!Y63*Weight_Hydro","v":3.5234844406580486},{"$f":"'Step Change'!Z63*Weight_Step+'Progressive Change'!Z63*Weight_Progressive+'Hydrogen Superpower'!Z63*Weight_Hydro","v":7.6069027794904098},{"$f":"'Step Change'!AA63*Weight_Step+'Progressive Change'!AA63*Weight_Progressive+'Hydrogen Superpower'!AA63*Weight_Hydro","v":9.1564175465125661},{"$f":"'Step Change'!AB63*Weight_Step+'Progressive Change'!AB63*Weight_Progressive+'Hydrogen Superpower'!AB63*Weight_Hydro","v":8.3869324493270323},{"$f":"'Step Change'!AC63*Weight_Step+'Progressive Change'!AC63*Weight_Progressive+'Hydrogen Superpower'!AC63*Weight_Hydro","v":4.5190126867241993},{"$f":"'Step Change'!AD63*Weight_Step+'Progressive Change'!AD63*Weight_Progressive+'Hydrogen Superpower'!AD63*Weight_Hydro","v":3.0399726801238649},{"$f":"'Step Change'!AE63*Weight_Step+'Progressive Change'!AE63*Weight_Progressive+'Hydrogen Superpower'!AE63*Weight_Hydro","v":1.7164082206481543},{"$f":"'Step Change'!AF63*Weight_Step+'Progressive Change'!AF63*Weight_Progressive+'Hydrogen Superpower'!AF63*Weight_Hydro","v":2.3893406336698169},{"$f":"'Step Change'!AG63*Weight_Step+'Progressive Change'!AG63*Weight_Progressive+'Hydrogen Superpower'!AG63*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",78.851043000984205,{"$f":"'Step Change'!G64*Weight_Step+'Progressive Change'!G64*Weight_Progressive+'Hydrogen Superpower'!G64*Weight_Hydro","v":0},{"$f":"'Step Change'!H64*Weight_Step+'Progressive Change'!H64*Weight_Progressive+'Hydrogen Superpower'!H64*Weight_Hydro","v":0},{"$f":"'Step Change'!I64*Weight_Step+'Progressive Change'!I64*Weight_Progressive+'Hydrogen Superpower'!I64*Weight_Hydro","v":6.7182190274132827E-3},{"$f":"'Step Change'!J64*Weight_Step+'Progressive Change'!J64*Weight_Progressive+'Hydrogen Superpower'!J64*Weight_Hydro","v":7.7225560673893359},{"$f":"'Step Change'!K64*Weight_Step+'Progressive Change'!K64*Weight_Progressive+'Hydrogen Superpower'!K64*Weight_Hydro","v":7.6304294171844571},{"$f":"'Step Change'!L64*Weight_Step+'Progressive Change'!L64*Weight_Progressive+'Hydrogen Superpower'!L64*Weight_Hydro","v":10.900501010711281},{"$f":"'Step Change'!M64*Weight_Step+'Progressive Change'!M64*Weight_Progressive+'Hydrogen Superpower'!M64*Weight_Hydro","v":3.823514540067217},{"$f":"'Step Change'!N64*Weight_Step+'Progressive Change'!N64*Weight_Progressive+'Hydrogen Superpower'!N64*Weight_Hydro","v":2.9597957709241838},{"$f":"'Step Change'!O64*Weight_Step+'Progressive Change'!O64*Weight_Progressive+'Hydrogen Superpower'!O64*Weight_Hydro","v":5.6811442657160391},{"$f":"'Step Change'!P64*Weight_Step+'Progressive Change'!P64*Weight_Progressive+'Hydrogen Superpower'!P64*Weight_Hydro","v":6.1608994990624986},{"$f":"'Step Change'!Q64*Weight_Step+'Progressive Change'!Q64*Weight_Progressive+'Hydrogen Superpower'!Q64*Weight_Hydro","v":7.9158357702506139},{"$f":"'Step Change'!R64*Weight_Step+'Progressive Change'!R64*Weight_Progressive+'Hydrogen Superpower'!R64*Weight_Hydro","v":7.715869642832013},{"$f":"'Step Change'!S64*Weight_Step+'Progressive Change'!S64*Weight_Progressive+'Hydrogen Superpower'!S64*Weight_Hydro","v":6.2668492733322907},{"$f":"'Step Change'!T64*Weight_Step+'Progressive Change'!T64*Weight_Progressive+'Hydrogen Superpower'!T64*Weight_Hydro","v":7.6747590823123391},{"$f":"'Step Change'!U64*Weight_Step+'Progressive Change'!U64*Weight_Progressive+'Hydrogen Superpower'!U64*Weight_Hydro","v":8.1756711228895451},{"$f":"'Step Change'!V64*Weight_Step+'Progressive Change'!V64*Weight_Progressive+'Hydrogen Superpower'!V64*Weight_Hydro","v":7.638603615712654},{"$f":"'Step Change'!W64*Weight_Step+'Progressive Change'!W64*Weight_Progressive+'Hydrogen Superpower'!W64*Weight_Hydro","v":7.9963270160960196},{"$f":"'Step Change'!X64*Weight_Step+'Progressive Change'!X64*Weight_Progressive+'Hydrogen Superpower'!X64*Weight_Hydro","v":8.2335589378781524},{"$f":"'Step Change'!Y64*Weight_Step+'Progressive Change'!Y64*Weight_Progressive+'Hydrogen Superpower'!Y64*Weight_Hydro","v":7.8750470902196144},{"$f":"'Step Change'!Z64*Weight_Step+'Progressive Change'!Z64*Weight_Progressive+'Hydrogen Superpower'!Z64*Weight_Hydro","v":7.9719249063652757},{"$f":"'Step Change'!AA64*Weight_Step+'Progressive Change'!AA64*Weight_Progressive+'Hydrogen Superpower'!AA64*Weight_Hydro","v":4.568761189579309},{"$f":"'Step Change'!AB64*Weight_Step+'Progressive Change'!AB64*Weight_Progressive+'Hydrogen Superpower'!AB64*Weight_Hydro","v":5.9355255025380034},{"$f":"'Step Change'!AC64*Weight_Step+'Progressive Change'!AC64*Weight_Progressive+'Hydrogen Superpower'!AC64*Weight_Hydro","v":7.6894248681234236},{"$f":"'Step Change'!AD64*Weight_Step+'Progressive Change'!AD64*Weight_Progressive+'Hydrogen Superpower'!AD64*Weight_Hydro","v":4.5257175087062569},{"$f":"'Step Change'!AE64*Weight_Step+'Progressive Change'!AE64*Weight_Progressive+'Hydrogen Superpower'!AE64*Weight_Hydro","v":4.5890588737365769},{"$f":"'Step Change'!AF64*Weight_Step+'Progressive Change'!AF64*Weight_Progressive+'Hydrogen Superpower'!AF64*Weight_Hydro","v":4.1294565062161199},{"$f":"'Step Change'!AG64*Weight_Step+'Progressive Change'!AG64*Weight_Progressive+'Hydrogen Superpower'!AG64*Weight_Hydro","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Weighted,H66:AG66)","v":4.0277712038287996},{"$f":"'Step Change'!G66*Weight_Step+'Progressive Change'!G66*Weight_Progressive+'Hydrogen Superpower'!G66*Weight_Hydro","v":0},{"$f":"'Step Change'!H66*Weight_Step+'Progressive Change'!H66*Weight_Progressive+'Hydrogen Superpower'!H66*Weight_Hydro","v":0},{"$f":"'Step Change'!I66*Weight_Step+'Progressive Change'!I66*Weight_Progressive+'Hydrogen Superpower'!I66*Weight_Hydro","v":-0.11631819178892},{"$f":"'Step Change'!J66*Weight_Step+'Progressive Change'!J66*Weight_Progressive+'Hydrogen Superpower'!J66*Weight_Hydro","v":0.21126623709832415},{"$f":"'Step Change'!K66*Weight_Step+'Progressive Change'!K66*Weight_Progressive+'Hydrogen Superpower'!K66*Weight_Hydro","v":0.18171397638727571},{"$f":"'Step Change'!L66*Weight_Step+'Progressive Change'!L66*Weight_Progressive+'Hydrogen Superpower'!L66*Weight_Hydro","v":0.27494727211409159},{"$f":"'Step Change'!M66*Weight_Step+'Progressive Change'!M66*Weight_Progressive+'Hydrogen Superpower'!M66*Weight_Hydro","v":0.17954412987860335},{"$f":"'Step Change'!N66*Weight_Step+'Progressive Change'!N66*Weight_Progressive+'Hydrogen Superpower'!N66*Weight_Hydro","v":0.21158686679472},{"$f":"'Step Change'!O66*Weight_Step+'Progressive Change'!O66*Weight_Progressive+'Hydrogen Superpower'!O66*Weight_Hydro","v":0.14606092014315664},{"$f":"'Step Change'!P66*Weight_Step+'Progressive Change'!P66*Weight_Progressive+'Hydrogen Superpower'!P66*Weight_Hydro","v":0.23226234936776791},{"$f":"'Step Change'!Q66*Weight_Step+'Progressive Change'!Q66*Weight_Progressive+'Hydrogen Superpower'!Q66*Weight_Hydro","v":0.22747873329103299},{"$f":"'Step Change'!R66*Weight_Step+'Progressive Change'!R66*Weight_Progressive+'Hydrogen Superpower'!R66*Weight_Hydro","v":0.37202122368817525},{"$f":"'Step Change'!S66*Weight_Step+'Progressive Change'!S66*Weight_Progressive+'Hydrogen Superpower'!S66*Weight_Hydro","v":0.3198912563218369},{"$f":"'Step Change'!T66*Weight_Step+'Progressive Change'!T66*Weight_Progressive+'Hydrogen Superpower'!T66*Weight_Hydro","v":0.31501521527888826},{"$f":"'Step Change'!U66*Weight_Step+'Progressive Change'!U66*Weight_Progressive+'Hydrogen Superpower'!U66*Weight_Hydro","v":0.41827029525742093},{"$f":"'Step Change'!V66*Weight_Step+'Progressive Change'!V66*Weight_Progressive+'Hydrogen Superpower'!V66*Weight_Hydro","v":0.45872315325276758},{"$f":"'Step Change'!W66*Weight_Step+'Progressive Change'!W66*Weight_Progressive+'Hydrogen Superpower'!W66*Weight_Hydro","v":0.40912898073789161},{"$f":"'Step Change'!X66*Weight_Step+'Progressive Change'!X66*Weight_Progressive+'Hydrogen Superpower'!X66*Weight_Hydro","v":0.52040426835378639},{"$f":"'Step Change'!Y66*Weight_Step+'Progressive Change'!Y66*Weight_Progressive+'Hydrogen Superpower'!Y66*Weight_Hydro","v":0.57464802851801333},{"$f":"'Step Change'!Z66*Weight_Step+'Progressive Change'!Z66*Weight_Progressive+'Hydrogen Superpower'!Z66*Weight_Hydro","v":0.70716736136914271},{"$f":"'Step Change'!AA66*Weight_Step+'Progressive Change'!AA66*Weight_Progressive+'Hydrogen Superpower'!AA66*Weight_Hydro","v":0.43166954313899625},{"$f":"'Step Change'!AB66*Weight_Step+'Progressive Change'!AB66*Weight_Progressive+'Hydrogen Superpower'!AB66*Weight_Hydro","v":0.65508053368524999},{"$f":"'Step Change'!AC66*Weight_Step+'Progressive Change'!AC66*Weight_Progressive+'Hydrogen Superpower'!AC66*Weight_Hydro","v":0.58079392237504179},{"$f":"'Step Change'!AD66*Weight_Step+'Progressive Change'!AD66*Weight_Progressive+'Hydrogen Superpower'!AD66*Weight_Hydro","v":0.47430798835692256},{"$f":"'Step Change'!AE66*Weight_Step+'Progressive Change'!AE66*Weight_Progressive+'Hydrogen Superpower'!AE66*Weight_Hydro","v":0.89583074085105174},{"$f":"'Step Change'!AF66*Weight_Step+'Progressive Change'!AF66*Weight_Progressive+'Hydrogen Superpower'!AF66*Weight_Hydro","v":0.87338841731810135},{"$f":"'Step Change'!AG66*Weight_Step+'Progressive Change'!AG66*Weight_Progressive+'Hydrogen Superpower'!AG66*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.2163929285766599,{"$f":"'Step Change'!G67*Weight_Step+'Progressive Change'!G67*Weight_Progressive+'Hydrogen Superpower'!G67*Weight_Hydro","v":0},{"$f":"'Step Change'!H67*Weight_Step+'Progressive Change'!H67*Weight_Progressive+'Hydrogen Superpower'!H67*Weight_Hydro","v":0},{"$f":"'Step Change'!I67*Weight_Step+'Progressive Change'!I67*Weight_Progressive+'Hydrogen Superpower'!I67*Weight_Hydro","v":1.1885036629874434E-3},{"$f":"'Step Change'!J67*Weight_Step+'Progressive Change'!J67*Weight_Progressive+'Hydrogen Superpower'!J67*Weight_Hydro","v":0.28998973343093298},{"$f":"'Step Change'!K67*Weight_Step+'Progressive Change'!K67*Weight_Progressive+'Hydrogen Superpower'!K67*Weight_Hydro","v":0.22310491140028715},{"$f":"'Step Change'!L67*Weight_Step+'Progressive Change'!L67*Weight_Progressive+'Hydrogen Superpower'!L67*Weight_Hydro","v":0.26144575818535432},{"$f":"'Step Change'!M67*Weight_Step+'Progressive Change'!M67*Weight_Progressive+'Hydrogen Superpower'!M67*Weight_Hydro","v":0.23474774829365858},{"$f":"'Step Change'!N67*Weight_Step+'Progressive Change'!N67*Weight_Progressive+'Hydrogen Superpower'!N67*Weight_Hydro","v":0.30525760010060593},{"$f":"'Step Change'!O67*Weight_Step+'Progressive Change'!O67*Weight_Progressive+'Hydrogen Superpower'!O67*Weight_Hydro","v":0.23424767481468739},{"$f":"'Step Change'!P67*Weight_Step+'Progressive Change'!P67*Weight_Progressive+'Hydrogen Superpower'!P67*Weight_Hydro","v":0.37609847627942139},{"$f":"'Step Change'!Q67*Weight_Step+'Progressive Change'!Q67*Weight_Progressive+'Hydrogen Superpower'!Q67*Weight_Hydro","v":0.42023595255751167},{"$f":"'Step Change'!R67*Weight_Step+'Progressive Change'!R67*Weight_Progressive+'Hydrogen Superpower'!R67*Weight_Hydro","v":0.55827821069077799},{"$f":"'Step Change'!S67*Weight_Step+'Progressive Change'!S67*Weight_Progressive+'Hydrogen Superpower'!S67*Weight_Hydro","v":0.4802627408016269},{"$f":"'Step Change'!T67*Weight_Step+'Progressive Change'!T67*Weight_Progressive+'Hydrogen Superpower'!T67*Weight_Hydro","v":0.49344062689318657},{"$f":"'Step Change'!U67*Weight_Step+'Progressive Change'!U67*Weight_Progressive+'Hydrogen Superpower'!U67*Weight_Hydro","v":0.65838725521537977},{"$f":"'Step Change'!V67*Weight_Step+'Progressive Change'!V67*Weight_Progressive+'Hydrogen Superpower'!V67*Weight_Hydro","v":0.73784708960440637},{"$f":"'Step Change'!W67*Weight_Step+'Progressive Change'!W67*Weight_Progressive+'Hydrogen Superpower'!W67*Weight_Hydro","v":0.65434758311010688},{"$f":"'Step Change'!X67*Weight_Step+'Progressive Change'!X67*Weight_Progressive+'Hydrogen Superpower'!X67*Weight_Hydro","v":0.89205985937628163},{"$f":"'Step Change'!Y67*Weight_Step+'Progressive Change'!Y67*Weight_Progressive+'Hydrogen Superpower'!Y67*Weight_Hydro","v":0.98746181178329606},{"$f":"'Step Change'!Z67*Weight_Step+'Progressive Change'!Z67*Weight_Progressive+'Hydrogen Superpower'!Z67*Weight_Hydro","v":1.3622899872996004},{"$f":"'Step Change'!AA67*Weight_Step+'Progressive Change'!AA67*Weight_Progressive+'Hydrogen Superpower'!AA67*Weight_Hydro","v":0.36257619865333257},{"$f":"'Step Change'!AB67*Weight_Step+'Progressive Change'!AB67*Weight_Progressive+'Hydrogen Superpower'!AB67*Weight_Hydro","v":1.1088382121848555},{"$f":"'Step Change'!AC67*Weight_Step+'Progressive Change'!AC67*Weight_Progressive+'Hydrogen Superpower'!AC67*Weight_Hydro","v":1.0032307929667377},{"$f":"'Step Change'!AD67*Weight_Step+'Progressive Change'!AD67*Weight_Progressive+'Hydrogen Superpower'!AD67*Weight_Hydro","v":0.7901393012947755},{"$f":"'Step Change'!AE67*Weight_Step+'Progressive Change'!AE67*Weight_Progressive+'Hydrogen Superpower'!AE67*Weight_Hydro","v":1.2173072685998887},{"$f":"'Step Change'!AF67*Weight_Step+'Progressive Change'!AF67*Weight_Progressive+'Hydrogen Superpower'!AF67*Weight_Hydro","v":0.99243012268976594},{"$f":"'Step Change'!AG67*Weight_Step+'Progressive Change'!AG67*Weight_Progressive+'Hydrogen Superpower'!AG67*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.2828119153258344,{"$f":"'Step Change'!G68*Weight_Step+'Progressive Change'!G68*Weight_Progressive+'Hydrogen Superpower'!G68*Weight_Hydro","v":0},{"$f":"'Step Change'!H68*Weight_Step+'Progressive Change'!H68*Weight_Progressive+'Hydrogen Superpower'!H68*Weight_Hydro","v":0},{"$f":"'Step Change'!I68*Weight_Step+'Progressive Change'!I68*Weight_Progressive+'Hydrogen Superpower'!I68*Weight_Hydro","v":1.2280615723127396E-3},{"$f":"'Step Change'!J68*Weight_Step+'Progressive Change'!J68*Weight_Progressive+'Hydrogen Superpower'!J68*Weight_Hydro","v":0.28784009311825542},{"$f":"'Step Change'!K68*Weight_Step+'Progressive Change'!K68*Weight_Progressive+'Hydrogen Superpower'!K68*Weight_Hydro","v":0.2239694876472498},{"$f":"'Step Change'!L68*Weight_Step+'Progressive Change'!L68*Weight_Progressive+'Hydrogen Superpower'!L68*Weight_Hydro","v":0.258395976871513},{"$f":"'Step Change'!M68*Weight_Step+'Progressive Change'!M68*Weight_Progressive+'Hydrogen Superpower'!M68*Weight_Hydro","v":0.23472318299411654},{"$f":"'Step Change'!N68*Weight_Step+'Progressive Change'!N68*Weight_Progressive+'Hydrogen Superpower'!N68*Weight_Hydro","v":0.3087066189055247},{"$f":"'Step Change'!O68*Weight_Step+'Progressive Change'!O68*Weight_Progressive+'Hydrogen Superpower'!O68*Weight_Hydro","v":0.22192047021171679},{"$f":"'Step Change'!P68*Weight_Step+'Progressive Change'!P68*Weight_Progressive+'Hydrogen Superpower'!P68*Weight_Hydro","v":0.3718257800341746},{"$f":"'Step Change'!Q68*Weight_Step+'Progressive Change'!Q68*Weight_Progressive+'Hydrogen Superpower'!Q68*Weight_Hydro","v":0.41338887900843813},{"$f":"'Step Change'!R68*Weight_Step+'Progressive Change'!R68*Weight_Progressive+'Hydrogen Superpower'!R68*Weight_Hydro","v":0.55216515892967211},{"$f":"'Step Change'!S68*Weight_Step+'Progressive Change'!S68*Weight_Progressive+'Hydrogen Superpower'!S68*Weight_Hydro","v":0.44675240448667863},{"$f":"'Step Change'!T68*Weight_Step+'Progressive Change'!T68*Weight_Progressive+'Hydrogen Superpower'!T68*Weight_Hydro","v":0.47092437491157851},{"$f":"'Step Change'!U68*Weight_Step+'Progressive Change'!U68*Weight_Progressive+'Hydrogen Superpower'!U68*Weight_Hydro","v":0.68694889819593075},{"$f":"'Step Change'!V68*Weight_Step+'Progressive Change'!V68*Weight_Progressive+'Hydrogen Superpower'!V68*Weight_Hydro","v":0.78206821170370855},{"$f":"'Step Change'!W68*Weight_Step+'Progressive Change'!W68*Weight_Progressive+'Hydrogen Superpower'!W68*Weight_Hydro","v":0.65434356126463622},{"$f":"'Step Change'!X68*Weight_Step+'Progressive Change'!X68*Weight_Progressive+'Hydrogen Superpower'!X68*Weight_Hydro","v":0.88457117135414598},{"$f":"'Step Change'!Y68*Weight_Step+'Progressive Change'!Y68*Weight_Progressive+'Hydrogen Superpower'!Y68*Weight_Hydro","v":0.99822559170081604},{"$f":"'Step Change'!Z68*Weight_Step+'Progressive Change'!Z68*Weight_Progressive+'Hydrogen Superpower'!Z68*Weight_Hydro","v":1.3795322642346854},{"$f":"'Step Change'!AA68*Weight_Step+'Progressive Change'!AA68*Weight_Progressive+'Hydrogen Superpower'!AA68*Weight_Hydro","v":0.42538745221134378},{"$f":"'Step Change'!AB68*Weight_Step+'Progressive Change'!AB68*Weight_Progressive+'Hydrogen Superpower'!AB68*Weight_Hydro","v":1.0905112525417691},{"$f":"'Step Change'!AC68*Weight_Step+'Progressive Change'!AC68*Weight_Progressive+'Hydrogen Superpower'!AC68*Weight_Hydro","v":0.98271240972521801},{"$f":"'Step Change'!AD68*Weight_Step+'Progressive Change'!AD68*Weight_Progressive+'Hydrogen Superpower'!AD68*Weight_Hydro","v":0.82562467608212509},{"$f":"'Step Change'!AE68*Weight_Step+'Progressive Change'!AE68*Weight_Progressive+'Hydrogen Superpower'!AE68*Weight_Hydro","v":1.3407309242679912},{"$f":"'Step Change'!AF68*Weight_Step+'Progressive Change'!AF68*Weight_Progressive+'Hydrogen Superpower'!AF68*Weight_Hydro","v":1.0688166504355832},{"$f":"'Step Change'!AG68*Weight_Step+'Progressive Change'!AG68*Weight_Progressive+'Hydrogen Superpower'!AG68*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.7743903403228254,{"$f":"'Step Change'!G69*Weight_Step+'Progressive Change'!G69*Weight_Progressive+'Hydrogen Superpower'!G69*Weight_Hydro","v":0},{"$f":"'Step Change'!H69*Weight_Step+'Progressive Change'!H69*Weight_Progressive+'Hydrogen Superpower'!H69*Weight_Hydro","v":0},{"$f":"'Step Change'!I69*Weight_Step+'Progressive Change'!I69*Weight_Progressive+'Hydrogen Superpower'!I69*Weight_Hydro","v":1.6748088631397449E-3},{"$f":"'Step Change'!J69*Weight_Step+'Progressive Change'!J69*Weight_Progressive+'Hydrogen Superpower'!J69*Weight_Hydro","v":0.27314505011705137},{"$f":"'Step Change'!K69*Weight_Step+'Progressive Change'!K69*Weight_Progressive+'Hydrogen Superpower'!K69*Weight_Hydro","v":0.21397371028247164},{"$f":"'Step Change'!L69*Weight_Step+'Progressive Change'!L69*Weight_Progressive+'Hydrogen Superpower'!L69*Weight_Hydro","v":0.20828943097831257},{"$f":"'Step Change'!M69*Weight_Step+'Progressive Change'!M69*Weight_Progressive+'Hydrogen Superpower'!M69*Weight_Hydro","v":0.22111043647363771},{"$f":"'Step Change'!N69*Weight_Step+'Progressive Change'!N69*Weight_Progressive+'Hydrogen Superpower'!N69*Weight_Hydro","v":0.29260546965239087},{"$f":"'Step Change'!O69*Weight_Step+'Progressive Change'!O69*Weight_Progressive+'Hydrogen Superpower'!O69*Weight_Hydro","v":8.3773068803765227E-2},{"$f":"'Step Change'!P69*Weight_Step+'Progressive Change'!P69*Weight_Progressive+'Hydrogen Superpower'!P69*Weight_Hydro","v":0.30838965300369975},{"$f":"'Step Change'!Q69*Weight_Step+'Progressive Change'!Q69*Weight_Progressive+'Hydrogen Superpower'!Q69*Weight_Hydro","v":0.36691221234861132},{"$f":"'Step Change'!R69*Weight_Step+'Progressive Change'!R69*Weight_Progressive+'Hydrogen Superpower'!R69*Weight_Hydro","v":0.50525687902932082},{"$f":"'Step Change'!S69*Weight_Step+'Progressive Change'!S69*Weight_Progressive+'Hydrogen Superpower'!S69*Weight_Hydro","v":0.29069470511487},{"$f":"'Step Change'!T69*Weight_Step+'Progressive Change'!T69*Weight_Progressive+'Hydrogen Superpower'!T69*Weight_Hydro","v":0.3940499431934632},{"$f":"'Step Change'!U69*Weight_Step+'Progressive Change'!U69*Weight_Progressive+'Hydrogen Superpower'!U69*Weight_Hydro","v":0.60072800089216571},{"$f":"'Step Change'!V69*Weight_Step+'Progressive Change'!V69*Weight_Progressive+'Hydrogen Superpower'!V69*Weight_Hydro","v":0.6979328539648213},{"$f":"'Step Change'!W69*Weight_Step+'Progressive Change'!W69*Weight_Progressive+'Hydrogen Superpower'!W69*Weight_Hydro","v":0.66056264165778888},{"$f":"'Step Change'!X69*Weight_Step+'Progressive Change'!X69*Weight_Progressive+'Hydrogen Superpower'!X69*Weight_Hydro","v":0.82501749049552475},{"$f":"'Step Change'!Y69*Weight_Step+'Progressive Change'!Y69*Weight_Progressive+'Hydrogen Superpower'!Y69*Weight_Hydro","v":0.88916468647301827},{"$f":"'Step Change'!Z69*Weight_Step+'Progressive Change'!Z69*Weight_Progressive+'Hydrogen Superpower'!Z69*Weight_Hydro","v":1.2098037517324474},{"$f":"'Step Change'!AA69*Weight_Step+'Progressive Change'!AA69*Weight_Progressive+'Hydrogen Superpower'!AA69*Weight_Hydro","v":4.2254146774571344E-2},{"$f":"'Step Change'!AB69*Weight_Step+'Progressive Change'!AB69*Weight_Progressive+'Hydrogen Superpower'!AB69*Weight_Hydro","v":1.0363740714803815},{"$f":"'Step Change'!AC69*Weight_Step+'Progressive Change'!AC69*Weight_Progressive+'Hydrogen Superpower'!AC69*Weight_Hydro","v":0.95265710686529015},{"$f":"'Step Change'!AD69*Weight_Step+'Progressive Change'!AD69*Weight_Progressive+'Hydrogen Superpower'!AD69*Weight_Hydro","v":1.0108869346743632},{"$f":"'Step Change'!AE69*Weight_Step+'Progressive Change'!AE69*Weight_Progressive+'Hydrogen Superpower'!AE69*Weight_Hydro","v":1.711512176037286},{"$f":"'Step Change'!AF69*Weight_Step+'Progressive Change'!AF69*Weight_Progressive+'Hydrogen Superpower'!AF69*Weight_Hydro","v":1.366711929697876},{"$f":"'Step Change'!AG69*Weight_Step+'Progressive Change'!AG69*Weight_Progressive+'Hydrogen Superpower'!AG69*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",6.1961623915080342,{"$f":"'Step Change'!G70*Weight_Step+'Progressive Change'!G70*Weight_Progressive+'Hydrogen Superpower'!G70*Weight_Hydro","v":0},{"$f":"'Step Change'!H70*Weight_Step+'Progressive Change'!H70*Weight_Progressive+'Hydrogen Superpower'!H70*Weight_Hydro","v":0},{"$f":"'Step Change'!I70*Weight_Step+'Progressive Change'!I70*Weight_Progressive+'Hydrogen Superpower'!I70*Weight_Hydro","v":6.2572379183201566E-4},{"$f":"'Step Change'!J70*Weight_Step+'Progressive Change'!J70*Weight_Progressive+'Hydrogen Superpower'!J70*Weight_Hydro","v":0.11835292255161761},{"$f":"'Step Change'!K70*Weight_Step+'Progressive Change'!K70*Weight_Progressive+'Hydrogen Superpower'!K70*Weight_Hydro","v":0.21182220925033732},{"$f":"'Step Change'!L70*Weight_Step+'Progressive Change'!L70*Weight_Progressive+'Hydrogen Superpower'!L70*Weight_Hydro","v":0.19442547318611278},{"$f":"'Step Change'!M70*Weight_Step+'Progressive Change'!M70*Weight_Progressive+'Hydrogen Superpower'!M70*Weight_Hydro","v":0.21403657794064429},{"$f":"'Step Change'!N70*Weight_Step+'Progressive Change'!N70*Weight_Progressive+'Hydrogen Superpower'!N70*Weight_Hydro","v":0.28175440962756854},{"$f":"'Step Change'!O70*Weight_Step+'Progressive Change'!O70*Weight_Progressive+'Hydrogen Superpower'!O70*Weight_Hydro","v":0.73130270810557141},{"$f":"'Step Change'!P70*Weight_Step+'Progressive Change'!P70*Weight_Progressive+'Hydrogen Superpower'!P70*Weight_Hydro","v":0.55646975465163218},{"$f":"'Step Change'!Q70*Weight_Step+'Progressive Change'!Q70*Weight_Progressive+'Hydrogen Superpower'!Q70*Weight_Hydro","v":0.53275725309854582},{"$f":"'Step Change'!R70*Weight_Step+'Progressive Change'!R70*Weight_Progressive+'Hydrogen Superpower'!R70*Weight_Hydro","v":0.49126662443663915},{"$f":"'Step Change'!S70*Weight_Step+'Progressive Change'!S70*Weight_Progressive+'Hydrogen Superpower'!S70*Weight_Hydro","v":0.88356674758453668},{"$f":"'Step Change'!T70*Weight_Step+'Progressive Change'!T70*Weight_Progressive+'Hydrogen Superpower'!T70*Weight_Hydro","v":0.60552429638075411},{"$f":"'Step Change'!U70*Weight_Step+'Progressive Change'!U70*Weight_Progressive+'Hydrogen Superpower'!U70*Weight_Hydro","v":0.70624485685591942},{"$f":"'Step Change'!V70*Weight_Step+'Progressive Change'!V70*Weight_Progressive+'Hydrogen Superpower'!V70*Weight_Hydro","v":0.89718255496243271},{"$f":"'Step Change'!W70*Weight_Step+'Progressive Change'!W70*Weight_Progressive+'Hydrogen Superpower'!W70*Weight_Hydro","v":0.79804471374201968},{"$f":"'Step Change'!X70*Weight_Step+'Progressive Change'!X70*Weight_Progressive+'Hydrogen Superpower'!X70*Weight_Hydro","v":1.0267191944055185},{"$f":"'Step Change'!Y70*Weight_Step+'Progressive Change'!Y70*Weight_Progressive+'Hydrogen Superpower'!Y70*Weight_Hydro","v":0.85590648278360282},{"$f":"'Step Change'!Z70*Weight_Step+'Progressive Change'!Z70*Weight_Progressive+'Hydrogen Superpower'!Z70*Weight_Hydro","v":1.7845179444475616},{"$f":"'Step Change'!AA70*Weight_Step+'Progressive Change'!AA70*Weight_Progressive+'Hydrogen Superpower'!AA70*Weight_Hydro","v":2.1237299771122844},{"$f":"'Step Change'!AB70*Weight_Step+'Progressive Change'!AB70*Weight_Progressive+'Hydrogen Superpower'!AB70*Weight_Hydro","v":1.7751818979930341},{"$f":"'Step Change'!AC70*Weight_Step+'Progressive Change'!AC70*Weight_Progressive+'Hydrogen Superpower'!AC70*Weight_Hydro","v":0.41184308561204952},{"$f":"'Step Change'!AD70*Weight_Step+'Progressive Change'!AD70*Weight_Progressive+'Hydrogen Superpower'!AD70*Weight_Hydro","v":-1.5786853399358702E-2},{"$f":"'Step Change'!AE70*Weight_Step+'Progressive Change'!AE70*Weight_Progressive+'Hydrogen Superpower'!AE70*Weight_Hydro","v":-1.2659524042660453},{"$f":"'Step Change'!AF70*Weight_Step+'Progressive Change'!AF70*Weight_Progressive+'Hydrogen Superpower'!AF70*Weight_Hydro","v":-1.0720538482099435},{"$f":"'Step Change'!AG70*Weight_Step+'Progressive Change'!AG70*Weight_Progressive+'Hydrogen Superpower'!AG70*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",17.016206901185008,{"$f":"'Step Change'!G71*Weight_Step+'Progressive Change'!G71*Weight_Progressive+'Hydrogen Superpower'!G71*Weight_Hydro","v":0},{"$f":"'Step Change'!H71*Weight_Step+'Progressive Change'!H71*Weight_Progressive+'Hydrogen Superpower'!H71*Weight_Hydro","v":0},{"$f":"'Step Change'!I71*Weight_Step+'Progressive Change'!I71*Weight_Progressive+'Hydrogen Superpower'!I71*Weight_Hydro","v":1.692726392926005E-3},{"$f":"'Step Change'!J71*Weight_Step+'Progressive Change'!J71*Weight_Progressive+'Hydrogen Superpower'!J71*Weight_Hydro","v":1.343359882818207},{"$f":"'Step Change'!K71*Weight_Step+'Progressive Change'!K71*Weight_Progressive+'Hydrogen Superpower'!K71*Weight_Hydro","v":1.3416860456843964},{"$f":"'Step Change'!L71*Weight_Step+'Progressive Change'!L71*Weight_Progressive+'Hydrogen Superpower'!L71*Weight_Hydro","v":1.7121814819465362},{"$f":"'Step Change'!M71*Weight_Step+'Progressive Change'!M71*Weight_Progressive+'Hydrogen Superpower'!M71*Weight_Hydro","v":0.6779106459793911},{"$f":"'Step Change'!N71*Weight_Step+'Progressive Change'!N71*Weight_Progressive+'Hydrogen Superpower'!N71*Weight_Hydro","v":0.42936544896386519},{"$f":"'Step Change'!O71*Weight_Step+'Progressive Change'!O71*Weight_Progressive+'Hydrogen Superpower'!O71*Weight_Hydro","v":0.68484874000850715},{"$f":"'Step Change'!P71*Weight_Step+'Progressive Change'!P71*Weight_Progressive+'Hydrogen Superpower'!P71*Weight_Hydro","v":0.77198728725464882},{"$f":"'Step Change'!Q71*Weight_Step+'Progressive Change'!Q71*Weight_Progressive+'Hydrogen Superpower'!Q71*Weight_Hydro","v":1.4666057652014579},{"$f":"'Step Change'!R71*Weight_Step+'Progressive Change'!R71*Weight_Progressive+'Hydrogen Superpower'!R71*Weight_Hydro","v":1.5182931175507908},{"$f":"'Step Change'!S71*Weight_Step+'Progressive Change'!S71*Weight_Progressive+'Hydrogen Superpower'!S71*Weight_Hydro","v":1.4305460421042335},{"$f":"'Step Change'!T71*Weight_Step+'Progressive Change'!T71*Weight_Progressive+'Hydrogen Superpower'!T71*Weight_Hydro","v":1.6477218476991995},{"$f":"'Step Change'!U71*Weight_Step+'Progressive Change'!U71*Weight_Progressive+'Hydrogen Superpower'!U71*Weight_Hydro","v":1.8675438500468522},{"$f":"'Step Change'!V71*Weight_Step+'Progressive Change'!V71*Weight_Progressive+'Hydrogen Superpower'!V71*Weight_Hydro","v":1.8114043287634602},{"$f":"'Step Change'!W71*Weight_Step+'Progressive Change'!W71*Weight_Progressive+'Hydrogen Superpower'!W71*Weight_Hydro","v":1.8090993780469853},{"$f":"'Step Change'!X71*Weight_Step+'Progressive Change'!X71*Weight_Progressive+'Hydrogen Superpower'!X71*Weight_Hydro","v":1.8148162091783888},{"$f":"'Step Change'!Y71*Weight_Step+'Progressive Change'!Y71*Weight_Progressive+'Hydrogen Superpower'!Y71*Weight_Hydro","v":1.6987250093354169},{"$f":"'Step Change'!Z71*Weight_Step+'Progressive Change'!Z71*Weight_Progressive+'Hydrogen Superpower'!Z71*Weight_Hydro","v":2.0059806559584965},{"$f":"'Step Change'!AA71*Weight_Step+'Progressive Change'!AA71*Weight_Progressive+'Hydrogen Superpower'!AA71*Weight_Hydro","v":0.98618702965436134},{"$f":"'Step Change'!AB71*Weight_Step+'Progressive Change'!AB71*Weight_Progressive+'Hydrogen Superpower'!AB71*Weight_Hydro","v":1.4189270310470101},{"$f":"'Step Change'!AC71*Weight_Step+'Progressive Change'!AC71*Weight_Progressive+'Hydrogen Superpower'!AC71*Weight_Hydro","v":1.9044386948923466},{"$f":"'Step Change'!AD71*Weight_Step+'Progressive Change'!AD71*Weight_Progressive+'Hydrogen Superpower'!AD71*Weight_Hydro","v":2.3639023176423324},{"$f":"'Step Change'!AE71*Weight_Step+'Progressive Change'!AE71*Weight_Progressive+'Hydrogen Superpower'!AE71*Weight_Hydro","v":3.7407354129714077},{"$f":"'Step Change'!AF71*Weight_Step+'Progressive Change'!AF71*Weight_Progressive+'Hydrogen Superpower'!AF71*Weight_Hydro","v":3.1144376535056106},{"$f":"'Step Change'!AG71*Weight_Step+'Progressive Change'!AG71*Weight_Progressive+'Hydrogen Superpower'!AG71*Weight_Hydro","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Weighted,H73:AG73)","v":-8.8410155819076089E-2},{"$f":"'Step Change'!G73*Weight_Step+'Progressive Change'!G73*Weight_Progressive+'Hydrogen Superpower'!G73*Weight_Hydro","v":0},{"$f":"'Step Change'!H73*Weight_Step+'Progressive Change'!H73*Weight_Progressive+'Hydrogen Superpower'!H73*Weight_Hydro","v":2.3593171734803492E-2},{"$f":"'Step Change'!I73*Weight_Step+'Progressive Change'!I73*Weight_Progressive+'Hydrogen Superpower'!I73*Weight_Hydro","v":5.1603413344309956E-3},{"$f":"'Step Change'!J73*Weight_Step+'Progressive Change'!J73*Weight_Progressive+'Hydrogen Superpower'!J73*Weight_Hydro","v":-5.8611910051836281E-2},{"$f":"'Step Change'!K73*Weight_Step+'Progressive Change'!K73*Weight_Progressive+'Hydrogen Superpower'!K73*Weight_Hydro","v":3.7967411690692648E-3},{"$f":"'Step Change'!L73*Weight_Step+'Progressive Change'!L73*Weight_Progressive+'Hydrogen Superpower'!L73*Weight_Hydro","v":-9.4025958135443941E-2},{"$f":"'Step Change'!M73*Weight_Step+'Progressive Change'!M73*Weight_Progressive+'Hydrogen Superpower'!M73*Weight_Hydro","v":-6.2723495574857685E-3},{"$f":"'Step Change'!N73*Weight_Step+'Progressive Change'!N73*Weight_Progressive+'Hydrogen Superpower'!N73*Weight_Hydro","v":-1.3242147056192834E-2},{"$f":"'Step Change'!O73*Weight_Step+'Progressive Change'!O73*Weight_Progressive+'Hydrogen Superpower'!O73*Weight_Hydro","v":3.4186762777202367E-2},{"$f":"'Step Change'!P73*Weight_Step+'Progressive Change'!P73*Weight_Progressive+'Hydrogen Superpower'!P73*Weight_Hydro","v":1.075615532721599E-2},{"$f":"'Step Change'!Q73*Weight_Step+'Progressive Change'!Q73*Weight_Progressive+'Hydrogen Superpower'!Q73*Weight_Hydro","v":-6.9893848299318537E-3},{"$f":"'Step Change'!R73*Weight_Step+'Progressive Change'!R73*Weight_Progressive+'Hydrogen Superpower'!R73*Weight_Hydro","v":-2.7480865126713071E-2},{"$f":"'Step Change'!S73*Weight_Step+'Progressive Change'!S73*Weight_Progressive+'Hydrogen Superpower'!S73*Weight_Hydro","v":1.2465809688637818E-2},{"$f":"'Step Change'!T73*Weight_Step+'Progressive Change'!T73*Weight_Progressive+'Hydrogen Superpower'!T73*Weight_Hydro","v":9.5206649895010279E-3},{"$f":"'Step Change'!U73*Weight_Step+'Progressive Change'!U73*Weight_Progressive+'Hydrogen Superpower'!U73*Weight_Hydro","v":-2.328359750996583E-2},{"$f":"'Step Change'!V73*Weight_Step+'Progressive Change'!V73*Weight_Progressive+'Hydrogen Superpower'!V73*Weight_Hydro","v":7.4683748358847848E-3},{"$f":"'Step Change'!W73*Weight_Step+'Progressive Change'!W73*Weight_Progressive+'Hydrogen Superpower'!W73*Weight_Hydro","v":8.2102039538312962E-3},{"$f":"'Step Change'!X73*Weight_Step+'Progressive Change'!X73*Weight_Progressive+'Hydrogen Superpower'!X73*Weight_Hydro","v":5.6532158781203651E-3},{"$f":"'Step Change'!Y73*Weight_Step+'Progressive Change'!Y73*Weight_Progressive+'Hydrogen Superpower'!Y73*Weight_Hydro","v":1.0512311284099952E-2},{"$f":"'Step Change'!Z73*Weight_Step+'Progressive Change'!Z73*Weight_Progressive+'Hydrogen Superpower'!Z73*Weight_Hydro","v":1.2796588723505236E-2},{"$f":"'Step Change'!AA73*Weight_Step+'Progressive Change'!AA73*Weight_Progressive+'Hydrogen Superpower'!AA73*Weight_Hydro","v":-9.1167640557841649E-4},{"$f":"'Step Change'!AB73*Weight_Step+'Progressive Change'!AB73*Weight_Progressive+'Hydrogen Superpower'!AB73*Weight_Hydro","v":-5.2214231166241236E-2},{"$f":"'Step Change'!AC73*Weight_Step+'Progressive Change'!AC73*Weight_Progressive+'Hydrogen Superpower'!AC73*Weight_Hydro","v":-1.2221813390707438E-2},{"$f":"'Step Change'!AD73*Weight_Step+'Progressive Change'!AD73*Weight_Progressive+'Hydrogen Superpower'!AD73*Weight_Hydro","v":3.6590965964785491E-2},{"$f":"'Step Change'!AE73*Weight_Step+'Progressive Change'!AE73*Weight_Progressive+'Hydrogen Superpower'!AE73*Weight_Hydro","v":1.8877286311974328E-2},{"$f":"'Step Change'!AF73*Weight_Step+'Progressive Change'!AF73*Weight_Progressive+'Hydrogen Superpower'!AF73*Weight_Hydro","v":-2.0787429298563892E-2},{"$f":"'Step Change'!AG73*Weight_Step+'Progressive Change'!AG73*Weight_Progressive+'Hydrogen Superpower'!AG73*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-6.8907190903643833E-2,{"$f":"'Step Change'!G74*Weight_Step+'Progressive Change'!G74*Weight_Progressive+'Hydrogen Superpower'!G74*Weight_Hydro","v":0},{"$f":"'Step Change'!H74*Weight_Step+'Progressive Change'!H74*Weight_Progressive+'Hydrogen Superpower'!H74*Weight_Hydro","v":1.1256458625714458E-2},{"$f":"'Step Change'!I74*Weight_Step+'Progressive Change'!I74*Weight_Progressive+'Hydrogen Superpower'!I74*Weight_Hydro","v":-1.0345290223267513E-3},{"$f":"'Step Change'!J74*Weight_Step+'Progressive Change'!J74*Weight_Progressive+'Hydrogen Superpower'!J74*Weight_Hydro","v":-9.5193757889392147E-2},{"$f":"'Step Change'!K74*Weight_Step+'Progressive Change'!K74*Weight_Progressive+'Hydrogen Superpower'!K74*Weight_Hydro","v":4.9929305293279637E-2},{"$f":"'Step Change'!L74*Weight_Step+'Progressive Change'!L74*Weight_Progressive+'Hydrogen Superpower'!L74*Weight_Hydro","v":-7.554170939063852E-2},{"$f":"'Step Change'!M74*Weight_Step+'Progressive Change'!M74*Weight_Progressive+'Hydrogen Superpower'!M74*Weight_Hydro","v":4.8680047639891068E-4},{"$f":"'Step Change'!N74*Weight_Step+'Progressive Change'!N74*Weight_Progressive+'Hydrogen Superpower'!N74*Weight_Hydro","v":-2.2289918606636549E-2},{"$f":"'Step Change'!O74*Weight_Step+'Progressive Change'!O74*Weight_Progressive+'Hydrogen Superpower'!O74*Weight_Hydro","v":6.945860914207172E-2},{"$f":"'Step Change'!P74*Weight_Step+'Progressive Change'!P74*Weight_Progressive+'Hydrogen Superpower'!P74*Weight_Hydro","v":2.4325918854151488E-3},{"$f":"'Step Change'!Q74*Weight_Step+'Progressive Change'!Q74*Weight_Progressive+'Hydrogen Superpower'!Q74*Weight_Hydro","v":-1.0311005188059434E-2},{"$f":"'Step Change'!R74*Weight_Step+'Progressive Change'!R74*Weight_Progressive+'Hydrogen Superpower'!R74*Weight_Hydro","v":-4.1854105697981363E-2},{"$f":"'Step Change'!S74*Weight_Step+'Progressive Change'!S74*Weight_Progressive+'Hydrogen Superpower'!S74*Weight_Hydro","v":1.7498636622894987E-2},{"$f":"'Step Change'!T74*Weight_Step+'Progressive Change'!T74*Weight_Progressive+'Hydrogen Superpower'!T74*Weight_Hydro","v":-6.5905969832567787E-3},{"$f":"'Step Change'!U74*Weight_Step+'Progressive Change'!U74*Weight_Progressive+'Hydrogen Superpower'!U74*Weight_Hydro","v":-9.8998388998313668E-3},{"$f":"'Step Change'!V74*Weight_Step+'Progressive Change'!V74*Weight_Progressive+'Hydrogen Superpower'!V74*Weight_Hydro","v":-5.628998411006933E-2},{"$f":"'Step Change'!W74*Weight_Step+'Progressive Change'!W74*Weight_Progressive+'Hydrogen Superpower'!W74*Weight_Hydro","v":8.9583181712293916E-3},{"$f":"'Step Change'!X74*Weight_Step+'Progressive Change'!X74*Weight_Progressive+'Hydrogen Superpower'!X74*Weight_Hydro","v":-2.2904419080771272E-3},{"$f":"'Step Change'!Y74*Weight_Step+'Progressive Change'!Y74*Weight_Progressive+'Hydrogen Superpower'!Y74*Weight_Hydro","v":2.2309517450106571E-2},{"$f":"'Step Change'!Z74*Weight_Step+'Progressive Change'!Z74*Weight_Progressive+'Hydrogen Superpower'!Z74*Weight_Hydro","v":-1.292775832454823E-2},{"$f":"'Step Change'!AA74*Weight_Step+'Progressive Change'!AA74*Weight_Progressive+'Hydrogen Superpower'!AA74*Weight_Hydro","v":8.1990014965200544E-2},{"$f":"'Step Change'!AB74*Weight_Step+'Progressive Change'!AB74*Weight_Progressive+'Hydrogen Superpower'!AB74*Weight_Hydro","v":-8.7641810602062831E-2},{"$f":"'Step Change'!AC74*Weight_Step+'Progressive Change'!AC74*Weight_Progressive+'Hydrogen Superpower'!AC74*Weight_Hydro","v":-3.5152917663128832E-3},{"$f":"'Step Change'!AD74*Weight_Step+'Progressive Change'!AD74*Weight_Progressive+'Hydrogen Superpower'!AD74*Weight_Hydro","v":7.670261425136346E-2},{"$f":"'Step Change'!AE74*Weight_Step+'Progressive Change'!AE74*Weight_Progressive+'Hydrogen Superpower'!AE74*Weight_Hydro","v":5.0878781028621908E-2},{"$f":"'Step Change'!AF74*Weight_Step+'Progressive Change'!AF74*Weight_Progressive+'Hydrogen Superpower'!AF74*Weight_Hydro","v":-1.3973212648863862E-3},{"$f":"'Step Change'!AG74*Weight_Step+'Progressive Change'!AG74*Weight_Progressive+'Hydrogen Superpower'!AG74*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-4.8635354182867158E-2,{"$f":"'Step Change'!G75*Weight_Step+'Progressive Change'!G75*Weight_Progressive+'Hydrogen Superpower'!G75*Weight_Hydro","v":0},{"$f":"'Step Change'!H75*Weight_Step+'Progressive Change'!H75*Weight_Progressive+'Hydrogen Superpower'!H75*Weight_Hydro","v":1.1270372124301957E-2},{"$f":"'Step Change'!I75*Weight_Step+'Progressive Change'!I75*Weight_Progressive+'Hydrogen Superpower'!I75*Weight_Hydro","v":-1.0299639346021652E-3},{"$f":"'Step Change'!J75*Weight_Step+'Progressive Change'!J75*Weight_Progressive+'Hydrogen Superpower'!J75*Weight_Hydro","v":-9.4238860192258467E-2},{"$f":"'Step Change'!K75*Weight_Step+'Progressive Change'!K75*Weight_Progressive+'Hydrogen Superpower'!K75*Weight_Hydro","v":5.0036784552770545E-2},{"$f":"'Step Change'!L75*Weight_Step+'Progressive Change'!L75*Weight_Progressive+'Hydrogen Superpower'!L75*Weight_Hydro","v":-7.5354523200302309E-2},{"$f":"'Step Change'!M75*Weight_Step+'Progressive Change'!M75*Weight_Progressive+'Hydrogen Superpower'!M75*Weight_Hydro","v":2.0612336532053622E-3},{"$f":"'Step Change'!N75*Weight_Step+'Progressive Change'!N75*Weight_Progressive+'Hydrogen Superpower'!N75*Weight_Hydro","v":-1.9918935259639742E-2},{"$f":"'Step Change'!O75*Weight_Step+'Progressive Change'!O75*Weight_Progressive+'Hydrogen Superpower'!O75*Weight_Hydro","v":7.1420896819385002E-2},{"$f":"'Step Change'!P75*Weight_Step+'Progressive Change'!P75*Weight_Progressive+'Hydrogen Superpower'!P75*Weight_Hydro","v":2.8936713867528836E-3},{"$f":"'Step Change'!Q75*Weight_Step+'Progressive Change'!Q75*Weight_Progressive+'Hydrogen Superpower'!Q75*Weight_Hydro","v":-1.0551019571726113E-2},{"$f":"'Step Change'!R75*Weight_Step+'Progressive Change'!R75*Weight_Progressive+'Hydrogen Superpower'!R75*Weight_Hydro","v":-4.2336265325458283E-2},{"$f":"'Step Change'!S75*Weight_Step+'Progressive Change'!S75*Weight_Progressive+'Hydrogen Superpower'!S75*Weight_Hydro","v":1.8824616128807748E-2},{"$f":"'Step Change'!T75*Weight_Step+'Progressive Change'!T75*Weight_Progressive+'Hydrogen Superpower'!T75*Weight_Hydro","v":-5.0818044188577008E-3},{"$f":"'Step Change'!U75*Weight_Step+'Progressive Change'!U75*Weight_Progressive+'Hydrogen Superpower'!U75*Weight_Hydro","v":-1.0990662677680802E-2},{"$f":"'Step Change'!V75*Weight_Step+'Progressive Change'!V75*Weight_Progressive+'Hydrogen Superpower'!V75*Weight_Hydro","v":-5.6407320511900713E-2},{"$f":"'Step Change'!W75*Weight_Step+'Progressive Change'!W75*Weight_Progressive+'Hydrogen Superpower'!W75*Weight_Hydro","v":9.4267608518271116E-3},{"$f":"'Step Change'!X75*Weight_Step+'Progressive Change'!X75*Weight_Progressive+'Hydrogen Superpower'!X75*Weight_Hydro","v":-1.0484514000904705E-3},{"$f":"'Step Change'!Y75*Weight_Step+'Progressive Change'!Y75*Weight_Progressive+'Hydrogen Superpower'!Y75*Weight_Hydro","v":2.4444657741596536E-2},{"$f":"'Step Change'!Z75*Weight_Step+'Progressive Change'!Z75*Weight_Progressive+'Hydrogen Superpower'!Z75*Weight_Hydro","v":-5.021677564297989E-3},{"$f":"'Step Change'!AA75*Weight_Step+'Progressive Change'!AA75*Weight_Progressive+'Hydrogen Superpower'!AA75*Weight_Hydro","v":7.9293322242865547E-2},{"$f":"'Step Change'!AB75*Weight_Step+'Progressive Change'!AB75*Weight_Progressive+'Hydrogen Superpower'!AB75*Weight_Hydro","v":-7.8801360894399305E-2},{"$f":"'Step Change'!AC75*Weight_Step+'Progressive Change'!AC75*Weight_Progressive+'Hydrogen Superpower'!AC75*Weight_Hydro","v":9.0126505000387158E-3},{"$f":"'Step Change'!AD75*Weight_Step+'Progressive Change'!AD75*Weight_Progressive+'Hydrogen Superpower'!AD75*Weight_Hydro","v":7.3106755635991477E-2},{"$f":"'Step Change'!AE75*Weight_Step+'Progressive Change'!AE75*Weight_Progressive+'Hydrogen Superpower'!AE75*Weight_Hydro","v":4.8310870146983681E-2},{"$f":"'Step Change'!AF75*Weight_Step+'Progressive Change'!AF75*Weight_Progressive+'Hydrogen Superpower'!AF75*Weight_Hydro","v":2.1427264106710024E-2},{"$f":"'Step Change'!AG75*Weight_Step+'Progressive Change'!AG75*Weight_Progressive+'Hydrogen Superpower'!AG75*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.8254974823108298E-2,{"$f":"'Step Change'!G76*Weight_Step+'Progressive Change'!G76*Weight_Progressive+'Hydrogen Superpower'!G76*Weight_Hydro","v":0},{"$f":"'Step Change'!H76*Weight_Step+'Progressive Change'!H76*Weight_Progressive+'Hydrogen Superpower'!H76*Weight_Hydro","v":1.1624723051404544E-2},{"$f":"'Step Change'!I76*Weight_Step+'Progressive Change'!I76*Weight_Progressive+'Hydrogen Superpower'!I76*Weight_Hydro","v":-1.1878926851272812E-3},{"$f":"'Step Change'!J76*Weight_Step+'Progressive Change'!J76*Weight_Progressive+'Hydrogen Superpower'!J76*Weight_Hydro","v":-8.8524784386465855E-2},{"$f":"'Step Change'!K76*Weight_Step+'Progressive Change'!K76*Weight_Progressive+'Hydrogen Superpower'!K76*Weight_Hydro","v":4.6519284626705258E-2},{"$f":"'Step Change'!L76*Weight_Step+'Progressive Change'!L76*Weight_Progressive+'Hydrogen Superpower'!L76*Weight_Hydro","v":-5.3102375996778625E-2},{"$f":"'Step Change'!M76*Weight_Step+'Progressive Change'!M76*Weight_Progressive+'Hydrogen Superpower'!M76*Weight_Hydro","v":1.3188736954133444E-2},{"$f":"'Step Change'!N76*Weight_Step+'Progressive Change'!N76*Weight_Progressive+'Hydrogen Superpower'!N76*Weight_Hydro","v":-2.6016468913794596E-2},{"$f":"'Step Change'!O76*Weight_Step+'Progressive Change'!O76*Weight_Progressive+'Hydrogen Superpower'!O76*Weight_Hydro","v":8.5021364467311289E-2},{"$f":"'Step Change'!P76*Weight_Step+'Progressive Change'!P76*Weight_Progressive+'Hydrogen Superpower'!P76*Weight_Hydro","v":-1.5488939751664935E-2},{"$f":"'Step Change'!Q76*Weight_Step+'Progressive Change'!Q76*Weight_Progressive+'Hydrogen Superpower'!Q76*Weight_Hydro","v":-1.3725509912245575E-2},{"$f":"'Step Change'!R76*Weight_Step+'Progressive Change'!R76*Weight_Progressive+'Hydrogen Superpower'!R76*Weight_Hydro","v":-4.264556165864633E-2},{"$f":"'Step Change'!S76*Weight_Step+'Progressive Change'!S76*Weight_Progressive+'Hydrogen Superpower'!S76*Weight_Hydro","v":3.2337964866962922E-2},{"$f":"'Step Change'!T76*Weight_Step+'Progressive Change'!T76*Weight_Progressive+'Hydrogen Superpower'!T76*Weight_Hydro","v":2.1935455033485207E-4},{"$f":"'Step Change'!U76*Weight_Step+'Progressive Change'!U76*Weight_Progressive+'Hydrogen Superpower'!U76*Weight_Hydro","v":4.6824728274884823E-3},{"$f":"'Step Change'!V76*Weight_Step+'Progressive Change'!V76*Weight_Progressive+'Hydrogen Superpower'!V76*Weight_Hydro","v":-4.4290392034607752E-2},{"$f":"'Step Change'!W76*Weight_Step+'Progressive Change'!W76*Weight_Progressive+'Hydrogen Superpower'!W76*Weight_Hydro","v":-1.8889615949080965E-3},{"$f":"'Step Change'!X76*Weight_Step+'Progressive Change'!X76*Weight_Progressive+'Hydrogen Superpower'!X76*Weight_Hydro","v":3.0318253270559133E-3},{"$f":"'Step Change'!Y76*Weight_Step+'Progressive Change'!Y76*Weight_Progressive+'Hydrogen Superpower'!Y76*Weight_Hydro","v":4.3590000399034358E-2},{"$f":"'Step Change'!Z76*Weight_Step+'Progressive Change'!Z76*Weight_Progressive+'Hydrogen Superpower'!Z76*Weight_Hydro","v":4.731969778186567E-2},{"$f":"'Step Change'!AA76*Weight_Step+'Progressive Change'!AA76*Weight_Progressive+'Hydrogen Superpower'!AA76*Weight_Hydro","v":0.13113635244553506},{"$f":"'Step Change'!AB76*Weight_Step+'Progressive Change'!AB76*Weight_Progressive+'Hydrogen Superpower'!AB76*Weight_Hydro","v":-2.993645312611648E-2},{"$f":"'Step Change'!AC76*Weight_Step+'Progressive Change'!AC76*Weight_Progressive+'Hydrogen Superpower'!AC76*Weight_Hydro","v":2.5746444779165358E-2},{"$f":"'Step Change'!AD76*Weight_Step+'Progressive Change'!AD76*Weight_Progressive+'Hydrogen Superpower'!AD76*Weight_Hydro","v":4.9003640976977757E-2},{"$f":"'Step Change'!AE76*Weight_Step+'Progressive Change'!AE76*Weight_Progressive+'Hydrogen Superpower'!AE76*Weight_Hydro","v":6.6641845498604663E-2},{"$f":"'Step Change'!AF76*Weight_Step+'Progressive Change'!AF76*Weight_Progressive+'Hydrogen Superpower'!AF76*Weight_Hydro","v":4.3559588146058557E-2},{"$f":"'Step Change'!AG76*Weight_Step+'Progressive Change'!AG76*Weight_Progressive+'Hydrogen Superpower'!AG76*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.72662645393374747,{"$f":"'Step Change'!G77*Weight_Step+'Progressive Change'!G77*Weight_Progressive+'Hydrogen Superpower'!G77*Weight_Hydro","v":0},{"$f":"'Step Change'!H77*Weight_Step+'Progressive Change'!H77*Weight_Progressive+'Hydrogen Superpower'!H77*Weight_Hydro","v":4.6440535674310002E-3},{"$f":"'Step Change'!I77*Weight_Step+'Progressive Change'!I77*Weight_Progressive+'Hydrogen Superpower'!I77*Weight_Hydro","v":-2.0426523364108109E-3},{"$f":"'Step Change'!J77*Weight_Step+'Progressive Change'!J77*Weight_Progressive+'Hydrogen Superpower'!J77*Weight_Hydro","v":-4.967669651493907E-2},{"$f":"'Step Change'!K77*Weight_Step+'Progressive Change'!K77*Weight_Progressive+'Hydrogen Superpower'!K77*Weight_Hydro","v":5.2074850459810029E-2},{"$f":"'Step Change'!L77*Weight_Step+'Progressive Change'!L77*Weight_Progressive+'Hydrogen Superpower'!L77*Weight_Hydro","v":-3.7536603258002968E-2},{"$f":"'Step Change'!M77*Weight_Step+'Progressive Change'!M77*Weight_Progressive+'Hydrogen Superpower'!M77*Weight_Hydro","v":-3.1646017853768173E-2},{"$f":"'Step Change'!N77*Weight_Step+'Progressive Change'!N77*Weight_Progressive+'Hydrogen Superpower'!N77*Weight_Hydro","v":-4.6701123930126869E-2},{"$f":"'Step Change'!O77*Weight_Step+'Progressive Change'!O77*Weight_Progressive+'Hydrogen Superpower'!O77*Weight_Hydro","v":-5.502630804244632E-2},{"$f":"'Step Change'!P77*Weight_Step+'Progressive Change'!P77*Weight_Progressive+'Hydrogen Superpower'!P77*Weight_Hydro","v":-5.2675889177183986E-2},{"$f":"'Step Change'!Q77*Weight_Step+'Progressive Change'!Q77*Weight_Progressive+'Hydrogen Superpower'!Q77*Weight_Hydro","v":-1.1906060837904993E-2},{"$f":"'Step Change'!R77*Weight_Step+'Progressive Change'!R77*Weight_Progressive+'Hydrogen Superpower'!R77*Weight_Hydro","v":-1.1098791657790347E-2},{"$f":"'Step Change'!S77*Weight_Step+'Progressive Change'!S77*Weight_Progressive+'Hydrogen Superpower'!S77*Weight_Hydro","v":-6.050179236152757E-2},{"$f":"'Step Change'!T77*Weight_Step+'Progressive Change'!T77*Weight_Progressive+'Hydrogen Superpower'!T77*Weight_Hydro","v":-7.418173762415109E-2},{"$f":"'Step Change'!U77*Weight_Step+'Progressive Change'!U77*Weight_Progressive+'Hydrogen Superpower'!U77*Weight_Hydro","v":2.1979676366572672E-2},{"$f":"'Step Change'!V77*Weight_Step+'Progressive Change'!V77*Weight_Progressive+'Hydrogen Superpower'!V77*Weight_Hydro","v":-0.19570596571439863},{"$f":"'Step Change'!W77*Weight_Step+'Progressive Change'!W77*Weight_Progressive+'Hydrogen Superpower'!W77*Weight_Hydro","v":-5.3868956651277819E-2},{"$f":"'Step Change'!X77*Weight_Step+'Progressive Change'!X77*Weight_Progressive+'Hydrogen Superpower'!X77*Weight_Hydro","v":-9.0639772855735143E-2},{"$f":"'Step Change'!Y77*Weight_Step+'Progressive Change'!Y77*Weight_Progressive+'Hydrogen Superpower'!Y77*Weight_Hydro","v":-4.8568369041312287E-2},{"$f":"'Step Change'!Z77*Weight_Step+'Progressive Change'!Z77*Weight_Progressive+'Hydrogen Superpower'!Z77*Weight_Hydro","v":-0.34657908131003634},{"$f":"'Step Change'!AA77*Weight_Step+'Progressive Change'!AA77*Weight_Progressive+'Hydrogen Superpower'!AA77*Weight_Hydro","v":-8.0492997268363509E-2},{"$f":"'Step Change'!AB77*Weight_Step+'Progressive Change'!AB77*Weight_Progressive+'Hydrogen Superpower'!AB77*Weight_Hydro","v":-0.27020125748839857},{"$f":"'Step Change'!AC77*Weight_Step+'Progressive Change'!AC77*Weight_Progressive+'Hydrogen Superpower'!AC77*Weight_Hydro","v":-0.1914084797558962},{"$f":"'Step Change'!AD77*Weight_Step+'Progressive Change'!AD77*Weight_Progressive+'Hydrogen Superpower'!AD77*Weight_Hydro","v":-2.1424857002634773E-2},{"$f":"'Step Change'!AE77*Weight_Step+'Progressive Change'!AE77*Weight_Progressive+'Hydrogen Superpower'!AE77*Weight_Hydro","v":-6.1862770206130291E-3},{"$f":"'Step Change'!AF77*Weight_Step+'Progressive Change'!AF77*Weight_Progressive+'Hydrogen Superpower'!AF77*Weight_Hydro","v":-0.12235014723331915},{"$f":"'Step Change'!AG77*Weight_Step+'Progressive Change'!AG77*Weight_Progressive+'Hydrogen Superpower'!AG77*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",1.7207801533315941,{"$f":"'Step Change'!G78*Weight_Step+'Progressive Change'!G78*Weight_Progressive+'Hydrogen Superpower'!G78*Weight_Hydro","v":0},{"$f":"'Step Change'!H78*Weight_Step+'Progressive Change'!H78*Weight_Progressive+'Hydrogen Superpower'!H78*Weight_Hydro","v":1.1935295736404896E-2},{"$f":"'Step Change'!I78*Weight_Step+'Progressive Change'!I78*Weight_Progressive+'Hydrogen Superpower'!I78*Weight_Hydro","v":3.1896965093301333E-3},{"$f":"'Step Change'!J78*Weight_Step+'Progressive Change'!J78*Weight_Progressive+'Hydrogen Superpower'!J78*Weight_Hydro","v":0.12754939585054442},{"$f":"'Step Change'!K78*Weight_Step+'Progressive Change'!K78*Weight_Progressive+'Hydrogen Superpower'!K78*Weight_Hydro","v":0.18428820661016629},{"$f":"'Step Change'!L78*Weight_Step+'Progressive Change'!L78*Weight_Progressive+'Hydrogen Superpower'!L78*Weight_Hydro","v":4.3074423481581983E-4},{"$f":"'Step Change'!M78*Weight_Step+'Progressive Change'!M78*Weight_Progressive+'Hydrogen Superpower'!M78*Weight_Hydro","v":0.46136229754408536},{"$f":"'Step Change'!N78*Weight_Step+'Progressive Change'!N78*Weight_Progressive+'Hydrogen Superpower'!N78*Weight_Hydro","v":0.56120385283198404},{"$f":"'Step Change'!O78*Weight_Step+'Progressive Change'!O78*Weight_Progressive+'Hydrogen Superpower'!O78*Weight_Hydro","v":0.43610408215994545},{"$f":"'Step Change'!P78*Weight_Step+'Progressive Change'!P78*Weight_Progressive+'Hydrogen Superpower'!P78*Weight_Hydro","v":0.35756666111531449},{"$f":"'Step Change'!Q78*Weight_Step+'Progressive Change'!Q78*Weight_Progressive+'Hydrogen Superpower'!Q78*Weight_Hydro","v":4.3594952365776846E-2},{"$f":"'Step Change'!R78*Weight_Step+'Progressive Change'!R78*Weight_Progressive+'Hydrogen Superpower'!R78*Weight_Hydro","v":-8.8001602817905714E-3},{"$f":"'Step Change'!S78*Weight_Step+'Progressive Change'!S78*Weight_Progressive+'Hydrogen Superpower'!S78*Weight_Hydro","v":8.4754881148600122E-2},{"$f":"'Step Change'!T78*Weight_Step+'Progressive Change'!T78*Weight_Progressive+'Hydrogen Superpower'!T78*Weight_Hydro","v":5.2616500107681076E-2},{"$f":"'Step Change'!U78*Weight_Step+'Progressive Change'!U78*Weight_Progressive+'Hydrogen Superpower'!U78*Weight_Hydro","v":-8.4381328665483583E-3},{"$f":"'Step Change'!V78*Weight_Step+'Progressive Change'!V78*Weight_Progressive+'Hydrogen Superpower'!V78*Weight_Hydro","v":9.4811643320701938E-2},{"$f":"'Step Change'!W78*Weight_Step+'Progressive Change'!W78*Weight_Progressive+'Hydrogen Superpower'!W78*Weight_Hydro","v":2.6461969490474076E-2},{"$f":"'Step Change'!X78*Weight_Step+'Progressive Change'!X78*Weight_Progressive+'Hydrogen Superpower'!X78*Weight_Hydro","v":3.0930925461524338E-2},{"$f":"'Step Change'!Y78*Weight_Step+'Progressive Change'!Y78*Weight_Progressive+'Hydrogen Superpower'!Y78*Weight_Hydro","v":2.5667062773806041E-2},{"$f":"'Step Change'!Z78*Weight_Step+'Progressive Change'!Z78*Weight_Progressive+'Hydrogen Superpower'!Z78*Weight_Hydro","v":3.0526106428642376E-2},{"$f":"'Step Change'!AA78*Weight_Step+'Progressive Change'!AA78*Weight_Progressive+'Hydrogen Superpower'!AA78*Weight_Hydro","v":3.3961957377574667E-2},{"$f":"'Step Change'!AB78*Weight_Step+'Progressive Change'!AB78*Weight_Progressive+'Hydrogen Superpower'!AB78*Weight_Hydro","v":9.4169526511891491E-2},{"$f":"'Step Change'!AC78*Weight_Step+'Progressive Change'!AC78*Weight_Progressive+'Hydrogen Superpower'!AC78*Weight_Hydro","v":2.9870911572686509E-2},{"$f":"'Step Change'!AD78*Weight_Step+'Progressive Change'!AD78*Weight_Progressive+'Hydrogen Superpower'!AD78*Weight_Hydro","v":0.11598244166378435},{"$f":"'Step Change'!AE78*Weight_Step+'Progressive Change'!AE78*Weight_Progressive+'Hydrogen Superpower'!AE78*Weight_Hydro","v":-1.5166264235097066E-2},{"$f":"'Step Change'!AF78*Weight_Step+'Progressive Change'!AF78*Weight_Progressive+'Hydrogen Superpower'!AF78*Weight_Hydro","v":-0.1221953815841903},{"$f":"'Step Change'!AG78*Weight_Step+'Progressive Change'!AG78*Weight_Progressive+'Hydrogen Superpower'!AG78*Weight_Hydro","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Weighted,H82:AG82)","v":-0.4646442689298117},{"$f":"'Step Change'!G82*Weight_Step+'Progressive Change'!G82*Weight_Progressive+'Hydrogen Superpower'!G82*Weight_Hydro","v":0},{"$f":"'Step Change'!H82*Weight_Step+'Progressive Change'!H82*Weight_Progressive+'Hydrogen Superpower'!H82*Weight_Hydro","v":5.1407877529647259E-5},{"$f":"'Step Change'!I82*Weight_Step+'Progressive Change'!I82*Weight_Progressive+'Hydrogen Superpower'!I82*Weight_Hydro","v":7.8705976154478101E-4},{"$f":"'Step Change'!J82*Weight_Step+'Progressive Change'!J82*Weight_Progressive+'Hydrogen Superpower'!J82*Weight_Hydro","v":4.0856336902928884E-2},{"$f":"'Step Change'!K82*Weight_Step+'Progressive Change'!K82*Weight_Progressive+'Hydrogen Superpower'!K82*Weight_Hydro","v":6.7197638225995074E-2},{"$f":"'Step Change'!L82*Weight_Step+'Progressive Change'!L82*Weight_Progressive+'Hydrogen Superpower'!L82*Weight_Hydro","v":3.253346982386935E-2},{"$f":"'Step Change'!M82*Weight_Step+'Progressive Change'!M82*Weight_Progressive+'Hydrogen Superpower'!M82*Weight_Hydro","v":-6.157957264870461E-3},{"$f":"'Step Change'!N82*Weight_Step+'Progressive Change'!N82*Weight_Progressive+'Hydrogen Superpower'!N82*Weight_Hydro","v":-2.2616000825833905E-3},{"$f":"'Step Change'!O82*Weight_Step+'Progressive Change'!O82*Weight_Progressive+'Hydrogen Superpower'!O82*Weight_Hydro","v":-8.1741390466977155E-3},{"$f":"'Step Change'!P82*Weight_Step+'Progressive Change'!P82*Weight_Progressive+'Hydrogen Superpower'!P82*Weight_Hydro","v":-6.1153588557192509E-2},{"$f":"'Step Change'!Q82*Weight_Step+'Progressive Change'!Q82*Weight_Progressive+'Hydrogen Superpower'!Q82*Weight_Hydro","v":-8.9161743510421887E-2},{"$f":"'Step Change'!R82*Weight_Step+'Progressive Change'!R82*Weight_Progressive+'Hydrogen Superpower'!R82*Weight_Hydro","v":-9.3389518611634331E-2},{"$f":"'Step Change'!S82*Weight_Step+'Progressive Change'!S82*Weight_Progressive+'Hydrogen Superpower'!S82*Weight_Hydro","v":-0.14324393351542181},{"$f":"'Step Change'!T82*Weight_Step+'Progressive Change'!T82*Weight_Progressive+'Hydrogen Superpower'!T82*Weight_Hydro","v":-0.20155965756845662},{"$f":"'Step Change'!U82*Weight_Step+'Progressive Change'!U82*Weight_Progressive+'Hydrogen Superpower'!U82*Weight_Hydro","v":-0.23840659929295926},{"$f":"'Step Change'!V82*Weight_Step+'Progressive Change'!V82*Weight_Progressive+'Hydrogen Superpower'!V82*Weight_Hydro","v":-1.9895268131080574E-2},{"$f":"'Step Change'!W82*Weight_Step+'Progressive Change'!W82*Weight_Progressive+'Hydrogen Superpower'!W82*Weight_Hydro","v":-7.4429079093563361E-2},{"$f":"'Step Change'!X82*Weight_Step+'Progressive Change'!X82*Weight_Progressive+'Hydrogen Superpower'!X82*Weight_Hydro","v":-3.9123212356989824E-2},{"$f":"'Step Change'!Y82*Weight_Step+'Progressive Change'!Y82*Weight_Progressive+'Hydrogen Superpower'!Y82*Weight_Hydro","v":-0.10185461843381519},{"$f":"'Step Change'!Z82*Weight_Step+'Progressive Change'!Z82*Weight_Progressive+'Hydrogen Superpower'!Z82*Weight_Hydro","v":-0.15910154152967437},{"$f":"'Step Change'!AA82*Weight_Step+'Progressive Change'!AA82*Weight_Progressive+'Hydrogen Superpower'!AA82*Weight_Hydro","v":-2.1121924192326565E-2},{"$f":"'Step Change'!AB82*Weight_Step+'Progressive Change'!AB82*Weight_Progressive+'Hydrogen Superpower'!AB82*Weight_Hydro","v":-8.3742391884824227E-2},{"$f":"'Step Change'!AC82*Weight_Step+'Progressive Change'!AC82*Weight_Progressive+'Hydrogen Superpower'!AC82*Weight_Hydro","v":-5.396412914059398E-2},{"$f":"'Step Change'!AD82*Weight_Step+'Progressive Change'!AD82*Weight_Progressive+'Hydrogen Superpower'!AD82*Weight_Hydro","v":-0.30806292575710925},{"$f":"'Step Change'!AE82*Weight_Step+'Progressive Change'!AE82*Weight_Progressive+'Hydrogen Superpower'!AE82*Weight_Hydro","v":0.37060671805190393},{"$f":"'Step Change'!AF82*Weight_Step+'Progressive Change'!AF82*Weight_Progressive+'Hydrogen Superpower'!AF82*Weight_Hydro","v":0.20359894425317179},{"$f":"'Step Change'!AG82*Weight_Step+'Progressive Change'!AG82*Weight_Progressive+'Hydrogen Superpower'!AG82*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.73074194302464002,{"$f":"'Step Change'!G83*Weight_Step+'Progressive Change'!G83*Weight_Progressive+'Hydrogen Superpower'!G83*Weight_Hydro","v":0},{"$f":"'Step Change'!H83*Weight_Step+'Progressive Change'!H83*Weight_Progressive+'Hydrogen Superpower'!H83*Weight_Hydro","v":7.5177873793701329E-4},{"$f":"'Step Change'!I83*Weight_Step+'Progressive Change'!I83*Weight_Progressive+'Hydrogen Superpower'!I83*Weight_Hydro","v":7.4781982578108581E-4},{"$f":"'Step Change'!J83*Weight_Step+'Progressive Change'!J83*Weight_Progressive+'Hydrogen Superpower'!J83*Weight_Hydro","v":5.9467560071887034E-2},{"$f":"'Step Change'!K83*Weight_Step+'Progressive Change'!K83*Weight_Progressive+'Hydrogen Superpower'!K83*Weight_Hydro","v":5.8239607478731081E-2},{"$f":"'Step Change'!L83*Weight_Step+'Progressive Change'!L83*Weight_Progressive+'Hydrogen Superpower'!L83*Weight_Hydro","v":3.3175675889408E-2},{"$f":"'Step Change'!M83*Weight_Step+'Progressive Change'!M83*Weight_Progressive+'Hydrogen Superpower'!M83*Weight_Hydro","v":-1.9615660026996183E-2},{"$f":"'Step Change'!N83*Weight_Step+'Progressive Change'!N83*Weight_Progressive+'Hydrogen Superpower'!N83*Weight_Hydro","v":-1.0427222568454542E-2},{"$f":"'Step Change'!O83*Weight_Step+'Progressive Change'!O83*Weight_Progressive+'Hydrogen Superpower'!O83*Weight_Hydro","v":-8.1336030386864808E-4},{"$f":"'Step Change'!P83*Weight_Step+'Progressive Change'!P83*Weight_Progressive+'Hydrogen Superpower'!P83*Weight_Hydro","v":-4.8990372573358462E-2},{"$f":"'Step Change'!Q83*Weight_Step+'Progressive Change'!Q83*Weight_Progressive+'Hydrogen Superpower'!Q83*Weight_Hydro","v":-8.7018768479714292E-2},{"$f":"'Step Change'!R83*Weight_Step+'Progressive Change'!R83*Weight_Progressive+'Hydrogen Superpower'!R83*Weight_Hydro","v":-0.12097717306133947},{"$f":"'Step Change'!S83*Weight_Step+'Progressive Change'!S83*Weight_Progressive+'Hydrogen Superpower'!S83*Weight_Hydro","v":-0.26780869695993226},{"$f":"'Step Change'!T83*Weight_Step+'Progressive Change'!T83*Weight_Progressive+'Hydrogen Superpower'!T83*Weight_Hydro","v":-0.26797402798503733},{"$f":"'Step Change'!U83*Weight_Step+'Progressive Change'!U83*Weight_Progressive+'Hydrogen Superpower'!U83*Weight_Hydro","v":-0.39183383925839821},{"$f":"'Step Change'!V83*Weight_Step+'Progressive Change'!V83*Weight_Progressive+'Hydrogen Superpower'!V83*Weight_Hydro","v":0.17118289120110375},{"$f":"'Step Change'!W83*Weight_Step+'Progressive Change'!W83*Weight_Progressive+'Hydrogen Superpower'!W83*Weight_Hydro","v":8.222020441642143E-2},{"$f":"'Step Change'!X83*Weight_Step+'Progressive Change'!X83*Weight_Progressive+'Hydrogen Superpower'!X83*Weight_Hydro","v":7.2832428833222024E-2},{"$f":"'Step Change'!Y83*Weight_Step+'Progressive Change'!Y83*Weight_Progressive+'Hydrogen Superpower'!Y83*Weight_Hydro","v":-0.33481422108732262},{"$f":"'Step Change'!Z83*Weight_Step+'Progressive Change'!Z83*Weight_Progressive+'Hydrogen Superpower'!Z83*Weight_Hydro","v":-0.22727663179102819},{"$f":"'Step Change'!AA83*Weight_Step+'Progressive Change'!AA83*Weight_Progressive+'Hydrogen Superpower'!AA83*Weight_Hydro","v":-0.11595403075096669},{"$f":"'Step Change'!AB83*Weight_Step+'Progressive Change'!AB83*Weight_Progressive+'Hydrogen Superpower'!AB83*Weight_Hydro","v":-0.32720805216260035},{"$f":"'Step Change'!AC83*Weight_Step+'Progressive Change'!AC83*Weight_Progressive+'Hydrogen Superpower'!AC83*Weight_Hydro","v":-0.26598777985309319},{"$f":"'Step Change'!AD83*Weight_Step+'Progressive Change'!AD83*Weight_Progressive+'Hydrogen Superpower'!AD83*Weight_Hydro","v":-0.66379891510193267},{"$f":"'Step Change'!AE83*Weight_Step+'Progressive Change'!AE83*Weight_Progressive+'Hydrogen Superpower'!AE83*Weight_Hydro","v":0.59858809322711981},{"$f":"'Step Change'!AF83*Weight_Step+'Progressive Change'!AF83*Weight_Progressive+'Hydrogen Superpower'!AF83*Weight_Hydro","v":0.38060617490314141},{"$f":"'Step Change'!AG83*Weight_Step+'Progressive Change'!AG83*Weight_Progressive+'Hydrogen Superpower'!AG83*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.69592161817895082,{"$f":"'Step Change'!G84*Weight_Step+'Progressive Change'!G84*Weight_Progressive+'Hydrogen Superpower'!G84*Weight_Hydro","v":0},{"$f":"'Step Change'!H84*Weight_Step+'Progressive Change'!H84*Weight_Progressive+'Hydrogen Superpower'!H84*Weight_Hydro","v":8.5367656414443217E-4},{"$f":"'Step Change'!I84*Weight_Step+'Progressive Change'!I84*Weight_Progressive+'Hydrogen Superpower'!I84*Weight_Hydro","v":8.5426680245091031E-4},{"$f":"'Step Change'!J84*Weight_Step+'Progressive Change'!J84*Weight_Progressive+'Hydrogen Superpower'!J84*Weight_Hydro","v":5.7806070631055938E-2},{"$f":"'Step Change'!K84*Weight_Step+'Progressive Change'!K84*Weight_Progressive+'Hydrogen Superpower'!K84*Weight_Hydro","v":5.4179846415992813E-2},{"$f":"'Step Change'!L84*Weight_Step+'Progressive Change'!L84*Weight_Progressive+'Hydrogen Superpower'!L84*Weight_Hydro","v":3.4397294811886324E-2},{"$f":"'Step Change'!M84*Weight_Step+'Progressive Change'!M84*Weight_Progressive+'Hydrogen Superpower'!M84*Weight_Hydro","v":-1.231419607183812E-2},{"$f":"'Step Change'!N84*Weight_Step+'Progressive Change'!N84*Weight_Progressive+'Hydrogen Superpower'!N84*Weight_Hydro","v":-1.4971631262640579E-2},{"$f":"'Step Change'!O84*Weight_Step+'Progressive Change'!O84*Weight_Progressive+'Hydrogen Superpower'!O84*Weight_Hydro","v":-6.8736236093329198E-3},{"$f":"'Step Change'!P84*Weight_Step+'Progressive Change'!P84*Weight_Progressive+'Hydrogen Superpower'!P84*Weight_Hydro","v":-5.942427245407466E-2},{"$f":"'Step Change'!Q84*Weight_Step+'Progressive Change'!Q84*Weight_Progressive+'Hydrogen Superpower'!Q84*Weight_Hydro","v":-0.10046974723982116},{"$f":"'Step Change'!R84*Weight_Step+'Progressive Change'!R84*Weight_Progressive+'Hydrogen Superpower'!R84*Weight_Hydro","v":-0.13752955557621616},{"$f":"'Step Change'!S84*Weight_Step+'Progressive Change'!S84*Weight_Progressive+'Hydrogen Superpower'!S84*Weight_Hydro","v":-0.26431528789504727},{"$f":"'Step Change'!T84*Weight_Step+'Progressive Change'!T84*Weight_Progressive+'Hydrogen Superpower'!T84*Weight_Hydro","v":-0.27320324606444735},{"$f":"'Step Change'!U84*Weight_Step+'Progressive Change'!U84*Weight_Progressive+'Hydrogen Superpower'!U84*Weight_Hydro","v":-0.39262316657677021},{"$f":"'Step Change'!V84*Weight_Step+'Progressive Change'!V84*Weight_Progressive+'Hydrogen Superpower'!V84*Weight_Hydro","v":0.16226723941253909},{"$f":"'Step Change'!W84*Weight_Step+'Progressive Change'!W84*Weight_Progressive+'Hydrogen Superpower'!W84*Weight_Hydro","v":0.11291228777154572},{"$f":"'Step Change'!X84*Weight_Step+'Progressive Change'!X84*Weight_Progressive+'Hydrogen Superpower'!X84*Weight_Hydro","v":9.3262283482665673E-2},{"$f":"'Step Change'!Y84*Weight_Step+'Progressive Change'!Y84*Weight_Progressive+'Hydrogen Superpower'!Y84*Weight_Hydro","v":-0.32633518948238305},{"$f":"'Step Change'!Z84*Weight_Step+'Progressive Change'!Z84*Weight_Progressive+'Hydrogen Superpower'!Z84*Weight_Hydro","v":-0.22638091740189339},{"$f":"'Step Change'!AA84*Weight_Step+'Progressive Change'!AA84*Weight_Progressive+'Hydrogen Superpower'!AA84*Weight_Hydro","v":-9.7293461034358861E-2},{"$f":"'Step Change'!AB84*Weight_Step+'Progressive Change'!AB84*Weight_Progressive+'Hydrogen Superpower'!AB84*Weight_Hydro","v":-0.32920730710299162},{"$f":"'Step Change'!AC84*Weight_Step+'Progressive Change'!AC84*Weight_Progressive+'Hydrogen Superpower'!AC84*Weight_Hydro","v":-0.14610659415579225},{"$f":"'Step Change'!AD84*Weight_Step+'Progressive Change'!AD84*Weight_Progressive+'Hydrogen Superpower'!AD84*Weight_Hydro","v":-0.6096893978373521},{"$f":"'Step Change'!AE84*Weight_Step+'Progressive Change'!AE84*Weight_Progressive+'Hydrogen Superpower'!AE84*Weight_Hydro","v":0.55174967246764484},{"$f":"'Step Change'!AF84*Weight_Step+'Progressive Change'!AF84*Weight_Progressive+'Hydrogen Superpower'!AF84*Weight_Hydro","v":0.37487152247341327},{"$f":"'Step Change'!AG84*Weight_Step+'Progressive Change'!AG84*Weight_Progressive+'Hydrogen Superpower'!AG84*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.33537940251854098,{"$f":"'Step Change'!G85*Weight_Step+'Progressive Change'!G85*Weight_Progressive+'Hydrogen Superpower'!G85*Weight_Hydro","v":0},{"$f":"'Step Change'!H85*Weight_Step+'Progressive Change'!H85*Weight_Progressive+'Hydrogen Superpower'!H85*Weight_Hydro","v":6.717314509051553E-6},{"$f":"'Step Change'!I85*Weight_Step+'Progressive Change'!I85*Weight_Progressive+'Hydrogen Superpower'!I85*Weight_Hydro","v":5.8382113832078354E-6},{"$f":"'Step Change'!J85*Weight_Step+'Progressive Change'!J85*Weight_Progressive+'Hydrogen Superpower'!J85*Weight_Hydro","v":5.5155395975833479E-2},{"$f":"'Step Change'!K85*Weight_Step+'Progressive Change'!K85*Weight_Progressive+'Hydrogen Superpower'!K85*Weight_Hydro","v":3.8157567273140319E-2},{"$f":"'Step Change'!L85*Weight_Step+'Progressive Change'!L85*Weight_Progressive+'Hydrogen Superpower'!L85*Weight_Hydro","v":3.1342964567502324E-2},{"$f":"'Step Change'!M85*Weight_Step+'Progressive Change'!M85*Weight_Progressive+'Hydrogen Superpower'!M85*Weight_Hydro","v":-3.0678885783283677E-2},{"$f":"'Step Change'!N85*Weight_Step+'Progressive Change'!N85*Weight_Progressive+'Hydrogen Superpower'!N85*Weight_Hydro","v":-1.7659499234370712E-2},{"$f":"'Step Change'!O85*Weight_Step+'Progressive Change'!O85*Weight_Progressive+'Hydrogen Superpower'!O85*Weight_Hydro","v":-1.4000491287954425E-2},{"$f":"'Step Change'!P85*Weight_Step+'Progressive Change'!P85*Weight_Progressive+'Hydrogen Superpower'!P85*Weight_Hydro","v":-0.10740192588488756},{"$f":"'Step Change'!Q85*Weight_Step+'Progressive Change'!Q85*Weight_Progressive+'Hydrogen Superpower'!Q85*Weight_Hydro","v":-0.13835604177704161},{"$f":"'Step Change'!R85*Weight_Step+'Progressive Change'!R85*Weight_Progressive+'Hydrogen Superpower'!R85*Weight_Hydro","v":-0.11894688003978783},{"$f":"'Step Change'!S85*Weight_Step+'Progressive Change'!S85*Weight_Progressive+'Hydrogen Superpower'!S85*Weight_Hydro","v":-0.30783891310409395},{"$f":"'Step Change'!T85*Weight_Step+'Progressive Change'!T85*Weight_Progressive+'Hydrogen Superpower'!T85*Weight_Hydro","v":-0.2877992915216715},{"$f":"'Step Change'!U85*Weight_Step+'Progressive Change'!U85*Weight_Progressive+'Hydrogen Superpower'!U85*Weight_Hydro","v":-0.4838214265063121},{"$f":"'Step Change'!V85*Weight_Step+'Progressive Change'!V85*Weight_Progressive+'Hydrogen Superpower'!V85*Weight_Hydro","v":0.32402254778132034},{"$f":"'Step Change'!W85*Weight_Step+'Progressive Change'!W85*Weight_Progressive+'Hydrogen Superpower'!W85*Weight_Hydro","v":0.26355896032902476},{"$f":"'Step Change'!X85*Weight_Step+'Progressive Change'!X85*Weight_Progressive+'Hydrogen Superpower'!X85*Weight_Hydro","v":0.24709397259969307},{"$f":"'Step Change'!Y85*Weight_Step+'Progressive Change'!Y85*Weight_Progressive+'Hydrogen Superpower'!Y85*Weight_Hydro","v":-0.18635804893816385},{"$f":"'Step Change'!Z85*Weight_Step+'Progressive Change'!Z85*Weight_Progressive+'Hydrogen Superpower'!Z85*Weight_Hydro","v":-4.6788354024265066E-2},{"$f":"'Step Change'!AA85*Weight_Step+'Progressive Change'!AA85*Weight_Progressive+'Hydrogen Superpower'!AA85*Weight_Hydro","v":-5.6764733540628637E-2},{"$f":"'Step Change'!AB85*Weight_Step+'Progressive Change'!AB85*Weight_Progressive+'Hydrogen Superpower'!AB85*Weight_Hydro","v":-0.28299865719730982},{"$f":"'Step Change'!AC85*Weight_Step+'Progressive Change'!AC85*Weight_Progressive+'Hydrogen Superpower'!AC85*Weight_Hydro","v":0.16237033922449307},{"$f":"'Step Change'!AD85*Weight_Step+'Progressive Change'!AD85*Weight_Progressive+'Hydrogen Superpower'!AD85*Weight_Hydro","v":-0.57236973881733777},{"$f":"'Step Change'!AE85*Weight_Step+'Progressive Change'!AE85*Weight_Progressive+'Hydrogen Superpower'!AE85*Weight_Hydro","v":0.71376617407971032},{"$f":"'Step Change'!AF85*Weight_Step+'Progressive Change'!AF85*Weight_Progressive+'Hydrogen Superpower'!AF85*Weight_Hydro","v":0.44331509858335266},{"$f":"'Step Change'!AG85*Weight_Step+'Progressive Change'!AG85*Weight_Progressive+'Hydrogen Superpower'!AG85*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",1.0595998769911754,{"$f":"'Step Change'!G86*Weight_Step+'Progressive Change'!G86*Weight_Progressive+'Hydrogen Superpower'!G86*Weight_Hydro","v":0},{"$f":"'Step Change'!H86*Weight_Step+'Progressive Change'!H86*Weight_Progressive+'Hydrogen Superpower'!H86*Weight_Hydro","v":1.640019901912418E-3},{"$f":"'Step Change'!I86*Weight_Step+'Progressive Change'!I86*Weight_Progressive+'Hydrogen Superpower'!I86*Weight_Hydro","v":1.6319158195006516E-3},{"$f":"'Step Change'!J86*Weight_Step+'Progressive Change'!J86*Weight_Progressive+'Hydrogen Superpower'!J86*Weight_Hydro","v":1.8622038889710254E-2},{"$f":"'Step Change'!K86*Weight_Step+'Progressive Change'!K86*Weight_Progressive+'Hydrogen Superpower'!K86*Weight_Hydro","v":1.8581805816819948E-2},{"$f":"'Step Change'!L86*Weight_Step+'Progressive Change'!L86*Weight_Progressive+'Hydrogen Superpower'!L86*Weight_Hydro","v":-1.098269259515814E-2},{"$f":"'Step Change'!M86*Weight_Step+'Progressive Change'!M86*Weight_Progressive+'Hydrogen Superpower'!M86*Weight_Hydro","v":-7.3947400243618094E-2},{"$f":"'Step Change'!N86*Weight_Step+'Progressive Change'!N86*Weight_Progressive+'Hydrogen Superpower'!N86*Weight_Hydro","v":7.4234480118540391E-2},{"$f":"'Step Change'!O86*Weight_Step+'Progressive Change'!O86*Weight_Progressive+'Hydrogen Superpower'!O86*Weight_Hydro","v":0.16322025458118011},{"$f":"'Step Change'!P86*Weight_Step+'Progressive Change'!P86*Weight_Progressive+'Hydrogen Superpower'!P86*Weight_Hydro","v":0.19616112482106313},{"$f":"'Step Change'!Q86*Weight_Step+'Progressive Change'!Q86*Weight_Progressive+'Hydrogen Superpower'!Q86*Weight_Hydro","v":0.15191176122765154},{"$f":"'Step Change'!R86*Weight_Step+'Progressive Change'!R86*Weight_Progressive+'Hydrogen Superpower'!R86*Weight_Hydro","v":9.6371155029214853E-2},{"$f":"'Step Change'!S86*Weight_Step+'Progressive Change'!S86*Weight_Progressive+'Hydrogen Superpower'!S86*Weight_Hydro","v":0.17024315969482048},{"$f":"'Step Change'!T86*Weight_Step+'Progressive Change'!T86*Weight_Progressive+'Hydrogen Superpower'!T86*Weight_Hydro","v":-9.8919915974077927E-3},{"$f":"'Step Change'!U86*Weight_Step+'Progressive Change'!U86*Weight_Progressive+'Hydrogen Superpower'!U86*Weight_Hydro","v":0.3060364779724779},{"$f":"'Step Change'!V86*Weight_Step+'Progressive Change'!V86*Weight_Progressive+'Hydrogen Superpower'!V86*Weight_Hydro","v":0.81061934899152965},{"$f":"'Step Change'!W86*Weight_Step+'Progressive Change'!W86*Weight_Progressive+'Hydrogen Superpower'!W86*Weight_Hydro","v":0.41326944386072684},{"$f":"'Step Change'!X86*Weight_Step+'Progressive Change'!X86*Weight_Progressive+'Hydrogen Superpower'!X86*Weight_Hydro","v":0.35719740810281736},{"$f":"'Step Change'!Y86*Weight_Step+'Progressive Change'!Y86*Weight_Progressive+'Hydrogen Superpower'!Y86*Weight_Hydro","v":0.22218223266023018},{"$f":"'Step Change'!Z86*Weight_Step+'Progressive Change'!Z86*Weight_Progressive+'Hydrogen Superpower'!Z86*Weight_Hydro","v":0.74483374623271348},{"$f":"'Step Change'!AA86*Weight_Step+'Progressive Change'!AA86*Weight_Progressive+'Hydrogen Superpower'!AA86*Weight_Hydro","v":0.68821495469682314},{"$f":"'Step Change'!AB86*Weight_Step+'Progressive Change'!AB86*Weight_Progressive+'Hydrogen Superpower'!AB86*Weight_Hydro","v":-2.5893824659954379E-3},{"$f":"'Step Change'!AC86*Weight_Step+'Progressive Change'!AC86*Weight_Progressive+'Hydrogen Superpower'!AC86*Weight_Hydro","v":-0.1889205894562144},{"$f":"'Step Change'!AD86*Weight_Step+'Progressive Change'!AD86*Weight_Progressive+'Hydrogen Superpower'!AD86*Weight_Hydro","v":-2.2135645452825554},{"$f":"'Step Change'!AE86*Weight_Step+'Progressive Change'!AE86*Weight_Progressive+'Hydrogen Superpower'!AE86*Weight_Hydro","v":-0.66492339487296015},{"$f":"'Step Change'!AF86*Weight_Step+'Progressive Change'!AF86*Weight_Progressive+'Hydrogen Superpower'!AF86*Weight_Hydro","v":0.20725870735226182},{"$f":"'Step Change'!AG86*Weight_Step+'Progressive Change'!AG86*Weight_Progressive+'Hydrogen Superpower'!AG86*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.16279981326853105,{"$f":"'Step Change'!G87*Weight_Step+'Progressive Change'!G87*Weight_Progressive+'Hydrogen Superpower'!G87*Weight_Hydro","v":0},{"$f":"'Step Change'!H87*Weight_Step+'Progressive Change'!H87*Weight_Progressive+'Hydrogen Superpower'!H87*Weight_Hydro","v":9.9666401972831043E-6},{"$f":"'Step Change'!I87*Weight_Step+'Progressive Change'!I87*Weight_Progressive+'Hydrogen Superpower'!I87*Weight_Hydro","v":1.2114453276512725E-5},{"$f":"'Step Change'!J87*Weight_Step+'Progressive Change'!J87*Weight_Progressive+'Hydrogen Superpower'!J87*Weight_Hydro","v":3.3510578887457301E-2},{"$f":"'Step Change'!K87*Weight_Step+'Progressive Change'!K87*Weight_Progressive+'Hydrogen Superpower'!K87*Weight_Hydro","v":3.3437851487571855E-2},{"$f":"'Step Change'!L87*Weight_Step+'Progressive Change'!L87*Weight_Progressive+'Hydrogen Superpower'!L87*Weight_Hydro","v":-8.1951987923842146E-3},{"$f":"'Step Change'!M87*Weight_Step+'Progressive Change'!M87*Weight_Progressive+'Hydrogen Superpower'!M87*Weight_Hydro","v":-3.8602328301467655E-2},{"$f":"'Step Change'!N87*Weight_Step+'Progressive Change'!N87*Weight_Progressive+'Hydrogen Superpower'!N87*Weight_Hydro","v":-1.4089033440040193E-2},{"$f":"'Step Change'!O87*Weight_Step+'Progressive Change'!O87*Weight_Progressive+'Hydrogen Superpower'!O87*Weight_Hydro","v":-2.3286145710440503E-2},{"$f":"'Step Change'!P87*Weight_Step+'Progressive Change'!P87*Weight_Progressive+'Hydrogen Superpower'!P87*Weight_Hydro","v":-6.3353381575211934E-2},{"$f":"'Step Change'!Q87*Weight_Step+'Progressive Change'!Q87*Weight_Progressive+'Hydrogen Superpower'!Q87*Weight_Hydro","v":-4.04449524825784E-2},{"$f":"'Step Change'!R87*Weight_Step+'Progressive Change'!R87*Weight_Progressive+'Hydrogen Superpower'!R87*Weight_Hydro","v":8.7712682422345006E-2},{"$f":"'Step Change'!S87*Weight_Step+'Progressive Change'!S87*Weight_Progressive+'Hydrogen Superpower'!S87*Weight_Hydro","v":2.7102205822324144E-4},{"$f":"'Step Change'!T87*Weight_Step+'Progressive Change'!T87*Weight_Progressive+'Hydrogen Superpower'!T87*Weight_Hydro","v":2.5265208321543636E-3},{"$f":"'Step Change'!U87*Weight_Step+'Progressive Change'!U87*Weight_Progressive+'Hydrogen Superpower'!U87*Weight_Hydro","v":-7.8907393366960149E-2},{"$f":"'Step Change'!V87*Weight_Step+'Progressive Change'!V87*Weight_Progressive+'Hydrogen Superpower'!V87*Weight_Hydro","v":0.27159847655155367},{"$f":"'Step Change'!W87*Weight_Step+'Progressive Change'!W87*Weight_Progressive+'Hydrogen Superpower'!W87*Weight_Hydro","v":0.21361266101480678},{"$f":"'Step Change'!X87*Weight_Step+'Progressive Change'!X87*Weight_Progressive+'Hydrogen Superpower'!X87*Weight_Hydro","v":0.27829826910842026},{"$f":"'Step Change'!Y87*Weight_Step+'Progressive Change'!Y87*Weight_Progressive+'Hydrogen Superpower'!Y87*Weight_Hydro","v":0.10294722298012518},{"$f":"'Step Change'!Z87*Weight_Step+'Progressive Change'!Z87*Weight_Progressive+'Hydrogen Superpower'!Z87*Weight_Hydro","v":0.15967386168723463},{"$f":"'Step Change'!AA87*Weight_Step+'Progressive Change'!AA87*Weight_Progressive+'Hydrogen Superpower'!AA87*Weight_Hydro","v":-4.6332517305216939E-2},{"$f":"'Step Change'!AB87*Weight_Step+'Progressive Change'!AB87*Weight_Progressive+'Hydrogen Superpower'!AB87*Weight_Hydro","v":-0.14883071751101171},{"$f":"'Step Change'!AC87*Weight_Step+'Progressive Change'!AC87*Weight_Progressive+'Hydrogen Superpower'!AC87*Weight_Hydro","v":2.8549632586554741E-3},{"$f":"'Step Change'!AD87*Weight_Step+'Progressive Change'!AD87*Weight_Progressive+'Hydrogen Superpower'!AD87*Weight_Hydro","v":-0.82090105612695197},{"$f":"'Step Change'!AE87*Weight_Step+'Progressive Change'!AE87*Weight_Progressive+'Hydrogen Superpower'!AE87*Weight_Hydro","v":-0.39352020753402028},{"$f":"'Step Change'!AF87*Weight_Step+'Progressive Change'!AF87*Weight_Progressive+'Hydrogen Superpower'!AF87*Weight_Hydro","v":-0.45282119917011637},{"$f":"'Step Change'!AG87*Weight_Step+'Progressive Change'!AG87*Weight_Progressive+'Hydrogen Superpower'!AG87*Weight_Hydro","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Weighted,H91:AG91)","v":0},{"$f":"'Step Change'!G91*Weight_Step+'Progressive Change'!G91*Weight_Progressive+'Hydrogen Superpower'!G91*Weight_Hydro","v":0},{"$f":"'Step Change'!H91*Weight_Step+'Progressive Change'!H91*Weight_Progressive+'Hydrogen Superpower'!H91*Weight_Hydro","v":0},{"$f":"'Step Change'!I91*Weight_Step+'Progressive Change'!I91*Weight_Progressive+'Hydrogen Superpower'!I91*Weight_Hydro","v":0},{"$f":"'Step Change'!J91*Weight_Step+'Progressive Change'!J91*Weight_Progressive+'Hydrogen Superpower'!J91*Weight_Hydro","v":0},{"$f":"'Step Change'!K91*Weight_Step+'Progressive Change'!K91*Weight_Progressive+'Hydrogen Superpower'!K91*Weight_Hydro","v":0},{"$f":"'Step Change'!L91*Weight_Step+'Progressive Change'!L91*Weight_Progressive+'Hydrogen Superpower'!L91*Weight_Hydro","v":0},{"$f":"'Step Change'!M91*Weight_Step+'Progressive Change'!M91*Weight_Progressive+'Hydrogen Superpower'!M91*Weight_Hydro","v":0},{"$f":"'Step Change'!N91*Weight_Step+'Progressive Change'!N91*Weight_Progressive+'Hydrogen Superpower'!N91*Weight_Hydro","v":0},{"$f":"'Step Change'!O91*Weight_Step+'Progressive Change'!O91*Weight_Progressive+'Hydrogen Superpower'!O91*Weight_Hydro","v":0},{"$f":"'Step Change'!P91*Weight_Step+'Progressive Change'!P91*Weight_Progressive+'Hydrogen Superpower'!P91*Weight_Hydro","v":0},{"$f":"'Step Change'!Q91*Weight_Step+'Progressive Change'!Q91*Weight_Progressive+'Hydrogen Superpower'!Q91*Weight_Hydro","v":0},{"$f":"'Step Change'!R91*Weight_Step+'Progressive Change'!R91*Weight_Progressive+'Hydrogen Superpower'!R91*Weight_Hydro","v":0},{"$f":"'Step Change'!S91*Weight_Step+'Progressive Change'!S91*Weight_Progressive+'Hydrogen Superpower'!S91*Weight_Hydro","v":0},{"$f":"'Step Change'!T91*Weight_Step+'Progressive Change'!T91*Weight_Progressive+'Hydrogen Superpower'!T91*Weight_Hydro","v":0},{"$f":"'Step Change'!U91*Weight_Step+'Progressive Change'!U91*Weight_Progressive+'Hydrogen Superpower'!U91*Weight_Hydro","v":0},{"$f":"'Step Change'!V91*Weight_Step+'Progressive Change'!V91*Weight_Progressive+'Hydrogen Superpower'!V91*Weight_Hydro","v":0},{"$f":"'Step Change'!W91*Weight_Step+'Progressive Change'!W91*Weight_Progressive+'Hydrogen Superpower'!W91*Weight_Hydro","v":0},{"$f":"'Step Change'!X91*Weight_Step+'Progressive Change'!X91*Weight_Progressive+'Hydrogen Superpower'!X91*Weight_Hydro","v":0},{"$f":"'Step Change'!Y91*Weight_Step+'Progressive Change'!Y91*Weight_Progressive+'Hydrogen Superpower'!Y91*Weight_Hydro","v":0},{"$f":"'Step Change'!Z91*Weight_Step+'Progressive Change'!Z91*Weight_Progressive+'Hydrogen Superpower'!Z91*Weight_Hydro","v":0},{"$f":"'Step Change'!AA91*Weight_Step+'Progressive Change'!AA91*Weight_Progressive+'Hydrogen Superpower'!AA91*Weight_Hydro","v":0},{"$f":"'Step Change'!AB91*Weight_Step+'Progressive Change'!AB91*Weight_Progressive+'Hydrogen Superpower'!AB91*Weight_Hydro","v":0},{"$f":"'Step Change'!AC91*Weight_Step+'Progressive Change'!AC91*Weight_Progressive+'Hydrogen Superpower'!AC91*Weight_Hydro","v":0},{"$f":"'Step Change'!AD91*Weight_Step+'Progressive Change'!AD91*Weight_Progressive+'Hydrogen Superpower'!AD91*Weight_Hydro","v":0},{"$f":"'Step Change'!AE91*Weight_Step+'Progressive Change'!AE91*Weight_Progressive+'Hydrogen Superpower'!AE91*Weight_Hydro","v":0},{"$f":"'Step Change'!AF91*Weight_Step+'Progressive Change'!AF91*Weight_Progressive+'Hydrogen Superpower'!AF91*Weight_Hydro","v":0},{"$f":"'Step Change'!AG91*Weight_Step+'Progressive Change'!AG91*Weight_Progressive+'Hydrogen Superpower'!AG91*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"'Step Change'!G92*Weight_Step+'Progressive Change'!G92*Weight_Progressive+'Hydrogen Superpower'!G92*Weight_Hydro","v":0},{"$f":"'Step Change'!H92*Weight_Step+'Progressive Change'!H92*Weight_Progressive+'Hydrogen Superpower'!H92*Weight_Hydro","v":0},{"$f":"'Step Change'!I92*Weight_Step+'Progressive Change'!I92*Weight_Progressive+'Hydrogen Superpower'!I92*Weight_Hydro","v":0},{"$f":"'Step Change'!J92*Weight_Step+'Progressive Change'!J92*Weight_Progressive+'Hydrogen Superpower'!J92*Weight_Hydro","v":0},{"$f":"'Step Change'!K92*Weight_Step+'Progressive Change'!K92*Weight_Progressive+'Hydrogen Superpower'!K92*Weight_Hydro","v":0},{"$f":"'Step Change'!L92*Weight_Step+'Progressive Change'!L92*Weight_Progressive+'Hydrogen Superpower'!L92*Weight_Hydro","v":0},{"$f":"'Step Change'!M92*Weight_Step+'Progressive Change'!M92*Weight_Progressive+'Hydrogen Superpower'!M92*Weight_Hydro","v":0},{"$f":"'Step Change'!N92*Weight_Step+'Progressive Change'!N92*Weight_Progressive+'Hydrogen Superpower'!N92*Weight_Hydro","v":0},{"$f":"'Step Change'!O92*Weight_Step+'Progressive Change'!O92*Weight_Progressive+'Hydrogen Superpower'!O92*Weight_Hydro","v":0},{"$f":"'Step Change'!P92*Weight_Step+'Progressive Change'!P92*Weight_Progressive+'Hydrogen Superpower'!P92*Weight_Hydro","v":0},{"$f":"'Step Change'!Q92*Weight_Step+'Progressive Change'!Q92*Weight_Progressive+'Hydrogen Superpower'!Q92*Weight_Hydro","v":0},{"$f":"'Step Change'!R92*Weight_Step+'Progressive Change'!R92*Weight_Progressive+'Hydrogen Superpower'!R92*Weight_Hydro","v":0},{"$f":"'Step Change'!S92*Weight_Step+'Progressive Change'!S92*Weight_Progressive+'Hydrogen Superpower'!S92*Weight_Hydro","v":0},{"$f":"'Step Change'!T92*Weight_Step+'Progressive Change'!T92*Weight_Progressive+'Hydrogen Superpower'!T92*Weight_Hydro","v":0},{"$f":"'Step Change'!U92*Weight_Step+'Progressive Change'!U92*Weight_Progressive+'Hydrogen Superpower'!U92*Weight_Hydro","v":0},{"$f":"'Step Change'!V92*Weight_Step+'Progressive Change'!V92*Weight_Progressive+'Hydrogen Superpower'!V92*Weight_Hydro","v":0},{"$f":"'Step Change'!W92*Weight_Step+'Progressive Change'!W92*Weight_Progressive+'Hydrogen Superpower'!W92*Weight_Hydro","v":0},{"$f":"'Step Change'!X92*Weight_Step+'Progressive Change'!X92*Weight_Progressive+'Hydrogen Superpower'!X92*Weight_Hydro","v":0},{"$f":"'Step Change'!Y92*Weight_Step+'Progressive Change'!Y92*Weight_Progressive+'Hydrogen Superpower'!Y92*Weight_Hydro","v":0},{"$f":"'Step Change'!Z92*Weight_Step+'Progressive Change'!Z92*Weight_Progressive+'Hydrogen Superpower'!Z92*Weight_Hydro","v":0},{"$f":"'Step Change'!AA92*Weight_Step+'Progressive Change'!AA92*Weight_Progressive+'Hydrogen Superpower'!AA92*Weight_Hydro","v":0},{"$f":"'Step Change'!AB92*Weight_Step+'Progressive Change'!AB92*Weight_Progressive+'Hydrogen Superpower'!AB92*Weight_Hydro","v":0},{"$f":"'Step Change'!AC92*Weight_Step+'Progressive Change'!AC92*Weight_Progressive+'Hydrogen Superpower'!AC92*Weight_Hydro","v":0},{"$f":"'Step Change'!AD92*Weight_Step+'Progressive Change'!AD92*Weight_Progressive+'Hydrogen Superpower'!AD92*Weight_Hydro","v":0},{"$f":"'Step Change'!AE92*Weight_Step+'Progressive Change'!AE92*Weight_Progressive+'Hydrogen Superpower'!AE92*Weight_Hydro","v":0},{"$f":"'Step Change'!AF92*Weight_Step+'Progressive Change'!AF92*Weight_Progressive+'Hydrogen Superpower'!AF92*Weight_Hydro","v":0},{"$f":"'Step Change'!AG92*Weight_Step+'Progressive Change'!AG92*Weight_Progressive+'Hydrogen Superpower'!AG92*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"'Step Change'!G93*Weight_Step+'Progressive Change'!G93*Weight_Progressive+'Hydrogen Superpower'!G93*Weight_Hydro","v":0},{"$f":"'Step Change'!H93*Weight_Step+'Progressive Change'!H93*Weight_Progressive+'Hydrogen Superpower'!H93*Weight_Hydro","v":0},{"$f":"'Step Change'!I93*Weight_Step+'Progressive Change'!I93*Weight_Progressive+'Hydrogen Superpower'!I93*Weight_Hydro","v":0},{"$f":"'Step Change'!J93*Weight_Step+'Progressive Change'!J93*Weight_Progressive+'Hydrogen Superpower'!J93*Weight_Hydro","v":0},{"$f":"'Step Change'!K93*Weight_Step+'Progressive Change'!K93*Weight_Progressive+'Hydrogen Superpower'!K93*Weight_Hydro","v":0},{"$f":"'Step Change'!L93*Weight_Step+'Progressive Change'!L93*Weight_Progressive+'Hydrogen Superpower'!L93*Weight_Hydro","v":0},{"$f":"'Step Change'!M93*Weight_Step+'Progressive Change'!M93*Weight_Progressive+'Hydrogen Superpower'!M93*Weight_Hydro","v":0},{"$f":"'Step Change'!N93*Weight_Step+'Progressive Change'!N93*Weight_Progressive+'Hydrogen Superpower'!N93*Weight_Hydro","v":0},{"$f":"'Step Change'!O93*Weight_Step+'Progressive Change'!O93*Weight_Progressive+'Hydrogen Superpower'!O93*Weight_Hydro","v":0},{"$f":"'Step Change'!P93*Weight_Step+'Progressive Change'!P93*Weight_Progressive+'Hydrogen Superpower'!P93*Weight_Hydro","v":0},{"$f":"'Step Change'!Q93*Weight_Step+'Progressive Change'!Q93*Weight_Progressive+'Hydrogen Superpower'!Q93*Weight_Hydro","v":0},{"$f":"'Step Change'!R93*Weight_Step+'Progressive Change'!R93*Weight_Progressive+'Hydrogen Superpower'!R93*Weight_Hydro","v":0},{"$f":"'Step Change'!S93*Weight_Step+'Progressive Change'!S93*Weight_Progressive+'Hydrogen Superpower'!S93*Weight_Hydro","v":0},{"$f":"'Step Change'!T93*Weight_Step+'Progressive Change'!T93*Weight_Progressive+'Hydrogen Superpower'!T93*Weight_Hydro","v":0},{"$f":"'Step Change'!U93*Weight_Step+'Progressive Change'!U93*Weight_Progressive+'Hydrogen Superpower'!U93*Weight_Hydro","v":0},{"$f":"'Step Change'!V93*Weight_Step+'Progressive Change'!V93*Weight_Progressive+'Hydrogen Superpower'!V93*Weight_Hydro","v":0},{"$f":"'Step Change'!W93*Weight_Step+'Progressive Change'!W93*Weight_Progressive+'Hydrogen Superpower'!W93*Weight_Hydro","v":0},{"$f":"'Step Change'!X93*Weight_Step+'Progressive Change'!X93*Weight_Progressive+'Hydrogen Superpower'!X93*Weight_Hydro","v":0},{"$f":"'Step Change'!Y93*Weight_Step+'Progressive Change'!Y93*Weight_Progressive+'Hydrogen Superpower'!Y93*Weight_Hydro","v":0},{"$f":"'Step Change'!Z93*Weight_Step+'Progressive Change'!Z93*Weight_Progressive+'Hydrogen Superpower'!Z93*Weight_Hydro","v":0},{"$f":"'Step Change'!AA93*Weight_Step+'Progressive Change'!AA93*Weight_Progressive+'Hydrogen Superpower'!AA93*Weight_Hydro","v":0},{"$f":"'Step Change'!AB93*Weight_Step+'Progressive Change'!AB93*Weight_Progressive+'Hydrogen Superpower'!AB93*Weight_Hydro","v":0},{"$f":"'Step Change'!AC93*Weight_Step+'Progressive Change'!AC93*Weight_Progressive+'Hydrogen Superpower'!AC93*Weight_Hydro","v":0},{"$f":"'Step Change'!AD93*Weight_Step+'Progressive Change'!AD93*Weight_Progressive+'Hydrogen Superpower'!AD93*Weight_Hydro","v":0},{"$f":"'Step Change'!AE93*Weight_Step+'Progressive Change'!AE93*Weight_Progressive+'Hydrogen Superpower'!AE93*Weight_Hydro","v":0},{"$f":"'Step Change'!AF93*Weight_Step+'Progressive Change'!AF93*Weight_Progressive+'Hydrogen Superpower'!AF93*Weight_Hydro","v":0},{"$f":"'Step Change'!AG93*Weight_Step+'Progressive Change'!AG93*Weight_Progressive+'Hydrogen Superpower'!AG93*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"'Step Change'!G94*Weight_Step+'Progressive Change'!G94*Weight_Progressive+'Hydrogen Superpower'!G94*Weight_Hydro","v":0},{"$f":"'Step Change'!H94*Weight_Step+'Progressive Change'!H94*Weight_Progressive+'Hydrogen Superpower'!H94*Weight_Hydro","v":0},{"$f":"'Step Change'!I94*Weight_Step+'Progressive Change'!I94*Weight_Progressive+'Hydrogen Superpower'!I94*Weight_Hydro","v":0},{"$f":"'Step Change'!J94*Weight_Step+'Progressive Change'!J94*Weight_Progressive+'Hydrogen Superpower'!J94*Weight_Hydro","v":0},{"$f":"'Step Change'!K94*Weight_Step+'Progressive Change'!K94*Weight_Progressive+'Hydrogen Superpower'!K94*Weight_Hydro","v":0},{"$f":"'Step Change'!L94*Weight_Step+'Progressive Change'!L94*Weight_Progressive+'Hydrogen Superpower'!L94*Weight_Hydro","v":0},{"$f":"'Step Change'!M94*Weight_Step+'Progressive Change'!M94*Weight_Progressive+'Hydrogen Superpower'!M94*Weight_Hydro","v":0},{"$f":"'Step Change'!N94*Weight_Step+'Progressive Change'!N94*Weight_Progressive+'Hydrogen Superpower'!N94*Weight_Hydro","v":0},{"$f":"'Step Change'!O94*Weight_Step+'Progressive Change'!O94*Weight_Progressive+'Hydrogen Superpower'!O94*Weight_Hydro","v":0},{"$f":"'Step Change'!P94*Weight_Step+'Progressive Change'!P94*Weight_Progressive+'Hydrogen Superpower'!P94*Weight_Hydro","v":0},{"$f":"'Step Change'!Q94*Weight_Step+'Progressive Change'!Q94*Weight_Progressive+'Hydrogen Superpower'!Q94*Weight_Hydro","v":0},{"$f":"'Step Change'!R94*Weight_Step+'Progressive Change'!R94*Weight_Progressive+'Hydrogen Superpower'!R94*Weight_Hydro","v":0},{"$f":"'Step Change'!S94*Weight_Step+'Progressive Change'!S94*Weight_Progressive+'Hydrogen Superpower'!S94*Weight_Hydro","v":0},{"$f":"'Step Change'!T94*Weight_Step+'Progressive Change'!T94*Weight_Progressive+'Hydrogen Superpower'!T94*Weight_Hydro","v":0},{"$f":"'Step Change'!U94*Weight_Step+'Progressive Change'!U94*Weight_Progressive+'Hydrogen Superpower'!U94*Weight_Hydro","v":0},{"$f":"'Step Change'!V94*Weight_Step+'Progressive Change'!V94*Weight_Progressive+'Hydrogen Superpower'!V94*Weight_Hydro","v":0},{"$f":"'Step Change'!W94*Weight_Step+'Progressive Change'!W94*Weight_Progressive+'Hydrogen Superpower'!W94*Weight_Hydro","v":0},{"$f":"'Step Change'!X94*Weight_Step+'Progressive Change'!X94*Weight_Progressive+'Hydrogen Superpower'!X94*Weight_Hydro","v":0},{"$f":"'Step Change'!Y94*Weight_Step+'Progressive Change'!Y94*Weight_Progressive+'Hydrogen Superpower'!Y94*Weight_Hydro","v":0},{"$f":"'Step Change'!Z94*Weight_Step+'Progressive Change'!Z94*Weight_Progressive+'Hydrogen Superpower'!Z94*Weight_Hydro","v":0},{"$f":"'Step Change'!AA94*Weight_Step+'Progressive Change'!AA94*Weight_Progressive+'Hydrogen Superpower'!AA94*Weight_Hydro","v":0},{"$f":"'Step Change'!AB94*Weight_Step+'Progressive Change'!AB94*Weight_Progressive+'Hydrogen Superpower'!AB94*Weight_Hydro","v":0},{"$f":"'Step Change'!AC94*Weight_Step+'Progressive Change'!AC94*Weight_Progressive+'Hydrogen Superpower'!AC94*Weight_Hydro","v":0},{"$f":"'Step Change'!AD94*Weight_Step+'Progressive Change'!AD94*Weight_Progressive+'Hydrogen Superpower'!AD94*Weight_Hydro","v":0},{"$f":"'Step Change'!AE94*Weight_Step+'Progressive Change'!AE94*Weight_Progressive+'Hydrogen Superpower'!AE94*Weight_Hydro","v":0},{"$f":"'Step Change'!AF94*Weight_Step+'Progressive Change'!AF94*Weight_Progressive+'Hydrogen Superpower'!AF94*Weight_Hydro","v":0},{"$f":"'Step Change'!AG94*Weight_Step+'Progressive Change'!AG94*Weight_Progressive+'Hydrogen Superpower'!AG94*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"'Step Change'!G95*Weight_Step+'Progressive Change'!G95*Weight_Progressive+'Hydrogen Superpower'!G95*Weight_Hydro","v":0},{"$f":"'Step Change'!H95*Weight_Step+'Progressive Change'!H95*Weight_Progressive+'Hydrogen Superpower'!H95*Weight_Hydro","v":0},{"$f":"'Step Change'!I95*Weight_Step+'Progressive Change'!I95*Weight_Progressive+'Hydrogen Superpower'!I95*Weight_Hydro","v":0},{"$f":"'Step Change'!J95*Weight_Step+'Progressive Change'!J95*Weight_Progressive+'Hydrogen Superpower'!J95*Weight_Hydro","v":0},{"$f":"'Step Change'!K95*Weight_Step+'Progressive Change'!K95*Weight_Progressive+'Hydrogen Superpower'!K95*Weight_Hydro","v":0},{"$f":"'Step Change'!L95*Weight_Step+'Progressive Change'!L95*Weight_Progressive+'Hydrogen Superpower'!L95*Weight_Hydro","v":0},{"$f":"'Step Change'!M95*Weight_Step+'Progressive Change'!M95*Weight_Progressive+'Hydrogen Superpower'!M95*Weight_Hydro","v":0},{"$f":"'Step Change'!N95*Weight_Step+'Progressive Change'!N95*Weight_Progressive+'Hydrogen Superpower'!N95*Weight_Hydro","v":0},{"$f":"'Step Change'!O95*Weight_Step+'Progressive Change'!O95*Weight_Progressive+'Hydrogen Superpower'!O95*Weight_Hydro","v":0},{"$f":"'Step Change'!P95*Weight_Step+'Progressive Change'!P95*Weight_Progressive+'Hydrogen Superpower'!P95*Weight_Hydro","v":0},{"$f":"'Step Change'!Q95*Weight_Step+'Progressive Change'!Q95*Weight_Progressive+'Hydrogen Superpower'!Q95*Weight_Hydro","v":0},{"$f":"'Step Change'!R95*Weight_Step+'Progressive Change'!R95*Weight_Progressive+'Hydrogen Superpower'!R95*Weight_Hydro","v":0},{"$f":"'Step Change'!S95*Weight_Step+'Progressive Change'!S95*Weight_Progressive+'Hydrogen Superpower'!S95*Weight_Hydro","v":0},{"$f":"'Step Change'!T95*Weight_Step+'Progressive Change'!T95*Weight_Progressive+'Hydrogen Superpower'!T95*Weight_Hydro","v":0},{"$f":"'Step Change'!U95*Weight_Step+'Progressive Change'!U95*Weight_Progressive+'Hydrogen Superpower'!U95*Weight_Hydro","v":0},{"$f":"'Step Change'!V95*Weight_Step+'Progressive Change'!V95*Weight_Progressive+'Hydrogen Superpower'!V95*Weight_Hydro","v":0},{"$f":"'Step Change'!W95*Weight_Step+'Progressive Change'!W95*Weight_Progressive+'Hydrogen Superpower'!W95*Weight_Hydro","v":0},{"$f":"'Step Change'!X95*Weight_Step+'Progressive Change'!X95*Weight_Progressive+'Hydrogen Superpower'!X95*Weight_Hydro","v":0},{"$f":"'Step Change'!Y95*Weight_Step+'Progressive Change'!Y95*Weight_Progressive+'Hydrogen Superpower'!Y95*Weight_Hydro","v":0},{"$f":"'Step Change'!Z95*Weight_Step+'Progressive Change'!Z95*Weight_Progressive+'Hydrogen Superpower'!Z95*Weight_Hydro","v":0},{"$f":"'Step Change'!AA95*Weight_Step+'Progressive Change'!AA95*Weight_Progressive+'Hydrogen Superpower'!AA95*Weight_Hydro","v":0},{"$f":"'Step Change'!AB95*Weight_Step+'Progressive Change'!AB95*Weight_Progressive+'Hydrogen Superpower'!AB95*Weight_Hydro","v":0},{"$f":"'Step Change'!AC95*Weight_Step+'Progressive Change'!AC95*Weight_Progressive+'Hydrogen Superpower'!AC95*Weight_Hydro","v":0},{"$f":"'Step Change'!AD95*Weight_Step+'Progressive Change'!AD95*Weight_Progressive+'Hydrogen Superpower'!AD95*Weight_Hydro","v":0},{"$f":"'Step Change'!AE95*Weight_Step+'Progressive Change'!AE95*Weight_Progressive+'Hydrogen Superpower'!AE95*Weight_Hydro","v":0},{"$f":"'Step Change'!AF95*Weight_Step+'Progressive Change'!AF95*Weight_Progressive+'Hydrogen Superpower'!AF95*Weight_Hydro","v":0},{"$f":"'Step Change'!AG95*Weight_Step+'Progressive Change'!AG95*Weight_Progressive+'Hydrogen Superpower'!AG95*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"'Step Change'!G96*Weight_Step+'Progressive Change'!G96*Weight_Progressive+'Hydrogen Superpower'!G96*Weight_Hydro","v":0},{"$f":"'Step Change'!H96*Weight_Step+'Progressive Change'!H96*Weight_Progressive+'Hydrogen Superpower'!H96*Weight_Hydro","v":0},{"$f":"'Step Change'!I96*Weight_Step+'Progressive Change'!I96*Weight_Progressive+'Hydrogen Superpower'!I96*Weight_Hydro","v":0},{"$f":"'Step Change'!J96*Weight_Step+'Progressive Change'!J96*Weight_Progressive+'Hydrogen Superpower'!J96*Weight_Hydro","v":0},{"$f":"'Step Change'!K96*Weight_Step+'Progressive Change'!K96*Weight_Progressive+'Hydrogen Superpower'!K96*Weight_Hydro","v":0},{"$f":"'Step Change'!L96*Weight_Step+'Progressive Change'!L96*Weight_Progressive+'Hydrogen Superpower'!L96*Weight_Hydro","v":0},{"$f":"'Step Change'!M96*Weight_Step+'Progressive Change'!M96*Weight_Progressive+'Hydrogen Superpower'!M96*Weight_Hydro","v":0},{"$f":"'Step Change'!N96*Weight_Step+'Progressive Change'!N96*Weight_Progressive+'Hydrogen Superpower'!N96*Weight_Hydro","v":0},{"$f":"'Step Change'!O96*Weight_Step+'Progressive Change'!O96*Weight_Progressive+'Hydrogen Superpower'!O96*Weight_Hydro","v":0},{"$f":"'Step Change'!P96*Weight_Step+'Progressive Change'!P96*Weight_Progressive+'Hydrogen Superpower'!P96*Weight_Hydro","v":0},{"$f":"'Step Change'!Q96*Weight_Step+'Progressive Change'!Q96*Weight_Progressive+'Hydrogen Superpower'!Q96*Weight_Hydro","v":0},{"$f":"'Step Change'!R96*Weight_Step+'Progressive Change'!R96*Weight_Progressive+'Hydrogen Superpower'!R96*Weight_Hydro","v":0},{"$f":"'Step Change'!S96*Weight_Step+'Progressive Change'!S96*Weight_Progressive+'Hydrogen Superpower'!S96*Weight_Hydro","v":0},{"$f":"'Step Change'!T96*Weight_Step+'Progressive Change'!T96*Weight_Progressive+'Hydrogen Superpower'!T96*Weight_Hydro","v":0},{"$f":"'Step Change'!U96*Weight_Step+'Progressive Change'!U96*Weight_Progressive+'Hydrogen Superpower'!U96*Weight_Hydro","v":0},{"$f":"'Step Change'!V96*Weight_Step+'Progressive Change'!V96*Weight_Progressive+'Hydrogen Superpower'!V96*Weight_Hydro","v":0},{"$f":"'Step Change'!W96*Weight_Step+'Progressive Change'!W96*Weight_Progressive+'Hydrogen Superpower'!W96*Weight_Hydro","v":0},{"$f":"'Step Change'!X96*Weight_Step+'Progressive Change'!X96*Weight_Progressive+'Hydrogen Superpower'!X96*Weight_Hydro","v":0},{"$f":"'Step Change'!Y96*Weight_Step+'Progressive Change'!Y96*Weight_Progressive+'Hydrogen Superpower'!Y96*Weight_Hydro","v":0},{"$f":"'Step Change'!Z96*Weight_Step+'Progressive Change'!Z96*Weight_Progressive+'Hydrogen Superpower'!Z96*Weight_Hydro","v":0},{"$f":"'Step Change'!AA96*Weight_Step+'Progressive Change'!AA96*Weight_Progressive+'Hydrogen Superpower'!AA96*Weight_Hydro","v":0},{"$f":"'Step Change'!AB96*Weight_Step+'Progressive Change'!AB96*Weight_Progressive+'Hydrogen Superpower'!AB96*Weight_Hydro","v":0},{"$f":"'Step Change'!AC96*Weight_Step+'Progressive Change'!AC96*Weight_Progressive+'Hydrogen Superpower'!AC96*Weight_Hydro","v":0},{"$f":"'Step Change'!AD96*Weight_Step+'Progressive Change'!AD96*Weight_Progressive+'Hydrogen Superpower'!AD96*Weight_Hydro","v":0},{"$f":"'Step Change'!AE96*Weight_Step+'Progressive Change'!AE96*Weight_Progressive+'Hydrogen Superpower'!AE96*Weight_Hydro","v":0},{"$f":"'Step Change'!AF96*Weight_Step+'Progressive Change'!AF96*Weight_Progressive+'Hydrogen Superpower'!AF96*Weight_Hydro","v":0},{"$f":"'Step Change'!AG96*Weight_Step+'Progressive Change'!AG96*Weight_Progressive+'Hydrogen Superpower'!AG96*Weight_Hydro","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Weighted,H100:AG100)","v":-0.42329544436824912},{"$f":"'Step Change'!G100*Weight_Step+'Progressive Change'!G100*Weight_Progressive+'Hydrogen Superpower'!G100*Weight_Hydro","v":0},{"$f":"'Step Change'!H100*Weight_Step+'Progressive Change'!H100*Weight_Progressive+'Hydrogen Superpower'!H100*Weight_Hydro","v":7.5865058394342092E-6},{"$f":"'Step Change'!I100*Weight_Step+'Progressive Change'!I100*Weight_Progressive+'Hydrogen Superpower'!I100*Weight_Hydro","v":3.6749339669263671E-2},{"$f":"'Step Change'!J100*Weight_Step+'Progressive Change'!J100*Weight_Progressive+'Hydrogen Superpower'!J100*Weight_Hydro","v":-6.2686205682817617E-2},{"$f":"'Step Change'!K100*Weight_Step+'Progressive Change'!K100*Weight_Progressive+'Hydrogen Superpower'!K100*Weight_Hydro","v":-3.3205788206145781E-2},{"$f":"'Step Change'!L100*Weight_Step+'Progressive Change'!L100*Weight_Progressive+'Hydrogen Superpower'!L100*Weight_Hydro","v":-4.033086303364497E-2},{"$f":"'Step Change'!M100*Weight_Step+'Progressive Change'!M100*Weight_Progressive+'Hydrogen Superpower'!M100*Weight_Hydro","v":0.10627086106939276},{"$f":"'Step Change'!N100*Weight_Step+'Progressive Change'!N100*Weight_Progressive+'Hydrogen Superpower'!N100*Weight_Hydro","v":-5.4469119523527731E-2},{"$f":"'Step Change'!O100*Weight_Step+'Progressive Change'!O100*Weight_Progressive+'Hydrogen Superpower'!O100*Weight_Hydro","v":-4.9425728616223595E-2},{"$f":"'Step Change'!P100*Weight_Step+'Progressive Change'!P100*Weight_Progressive+'Hydrogen Superpower'!P100*Weight_Hydro","v":6.7530483740591172E-3},{"$f":"'Step Change'!Q100*Weight_Step+'Progressive Change'!Q100*Weight_Progressive+'Hydrogen Superpower'!Q100*Weight_Hydro","v":4.35710974442855E-2},{"$f":"'Step Change'!R100*Weight_Step+'Progressive Change'!R100*Weight_Progressive+'Hydrogen Superpower'!R100*Weight_Hydro","v":-0.24046767222766233},{"$f":"'Step Change'!S100*Weight_Step+'Progressive Change'!S100*Weight_Progressive+'Hydrogen Superpower'!S100*Weight_Hydro","v":-0.21944577218561045},{"$f":"'Step Change'!T100*Weight_Step+'Progressive Change'!T100*Weight_Progressive+'Hydrogen Superpower'!T100*Weight_Hydro","v":-3.3458712618830494E-3},{"$f":"'Step Change'!U100*Weight_Step+'Progressive Change'!U100*Weight_Progressive+'Hydrogen Superpower'!U100*Weight_Hydro","v":-8.2377638368945187E-4},{"$f":"'Step Change'!V100*Weight_Step+'Progressive Change'!V100*Weight_Progressive+'Hydrogen Superpower'!V100*Weight_Hydro","v":7.1796627035401031E-2},{"$f":"'Step Change'!W100*Weight_Step+'Progressive Change'!W100*Weight_Progressive+'Hydrogen Superpower'!W100*Weight_Hydro","v":1.6884688780746363E-5},{"$f":"'Step Change'!X100*Weight_Step+'Progressive Change'!X100*Weight_Progressive+'Hydrogen Superpower'!X100*Weight_Hydro","v":4.5590417413917186E-4},{"$f":"'Step Change'!Y100*Weight_Step+'Progressive Change'!Y100*Weight_Progressive+'Hydrogen Superpower'!Y100*Weight_Hydro","v":-6.2433538940002559E-2},{"$f":"'Step Change'!Z100*Weight_Step+'Progressive Change'!Z100*Weight_Progressive+'Hydrogen Superpower'!Z100*Weight_Hydro","v":-9.5548974119272531E-2},{"$f":"'Step Change'!AA100*Weight_Step+'Progressive Change'!AA100*Weight_Progressive+'Hydrogen Superpower'!AA100*Weight_Hydro","v":-7.0244643245933033E-2},{"$f":"'Step Change'!AB100*Weight_Step+'Progressive Change'!AB100*Weight_Progressive+'Hydrogen Superpower'!AB100*Weight_Hydro","v":-5.806355331186305E-3},{"$f":"'Step Change'!AC100*Weight_Step+'Progressive Change'!AC100*Weight_Progressive+'Hydrogen Superpower'!AC100*Weight_Hydro","v":2.4958025373347324E-3},{"$f":"'Step Change'!AD100*Weight_Step+'Progressive Change'!AD100*Weight_Progressive+'Hydrogen Superpower'!AD100*Weight_Hydro","v":-0.15314444558306201},{"$f":"'Step Change'!AE100*Weight_Step+'Progressive Change'!AE100*Weight_Progressive+'Hydrogen Superpower'!AE100*Weight_Hydro","v":2.6600898682524431E-2},{"$f":"'Step Change'!AF100*Weight_Step+'Progressive Change'!AF100*Weight_Progressive+'Hydrogen Superpower'!AF100*Weight_Hydro","v":-0.1636267705833353},{"$f":"'Step Change'!AG100*Weight_Step+'Progressive Change'!AG100*Weight_Progressive+'Hydrogen Superpower'!AG100*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.68931378034158586,{"$f":"'Step Change'!G101*Weight_Step+'Progressive Change'!G101*Weight_Progressive+'Hydrogen Superpower'!G101*Weight_Hydro","v":0},{"$f":"'Step Change'!H101*Weight_Step+'Progressive Change'!H101*Weight_Progressive+'Hydrogen Superpower'!H101*Weight_Hydro","v":-3.7745370256324405E-4},{"$f":"'Step Change'!I101*Weight_Step+'Progressive Change'!I101*Weight_Progressive+'Hydrogen Superpower'!I101*Weight_Hydro","v":-5.1763495597711539E-4},{"$f":"'Step Change'!J101*Weight_Step+'Progressive Change'!J101*Weight_Progressive+'Hydrogen Superpower'!J101*Weight_Hydro","v":-6.9486039203068936E-2},{"$f":"'Step Change'!K101*Weight_Step+'Progressive Change'!K101*Weight_Progressive+'Hydrogen Superpower'!K101*Weight_Hydro","v":-3.1226889735235693E-2},{"$f":"'Step Change'!L101*Weight_Step+'Progressive Change'!L101*Weight_Progressive+'Hydrogen Superpower'!L101*Weight_Hydro","v":-4.6048871227580425E-2},{"$f":"'Step Change'!M101*Weight_Step+'Progressive Change'!M101*Weight_Progressive+'Hydrogen Superpower'!M101*Weight_Hydro","v":0.16127508203112811},{"$f":"'Step Change'!N101*Weight_Step+'Progressive Change'!N101*Weight_Progressive+'Hydrogen Superpower'!N101*Weight_Hydro","v":-7.1965458926985484E-2},{"$f":"'Step Change'!O101*Weight_Step+'Progressive Change'!O101*Weight_Progressive+'Hydrogen Superpower'!O101*Weight_Hydro","v":-0.24197479764702368},{"$f":"'Step Change'!P101*Weight_Step+'Progressive Change'!P101*Weight_Progressive+'Hydrogen Superpower'!P101*Weight_Hydro","v":6.5495328521904522E-3},{"$f":"'Step Change'!Q101*Weight_Step+'Progressive Change'!Q101*Weight_Progressive+'Hydrogen Superpower'!Q101*Weight_Hydro","v":6.5500309990563901E-2},{"$f":"'Step Change'!R101*Weight_Step+'Progressive Change'!R101*Weight_Progressive+'Hydrogen Superpower'!R101*Weight_Hydro","v":-0.39941731630264826},{"$f":"'Step Change'!S101*Weight_Step+'Progressive Change'!S101*Weight_Progressive+'Hydrogen Superpower'!S101*Weight_Hydro","v":-0.28605401072779435},{"$f":"'Step Change'!T101*Weight_Step+'Progressive Change'!T101*Weight_Progressive+'Hydrogen Superpower'!T101*Weight_Hydro","v":-5.7344625013916488E-3},{"$f":"'Step Change'!U101*Weight_Step+'Progressive Change'!U101*Weight_Progressive+'Hydrogen Superpower'!U101*Weight_Hydro","v":-1.4720456423010011E-2},{"$f":"'Step Change'!V101*Weight_Step+'Progressive Change'!V101*Weight_Progressive+'Hydrogen Superpower'!V101*Weight_Hydro","v":0.10988930681861078},{"$f":"'Step Change'!W101*Weight_Step+'Progressive Change'!W101*Weight_Progressive+'Hydrogen Superpower'!W101*Weight_Hydro","v":-6.0259488431665441E-5},{"$f":"'Step Change'!X101*Weight_Step+'Progressive Change'!X101*Weight_Progressive+'Hydrogen Superpower'!X101*Weight_Hydro","v":1.5314441040909938E-2},{"$f":"'Step Change'!Y101*Weight_Step+'Progressive Change'!Y101*Weight_Progressive+'Hydrogen Superpower'!Y101*Weight_Hydro","v":-2.4633918952239785E-2},{"$f":"'Step Change'!Z101*Weight_Step+'Progressive Change'!Z101*Weight_Progressive+'Hydrogen Superpower'!Z101*Weight_Hydro","v":-0.12963542652935561},{"$f":"'Step Change'!AA101*Weight_Step+'Progressive Change'!AA101*Weight_Progressive+'Hydrogen Superpower'!AA101*Weight_Hydro","v":-0.10797387631213419},{"$f":"'Step Change'!AB101*Weight_Step+'Progressive Change'!AB101*Weight_Progressive+'Hydrogen Superpower'!AB101*Weight_Hydro","v":-1.173664565230694E-2},{"$f":"'Step Change'!AC101*Weight_Step+'Progressive Change'!AC101*Weight_Progressive+'Hydrogen Superpower'!AC101*Weight_Hydro","v":9.4661732199083568E-3},{"$f":"'Step Change'!AD101*Weight_Step+'Progressive Change'!AD101*Weight_Progressive+'Hydrogen Superpower'!AD101*Weight_Hydro","v":-0.16091495047782356},{"$f":"'Step Change'!AE101*Weight_Step+'Progressive Change'!AE101*Weight_Progressive+'Hydrogen Superpower'!AE101*Weight_Hydro","v":-3.4923417553101979E-2},{"$f":"'Step Change'!AF101*Weight_Step+'Progressive Change'!AF101*Weight_Progressive+'Hydrogen Superpower'!AF101*Weight_Hydro","v":-0.16676298242183824},{"$f":"'Step Change'!AG101*Weight_Step+'Progressive Change'!AG101*Weight_Progressive+'Hydrogen Superpower'!AG101*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.87104546470417166,{"$f":"'Step Change'!G102*Weight_Step+'Progressive Change'!G102*Weight_Progressive+'Hydrogen Superpower'!G102*Weight_Hydro","v":0},{"$f":"'Step Change'!H102*Weight_Step+'Progressive Change'!H102*Weight_Progressive+'Hydrogen Superpower'!H102*Weight_Hydro","v":-3.6642061104927846E-4},{"$f":"'Step Change'!I102*Weight_Step+'Progressive Change'!I102*Weight_Progressive+'Hydrogen Superpower'!I102*Weight_Hydro","v":-4.8992180242734662E-4},{"$f":"'Step Change'!J102*Weight_Step+'Progressive Change'!J102*Weight_Progressive+'Hydrogen Superpower'!J102*Weight_Hydro","v":-6.940347206245881E-2},{"$f":"'Step Change'!K102*Weight_Step+'Progressive Change'!K102*Weight_Progressive+'Hydrogen Superpower'!K102*Weight_Hydro","v":-3.4758134521141418E-2},{"$f":"'Step Change'!L102*Weight_Step+'Progressive Change'!L102*Weight_Progressive+'Hydrogen Superpower'!L102*Weight_Hydro","v":-4.6008999868769343E-2},{"$f":"'Step Change'!M102*Weight_Step+'Progressive Change'!M102*Weight_Progressive+'Hydrogen Superpower'!M102*Weight_Hydro","v":0.16144337837344047},{"$f":"'Step Change'!N102*Weight_Step+'Progressive Change'!N102*Weight_Progressive+'Hydrogen Superpower'!N102*Weight_Hydro","v":-7.2316159726026341E-2},{"$f":"'Step Change'!O102*Weight_Step+'Progressive Change'!O102*Weight_Progressive+'Hydrogen Superpower'!O102*Weight_Hydro","v":-0.25385985484077755},{"$f":"'Step Change'!P102*Weight_Step+'Progressive Change'!P102*Weight_Progressive+'Hydrogen Superpower'!P102*Weight_Hydro","v":6.4954979252959174E-3},{"$f":"'Step Change'!Q102*Weight_Step+'Progressive Change'!Q102*Weight_Progressive+'Hydrogen Superpower'!Q102*Weight_Hydro","v":6.3819416288590849E-2},{"$f":"'Step Change'!R102*Weight_Step+'Progressive Change'!R102*Weight_Progressive+'Hydrogen Superpower'!R102*Weight_Hydro","v":-0.41811277909306399},{"$f":"'Step Change'!S102*Weight_Step+'Progressive Change'!S102*Weight_Progressive+'Hydrogen Superpower'!S102*Weight_Hydro","v":-0.3117783764544329},{"$f":"'Step Change'!T102*Weight_Step+'Progressive Change'!T102*Weight_Progressive+'Hydrogen Superpower'!T102*Weight_Hydro","v":-5.2235036262062448E-3},{"$f":"'Step Change'!U102*Weight_Step+'Progressive Change'!U102*Weight_Progressive+'Hydrogen Superpower'!U102*Weight_Hydro","v":-1.4984769828813136E-2},{"$f":"'Step Change'!V102*Weight_Step+'Progressive Change'!V102*Weight_Progressive+'Hydrogen Superpower'!V102*Weight_Hydro","v":9.5940819158251561E-2},{"$f":"'Step Change'!W102*Weight_Step+'Progressive Change'!W102*Weight_Progressive+'Hydrogen Superpower'!W102*Weight_Hydro","v":5.869804224205723E-5},{"$f":"'Step Change'!X102*Weight_Step+'Progressive Change'!X102*Weight_Progressive+'Hydrogen Superpower'!X102*Weight_Hydro","v":8.5890103313312188E-3},{"$f":"'Step Change'!Y102*Weight_Step+'Progressive Change'!Y102*Weight_Progressive+'Hydrogen Superpower'!Y102*Weight_Hydro","v":-1.5636305574931373E-2},{"$f":"'Step Change'!Z102*Weight_Step+'Progressive Change'!Z102*Weight_Progressive+'Hydrogen Superpower'!Z102*Weight_Hydro","v":-0.12844304516094579},{"$f":"'Step Change'!AA102*Weight_Step+'Progressive Change'!AA102*Weight_Progressive+'Hydrogen Superpower'!AA102*Weight_Hydro","v":-0.11251073088043208},{"$f":"'Step Change'!AB102*Weight_Step+'Progressive Change'!AB102*Weight_Progressive+'Hydrogen Superpower'!AB102*Weight_Hydro","v":-1.2136165770170081E-2},{"$f":"'Step Change'!AC102*Weight_Step+'Progressive Change'!AC102*Weight_Progressive+'Hydrogen Superpower'!AC102*Weight_Hydro","v":7.837064429362571E-3},{"$f":"'Step Change'!AD102*Weight_Step+'Progressive Change'!AD102*Weight_Progressive+'Hydrogen Superpower'!AD102*Weight_Hydro","v":-0.17378644131610063},{"$f":"'Step Change'!AE102*Weight_Step+'Progressive Change'!AE102*Weight_Progressive+'Hydrogen Superpower'!AE102*Weight_Hydro","v":-0.11046686709145148},{"$f":"'Step Change'!AF102*Weight_Step+'Progressive Change'!AF102*Weight_Progressive+'Hydrogen Superpower'!AF102*Weight_Hydro","v":-0.60331318523436062},{"$f":"'Step Change'!AG102*Weight_Step+'Progressive Change'!AG102*Weight_Progressive+'Hydrogen Superpower'!AG102*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.2125758720655391,{"$f":"'Step Change'!G103*Weight_Step+'Progressive Change'!G103*Weight_Progressive+'Hydrogen Superpower'!G103*Weight_Hydro","v":0},{"$f":"'Step Change'!H103*Weight_Step+'Progressive Change'!H103*Weight_Progressive+'Hydrogen Superpower'!H103*Weight_Hydro","v":-3.2518549874112067E-5},{"$f":"'Step Change'!I103*Weight_Step+'Progressive Change'!I103*Weight_Progressive+'Hydrogen Superpower'!I103*Weight_Hydro","v":-5.3434857429181183E-4},{"$f":"'Step Change'!J103*Weight_Step+'Progressive Change'!J103*Weight_Progressive+'Hydrogen Superpower'!J103*Weight_Hydro","v":-6.9254785394337187E-2},{"$f":"'Step Change'!K103*Weight_Step+'Progressive Change'!K103*Weight_Progressive+'Hydrogen Superpower'!K103*Weight_Hydro","v":-4.2082064019166449E-2},{"$f":"'Step Change'!L103*Weight_Step+'Progressive Change'!L103*Weight_Progressive+'Hydrogen Superpower'!L103*Weight_Hydro","v":-4.407101641434405E-2},{"$f":"'Step Change'!M103*Weight_Step+'Progressive Change'!M103*Weight_Progressive+'Hydrogen Superpower'!M103*Weight_Hydro","v":0.1769821134257849},{"$f":"'Step Change'!N103*Weight_Step+'Progressive Change'!N103*Weight_Progressive+'Hydrogen Superpower'!N103*Weight_Hydro","v":-6.6613063682211829E-2},{"$f":"'Step Change'!O103*Weight_Step+'Progressive Change'!O103*Weight_Progressive+'Hydrogen Superpower'!O103*Weight_Hydro","v":-0.4479591916886399},{"$f":"'Step Change'!P103*Weight_Step+'Progressive Change'!P103*Weight_Progressive+'Hydrogen Superpower'!P103*Weight_Hydro","v":5.104850966377323E-3},{"$f":"'Step Change'!Q103*Weight_Step+'Progressive Change'!Q103*Weight_Progressive+'Hydrogen Superpower'!Q103*Weight_Hydro","v":4.3777756870750362E-2},{"$f":"'Step Change'!R103*Weight_Step+'Progressive Change'!R103*Weight_Progressive+'Hydrogen Superpower'!R103*Weight_Hydro","v":-0.5011152703017685},{"$f":"'Step Change'!S103*Weight_Step+'Progressive Change'!S103*Weight_Progressive+'Hydrogen Superpower'!S103*Weight_Hydro","v":-0.41170677508653464},{"$f":"'Step Change'!T103*Weight_Step+'Progressive Change'!T103*Weight_Progressive+'Hydrogen Superpower'!T103*Weight_Hydro","v":-5.2662792676242999E-3},{"$f":"'Step Change'!U103*Weight_Step+'Progressive Change'!U103*Weight_Progressive+'Hydrogen Superpower'!U103*Weight_Hydro","v":-1.8817751881204717E-2},{"$f":"'Step Change'!V103*Weight_Step+'Progressive Change'!V103*Weight_Progressive+'Hydrogen Superpower'!V103*Weight_Hydro","v":0.11186579078402872},{"$f":"'Step Change'!W103*Weight_Step+'Progressive Change'!W103*Weight_Progressive+'Hydrogen Superpower'!W103*Weight_Hydro","v":-8.2569282645692741E-5},{"$f":"'Step Change'!X103*Weight_Step+'Progressive Change'!X103*Weight_Progressive+'Hydrogen Superpower'!X103*Weight_Hydro","v":1.7915829213715699E-2},{"$f":"'Step Change'!Y103*Weight_Step+'Progressive Change'!Y103*Weight_Progressive+'Hydrogen Superpower'!Y103*Weight_Hydro","v":-3.3439599149127121E-2},{"$f":"'Step Change'!Z103*Weight_Step+'Progressive Change'!Z103*Weight_Progressive+'Hydrogen Superpower'!Z103*Weight_Hydro","v":-0.13921847008596416},{"$f":"'Step Change'!AA103*Weight_Step+'Progressive Change'!AA103*Weight_Progressive+'Hydrogen Superpower'!AA103*Weight_Hydro","v":-3.7614110954510914E-2},{"$f":"'Step Change'!AB103*Weight_Step+'Progressive Change'!AB103*Weight_Progressive+'Hydrogen Superpower'!AB103*Weight_Hydro","v":-1.4665033620653542E-2},{"$f":"'Step Change'!AC103*Weight_Step+'Progressive Change'!AC103*Weight_Progressive+'Hydrogen Superpower'!AC103*Weight_Hydro","v":1.3376745687049942E-2},{"$f":"'Step Change'!AD103*Weight_Step+'Progressive Change'!AD103*Weight_Progressive+'Hydrogen Superpower'!AD103*Weight_Hydro","v":-0.28026840911262335},{"$f":"'Step Change'!AE103*Weight_Step+'Progressive Change'!AE103*Weight_Progressive+'Hydrogen Superpower'!AE103*Weight_Hydro","v":-0.2779229217975604},{"$f":"'Step Change'!AF103*Weight_Step+'Progressive Change'!AF103*Weight_Progressive+'Hydrogen Superpower'!AF103*Weight_Hydro","v":-0.84150268097117553},{"$f":"'Step Change'!AG103*Weight_Step+'Progressive Change'!AG103*Weight_Progressive+'Hydrogen Superpower'!AG103*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.32352487316504674,{"$f":"'Step Change'!G104*Weight_Step+'Progressive Change'!G104*Weight_Progressive+'Hydrogen Superpower'!G104*Weight_Hydro","v":0},{"$f":"'Step Change'!H104*Weight_Step+'Progressive Change'!H104*Weight_Progressive+'Hydrogen Superpower'!H104*Weight_Hydro","v":-8.069349939072623E-4},{"$f":"'Step Change'!I104*Weight_Step+'Progressive Change'!I104*Weight_Progressive+'Hydrogen Superpower'!I104*Weight_Hydro","v":-5.0016107237322411E-4},{"$f":"'Step Change'!J104*Weight_Step+'Progressive Change'!J104*Weight_Progressive+'Hydrogen Superpower'!J104*Weight_Hydro","v":-0.10077570942763138},{"$f":"'Step Change'!K104*Weight_Step+'Progressive Change'!K104*Weight_Progressive+'Hydrogen Superpower'!K104*Weight_Hydro","v":4.0879198455199661E-2},{"$f":"'Step Change'!L104*Weight_Step+'Progressive Change'!L104*Weight_Progressive+'Hydrogen Superpower'!L104*Weight_Hydro","v":-4.5956839548391221E-2},{"$f":"'Step Change'!M104*Weight_Step+'Progressive Change'!M104*Weight_Progressive+'Hydrogen Superpower'!M104*Weight_Hydro","v":-7.6104130926713934E-2},{"$f":"'Step Change'!N104*Weight_Step+'Progressive Change'!N104*Weight_Progressive+'Hydrogen Superpower'!N104*Weight_Hydro","v":-8.8062722444816652E-2},{"$f":"'Step Change'!O104*Weight_Step+'Progressive Change'!O104*Weight_Progressive+'Hydrogen Superpower'!O104*Weight_Hydro","v":0.66516175197911775},{"$f":"'Step Change'!P104*Weight_Step+'Progressive Change'!P104*Weight_Progressive+'Hydrogen Superpower'!P104*Weight_Hydro","v":6.1702012543745355E-3},{"$f":"'Step Change'!Q104*Weight_Step+'Progressive Change'!Q104*Weight_Progressive+'Hydrogen Superpower'!Q104*Weight_Hydro","v":8.3064224208939844E-2},{"$f":"'Step Change'!R104*Weight_Step+'Progressive Change'!R104*Weight_Progressive+'Hydrogen Superpower'!R104*Weight_Hydro","v":-0.28098554740234777},{"$f":"'Step Change'!S104*Weight_Step+'Progressive Change'!S104*Weight_Progressive+'Hydrogen Superpower'!S104*Weight_Hydro","v":0.44843690914643081},{"$f":"'Step Change'!T104*Weight_Step+'Progressive Change'!T104*Weight_Progressive+'Hydrogen Superpower'!T104*Weight_Hydro","v":-8.765590146720087E-2},{"$f":"'Step Change'!U104*Weight_Step+'Progressive Change'!U104*Weight_Progressive+'Hydrogen Superpower'!U104*Weight_Hydro","v":-1.7637693262162885E-2},{"$f":"'Step Change'!V104*Weight_Step+'Progressive Change'!V104*Weight_Progressive+'Hydrogen Superpower'!V104*Weight_Hydro","v":0.25088251332320693},{"$f":"'Step Change'!W104*Weight_Step+'Progressive Change'!W104*Weight_Progressive+'Hydrogen Superpower'!W104*Weight_Hydro","v":-8.498167774036187E-5},{"$f":"'Step Change'!X104*Weight_Step+'Progressive Change'!X104*Weight_Progressive+'Hydrogen Superpower'!X104*Weight_Hydro","v":-4.4858133546280744E-2},{"$f":"'Step Change'!Y104*Weight_Step+'Progressive Change'!Y104*Weight_Progressive+'Hydrogen Superpower'!Y104*Weight_Hydro","v":-1.9440958325885166E-3},{"$f":"'Step Change'!Z104*Weight_Step+'Progressive Change'!Z104*Weight_Progressive+'Hydrogen Superpower'!Z104*Weight_Hydro","v":-0.10698724420097519},{"$f":"'Step Change'!AA104*Weight_Step+'Progressive Change'!AA104*Weight_Progressive+'Hydrogen Superpower'!AA104*Weight_Hydro","v":-0.42252590663560696},{"$f":"'Step Change'!AB104*Weight_Step+'Progressive Change'!AB104*Weight_Progressive+'Hydrogen Superpower'!AB104*Weight_Hydro","v":1.469902363411995E-2},{"$f":"'Step Change'!AC104*Weight_Step+'Progressive Change'!AC104*Weight_Progressive+'Hydrogen Superpower'!AC104*Weight_Hydro","v":-2.8004434238695627E-2},{"$f":"'Step Change'!AD104*Weight_Step+'Progressive Change'!AD104*Weight_Progressive+'Hydrogen Superpower'!AD104*Weight_Hydro","v":0.2840040398655399},{"$f":"'Step Change'!AE104*Weight_Step+'Progressive Change'!AE104*Weight_Progressive+'Hydrogen Superpower'!AE104*Weight_Hydro","v":-0.18858604304447826},{"$f":"'Step Change'!AF104*Weight_Step+'Progressive Change'!AF104*Weight_Progressive+'Hydrogen Superpower'!AF104*Weight_Hydro","v":0.2965518387915162},{"$f":"'Step Change'!AG104*Weight_Step+'Progressive Change'!AG104*Weight_Progressive+'Hydrogen Superpower'!AG104*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.32746212912036476,{"$f":"'Step Change'!G105*Weight_Step+'Progressive Change'!G105*Weight_Progressive+'Hydrogen Superpower'!G105*Weight_Hydro","v":0},{"$f":"'Step Change'!H105*Weight_Step+'Progressive Change'!H105*Weight_Progressive+'Hydrogen Superpower'!H105*Weight_Hydro","v":3.8502821051054068E-5},{"$f":"'Step Change'!I105*Weight_Step+'Progressive Change'!I105*Weight_Progressive+'Hydrogen Superpower'!I105*Weight_Hydro","v":-4.2299543546551631E-4},{"$f":"'Step Change'!J105*Weight_Step+'Progressive Change'!J105*Weight_Progressive+'Hydrogen Superpower'!J105*Weight_Hydro","v":0.3082116540627487},{"$f":"'Step Change'!K105*Weight_Step+'Progressive Change'!K105*Weight_Progressive+'Hydrogen Superpower'!K105*Weight_Hydro","v":0.18100896176300776},{"$f":"'Step Change'!L105*Weight_Step+'Progressive Change'!L105*Weight_Progressive+'Hydrogen Superpower'!L105*Weight_Hydro","v":0.2636315303701216},{"$f":"'Step Change'!M105*Weight_Step+'Progressive Change'!M105*Weight_Progressive+'Hydrogen Superpower'!M105*Weight_Hydro","v":-3.8960445360394086E-3},{"$f":"'Step Change'!N105*Weight_Step+'Progressive Change'!N105*Weight_Progressive+'Hydrogen Superpower'!N105*Weight_Hydro","v":-3.8241643639514558E-2},{"$f":"'Step Change'!O105*Weight_Step+'Progressive Change'!O105*Weight_Progressive+'Hydrogen Superpower'!O105*Weight_Hydro","v":-0.48120632156375281},{"$f":"'Step Change'!P105*Weight_Step+'Progressive Change'!P105*Weight_Progressive+'Hydrogen Superpower'!P105*Weight_Hydro","v":7.9862924659308596E-2},{"$f":"'Step Change'!Q105*Weight_Step+'Progressive Change'!Q105*Weight_Progressive+'Hydrogen Superpower'!Q105*Weight_Hydro","v":-0.12567568417009259},{"$f":"'Step Change'!R105*Weight_Step+'Progressive Change'!R105*Weight_Progressive+'Hydrogen Superpower'!R105*Weight_Hydro","v":-0.40199667683886353},{"$f":"'Step Change'!S105*Weight_Step+'Progressive Change'!S105*Weight_Progressive+'Hydrogen Superpower'!S105*Weight_Hydro","v":-0.18411943887628399},{"$f":"'Step Change'!T105*Weight_Step+'Progressive Change'!T105*Weight_Progressive+'Hydrogen Superpower'!T105*Weight_Hydro","v":-2.9174112300563198E-2},{"$f":"'Step Change'!U105*Weight_Step+'Progressive Change'!U105*Weight_Progressive+'Hydrogen Superpower'!U105*Weight_Hydro","v":-3.0396902835873364E-2},{"$f":"'Step Change'!V105*Weight_Step+'Progressive Change'!V105*Weight_Progressive+'Hydrogen Superpower'!V105*Weight_Hydro","v":9.6786185128472646E-2},{"$f":"'Step Change'!W105*Weight_Step+'Progressive Change'!W105*Weight_Progressive+'Hydrogen Superpower'!W105*Weight_Hydro","v":9.0926829708965084E-5},{"$f":"'Step Change'!X105*Weight_Step+'Progressive Change'!X105*Weight_Progressive+'Hydrogen Superpower'!X105*Weight_Hydro","v":-1.5994327698241564E-2},{"$f":"'Step Change'!Y105*Weight_Step+'Progressive Change'!Y105*Weight_Progressive+'Hydrogen Superpower'!Y105*Weight_Hydro","v":9.5175205972157159E-2},{"$f":"'Step Change'!Z105*Weight_Step+'Progressive Change'!Z105*Weight_Progressive+'Hydrogen Superpower'!Z105*Weight_Hydro","v":-2.1231066556129309E-2},{"$f":"'Step Change'!AA105*Weight_Step+'Progressive Change'!AA105*Weight_Progressive+'Hydrogen Superpower'!AA105*Weight_Hydro","v":-1.0039223749710889E-3},{"$f":"'Step Change'!AB105*Weight_Step+'Progressive Change'!AB105*Weight_Progressive+'Hydrogen Superpower'!AB105*Weight_Hydro","v":-7.9562008993559738E-2},{"$f":"'Step Change'!AC105*Weight_Step+'Progressive Change'!AC105*Weight_Progressive+'Hydrogen Superpower'!AC105*Weight_Hydro","v":7.1303566477254957E-2},{"$f":"'Step Change'!AD105*Weight_Step+'Progressive Change'!AD105*Weight_Progressive+'Hydrogen Superpower'!AD105*Weight_Hydro","v":-0.27654270424104227},{"$f":"'Step Change'!AE105*Weight_Step+'Progressive Change'!AE105*Weight_Progressive+'Hydrogen Superpower'!AE105*Weight_Hydro","v":-0.34073959324218256},{"$f":"'Step Change'!AF105*Weight_Step+'Progressive Change'!AF105*Weight_Progressive+'Hydrogen Superpower'!AF105*Weight_Hydro","v":-0.41203045895008072},{"$f":"'Step Change'!AG105*Weight_Step+'Progressive Change'!AG105*Weight_Progressive+'Hydrogen Superpower'!AG105*Weight_Hydro","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Weighted,H109:AG109)","v":-0.14251746405790577},{"$f":"'Step Change'!G109*Weight_Step+'Progressive Change'!G109*Weight_Progressive+'Hydrogen Superpower'!G109*Weight_Hydro","v":0},{"$f":"'Step Change'!H109*Weight_Step+'Progressive Change'!H109*Weight_Progressive+'Hydrogen Superpower'!H109*Weight_Hydro","v":6.0179902384405183E-6},{"$f":"'Step Change'!I109*Weight_Step+'Progressive Change'!I109*Weight_Progressive+'Hydrogen Superpower'!I109*Weight_Hydro","v":3.7351867833459451E-2},{"$f":"'Step Change'!J109*Weight_Step+'Progressive Change'!J109*Weight_Progressive+'Hydrogen Superpower'!J109*Weight_Hydro","v":-0.2067394824423171},{"$f":"'Step Change'!K109*Weight_Step+'Progressive Change'!K109*Weight_Progressive+'Hydrogen Superpower'!K109*Weight_Hydro","v":-6.6346302817664815E-3},{"$f":"'Step Change'!L109*Weight_Step+'Progressive Change'!L109*Weight_Progressive+'Hydrogen Superpower'!L109*Weight_Hydro","v":1.5980841639054272E-6},{"$f":"'Step Change'!M109*Weight_Step+'Progressive Change'!M109*Weight_Progressive+'Hydrogen Superpower'!M109*Weight_Hydro","v":5.7677965608808827E-2},{"$f":"'Step Change'!N109*Weight_Step+'Progressive Change'!N109*Weight_Progressive+'Hydrogen Superpower'!N109*Weight_Hydro","v":1.7737340717210708E-6},{"$f":"'Step Change'!O109*Weight_Step+'Progressive Change'!O109*Weight_Progressive+'Hydrogen Superpower'!O109*Weight_Hydro","v":1.4617415874342058E-3},{"$f":"'Step Change'!P109*Weight_Step+'Progressive Change'!P109*Weight_Progressive+'Hydrogen Superpower'!P109*Weight_Hydro","v":1.9809350080957184E-6},{"$f":"'Step Change'!Q109*Weight_Step+'Progressive Change'!Q109*Weight_Progressive+'Hydrogen Superpower'!Q109*Weight_Hydro","v":2.0849343270233013E-6},{"$f":"'Step Change'!R109*Weight_Step+'Progressive Change'!R109*Weight_Progressive+'Hydrogen Superpower'!R109*Weight_Hydro","v":-4.5347350993706778E-2},{"$f":"'Step Change'!S109*Weight_Step+'Progressive Change'!S109*Weight_Progressive+'Hydrogen Superpower'!S109*Weight_Hydro","v":-2.0506615344862724E-2},{"$f":"'Step Change'!T109*Weight_Step+'Progressive Change'!T109*Weight_Progressive+'Hydrogen Superpower'!T109*Weight_Hydro","v":-2.73029194429568E-3},{"$f":"'Step Change'!U109*Weight_Step+'Progressive Change'!U109*Weight_Progressive+'Hydrogen Superpower'!U109*Weight_Hydro","v":2.5832017227074332E-6},{"$f":"'Step Change'!V109*Weight_Step+'Progressive Change'!V109*Weight_Progressive+'Hydrogen Superpower'!V109*Weight_Hydro","v":-3.4549112655135969E-4},{"$f":"'Step Change'!W109*Weight_Step+'Progressive Change'!W109*Weight_Progressive+'Hydrogen Superpower'!W109*Weight_Hydro","v":2.8751668118785011E-6},{"$f":"'Step Change'!X109*Weight_Step+'Progressive Change'!X109*Weight_Progressive+'Hydrogen Superpower'!X109*Weight_Hydro","v":3.0425707573458224E-6},{"$f":"'Step Change'!Y109*Weight_Step+'Progressive Change'!Y109*Weight_Progressive+'Hydrogen Superpower'!Y109*Weight_Hydro","v":3.2009431433698006E-6},{"$f":"'Step Change'!Z109*Weight_Step+'Progressive Change'!Z109*Weight_Progressive+'Hydrogen Superpower'!Z109*Weight_Hydro","v":3.3768341367572201E-6},{"$f":"'Step Change'!AA109*Weight_Step+'Progressive Change'!AA109*Weight_Progressive+'Hydrogen Superpower'!AA109*Weight_Hydro","v":3.5634527557135911E-6},{"$f":"'Step Change'!AB109*Weight_Step+'Progressive Change'!AB109*Weight_Progressive+'Hydrogen Superpower'!AB109*Weight_Hydro","v":3.7717041275848052E-6},{"$f":"'Step Change'!AC109*Weight_Step+'Progressive Change'!AC109*Weight_Progressive+'Hydrogen Superpower'!AC109*Weight_Hydro","v":3.9683595493970506E-6},{"$f":"'Step Change'!AD109*Weight_Step+'Progressive Change'!AD109*Weight_Progressive+'Hydrogen Superpower'!AD109*Weight_Hydro","v":4.1846973228822553E-6},{"$f":"'Step Change'!AE109*Weight_Step+'Progressive Change'!AE109*Weight_Progressive+'Hydrogen Superpower'!AE109*Weight_Hydro","v":4.4161054935383575E-6},{"$f":"'Step Change'!AF109*Weight_Step+'Progressive Change'!AF109*Weight_Progressive+'Hydrogen Superpower'!AF109*Weight_Hydro","v":4.6694473208365037E-6},{"$f":"'Step Change'!AG109*Weight_Step+'Progressive Change'!AG109*Weight_Progressive+'Hydrogen Superpower'!AG109*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.20104159656971815,{"$f":"'Step Change'!G110*Weight_Step+'Progressive Change'!G110*Weight_Progressive+'Hydrogen Superpower'!G110*Weight_Hydro","v":0},{"$f":"'Step Change'!H110*Weight_Step+'Progressive Change'!H110*Weight_Progressive+'Hydrogen Superpower'!H110*Weight_Hydro","v":-1.0224678534117258E-3},{"$f":"'Step Change'!I110*Weight_Step+'Progressive Change'!I110*Weight_Progressive+'Hydrogen Superpower'!I110*Weight_Hydro","v":-5.4839820057310355E-4},{"$f":"'Step Change'!J110*Weight_Step+'Progressive Change'!J110*Weight_Progressive+'Hydrogen Superpower'!J110*Weight_Hydro","v":-0.25619633185584906},{"$f":"'Step Change'!K110*Weight_Step+'Progressive Change'!K110*Weight_Progressive+'Hydrogen Superpower'!K110*Weight_Hydro","v":-5.9863520660037618E-3},{"$f":"'Step Change'!L110*Weight_Step+'Progressive Change'!L110*Weight_Progressive+'Hydrogen Superpower'!L110*Weight_Hydro","v":-6.7470300347608798E-6},{"$f":"'Step Change'!M110*Weight_Step+'Progressive Change'!M110*Weight_Progressive+'Hydrogen Superpower'!M110*Weight_Hydro","v":0.12844139984616565},{"$f":"'Step Change'!N110*Weight_Step+'Progressive Change'!N110*Weight_Progressive+'Hydrogen Superpower'!N110*Weight_Hydro","v":-7.4896376683546037E-6},{"$f":"'Step Change'!O110*Weight_Step+'Progressive Change'!O110*Weight_Progressive+'Hydrogen Superpower'!O110*Weight_Hydro","v":2.250905959158635E-3},{"$f":"'Step Change'!P110*Weight_Step+'Progressive Change'!P110*Weight_Progressive+'Hydrogen Superpower'!P110*Weight_Hydro","v":-8.3568848562496762E-6},{"$f":"'Step Change'!Q110*Weight_Step+'Progressive Change'!Q110*Weight_Progressive+'Hydrogen Superpower'!Q110*Weight_Hydro","v":-8.7936336558058813E-6},{"$f":"'Step Change'!R110*Weight_Step+'Progressive Change'!R110*Weight_Progressive+'Hydrogen Superpower'!R110*Weight_Hydro","v":-8.4436975008856732E-2},{"$f":"'Step Change'!S110*Weight_Step+'Progressive Change'!S110*Weight_Progressive+'Hydrogen Superpower'!S110*Weight_Hydro","v":-3.2605450839704855E-2},{"$f":"'Step Change'!T110*Weight_Step+'Progressive Change'!T110*Weight_Progressive+'Hydrogen Superpower'!T110*Weight_Hydro","v":-6.0993834311449825E-3},{"$f":"'Step Change'!U110*Weight_Step+'Progressive Change'!U110*Weight_Progressive+'Hydrogen Superpower'!U110*Weight_Hydro","v":-1.0899351050566287E-5},{"$f":"'Step Change'!V110*Weight_Step+'Progressive Change'!V110*Weight_Progressive+'Hydrogen Superpower'!V110*Weight_Hydro","v":-9.0691067900452432E-3},{"$f":"'Step Change'!W110*Weight_Step+'Progressive Change'!W110*Weight_Progressive+'Hydrogen Superpower'!W110*Weight_Hydro","v":-1.2131854483794759E-5},{"$f":"'Step Change'!X110*Weight_Step+'Progressive Change'!X110*Weight_Progressive+'Hydrogen Superpower'!X110*Weight_Hydro","v":-1.283337720813491E-5},{"$f":"'Step Change'!Y110*Weight_Step+'Progressive Change'!Y110*Weight_Progressive+'Hydrogen Superpower'!Y110*Weight_Hydro","v":-1.3502769026498164E-5},{"$f":"'Step Change'!Z110*Weight_Step+'Progressive Change'!Z110*Weight_Progressive+'Hydrogen Superpower'!Z110*Weight_Hydro","v":-1.4248510654986956E-5},{"$f":"'Step Change'!AA110*Weight_Step+'Progressive Change'!AA110*Weight_Progressive+'Hydrogen Superpower'!AA110*Weight_Hydro","v":-1.5028828306370839E-5},{"$f":"'Step Change'!AB110*Weight_Step+'Progressive Change'!AB110*Weight_Progressive+'Hydrogen Superpower'!AB110*Weight_Hydro","v":-1.5901072976089844E-5},{"$f":"'Step Change'!AC110*Weight_Step+'Progressive Change'!AC110*Weight_Progressive+'Hydrogen Superpower'!AC110*Weight_Hydro","v":-1.6728076095990199E-5},{"$f":"'Step Change'!AD110*Weight_Step+'Progressive Change'!AD110*Weight_Progressive+'Hydrogen Superpower'!AD110*Weight_Hydro","v":-1.7646896316423656E-5},{"$f":"'Step Change'!AE110*Weight_Step+'Progressive Change'!AE110*Weight_Progressive+'Hydrogen Superpower'!AE110*Weight_Hydro","v":-1.8623377669751139E-5},{"$f":"'Step Change'!AF110*Weight_Step+'Progressive Change'!AF110*Weight_Progressive+'Hydrogen Superpower'!AF110*Weight_Hydro","v":-1.9700088526997491E-5},{"$f":"'Step Change'!AG110*Weight_Step+'Progressive Change'!AG110*Weight_Progressive+'Hydrogen Superpower'!AG110*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.19648491439134227,{"$f":"'Step Change'!G111*Weight_Step+'Progressive Change'!G111*Weight_Progressive+'Hydrogen Superpower'!G111*Weight_Hydro","v":0},{"$f":"'Step Change'!H111*Weight_Step+'Progressive Change'!H111*Weight_Progressive+'Hydrogen Superpower'!H111*Weight_Hydro","v":-1.133850009407773E-3},{"$f":"'Step Change'!I111*Weight_Step+'Progressive Change'!I111*Weight_Progressive+'Hydrogen Superpower'!I111*Weight_Hydro","v":-7.3362517287186798E-4},{"$f":"'Step Change'!J111*Weight_Step+'Progressive Change'!J111*Weight_Progressive+'Hydrogen Superpower'!J111*Weight_Hydro","v":-0.25643044543826532},{"$f":"'Step Change'!K111*Weight_Step+'Progressive Change'!K111*Weight_Progressive+'Hydrogen Superpower'!K111*Weight_Hydro","v":-6.3006709099918522E-3},{"$f":"'Step Change'!L111*Weight_Step+'Progressive Change'!L111*Weight_Progressive+'Hydrogen Superpower'!L111*Weight_Hydro","v":6.8520410192648024E-6},{"$f":"'Step Change'!M111*Weight_Step+'Progressive Change'!M111*Weight_Progressive+'Hydrogen Superpower'!M111*Weight_Hydro","v":0.13505415243457264},{"$f":"'Step Change'!N111*Weight_Step+'Progressive Change'!N111*Weight_Progressive+'Hydrogen Superpower'!N111*Weight_Hydro","v":7.6076266488595512E-6},{"$f":"'Step Change'!O111*Weight_Step+'Progressive Change'!O111*Weight_Progressive+'Hydrogen Superpower'!O111*Weight_Hydro","v":2.3818124353913559E-3},{"$f":"'Step Change'!P111*Weight_Step+'Progressive Change'!P111*Weight_Progressive+'Hydrogen Superpower'!P111*Weight_Hydro","v":8.486209726516049E-6},{"$f":"'Step Change'!Q111*Weight_Step+'Progressive Change'!Q111*Weight_Progressive+'Hydrogen Superpower'!Q111*Weight_Hydro","v":8.9278197902915821E-6},{"$f":"'Step Change'!R111*Weight_Step+'Progressive Change'!R111*Weight_Progressive+'Hydrogen Superpower'!R111*Weight_Hydro","v":-8.5442518309938903E-2},{"$f":"'Step Change'!S111*Weight_Step+'Progressive Change'!S111*Weight_Progressive+'Hydrogen Superpower'!S111*Weight_Hydro","v":-3.3497164599886067E-2},{"$f":"'Step Change'!T111*Weight_Step+'Progressive Change'!T111*Weight_Progressive+'Hydrogen Superpower'!T111*Weight_Hydro","v":-6.1621273904414794E-3},{"$f":"'Step Change'!U111*Weight_Step+'Progressive Change'!U111*Weight_Progressive+'Hydrogen Superpower'!U111*Weight_Hydro","v":1.105862371393119E-5},{"$f":"'Step Change'!V111*Weight_Step+'Progressive Change'!V111*Weight_Progressive+'Hydrogen Superpower'!V111*Weight_Hydro","v":-6.1599607906610765E-3},{"$f":"'Step Change'!W111*Weight_Step+'Progressive Change'!W111*Weight_Progressive+'Hydrogen Superpower'!W111*Weight_Hydro","v":1.231047449189629E-5},{"$f":"'Step Change'!X111*Weight_Step+'Progressive Change'!X111*Weight_Progressive+'Hydrogen Superpower'!X111*Weight_Hydro","v":1.3021440382799364E-5},{"$f":"'Step Change'!Y111*Weight_Step+'Progressive Change'!Y111*Weight_Progressive+'Hydrogen Superpower'!Y111*Weight_Hydro","v":1.3700276609131278E-5},{"$f":"'Step Change'!Z111*Weight_Step+'Progressive Change'!Z111*Weight_Progressive+'Hydrogen Superpower'!Z111*Weight_Hydro","v":1.4452593835958307E-5},{"$f":"'Step Change'!AA111*Weight_Step+'Progressive Change'!AA111*Weight_Progressive+'Hydrogen Superpower'!AA111*Weight_Hydro","v":1.5247942161010914E-5},{"$f":"'Step Change'!AB111*Weight_Step+'Progressive Change'!AB111*Weight_Progressive+'Hydrogen Superpower'!AB111*Weight_Hydro","v":1.6132642753512636E-5},{"$f":"'Step Change'!AC111*Weight_Step+'Progressive Change'!AC111*Weight_Progressive+'Hydrogen Superpower'!AC111*Weight_Hydro","v":1.6967043752084829E-5},{"$f":"'Step Change'!AD111*Weight_Step+'Progressive Change'!AD111*Weight_Progressive+'Hydrogen Superpower'!AD111*Weight_Hydro","v":1.7900299629629665E-5},{"$f":"'Step Change'!AE111*Weight_Step+'Progressive Change'!AE111*Weight_Progressive+'Hydrogen Superpower'!AE111*Weight_Hydro","v":1.8891943667757189E-5},{"$f":"'Step Change'!AF111*Weight_Step+'Progressive Change'!AF111*Weight_Progressive+'Hydrogen Superpower'!AF111*Weight_Hydro","v":1.9980217674938609E-5},{"$f":"'Step Change'!AG111*Weight_Step+'Progressive Change'!AG111*Weight_Progressive+'Hydrogen Superpower'!AG111*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.1668539051532206,{"$f":"'Step Change'!G112*Weight_Step+'Progressive Change'!G112*Weight_Progressive+'Hydrogen Superpower'!G112*Weight_Hydro","v":0},{"$f":"'Step Change'!H112*Weight_Step+'Progressive Change'!H112*Weight_Progressive+'Hydrogen Superpower'!H112*Weight_Hydro","v":-6.2691505406675668E-6},{"$f":"'Step Change'!I112*Weight_Step+'Progressive Change'!I112*Weight_Progressive+'Hydrogen Superpower'!I112*Weight_Hydro","v":-5.9179890169566815E-4},{"$f":"'Step Change'!J112*Weight_Step+'Progressive Change'!J112*Weight_Progressive+'Hydrogen Superpower'!J112*Weight_Hydro","v":-0.25756567872468505},{"$f":"'Step Change'!K112*Weight_Step+'Progressive Change'!K112*Weight_Progressive+'Hydrogen Superpower'!K112*Weight_Hydro","v":-9.1430340495121127E-3},{"$f":"'Step Change'!L112*Weight_Step+'Progressive Change'!L112*Weight_Progressive+'Hydrogen Superpower'!L112*Weight_Hydro","v":-8.7918865925615525E-6},{"$f":"'Step Change'!M112*Weight_Step+'Progressive Change'!M112*Weight_Progressive+'Hydrogen Superpower'!M112*Weight_Hydro","v":0.19210541439701509},{"$f":"'Step Change'!N112*Weight_Step+'Progressive Change'!N112*Weight_Progressive+'Hydrogen Superpower'!N112*Weight_Hydro","v":-9.7588397860931099E-6},{"$f":"'Step Change'!O112*Weight_Step+'Progressive Change'!O112*Weight_Progressive+'Hydrogen Superpower'!O112*Weight_Hydro","v":1.3391500631429261E-3},{"$f":"'Step Change'!P112*Weight_Step+'Progressive Change'!P112*Weight_Progressive+'Hydrogen Superpower'!P112*Weight_Hydro","v":-1.0893193746776183E-5},{"$f":"'Step Change'!Q112*Weight_Step+'Progressive Change'!Q112*Weight_Progressive+'Hydrogen Superpower'!Q112*Weight_Hydro","v":-1.1463880675026552E-5},{"$f":"'Step Change'!R112*Weight_Step+'Progressive Change'!R112*Weight_Progressive+'Hydrogen Superpower'!R112*Weight_Hydro","v":-8.7584680436812543E-2},{"$f":"'Step Change'!S112*Weight_Step+'Progressive Change'!S112*Weight_Progressive+'Hydrogen Superpower'!S112*Weight_Hydro","v":-4.985043269933951E-2},{"$f":"'Step Change'!T112*Weight_Step+'Progressive Change'!T112*Weight_Progressive+'Hydrogen Superpower'!T112*Weight_Hydro","v":-6.5957727864190052E-3},{"$f":"'Step Change'!U112*Weight_Step+'Progressive Change'!U112*Weight_Progressive+'Hydrogen Superpower'!U112*Weight_Hydro","v":-1.4207590394979029E-5},{"$f":"'Step Change'!V112*Weight_Step+'Progressive Change'!V112*Weight_Progressive+'Hydrogen Superpower'!V112*Weight_Hydro","v":-3.5147537492267646E-3},{"$f":"'Step Change'!W112*Weight_Step+'Progressive Change'!W112*Weight_Progressive+'Hydrogen Superpower'!W112*Weight_Hydro","v":-1.5813932217535539E-5},{"$f":"'Step Change'!X112*Weight_Step+'Progressive Change'!X112*Weight_Progressive+'Hydrogen Superpower'!X112*Weight_Hydro","v":-1.6730400078176592E-5},{"$f":"'Step Change'!Y112*Weight_Step+'Progressive Change'!Y112*Weight_Progressive+'Hydrogen Superpower'!Y112*Weight_Hydro","v":-1.760274731078687E-5},{"$f":"'Step Change'!Z112*Weight_Step+'Progressive Change'!Z112*Weight_Progressive+'Hydrogen Superpower'!Z112*Weight_Hydro","v":-1.8574057562392212E-5},{"$f":"'Step Change'!AA112*Weight_Step+'Progressive Change'!AA112*Weight_Progressive+'Hydrogen Superpower'!AA112*Weight_Hydro","v":-1.9594118261961522E-5},{"$f":"'Step Change'!AB112*Weight_Step+'Progressive Change'!AB112*Weight_Progressive+'Hydrogen Superpower'!AB112*Weight_Hydro","v":-2.0735582719891099E-5},{"$f":"'Step Change'!AC112*Weight_Step+'Progressive Change'!AC112*Weight_Progressive+'Hydrogen Superpower'!AC112*Weight_Hydro","v":-2.1814555209718208E-5},{"$f":"'Step Change'!AD112*Weight_Step+'Progressive Change'!AD112*Weight_Progressive+'Hydrogen Superpower'!AD112*Weight_Hydro","v":-2.3009123983028697E-5},{"$f":"'Step Change'!AE112*Weight_Step+'Progressive Change'!AE112*Weight_Progressive+'Hydrogen Superpower'!AE112*Weight_Hydro","v":-2.4283753810560641E-5},{"$f":"'Step Change'!AF112*Weight_Step+'Progressive Change'!AF112*Weight_Progressive+'Hydrogen Superpower'!AF112*Weight_Hydro","v":-2.5684786860494076E-5},{"$f":"'Step Change'!AG112*Weight_Step+'Progressive Change'!AG112*Weight_Progressive+'Hydrogen Superpower'!AG112*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.39918721186224182,{"$f":"'Step Change'!G113*Weight_Step+'Progressive Change'!G113*Weight_Progressive+'Hydrogen Superpower'!G113*Weight_Hydro","v":0},{"$f":"'Step Change'!H113*Weight_Step+'Progressive Change'!H113*Weight_Progressive+'Hydrogen Superpower'!H113*Weight_Hydro","v":-2.2361403279764856E-3},{"$f":"'Step Change'!I113*Weight_Step+'Progressive Change'!I113*Weight_Progressive+'Hydrogen Superpower'!I113*Weight_Hydro","v":-7.2165777073436728E-4},{"$f":"'Step Change'!J113*Weight_Step+'Progressive Change'!J113*Weight_Progressive+'Hydrogen Superpower'!J113*Weight_Hydro","v":-0.33613197758976598},{"$f":"'Step Change'!K113*Weight_Step+'Progressive Change'!K113*Weight_Progressive+'Hydrogen Superpower'!K113*Weight_Hydro","v":2.4980904121470865E-3},{"$f":"'Step Change'!L113*Weight_Step+'Progressive Change'!L113*Weight_Progressive+'Hydrogen Superpower'!L113*Weight_Hydro","v":-9.3936896682519183E-6},{"$f":"'Step Change'!M113*Weight_Step+'Progressive Change'!M113*Weight_Progressive+'Hydrogen Superpower'!M113*Weight_Hydro","v":-2.0949436809508976E-2},{"$f":"'Step Change'!N113*Weight_Step+'Progressive Change'!N113*Weight_Progressive+'Hydrogen Superpower'!N113*Weight_Hydro","v":-1.0430017386956661E-5},{"$f":"'Step Change'!O113*Weight_Step+'Progressive Change'!O113*Weight_Progressive+'Hydrogen Superpower'!O113*Weight_Hydro","v":2.5232797423979155E-3},{"$f":"'Step Change'!P113*Weight_Step+'Progressive Change'!P113*Weight_Progressive+'Hydrogen Superpower'!P113*Weight_Hydro","v":-1.1636357614107508E-5},{"$f":"'Step Change'!Q113*Weight_Step+'Progressive Change'!Q113*Weight_Progressive+'Hydrogen Superpower'!Q113*Weight_Hydro","v":-1.2241252368041389E-5},{"$f":"'Step Change'!R113*Weight_Step+'Progressive Change'!R113*Weight_Progressive+'Hydrogen Superpower'!R113*Weight_Hydro","v":-0.10311867386745485},{"$f":"'Step Change'!S113*Weight_Step+'Progressive Change'!S113*Weight_Progressive+'Hydrogen Superpower'!S113*Weight_Hydro","v":-7.3524310831070083E-2},{"$f":"'Step Change'!T113*Weight_Step+'Progressive Change'!T113*Weight_Progressive+'Hydrogen Superpower'!T113*Weight_Hydro","v":-6.7564193245690284E-3},{"$f":"'Step Change'!U113*Weight_Step+'Progressive Change'!U113*Weight_Progressive+'Hydrogen Superpower'!U113*Weight_Hydro","v":-1.5158244978207245E-5},{"$f":"'Step Change'!V113*Weight_Step+'Progressive Change'!V113*Weight_Progressive+'Hydrogen Superpower'!V113*Weight_Hydro","v":1.6481377108619256E-3},{"$f":"'Step Change'!W113*Weight_Step+'Progressive Change'!W113*Weight_Progressive+'Hydrogen Superpower'!W113*Weight_Hydro","v":-1.6875094655119711E-5},{"$f":"'Step Change'!X113*Weight_Step+'Progressive Change'!X113*Weight_Progressive+'Hydrogen Superpower'!X113*Weight_Hydro","v":-1.7850253991202169E-5},{"$f":"'Step Change'!Y113*Weight_Step+'Progressive Change'!Y113*Weight_Progressive+'Hydrogen Superpower'!Y113*Weight_Hydro","v":-1.8780392610266749E-5},{"$f":"'Step Change'!Z113*Weight_Step+'Progressive Change'!Z113*Weight_Progressive+'Hydrogen Superpower'!Z113*Weight_Hydro","v":-1.9808921296314219E-5},{"$f":"'Step Change'!AA113*Weight_Step+'Progressive Change'!AA113*Weight_Progressive+'Hydrogen Superpower'!AA113*Weight_Hydro","v":-2.0902306394588504E-5},{"$f":"'Step Change'!AB113*Weight_Step+'Progressive Change'!AB113*Weight_Progressive+'Hydrogen Superpower'!AB113*Weight_Hydro","v":-2.2117777619317952E-5},{"$f":"'Step Change'!AC113*Weight_Step+'Progressive Change'!AC113*Weight_Progressive+'Hydrogen Superpower'!AC113*Weight_Hydro","v":-2.3259588270049984E-5},{"$f":"'Step Change'!AD113*Weight_Step+'Progressive Change'!AD113*Weight_Progressive+'Hydrogen Superpower'!AD113*Weight_Hydro","v":-2.4537550788810888E-5},{"$f":"'Step Change'!AE113*Weight_Step+'Progressive Change'!AE113*Weight_Progressive+'Hydrogen Superpower'!AE113*Weight_Hydro","v":-2.5897345420247445E-5},{"$f":"'Step Change'!AF113*Weight_Step+'Progressive Change'!AF113*Weight_Progressive+'Hydrogen Superpower'!AF113*Weight_Hydro","v":-2.7386899072266887E-5},{"$f":"'Step Change'!AG113*Weight_Step+'Progressive Change'!AG113*Weight_Progressive+'Hydrogen Superpower'!AG113*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0.82335330874264501,{"$f":"'Step Change'!G114*Weight_Step+'Progressive Change'!G114*Weight_Progressive+'Hydrogen Superpower'!G114*Weight_Hydro","v":0},{"$f":"'Step Change'!H114*Weight_Step+'Progressive Change'!H114*Weight_Progressive+'Hydrogen Superpower'!H114*Weight_Hydro","v":8.4634375373582308E-6},{"$f":"'Step Change'!I114*Weight_Step+'Progressive Change'!I114*Weight_Progressive+'Hydrogen Superpower'!I114*Weight_Hydro","v":-1.0573169437908803E-3},{"$f":"'Step Change'!J114*Weight_Step+'Progressive Change'!J114*Weight_Progressive+'Hydrogen Superpower'!J114*Weight_Hydro","v":1.4014984263827086},{"$f":"'Step Change'!K114*Weight_Step+'Progressive Change'!K114*Weight_Progressive+'Hydrogen Superpower'!K114*Weight_Hydro","v":-7.7343338483772655E-3},{"$f":"'Step Change'!L114*Weight_Step+'Progressive Change'!L114*Weight_Progressive+'Hydrogen Superpower'!L114*Weight_Hydro","v":9.7637467636130161E-6},{"$f":"'Step Change'!M114*Weight_Step+'Progressive Change'!M114*Weight_Progressive+'Hydrogen Superpower'!M114*Weight_Hydro","v":6.8560875322159417E-3},{"$f":"'Step Change'!N114*Weight_Step+'Progressive Change'!N114*Weight_Progressive+'Hydrogen Superpower'!N114*Weight_Hydro","v":1.0838394040284705E-5},{"$f":"'Step Change'!O114*Weight_Step+'Progressive Change'!O114*Weight_Progressive+'Hydrogen Superpower'!O114*Weight_Hydro","v":-6.5575096142715681E-3},{"$f":"'Step Change'!P114*Weight_Step+'Progressive Change'!P114*Weight_Progressive+'Hydrogen Superpower'!P114*Weight_Hydro","v":1.2094623404178895E-5},{"$f":"'Step Change'!Q114*Weight_Step+'Progressive Change'!Q114*Weight_Progressive+'Hydrogen Superpower'!Q114*Weight_Hydro","v":1.2727022861425459E-5},{"$f":"'Step Change'!R114*Weight_Step+'Progressive Change'!R114*Weight_Progressive+'Hydrogen Superpower'!R114*Weight_Hydro","v":-0.20308513366049785},{"$f":"'Step Change'!S114*Weight_Step+'Progressive Change'!S114*Weight_Progressive+'Hydrogen Superpower'!S114*Weight_Hydro","v":-0.48588020706896673},{"$f":"'Step Change'!T114*Weight_Step+'Progressive Change'!T114*Weight_Progressive+'Hydrogen Superpower'!T114*Weight_Hydro","v":6.0222215970877277E-3},{"$f":"'Step Change'!U114*Weight_Step+'Progressive Change'!U114*Weight_Progressive+'Hydrogen Superpower'!U114*Weight_Hydro","v":1.577240683771232E-5},{"$f":"'Step Change'!V114*Weight_Step+'Progressive Change'!V114*Weight_Progressive+'Hydrogen Superpower'!V114*Weight_Hydro","v":3.2316419410484704E-3},{"$f":"'Step Change'!W114*Weight_Step+'Progressive Change'!W114*Weight_Progressive+'Hydrogen Superpower'!W114*Weight_Hydro","v":1.7556245452741587E-5},{"$f":"'Step Change'!X114*Weight_Step+'Progressive Change'!X114*Weight_Progressive+'Hydrogen Superpower'!X114*Weight_Hydro","v":1.8572465865300802E-5},{"$f":"'Step Change'!Y114*Weight_Step+'Progressive Change'!Y114*Weight_Progressive+'Hydrogen Superpower'!Y114*Weight_Hydro","v":1.9541018774668812E-5},{"$f":"'Step Change'!Z114*Weight_Step+'Progressive Change'!Z114*Weight_Progressive+'Hydrogen Superpower'!Z114*Weight_Hydro","v":2.0619042695357263E-5},{"$f":"'Step Change'!AA114*Weight_Step+'Progressive Change'!AA114*Weight_Progressive+'Hydrogen Superpower'!AA114*Weight_Hydro","v":2.1750273301389969E-5},{"$f":"'Step Change'!AB114*Weight_Step+'Progressive Change'!AB114*Weight_Progressive+'Hydrogen Superpower'!AB114*Weight_Hydro","v":2.3014545702074718E-5},{"$f":"'Step Change'!AC114*Weight_Step+'Progressive Change'!AC114*Weight_Progressive+'Hydrogen Superpower'!AC114*Weight_Hydro","v":2.4211086339547022E-5},{"$f":"'Step Change'!AD114*Weight_Step+'Progressive Change'!AD114*Weight_Progressive+'Hydrogen Superpower'!AD114*Weight_Hydro","v":2.5539199751264148E-5},{"$f":"'Step Change'!AE114*Weight_Step+'Progressive Change'!AE114*Weight_Progressive+'Hydrogen Superpower'!AE114*Weight_Hydro","v":2.6952366963559856E-5},{"$f":"'Step Change'!AF114*Weight_Step+'Progressive Change'!AF114*Weight_Progressive+'Hydrogen Superpower'!AF114*Weight_Hydro","v":2.8507485323590794E-5},{"$f":"'Step Change'!AG114*Weight_Step+'Progressive Change'!AG114*Weight_Progressive+'Hydrogen Superpower'!AG114*Weight_Hydro","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Weighted,H118:AG118)","v":21.248984419422872},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":0.48333455600938874},1.9193820300135729E-2,1.4310682777423396,1.1676843501479932,1.4238760322608242,1.0239218012082614,0.91714902552306499,1.3288113905735128,1.8716570394117098,1.9429828529236635,1.4782157539890497,1.443695776406883,1.5440718778783173,2.0997243875907947,1.8779615404318284,1.8962456889623491,1.9839895063152289,2.718182005978528,3.6168705422703926,2.6219788359973886,2.3605031892101955,2.7872760118899538,2.3269369675891087,3.3682599629129881,2.762961819066394,0]
[null,null,null,"Option 2","June $2022 m",30.410285510551496,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.30876750477326848,8.1613507199554125E-2,1.9678837993636407,1.5174154799310426,1.5573091970127313,1.3929725967949524,1.3372307229194145,1.7385444165257529,2.822121106054774,2.9605659865127532,2.1634256147129314,2.0896838822108634,2.4008324643470953,2.9869573205668023,3.1196286894052578,2.7023657900903602,3.3506448878692168,4.5068788545293295,6.2704798704639009,3.2935558889417766,3.523304032052371,4.1351023196288486,3.0909842763181428,4.805418244725673,3.230848313020259,0]
[null,null,null,"Option 2A","June $2022 m",30.357909192399816,0,0.3069657416433218,8.142310536695857E-2,1.9521987415917788,1.5049453742829511,1.5435586101662413,1.3697535013170059,1.3006089346650624,1.7107337707943939,2.8423239295959561,2.9481123950759636,2.1637500724106689,2.0734221645546067,2.3745973596950831,3.0316025229417587,3.0677707919316819,2.691172360166735,3.2945224801187689,4.3843827440061203,6.0249538447627975,3.4320034777009374,3.5216387758954459,4.2320908493188423,3.1294130443320536,5.0586069891812508,3.4855346071346127,0]
[null,null,null,"Option 2B","June $2022 m",29.326974931177425,0,0.31076896168198287,8.1794716694474801E-2,1.833451103681965,1.3834925404716514,1.3277429679360084,1.2163949633399982,1.1093671914962067,1.3660650337789584,2.9928284395561882,2.8927582829680301,2.0942382934441097,1.872396753691101,2.3185210844538684,3.0712094996386003,2.736435793444985,2.5727572221446846,3.0310967921836496,4.0862579162302488,5.6450349028674927,3.9644352539007039,3.0247566190579782,4.1055016637947936,3.3025686962626959,6.1964592143854498,3.8595589479060153,0]
[null,null,null,"Option 3","June $2022 m",19.644360158923476,0,0.19660924459825982,6.0203732619932879E-2,0.31566905825333924,1.4282754958611326,1.2703848615892208,1.6122864847825951,1.9525815410070242,2.7796707468664574,1.8179532556707321,2.1081436763344654,1.0814879631481862,2.0617453169270505,1.5437483252203994,0.77926376665039221,3.6178270569293614,2.3281398835245706,3.0421066694914942,4.4119148551279883,8.0140587054094841,-2.4412644958544907,4.1934194717941349,1.8201940489172659,2.2960592112823957E-2,-2.9150586581177205,-4.5473597902600496,0]
[null,null,null,"Option 4","June $2022 m",113.03869886148181,0,0.11538463398723285,-9.5813175007983633E-4,11.781464933269053,10.205473502543926,12.273778591284504,6.3173958450794867,5.871950563061068,8.6416927296016546,9.3024195496983477,10.563103279045242,10.152788074682013,9.5760472806865948,10.385808548938808,11.027900445775758,9.9455466274552951,9.8499745493330018,10.256984620481637,10.189216498562226,10.038487960466712,11.58993069634867,8.3983441279389073,10.241402821876218,7.0745480870472734,10.356258930882039,11.301128371820822,0]
[]
[]
[null,null,"% of Option 2's baseline capex estimate",null,1.0860828731729431,null,{"$f":"F11-F10","v":3.8168566867927929},{"$f":"F12-F11","v":0}]

{"sheet":"T2 Discount threshold","index":12,"n_rows":126,"n_cols":33,"rows_kept":126,"cut":false,"hidden":false,"merged":[[125,2,125,3],[3,1,3,24]]}
[null,"Increasing capacity for generation in Molong and Parkes area - Central analysis"]
[null,"T2 Discount threshold"]
[]
[null,"Description: We apply goal seek in this tab to determine the extent to which the discount rate would need to change in order to change the current RIT-T outcome i.e., the point at which  Option 2A would be preferred to Option 2. Our results show that the discount rate would have to increase to 10.55% to make Option 1 the preferred option. Furthermore, we find that there is no plausible discount rate to make Option 2A the preferred option."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"Inputs!G8","v":2023},{"$f":"G8+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV($E$126,H10:AG10)","v":10.750601385107549},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":0.2394934298153214},-1.143740781548493,1.4170005204619127,1.1536165928675663,1.4098082749803973,1.0098540439278345,0.90308126824263801,1.314743633293086,1.8575892821312829,1.9289150956432366,1.4641479967086228,1.4296280191264561,1.5300041205978905,2.0856566303103676,1.8638937831514015,1.8821779316819223,1.969921749034802,2.7041142486981009,3.6028027849899655,2.6079110787169615,2.3464354319297684,2.7732082546095267,2.3128692103086816,3.354192205632561,2.748894061785967,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G11+NPV($E$126,H11:AG11)","v":10.750473471747997},{"$f":"(G119-G40)","v":0},-0.14140072820039429,-4.6732884535847594,-0.32984988977276331,1.4423874411020989,1.4822811581837876,1.3179445579660087,1.2622026840904708,1.6635163776968092,2.7470930672258302,2.8855379476838094,2.0883975758839877,2.0146558433819197,2.3258044255181516,2.9119292817378586,3.0446006505763141,2.6273377512614164,3.2756168490402731,4.4318508157003853,6.1954518316349567,3.2185278501128329,3.4482759932234273,4.0600742807999044,3.0159562374891991,4.7303902058967289,3.1558202741913153,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",10.148168179080459,0,-0.19009501559843084,-5.0861330689765456,-0.54248354947060262,1.4233523820564746,1.4619656179397649,1.2881605090905295,1.219015942438586,1.6291407785679175,2.7607309373694799,2.8665194028494874,2.0821570801841927,1.9918291723281303,2.2930043674686069,2.9500095307152825,2.9861777997052057,2.6095793679402588,3.2129294878922927,4.3027897517796436,5.9433608525363208,3.3504104854744612,3.4400457836689697,4.1504978570923656,3.0478200521055774,4.9770139969547742,3.4039416149081365,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",-6.0252027047252241,0,-1.2648198537258368,-16.368102796551451,-6.1101425073324602,1.1238017410749697,1.0680521685393267,0.95670416394331648,0.84967639209952495,1.1063742343822767,2.7331376401595064,2.6330674835713483,1.834547494047428,1.6127059542944193,2.0588302850571867,2.8115187002419186,2.4767449940483033,2.3130664227480029,2.7714059927869679,3.8265671168335671,5.3853441034708105,3.7047444545040222,2.7650658196612965,3.8458108643981119,3.0428778968660142,5.9367684149887676,3.5998681485093336,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-18.951667485747272,0,-1.7822552795151325,-23.920633178081228,-12.260905950448365,1.0429127314259699,0.88502209715405822,1.2269237203474326,1.5672187765718615,2.3943079824312949,1.4325904912355694,1.7227809118993029,0.69612519871302359,1.6763825524918881,1.1583855607852369,0.39390100221522961,3.2324642924941989,1.9427771190894081,2.6567439050563317,4.0265520906928254,7.6286959409743211,-2.8266272602896532,3.8080567073589724,1.4348312844821032,-0.36240217232233862,-3.300421422552883,-4.9327225546952125,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-88.397179547967554,0,-18.641625073248719,-98.475259094738817,-56.681620498142152,8.3485295415275669,10.416834630268145,4.4604518840631275,4.0150066020447088,6.7847487685852954,7.4454755886819886,8.7061593180288828,8.2958441136656536,7.7191033196702357,8.5288645879224489,9.1709564847593992,8.0886026664389359,7.9930305883166426,8.4000406594652777,8.3322725375458671,8.1815439994503532,9.732986735332311,6.5414001669225481,8.3844588608598585,5.2176041260309143,8.4993149698656794,9.4441844108044624,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV($E$126,H21:AG21)","v":1.1720384650618125},{"$f":"'Step Change'!G21*Weight_Step+'Progressive Change'!G21*Weight_Progressive+'Hydrogen Superpower'!G21*Weight_Hydro","v":0},{"$f":"'Step Change'!H21*Weight_Step+'Progressive Change'!H21*Weight_Progressive+'Hydrogen Superpower'!H21*Weight_Hydro","v":0.24384112619406734},{"$f":"'Step Change'!I21*Weight_Step+'Progressive Change'!I21*Weight_Progressive+'Hydrogen Superpower'!I21*Weight_Hydro","v":1.1629346018486288},{"$f":"'Step Change'!J21*Weight_Step+'Progressive Change'!J21*Weight_Progressive+'Hydrogen Superpower'!J21*Weight_Hydro","v":0},{"$f":"'Step Change'!K21*Weight_Step+'Progressive Change'!K21*Weight_Progressive+'Hydrogen Superpower'!K21*Weight_Hydro","v":0},{"$f":"'Step Change'!L21*Weight_Step+'Progressive Change'!L21*Weight_Progressive+'Hydrogen Superpower'!L21*Weight_Hydro","v":0},{"$f":"'Step Change'!M21*Weight_Step+'Progressive Change'!M21*Weight_Progressive+'Hydrogen Superpower'!M21*Weight_Hydro","v":0},{"$f":"'Step Change'!N21*Weight_Step+'Progressive Change'!N21*Weight_Progressive+'Hydrogen Superpower'!N21*Weight_Hydro","v":0},{"$f":"'Step Change'!O21*Weight_Step+'Progressive Change'!O21*Weight_Progressive+'Hydrogen Superpower'!O21*Weight_Hydro","v":0},{"$f":"'Step Change'!P21*Weight_Step+'Progressive Change'!P21*Weight_Progressive+'Hydrogen Superpower'!P21*Weight_Hydro","v":0},{"$f":"'Step Change'!Q21*Weight_Step+'Progressive Change'!Q21*Weight_Progressive+'Hydrogen Superpower'!Q21*Weight_Hydro","v":0},{"$f":"'Step Change'!R21*Weight_Step+'Progressive Change'!R21*Weight_Progressive+'Hydrogen Superpower'!R21*Weight_Hydro","v":0},{"$f":"'Step Change'!S21*Weight_Step+'Progressive Change'!S21*Weight_Progressive+'Hydrogen Superpower'!S21*Weight_Hydro","v":0},{"$f":"'Step Change'!T21*Weight_Step+'Progressive Change'!T21*Weight_Progressive+'Hydrogen Superpower'!T21*Weight_Hydro","v":0},{"$f":"'Step Change'!U21*Weight_Step+'Progressive Change'!U21*Weight_Progressive+'Hydrogen Superpower'!U21*Weight_Hydro","v":0},{"$f":"'Step Change'!V21*Weight_Step+'Progressive Change'!V21*Weight_Progressive+'Hydrogen Superpower'!V21*Weight_Hydro","v":0},{"$f":"'Step Change'!W21*Weight_Step+'Progressive Change'!W21*Weight_Progressive+'Hydrogen Superpower'!W21*Weight_Hydro","v":0},{"$f":"'Step Change'!X21*Weight_Step+'Progressive Change'!X21*Weight_Progressive+'Hydrogen Superpower'!X21*Weight_Hydro","v":0},{"$f":"'Step Change'!Y21*Weight_Step+'Progressive Change'!Y21*Weight_Progressive+'Hydrogen Superpower'!Y21*Weight_Hydro","v":0},{"$f":"'Step Change'!Z21*Weight_Step+'Progressive Change'!Z21*Weight_Progressive+'Hydrogen Superpower'!Z21*Weight_Hydro","v":0},{"$f":"'Step Change'!AA21*Weight_Step+'Progressive Change'!AA21*Weight_Progressive+'Hydrogen Superpower'!AA21*Weight_Hydro","v":0},{"$f":"'Step Change'!AB21*Weight_Step+'Progressive Change'!AB21*Weight_Progressive+'Hydrogen Superpower'!AB21*Weight_Hydro","v":0},{"$f":"'Step Change'!AC21*Weight_Step+'Progressive Change'!AC21*Weight_Progressive+'Hydrogen Superpower'!AC21*Weight_Hydro","v":0},{"$f":"'Step Change'!AD21*Weight_Step+'Progressive Change'!AD21*Weight_Progressive+'Hydrogen Superpower'!AD21*Weight_Hydro","v":0},{"$f":"'Step Change'!AE21*Weight_Step+'Progressive Change'!AE21*Weight_Progressive+'Hydrogen Superpower'!AE21*Weight_Hydro","v":0},{"$f":"'Step Change'!AF21*Weight_Step+'Progressive Change'!AF21*Weight_Progressive+'Hydrogen Superpower'!AF21*Weight_Hydro","v":0},{"$f":"'Step Change'!AH21*Weight_Step+'Progressive Change'!AH21*Weight_Progressive+'Hydrogen Superpower'!AH21*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G22+NPV($E$126,H22:AG22)","v":5.9979575472614304},{"$f":"'Step Change'!G22*Weight_Step+'Progressive Change'!G22*Weight_Progressive+'Hydrogen Superpower'!G22*Weight_Hydro","v":0},{"$f":"'Step Change'!H22*Weight_Step+'Progressive Change'!H22*Weight_Progressive+'Hydrogen Superpower'!H22*Weight_Hydro","v":0.45016823297366276},{"$f":"'Step Change'!I22*Weight_Step+'Progressive Change'!I22*Weight_Progressive+'Hydrogen Superpower'!I22*Weight_Hydro","v":4.7549019607843137},{"$f":"'Step Change'!J22*Weight_Step+'Progressive Change'!J22*Weight_Progressive+'Hydrogen Superpower'!J22*Weight_Hydro","v":2.297733689136404},{"$f":"'Step Change'!K22*Weight_Step+'Progressive Change'!K22*Weight_Progressive+'Hydrogen Superpower'!K22*Weight_Hydro","v":0},{"$f":"'Step Change'!L22*Weight_Step+'Progressive Change'!L22*Weight_Progressive+'Hydrogen Superpower'!L22*Weight_Hydro","v":0},{"$f":"'Step Change'!M22*Weight_Step+'Progressive Change'!M22*Weight_Progressive+'Hydrogen Superpower'!M22*Weight_Hydro","v":0},{"$f":"'Step Change'!N22*Weight_Step+'Progressive Change'!N22*Weight_Progressive+'Hydrogen Superpower'!N22*Weight_Hydro","v":0},{"$f":"'Step Change'!O22*Weight_Step+'Progressive Change'!O22*Weight_Progressive+'Hydrogen Superpower'!O22*Weight_Hydro","v":0},{"$f":"'Step Change'!P22*Weight_Step+'Progressive Change'!P22*Weight_Progressive+'Hydrogen Superpower'!P22*Weight_Hydro","v":0},{"$f":"'Step Change'!Q22*Weight_Step+'Progressive Change'!Q22*Weight_Progressive+'Hydrogen Superpower'!Q22*Weight_Hydro","v":0},{"$f":"'Step Change'!R22*Weight_Step+'Progressive Change'!R22*Weight_Progressive+'Hydrogen Superpower'!R22*Weight_Hydro","v":0},{"$f":"'Step Change'!S22*Weight_Step+'Progressive Change'!S22*Weight_Progressive+'Hydrogen Superpower'!S22*Weight_Hydro","v":0},{"$f":"'Step Change'!T22*Weight_Step+'Progressive Change'!T22*Weight_Progressive+'Hydrogen Superpower'!T22*Weight_Hydro","v":0},{"$f":"'Step Change'!U22*Weight_Step+'Progressive Change'!U22*Weight_Progressive+'Hydrogen Superpower'!U22*Weight_Hydro","v":0},{"$f":"'Step Change'!V22*Weight_Step+'Progressive Change'!V22*Weight_Progressive+'Hydrogen Superpower'!V22*Weight_Hydro","v":0},{"$f":"'Step Change'!W22*Weight_Step+'Progressive Change'!W22*Weight_Progressive+'Hydrogen Superpower'!W22*Weight_Hydro","v":0},{"$f":"'Step Change'!X22*Weight_Step+'Progressive Change'!X22*Weight_Progressive+'Hydrogen Superpower'!X22*Weight_Hydro","v":0},{"$f":"'Step Change'!Y22*Weight_Step+'Progressive Change'!Y22*Weight_Progressive+'Hydrogen Superpower'!Y22*Weight_Hydro","v":0},{"$f":"'Step Change'!Z22*Weight_Step+'Progressive Change'!Z22*Weight_Progressive+'Hydrogen Superpower'!Z22*Weight_Hydro","v":0},{"$f":"'Step Change'!AA22*Weight_Step+'Progressive Change'!AA22*Weight_Progressive+'Hydrogen Superpower'!AA22*Weight_Hydro","v":0},{"$f":"'Step Change'!AB22*Weight_Step+'Progressive Change'!AB22*Weight_Progressive+'Hydrogen Superpower'!AB22*Weight_Hydro","v":0},{"$f":"'Step Change'!AC22*Weight_Step+'Progressive Change'!AC22*Weight_Progressive+'Hydrogen Superpower'!AC22*Weight_Hydro","v":0},{"$f":"'Step Change'!AD22*Weight_Step+'Progressive Change'!AD22*Weight_Progressive+'Hydrogen Superpower'!AD22*Weight_Hydro","v":0},{"$f":"'Step Change'!AE22*Weight_Step+'Progressive Change'!AE22*Weight_Progressive+'Hydrogen Superpower'!AE22*Weight_Hydro","v":0},{"$f":"'Step Change'!AF22*Weight_Step+'Progressive Change'!AF22*Weight_Progressive+'Hydrogen Superpower'!AF22*Weight_Hydro","v":0},{"$f":"'Step Change'!AH22*Weight_Step+'Progressive Change'!AH22*Weight_Progressive+'Hydrogen Superpower'!AH22*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.5237472628370607,{"$f":"'Step Change'!G23*Weight_Step+'Progressive Change'!G23*Weight_Progressive+'Hydrogen Superpower'!G23*Weight_Hydro","v":0},{"$f":"'Step Change'!H23*Weight_Step+'Progressive Change'!H23*Weight_Progressive+'Hydrogen Superpower'!H23*Weight_Hydro","v":0.49706075724175264},{"$f":"'Step Change'!I23*Weight_Step+'Progressive Change'!I23*Weight_Progressive+'Hydrogen Superpower'!I23*Weight_Hydro","v":5.1675561743435043},{"$f":"'Step Change'!J23*Weight_Step+'Progressive Change'!J23*Weight_Progressive+'Hydrogen Superpower'!J23*Weight_Hydro","v":2.4946822910623814},{"$f":"'Step Change'!K23*Weight_Step+'Progressive Change'!K23*Weight_Progressive+'Hydrogen Superpower'!K23*Weight_Hydro","v":0},{"$f":"'Step Change'!L23*Weight_Step+'Progressive Change'!L23*Weight_Progressive+'Hydrogen Superpower'!L23*Weight_Hydro","v":0},{"$f":"'Step Change'!M23*Weight_Step+'Progressive Change'!M23*Weight_Progressive+'Hydrogen Superpower'!M23*Weight_Hydro","v":0},{"$f":"'Step Change'!N23*Weight_Step+'Progressive Change'!N23*Weight_Progressive+'Hydrogen Superpower'!N23*Weight_Hydro","v":0},{"$f":"'Step Change'!O23*Weight_Step+'Progressive Change'!O23*Weight_Progressive+'Hydrogen Superpower'!O23*Weight_Hydro","v":0},{"$f":"'Step Change'!P23*Weight_Step+'Progressive Change'!P23*Weight_Progressive+'Hydrogen Superpower'!P23*Weight_Hydro","v":0},{"$f":"'Step Change'!Q23*Weight_Step+'Progressive Change'!Q23*Weight_Progressive+'Hydrogen Superpower'!Q23*Weight_Hydro","v":0},{"$f":"'Step Change'!R23*Weight_Step+'Progressive Change'!R23*Weight_Progressive+'Hydrogen Superpower'!R23*Weight_Hydro","v":0},{"$f":"'Step Change'!S23*Weight_Step+'Progressive Change'!S23*Weight_Progressive+'Hydrogen Superpower'!S23*Weight_Hydro","v":0},{"$f":"'Step Change'!T23*Weight_Step+'Progressive Change'!T23*Weight_Progressive+'Hydrogen Superpower'!T23*Weight_Hydro","v":0},{"$f":"'Step Change'!U23*Weight_Step+'Progressive Change'!U23*Weight_Progressive+'Hydrogen Superpower'!U23*Weight_Hydro","v":0},{"$f":"'Step Change'!V23*Weight_Step+'Progressive Change'!V23*Weight_Progressive+'Hydrogen Superpower'!V23*Weight_Hydro","v":0},{"$f":"'Step Change'!W23*Weight_Step+'Progressive Change'!W23*Weight_Progressive+'Hydrogen Superpower'!W23*Weight_Hydro","v":0},{"$f":"'Step Change'!X23*Weight_Step+'Progressive Change'!X23*Weight_Progressive+'Hydrogen Superpower'!X23*Weight_Hydro","v":0},{"$f":"'Step Change'!Y23*Weight_Step+'Progressive Change'!Y23*Weight_Progressive+'Hydrogen Superpower'!Y23*Weight_Hydro","v":0},{"$f":"'Step Change'!Z23*Weight_Step+'Progressive Change'!Z23*Weight_Progressive+'Hydrogen Superpower'!Z23*Weight_Hydro","v":0},{"$f":"'Step Change'!AA23*Weight_Step+'Progressive Change'!AA23*Weight_Progressive+'Hydrogen Superpower'!AA23*Weight_Hydro","v":0},{"$f":"'Step Change'!AB23*Weight_Step+'Progressive Change'!AB23*Weight_Progressive+'Hydrogen Superpower'!AB23*Weight_Hydro","v":0},{"$f":"'Step Change'!AC23*Weight_Step+'Progressive Change'!AC23*Weight_Progressive+'Hydrogen Superpower'!AC23*Weight_Hydro","v":0},{"$f":"'Step Change'!AD23*Weight_Step+'Progressive Change'!AD23*Weight_Progressive+'Hydrogen Superpower'!AD23*Weight_Hydro","v":0},{"$f":"'Step Change'!AE23*Weight_Step+'Progressive Change'!AE23*Weight_Progressive+'Hydrogen Superpower'!AE23*Weight_Hydro","v":0},{"$f":"'Step Change'!AF23*Weight_Step+'Progressive Change'!AF23*Weight_Progressive+'Hydrogen Superpower'!AF23*Weight_Hydro","v":0},{"$f":"'Step Change'!AH23*Weight_Step+'Progressive Change'!AH23*Weight_Progressive+'Hydrogen Superpower'!AH23*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",20.762674148029056,{"$f":"'Step Change'!G24*Weight_Step+'Progressive Change'!G24*Weight_Progressive+'Hydrogen Superpower'!G24*Weight_Hydro","v":0},{"$f":"'Step Change'!H24*Weight_Step+'Progressive Change'!H24*Weight_Progressive+'Hydrogen Superpower'!H24*Weight_Hydro","v":1.5755888154078197},{"$f":"'Step Change'!I24*Weight_Step+'Progressive Change'!I24*Weight_Progressive+'Hydrogen Superpower'!I24*Weight_Hydro","v":16.449897513245926},{"$f":"'Step Change'!J24*Weight_Step+'Progressive Change'!J24*Weight_Progressive+'Hydrogen Superpower'!J24*Weight_Hydro","v":7.9435936110144256},{"$f":"'Step Change'!K24*Weight_Step+'Progressive Change'!K24*Weight_Progressive+'Hydrogen Superpower'!K24*Weight_Hydro","v":0},{"$f":"'Step Change'!L24*Weight_Step+'Progressive Change'!L24*Weight_Progressive+'Hydrogen Superpower'!L24*Weight_Hydro","v":0},{"$f":"'Step Change'!M24*Weight_Step+'Progressive Change'!M24*Weight_Progressive+'Hydrogen Superpower'!M24*Weight_Hydro","v":0},{"$f":"'Step Change'!N24*Weight_Step+'Progressive Change'!N24*Weight_Progressive+'Hydrogen Superpower'!N24*Weight_Hydro","v":0},{"$f":"'Step Change'!O24*Weight_Step+'Progressive Change'!O24*Weight_Progressive+'Hydrogen Superpower'!O24*Weight_Hydro","v":0},{"$f":"'Step Change'!P24*Weight_Step+'Progressive Change'!P24*Weight_Progressive+'Hydrogen Superpower'!P24*Weight_Hydro","v":0},{"$f":"'Step Change'!Q24*Weight_Step+'Progressive Change'!Q24*Weight_Progressive+'Hydrogen Superpower'!Q24*Weight_Hydro","v":0},{"$f":"'Step Change'!R24*Weight_Step+'Progressive Change'!R24*Weight_Progressive+'Hydrogen Superpower'!R24*Weight_Hydro","v":0},{"$f":"'Step Change'!S24*Weight_Step+'Progressive Change'!S24*Weight_Progressive+'Hydrogen Superpower'!S24*Weight_Hydro","v":0},{"$f":"'Step Change'!T24*Weight_Step+'Progressive Change'!T24*Weight_Progressive+'Hydrogen Superpower'!T24*Weight_Hydro","v":0},{"$f":"'Step Change'!U24*Weight_Step+'Progressive Change'!U24*Weight_Progressive+'Hydrogen Superpower'!U24*Weight_Hydro","v":0},{"$f":"'Step Change'!V24*Weight_Step+'Progressive Change'!V24*Weight_Progressive+'Hydrogen Superpower'!V24*Weight_Hydro","v":0},{"$f":"'Step Change'!W24*Weight_Step+'Progressive Change'!W24*Weight_Progressive+'Hydrogen Superpower'!W24*Weight_Hydro","v":0},{"$f":"'Step Change'!X24*Weight_Step+'Progressive Change'!X24*Weight_Progressive+'Hydrogen Superpower'!X24*Weight_Hydro","v":0},{"$f":"'Step Change'!Y24*Weight_Step+'Progressive Change'!Y24*Weight_Progressive+'Hydrogen Superpower'!Y24*Weight_Hydro","v":0},{"$f":"'Step Change'!Z24*Weight_Step+'Progressive Change'!Z24*Weight_Progressive+'Hydrogen Superpower'!Z24*Weight_Hydro","v":0},{"$f":"'Step Change'!AA24*Weight_Step+'Progressive Change'!AA24*Weight_Progressive+'Hydrogen Superpower'!AA24*Weight_Hydro","v":0},{"$f":"'Step Change'!AB24*Weight_Step+'Progressive Change'!AB24*Weight_Progressive+'Hydrogen Superpower'!AB24*Weight_Hydro","v":0},{"$f":"'Step Change'!AC24*Weight_Step+'Progressive Change'!AC24*Weight_Progressive+'Hydrogen Superpower'!AC24*Weight_Hydro","v":0},{"$f":"'Step Change'!AD24*Weight_Step+'Progressive Change'!AD24*Weight_Progressive+'Hydrogen Superpower'!AD24*Weight_Hydro","v":0},{"$f":"'Step Change'!AE24*Weight_Step+'Progressive Change'!AE24*Weight_Progressive+'Hydrogen Superpower'!AE24*Weight_Hydro","v":0},{"$f":"'Step Change'!AF24*Weight_Step+'Progressive Change'!AF24*Weight_Progressive+'Hydrogen Superpower'!AF24*Weight_Hydro","v":0},{"$f":"'Step Change'!AH24*Weight_Step+'Progressive Change'!AH24*Weight_Progressive+'Hydrogen Superpower'!AH24*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",30.71770031345061,{"$f":"'Step Change'!G25*Weight_Step+'Progressive Change'!G25*Weight_Progressive+'Hydrogen Superpower'!G25*Weight_Hydro","v":0},{"$f":"'Step Change'!H25*Weight_Step+'Progressive Change'!H25*Weight_Progressive+'Hydrogen Superpower'!H25*Weight_Hydro","v":1.9788645241133924},{"$f":"'Step Change'!I25*Weight_Step+'Progressive Change'!I25*Weight_Progressive+'Hydrogen Superpower'!I25*Weight_Hydro","v":23.980836910701161},{"$f":"'Step Change'!J25*Weight_Step+'Progressive Change'!J25*Weight_Progressive+'Hydrogen Superpower'!J25*Weight_Hydro","v":12.576575008701704},{"$f":"'Step Change'!K25*Weight_Step+'Progressive Change'!K25*Weight_Progressive+'Hydrogen Superpower'!K25*Weight_Hydro","v":0},{"$f":"'Step Change'!L25*Weight_Step+'Progressive Change'!L25*Weight_Progressive+'Hydrogen Superpower'!L25*Weight_Hydro","v":0},{"$f":"'Step Change'!M25*Weight_Step+'Progressive Change'!M25*Weight_Progressive+'Hydrogen Superpower'!M25*Weight_Hydro","v":0},{"$f":"'Step Change'!N25*Weight_Step+'Progressive Change'!N25*Weight_Progressive+'Hydrogen Superpower'!N25*Weight_Hydro","v":0},{"$f":"'Step Change'!O25*Weight_Step+'Progressive Change'!O25*Weight_Progressive+'Hydrogen Superpower'!O25*Weight_Hydro","v":0},{"$f":"'Step Change'!P25*Weight_Step+'Progressive Change'!P25*Weight_Progressive+'Hydrogen Superpower'!P25*Weight_Hydro","v":0},{"$f":"'Step Change'!Q25*Weight_Step+'Progressive Change'!Q25*Weight_Progressive+'Hydrogen Superpower'!Q25*Weight_Hydro","v":0},{"$f":"'Step Change'!R25*Weight_Step+'Progressive Change'!R25*Weight_Progressive+'Hydrogen Superpower'!R25*Weight_Hydro","v":0},{"$f":"'Step Change'!S25*Weight_Step+'Progressive Change'!S25*Weight_Progressive+'Hydrogen Superpower'!S25*Weight_Hydro","v":0},{"$f":"'Step Change'!T25*Weight_Step+'Progressive Change'!T25*Weight_Progressive+'Hydrogen Superpower'!T25*Weight_Hydro","v":0},{"$f":"'Step Change'!U25*Weight_Step+'Progressive Change'!U25*Weight_Progressive+'Hydrogen Superpower'!U25*Weight_Hydro","v":0},{"$f":"'Step Change'!V25*Weight_Step+'Progressive Change'!V25*Weight_Progressive+'Hydrogen Superpower'!V25*Weight_Hydro","v":0},{"$f":"'Step Change'!W25*Weight_Step+'Progressive Change'!W25*Weight_Progressive+'Hydrogen Superpower'!W25*Weight_Hydro","v":0},{"$f":"'Step Change'!X25*Weight_Step+'Progressive Change'!X25*Weight_Progressive+'Hydrogen Superpower'!X25*Weight_Hydro","v":0},{"$f":"'Step Change'!Y25*Weight_Step+'Progressive Change'!Y25*Weight_Progressive+'Hydrogen Superpower'!Y25*Weight_Hydro","v":0},{"$f":"'Step Change'!Z25*Weight_Step+'Progressive Change'!Z25*Weight_Progressive+'Hydrogen Superpower'!Z25*Weight_Hydro","v":0},{"$f":"'Step Change'!AA25*Weight_Step+'Progressive Change'!AA25*Weight_Progressive+'Hydrogen Superpower'!AA25*Weight_Hydro","v":0},{"$f":"'Step Change'!AB25*Weight_Step+'Progressive Change'!AB25*Weight_Progressive+'Hydrogen Superpower'!AB25*Weight_Hydro","v":0},{"$f":"'Step Change'!AC25*Weight_Step+'Progressive Change'!AC25*Weight_Progressive+'Hydrogen Superpower'!AC25*Weight_Hydro","v":0},{"$f":"'Step Change'!AD25*Weight_Step+'Progressive Change'!AD25*Weight_Progressive+'Hydrogen Superpower'!AD25*Weight_Hydro","v":0},{"$f":"'Step Change'!AE25*Weight_Step+'Progressive Change'!AE25*Weight_Progressive+'Hydrogen Superpower'!AE25*Weight_Hydro","v":0},{"$f":"'Step Change'!AF25*Weight_Step+'Progressive Change'!AF25*Weight_Progressive+'Hydrogen Superpower'!AF25*Weight_Hydro","v":0},{"$f":"'Step Change'!AH25*Weight_Step+'Progressive Change'!AH25*Weight_Progressive+'Hydrogen Superpower'!AH25*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",148.20143827999215,{"$f":"'Step Change'!G26*Weight_Step+'Progressive Change'!G26*Weight_Progressive+'Hydrogen Superpower'!G26*Weight_Hydro","v":0},{"$f":"'Step Change'!H26*Weight_Step+'Progressive Change'!H26*Weight_Progressive+'Hydrogen Superpower'!H26*Weight_Hydro","v":18.757009707235952},{"$f":"'Step Change'!I26*Weight_Step+'Progressive Change'!I26*Weight_Progressive+'Hydrogen Superpower'!I26*Weight_Hydro","v":98.474300962988735},{"$f":"'Step Change'!J26*Weight_Step+'Progressive Change'!J26*Weight_Progressive+'Hydrogen Superpower'!J26*Weight_Hydro","v":68.463085431411201},{"$f":"'Step Change'!K26*Weight_Step+'Progressive Change'!K26*Weight_Progressive+'Hydrogen Superpower'!K26*Weight_Hydro","v":0},{"$f":"'Step Change'!L26*Weight_Step+'Progressive Change'!L26*Weight_Progressive+'Hydrogen Superpower'!L26*Weight_Hydro","v":0},{"$f":"'Step Change'!M26*Weight_Step+'Progressive Change'!M26*Weight_Progressive+'Hydrogen Superpower'!M26*Weight_Hydro","v":0},{"$f":"'Step Change'!N26*Weight_Step+'Progressive Change'!N26*Weight_Progressive+'Hydrogen Superpower'!N26*Weight_Hydro","v":0},{"$f":"'Step Change'!O26*Weight_Step+'Progressive Change'!O26*Weight_Progressive+'Hydrogen Superpower'!O26*Weight_Hydro","v":0},{"$f":"'Step Change'!P26*Weight_Step+'Progressive Change'!P26*Weight_Progressive+'Hydrogen Superpower'!P26*Weight_Hydro","v":0},{"$f":"'Step Change'!Q26*Weight_Step+'Progressive Change'!Q26*Weight_Progressive+'Hydrogen Superpower'!Q26*Weight_Hydro","v":0},{"$f":"'Step Change'!R26*Weight_Step+'Progressive Change'!R26*Weight_Progressive+'Hydrogen Superpower'!R26*Weight_Hydro","v":0},{"$f":"'Step Change'!S26*Weight_Step+'Progressive Change'!S26*Weight_Progressive+'Hydrogen Superpower'!S26*Weight_Hydro","v":0},{"$f":"'Step Change'!T26*Weight_Step+'Progressive Change'!T26*Weight_Progressive+'Hydrogen Superpower'!T26*Weight_Hydro","v":0},{"$f":"'Step Change'!U26*Weight_Step+'Progressive Change'!U26*Weight_Progressive+'Hydrogen Superpower'!U26*Weight_Hydro","v":0},{"$f":"'Step Change'!V26*Weight_Step+'Progressive Change'!V26*Weight_Progressive+'Hydrogen Superpower'!V26*Weight_Hydro","v":0},{"$f":"'Step Change'!W26*Weight_Step+'Progressive Change'!W26*Weight_Progressive+'Hydrogen Superpower'!W26*Weight_Hydro","v":0},{"$f":"'Step Change'!X26*Weight_Step+'Progressive Change'!X26*Weight_Progressive+'Hydrogen Superpower'!X26*Weight_Hydro","v":0},{"$f":"'Step Change'!Y26*Weight_Step+'Progressive Change'!Y26*Weight_Progressive+'Hydrogen Superpower'!Y26*Weight_Hydro","v":0},{"$f":"'Step Change'!Z26*Weight_Step+'Progressive Change'!Z26*Weight_Progressive+'Hydrogen Superpower'!Z26*Weight_Hydro","v":0},{"$f":"'Step Change'!AA26*Weight_Step+'Progressive Change'!AA26*Weight_Progressive+'Hydrogen Superpower'!AA26*Weight_Hydro","v":0},{"$f":"'Step Change'!AB26*Weight_Step+'Progressive Change'!AB26*Weight_Progressive+'Hydrogen Superpower'!AB26*Weight_Hydro","v":0},{"$f":"'Step Change'!AC26*Weight_Step+'Progressive Change'!AC26*Weight_Progressive+'Hydrogen Superpower'!AC26*Weight_Hydro","v":0},{"$f":"'Step Change'!AD26*Weight_Step+'Progressive Change'!AD26*Weight_Progressive+'Hydrogen Superpower'!AD26*Weight_Hydro","v":0},{"$f":"'Step Change'!AE26*Weight_Step+'Progressive Change'!AE26*Weight_Progressive+'Hydrogen Superpower'!AE26*Weight_Hydro","v":0},{"$f":"'Step Change'!AF26*Weight_Step+'Progressive Change'!AF26*Weight_Progressive+'Hydrogen Superpower'!AF26*Weight_Hydro","v":0},{"$f":"'Step Change'!AH26*Weight_Step+'Progressive Change'!AH26*Weight_Progressive+'Hydrogen Superpower'!AH26*Weight_Hydro","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV($E$126,H30:AG30)","v":9.8199124559502859E-2},{"$f":"'Step Change'!G30*Weight_Step+'Progressive Change'!G30*Weight_Progressive+'Hydrogen Superpower'!G30*Weight_Hydro","v":0},{"$f":"'Step Change'!H30*Weight_Step+'Progressive Change'!H30*Weight_Progressive+'Hydrogen Superpower'!H30*Weight_Hydro","v":0},{"$f":"'Step Change'!I30*Weight_Step+'Progressive Change'!I30*Weight_Progressive+'Hydrogen Superpower'!I30*Weight_Hydro","v":0},{"$f":"'Step Change'!J30*Weight_Step+'Progressive Change'!J30*Weight_Progressive+'Hydrogen Superpower'!J30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!K30*Weight_Step+'Progressive Change'!K30*Weight_Progressive+'Hydrogen Superpower'!K30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!L30*Weight_Step+'Progressive Change'!L30*Weight_Progressive+'Hydrogen Superpower'!L30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!M30*Weight_Step+'Progressive Change'!M30*Weight_Progressive+'Hydrogen Superpower'!M30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!N30*Weight_Step+'Progressive Change'!N30*Weight_Progressive+'Hydrogen Superpower'!N30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!O30*Weight_Step+'Progressive Change'!O30*Weight_Progressive+'Hydrogen Superpower'!O30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!P30*Weight_Step+'Progressive Change'!P30*Weight_Progressive+'Hydrogen Superpower'!P30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Q30*Weight_Step+'Progressive Change'!Q30*Weight_Progressive+'Hydrogen Superpower'!Q30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!R30*Weight_Step+'Progressive Change'!R30*Weight_Progressive+'Hydrogen Superpower'!R30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!S30*Weight_Step+'Progressive Change'!S30*Weight_Progressive+'Hydrogen Superpower'!S30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!T30*Weight_Step+'Progressive Change'!T30*Weight_Progressive+'Hydrogen Superpower'!T30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!U30*Weight_Step+'Progressive Change'!U30*Weight_Progressive+'Hydrogen Superpower'!U30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!V30*Weight_Step+'Progressive Change'!V30*Weight_Progressive+'Hydrogen Superpower'!V30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!W30*Weight_Step+'Progressive Change'!W30*Weight_Progressive+'Hydrogen Superpower'!W30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!X30*Weight_Step+'Progressive Change'!X30*Weight_Progressive+'Hydrogen Superpower'!X30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Y30*Weight_Step+'Progressive Change'!Y30*Weight_Progressive+'Hydrogen Superpower'!Y30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!Z30*Weight_Step+'Progressive Change'!Z30*Weight_Progressive+'Hydrogen Superpower'!Z30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AA30*Weight_Step+'Progressive Change'!AA30*Weight_Progressive+'Hydrogen Superpower'!AA30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AB30*Weight_Step+'Progressive Change'!AB30*Weight_Progressive+'Hydrogen Superpower'!AB30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AC30*Weight_Step+'Progressive Change'!AC30*Weight_Progressive+'Hydrogen Superpower'!AC30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AD30*Weight_Step+'Progressive Change'!AD30*Weight_Progressive+'Hydrogen Superpower'!AD30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AE30*Weight_Step+'Progressive Change'!AE30*Weight_Progressive+'Hydrogen Superpower'!AE30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AF30*Weight_Step+'Progressive Change'!AF30*Weight_Progressive+'Hydrogen Superpower'!AF30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change'!AG30*Weight_Step+'Progressive Change'!AG30*Weight_Progressive+'Hydrogen Superpower'!AG30*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G31+NPV($E$126,H31:AG31)","v":0.46820367732351603},{"$f":"'Step Change'!G31*Weight_Step+'Progressive Change'!G31*Weight_Progressive+'Hydrogen Superpower'!G31*Weight_Hydro","v":0},{"$f":"'Step Change'!H31*Weight_Step+'Progressive Change'!H31*Weight_Progressive+'Hydrogen Superpower'!H31*Weight_Hydro","v":0},{"$f":"'Step Change'!I31*Weight_Step+'Progressive Change'!I31*Weight_Progressive+'Hydrogen Superpower'!I31*Weight_Hydro","v":0},{"$f":"'Step Change'!J31*Weight_Step+'Progressive Change'!J31*Weight_Progressive+'Hydrogen Superpower'!J31*Weight_Hydro","v":0},{"$f":"'Step Change'!K31*Weight_Step+'Progressive Change'!K31*Weight_Progressive+'Hydrogen Superpower'!K31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!L31*Weight_Step+'Progressive Change'!L31*Weight_Progressive+'Hydrogen Superpower'!L31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!M31*Weight_Step+'Progressive Change'!M31*Weight_Progressive+'Hydrogen Superpower'!M31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!N31*Weight_Step+'Progressive Change'!N31*Weight_Progressive+'Hydrogen Superpower'!N31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!O31*Weight_Step+'Progressive Change'!O31*Weight_Progressive+'Hydrogen Superpower'!O31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!P31*Weight_Step+'Progressive Change'!P31*Weight_Progressive+'Hydrogen Superpower'!P31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Q31*Weight_Step+'Progressive Change'!Q31*Weight_Progressive+'Hydrogen Superpower'!Q31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!R31*Weight_Step+'Progressive Change'!R31*Weight_Progressive+'Hydrogen Superpower'!R31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!S31*Weight_Step+'Progressive Change'!S31*Weight_Progressive+'Hydrogen Superpower'!S31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!T31*Weight_Step+'Progressive Change'!T31*Weight_Progressive+'Hydrogen Superpower'!T31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!U31*Weight_Step+'Progressive Change'!U31*Weight_Progressive+'Hydrogen Superpower'!U31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!V31*Weight_Step+'Progressive Change'!V31*Weight_Progressive+'Hydrogen Superpower'!V31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!W31*Weight_Step+'Progressive Change'!W31*Weight_Progressive+'Hydrogen Superpower'!W31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!X31*Weight_Step+'Progressive Change'!X31*Weight_Progressive+'Hydrogen Superpower'!X31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Y31*Weight_Step+'Progressive Change'!Y31*Weight_Progressive+'Hydrogen Superpower'!Y31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!Z31*Weight_Step+'Progressive Change'!Z31*Weight_Progressive+'Hydrogen Superpower'!Z31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AA31*Weight_Step+'Progressive Change'!AA31*Weight_Progressive+'Hydrogen Superpower'!AA31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AB31*Weight_Step+'Progressive Change'!AB31*Weight_Progressive+'Hydrogen Superpower'!AB31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AC31*Weight_Step+'Progressive Change'!AC31*Weight_Progressive+'Hydrogen Superpower'!AC31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AD31*Weight_Step+'Progressive Change'!AD31*Weight_Progressive+'Hydrogen Superpower'!AD31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AE31*Weight_Step+'Progressive Change'!AE31*Weight_Progressive+'Hydrogen Superpower'!AE31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AF31*Weight_Step+'Progressive Change'!AF31*Weight_Progressive+'Hydrogen Superpower'!AF31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change'!AG31*Weight_Step+'Progressive Change'!AG31*Weight_Progressive+'Hydrogen Superpower'!AG31*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.50917149908932369,{"$f":"'Step Change'!G32*Weight_Step+'Progressive Change'!G32*Weight_Progressive+'Hydrogen Superpower'!G32*Weight_Hydro","v":0},{"$f":"'Step Change'!H32*Weight_Step+'Progressive Change'!H32*Weight_Progressive+'Hydrogen Superpower'!H32*Weight_Hydro","v":0},{"$f":"'Step Change'!I32*Weight_Step+'Progressive Change'!I32*Weight_Progressive+'Hydrogen Superpower'!I32*Weight_Hydro","v":0},{"$f":"'Step Change'!J32*Weight_Step+'Progressive Change'!J32*Weight_Progressive+'Hydrogen Superpower'!J32*Weight_Hydro","v":0},{"$f":"'Step Change'!K32*Weight_Step+'Progressive Change'!K32*Weight_Progressive+'Hydrogen Superpower'!K32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!L32*Weight_Step+'Progressive Change'!L32*Weight_Progressive+'Hydrogen Superpower'!L32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!M32*Weight_Step+'Progressive Change'!M32*Weight_Progressive+'Hydrogen Superpower'!M32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!N32*Weight_Step+'Progressive Change'!N32*Weight_Progressive+'Hydrogen Superpower'!N32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!O32*Weight_Step+'Progressive Change'!O32*Weight_Progressive+'Hydrogen Superpower'!O32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!P32*Weight_Step+'Progressive Change'!P32*Weight_Progressive+'Hydrogen Superpower'!P32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Q32*Weight_Step+'Progressive Change'!Q32*Weight_Progressive+'Hydrogen Superpower'!Q32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!R32*Weight_Step+'Progressive Change'!R32*Weight_Progressive+'Hydrogen Superpower'!R32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!S32*Weight_Step+'Progressive Change'!S32*Weight_Progressive+'Hydrogen Superpower'!S32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!T32*Weight_Step+'Progressive Change'!T32*Weight_Progressive+'Hydrogen Superpower'!T32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!U32*Weight_Step+'Progressive Change'!U32*Weight_Progressive+'Hydrogen Superpower'!U32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!V32*Weight_Step+'Progressive Change'!V32*Weight_Progressive+'Hydrogen Superpower'!V32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!W32*Weight_Step+'Progressive Change'!W32*Weight_Progressive+'Hydrogen Superpower'!W32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!X32*Weight_Step+'Progressive Change'!X32*Weight_Progressive+'Hydrogen Superpower'!X32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Y32*Weight_Step+'Progressive Change'!Y32*Weight_Progressive+'Hydrogen Superpower'!Y32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!Z32*Weight_Step+'Progressive Change'!Z32*Weight_Progressive+'Hydrogen Superpower'!Z32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AA32*Weight_Step+'Progressive Change'!AA32*Weight_Progressive+'Hydrogen Superpower'!AA32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AB32*Weight_Step+'Progressive Change'!AB32*Weight_Progressive+'Hydrogen Superpower'!AB32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AC32*Weight_Step+'Progressive Change'!AC32*Weight_Progressive+'Hydrogen Superpower'!AC32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AD32*Weight_Step+'Progressive Change'!AD32*Weight_Progressive+'Hydrogen Superpower'!AD32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AE32*Weight_Step+'Progressive Change'!AE32*Weight_Progressive+'Hydrogen Superpower'!AE32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AF32*Weight_Step+'Progressive Change'!AF32*Weight_Progressive+'Hydrogen Superpower'!AF32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change'!AG32*Weight_Step+'Progressive Change'!AG32*Weight_Progressive+'Hydrogen Superpower'!AG32*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",1.6205699781360197,{"$f":"'Step Change'!G33*Weight_Step+'Progressive Change'!G33*Weight_Progressive+'Hydrogen Superpower'!G33*Weight_Hydro","v":0},{"$f":"'Step Change'!H33*Weight_Step+'Progressive Change'!H33*Weight_Progressive+'Hydrogen Superpower'!H33*Weight_Hydro","v":0},{"$f":"'Step Change'!I33*Weight_Step+'Progressive Change'!I33*Weight_Progressive+'Hydrogen Superpower'!I33*Weight_Hydro","v":0},{"$f":"'Step Change'!J33*Weight_Step+'Progressive Change'!J33*Weight_Progressive+'Hydrogen Superpower'!J33*Weight_Hydro","v":0},{"$f":"'Step Change'!K33*Weight_Step+'Progressive Change'!K33*Weight_Progressive+'Hydrogen Superpower'!K33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!L33*Weight_Step+'Progressive Change'!L33*Weight_Progressive+'Hydrogen Superpower'!L33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!M33*Weight_Step+'Progressive Change'!M33*Weight_Progressive+'Hydrogen Superpower'!M33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!N33*Weight_Step+'Progressive Change'!N33*Weight_Progressive+'Hydrogen Superpower'!N33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!O33*Weight_Step+'Progressive Change'!O33*Weight_Progressive+'Hydrogen Superpower'!O33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!P33*Weight_Step+'Progressive Change'!P33*Weight_Progressive+'Hydrogen Superpower'!P33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Q33*Weight_Step+'Progressive Change'!Q33*Weight_Progressive+'Hydrogen Superpower'!Q33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!R33*Weight_Step+'Progressive Change'!R33*Weight_Progressive+'Hydrogen Superpower'!R33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!S33*Weight_Step+'Progressive Change'!S33*Weight_Progressive+'Hydrogen Superpower'!S33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!T33*Weight_Step+'Progressive Change'!T33*Weight_Progressive+'Hydrogen Superpower'!T33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!U33*Weight_Step+'Progressive Change'!U33*Weight_Progressive+'Hydrogen Superpower'!U33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!V33*Weight_Step+'Progressive Change'!V33*Weight_Progressive+'Hydrogen Superpower'!V33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!W33*Weight_Step+'Progressive Change'!W33*Weight_Progressive+'Hydrogen Superpower'!W33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!X33*Weight_Step+'Progressive Change'!X33*Weight_Progressive+'Hydrogen Superpower'!X33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Y33*Weight_Step+'Progressive Change'!Y33*Weight_Progressive+'Hydrogen Superpower'!Y33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!Z33*Weight_Step+'Progressive Change'!Z33*Weight_Progressive+'Hydrogen Superpower'!Z33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AA33*Weight_Step+'Progressive Change'!AA33*Weight_Progressive+'Hydrogen Superpower'!AA33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AB33*Weight_Step+'Progressive Change'!AB33*Weight_Progressive+'Hydrogen Superpower'!AB33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AC33*Weight_Step+'Progressive Change'!AC33*Weight_Progressive+'Hydrogen Superpower'!AC33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AD33*Weight_Step+'Progressive Change'!AD33*Weight_Progressive+'Hydrogen Superpower'!AD33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AE33*Weight_Step+'Progressive Change'!AE33*Weight_Progressive+'Hydrogen Superpower'!AE33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AF33*Weight_Step+'Progressive Change'!AF33*Weight_Progressive+'Hydrogen Superpower'!AF33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change'!AG33*Weight_Step+'Progressive Change'!AG33*Weight_Progressive+'Hydrogen Superpower'!AG33*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",2.4048111376529091,{"$f":"'Step Change'!G34*Weight_Step+'Progressive Change'!G34*Weight_Progressive+'Hydrogen Superpower'!G34*Weight_Hydro","v":0},{"$f":"'Step Change'!H34*Weight_Step+'Progressive Change'!H34*Weight_Progressive+'Hydrogen Superpower'!H34*Weight_Hydro","v":0},{"$f":"'Step Change'!I34*Weight_Step+'Progressive Change'!I34*Weight_Progressive+'Hydrogen Superpower'!I34*Weight_Hydro","v":0},{"$f":"'Step Change'!J34*Weight_Step+'Progressive Change'!J34*Weight_Progressive+'Hydrogen Superpower'!J34*Weight_Hydro","v":0},{"$f":"'Step Change'!K34*Weight_Step+'Progressive Change'!K34*Weight_Progressive+'Hydrogen Superpower'!K34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!L34*Weight_Step+'Progressive Change'!L34*Weight_Progressive+'Hydrogen Superpower'!L34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!M34*Weight_Step+'Progressive Change'!M34*Weight_Progressive+'Hydrogen Superpower'!M34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!N34*Weight_Step+'Progressive Change'!N34*Weight_Progressive+'Hydrogen Superpower'!N34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!O34*Weight_Step+'Progressive Change'!O34*Weight_Progressive+'Hydrogen Superpower'!O34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!P34*Weight_Step+'Progressive Change'!P34*Weight_Progressive+'Hydrogen Superpower'!P34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Q34*Weight_Step+'Progressive Change'!Q34*Weight_Progressive+'Hydrogen Superpower'!Q34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!R34*Weight_Step+'Progressive Change'!R34*Weight_Progressive+'Hydrogen Superpower'!R34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!S34*Weight_Step+'Progressive Change'!S34*Weight_Progressive+'Hydrogen Superpower'!S34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!T34*Weight_Step+'Progressive Change'!T34*Weight_Progressive+'Hydrogen Superpower'!T34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!U34*Weight_Step+'Progressive Change'!U34*Weight_Progressive+'Hydrogen Superpower'!U34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!V34*Weight_Step+'Progressive Change'!V34*Weight_Progressive+'Hydrogen Superpower'!V34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!W34*Weight_Step+'Progressive Change'!W34*Weight_Progressive+'Hydrogen Superpower'!W34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!X34*Weight_Step+'Progressive Change'!X34*Weight_Progressive+'Hydrogen Superpower'!X34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Y34*Weight_Step+'Progressive Change'!Y34*Weight_Progressive+'Hydrogen Superpower'!Y34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!Z34*Weight_Step+'Progressive Change'!Z34*Weight_Progressive+'Hydrogen Superpower'!Z34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AA34*Weight_Step+'Progressive Change'!AA34*Weight_Progressive+'Hydrogen Superpower'!AA34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AB34*Weight_Step+'Progressive Change'!AB34*Weight_Progressive+'Hydrogen Superpower'!AB34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AC34*Weight_Step+'Progressive Change'!AC34*Weight_Progressive+'Hydrogen Superpower'!AC34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AD34*Weight_Step+'Progressive Change'!AD34*Weight_Progressive+'Hydrogen Superpower'!AD34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AE34*Weight_Step+'Progressive Change'!AE34*Weight_Progressive+'Hydrogen Superpower'!AE34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AF34*Weight_Step+'Progressive Change'!AF34*Weight_Progressive+'Hydrogen Superpower'!AF34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change'!AG34*Weight_Step+'Progressive Change'!AG34*Weight_Progressive+'Hydrogen Superpower'!AG34*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",11.588041013757024,{"$f":"'Step Change'!G35*Weight_Step+'Progressive Change'!G35*Weight_Progressive+'Hydrogen Superpower'!G35*Weight_Hydro","v":0},{"$f":"'Step Change'!H35*Weight_Step+'Progressive Change'!H35*Weight_Progressive+'Hydrogen Superpower'!H35*Weight_Hydro","v":0},{"$f":"'Step Change'!I35*Weight_Step+'Progressive Change'!I35*Weight_Progressive+'Hydrogen Superpower'!I35*Weight_Hydro","v":0},{"$f":"'Step Change'!J35*Weight_Step+'Progressive Change'!J35*Weight_Progressive+'Hydrogen Superpower'!J35*Weight_Hydro","v":0},{"$f":"'Step Change'!K35*Weight_Step+'Progressive Change'!K35*Weight_Progressive+'Hydrogen Superpower'!K35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!L35*Weight_Step+'Progressive Change'!L35*Weight_Progressive+'Hydrogen Superpower'!L35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!M35*Weight_Step+'Progressive Change'!M35*Weight_Progressive+'Hydrogen Superpower'!M35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!N35*Weight_Step+'Progressive Change'!N35*Weight_Progressive+'Hydrogen Superpower'!N35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!O35*Weight_Step+'Progressive Change'!O35*Weight_Progressive+'Hydrogen Superpower'!O35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!P35*Weight_Step+'Progressive Change'!P35*Weight_Progressive+'Hydrogen Superpower'!P35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Q35*Weight_Step+'Progressive Change'!Q35*Weight_Progressive+'Hydrogen Superpower'!Q35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!R35*Weight_Step+'Progressive Change'!R35*Weight_Progressive+'Hydrogen Superpower'!R35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!S35*Weight_Step+'Progressive Change'!S35*Weight_Progressive+'Hydrogen Superpower'!S35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!T35*Weight_Step+'Progressive Change'!T35*Weight_Progressive+'Hydrogen Superpower'!T35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!U35*Weight_Step+'Progressive Change'!U35*Weight_Progressive+'Hydrogen Superpower'!U35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!V35*Weight_Step+'Progressive Change'!V35*Weight_Progressive+'Hydrogen Superpower'!V35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!W35*Weight_Step+'Progressive Change'!W35*Weight_Progressive+'Hydrogen Superpower'!W35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!X35*Weight_Step+'Progressive Change'!X35*Weight_Progressive+'Hydrogen Superpower'!X35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Y35*Weight_Step+'Progressive Change'!Y35*Weight_Progressive+'Hydrogen Superpower'!Y35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!Z35*Weight_Step+'Progressive Change'!Z35*Weight_Progressive+'Hydrogen Superpower'!Z35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AA35*Weight_Step+'Progressive Change'!AA35*Weight_Progressive+'Hydrogen Superpower'!AA35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AB35*Weight_Step+'Progressive Change'!AB35*Weight_Progressive+'Hydrogen Superpower'!AB35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AC35*Weight_Step+'Progressive Change'!AC35*Weight_Progressive+'Hydrogen Superpower'!AC35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AD35*Weight_Step+'Progressive Change'!AD35*Weight_Progressive+'Hydrogen Superpower'!AD35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AE35*Weight_Step+'Progressive Change'!AE35*Weight_Progressive+'Hydrogen Superpower'!AE35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AF35*Weight_Step+'Progressive Change'!AF35*Weight_Progressive+'Hydrogen Superpower'!AF35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change'!AG35*Weight_Step+'Progressive Change'!AG35*Weight_Progressive+'Hydrogen Superpower'!AG35*Weight_Hydro","v":0}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV($E$126,H39:AG39)","v":1.2702375896213147},{"$f":"SUM(G21,G30)","v":0},0.24384112619406734,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",{"$f":"G40+NPV($E$126,H40:AG40)","v":6.4661612245849467},0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",7.0329187619263855,0,0.49706075724175264,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",22.383244126165074,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",33.122511451103527,0,1.9788645241133924,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",159.7894792937492,0,18.757009707235952,98.474300962988735,68.463085431411201,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV($E$126,H50:AG50)","v":3.3979198495696612},{"$f":"'Step Change'!G50*Weight_Step+'Progressive Change'!G50*Weight_Progressive+'Hydrogen Superpower'!G50*Weight_Hydro","v":0},{"$f":"'Step Change'!H50*Weight_Step+'Progressive Change'!H50*Weight_Progressive+'Hydrogen Superpower'!H50*Weight_Hydro","v":0.45967637190097776},{"$f":"'Step Change'!I50*Weight_Step+'Progressive Change'!I50*Weight_Progressive+'Hydrogen Superpower'!I50*Weight_Hydro","v":0.4863431702025991},{"$f":"'Step Change'!J50*Weight_Step+'Progressive Change'!J50*Weight_Progressive+'Hydrogen Superpower'!J50*Weight_Hydro","v":0.27607512499758285},{"$f":"'Step Change'!K50*Weight_Step+'Progressive Change'!K50*Weight_Progressive+'Hydrogen Superpower'!K50*Weight_Hydro","v":0.11148126190136737},{"$f":"'Step Change'!L50*Weight_Step+'Progressive Change'!L50*Weight_Progressive+'Hydrogen Superpower'!L50*Weight_Hydro","v":-0.37356662729989243},{"$f":"'Step Change'!M50*Weight_Step+'Progressive Change'!M50*Weight_Progressive+'Hydrogen Superpower'!M50*Weight_Hydro","v":0.2743664225296743},{"$f":"'Step Change'!N50*Weight_Step+'Progressive Change'!N50*Weight_Progressive+'Hydrogen Superpower'!N50*Weight_Hydro","v":0.18107200028327269},{"$f":"'Step Change'!O50*Weight_Step+'Progressive Change'!O50*Weight_Progressive+'Hydrogen Superpower'!O50*Weight_Hydro","v":0.62607623321915518},{"$f":"'Step Change'!P50*Weight_Step+'Progressive Change'!P50*Weight_Progressive+'Hydrogen Superpower'!P50*Weight_Hydro","v":0.76482770991219917},{"$f":"'Step Change'!Q50*Weight_Step+'Progressive Change'!Q50*Weight_Progressive+'Hydrogen Superpower'!Q50*Weight_Hydro","v":0.67664574217444162},{"$f":"'Step Change'!R50*Weight_Step+'Progressive Change'!R50*Weight_Progressive+'Hydrogen Superpower'!R50*Weight_Hydro","v":0.21098959159612146},{"$f":"'Step Change'!S50*Weight_Step+'Progressive Change'!S50*Weight_Progressive+'Hydrogen Superpower'!S50*Weight_Hydro","v":0.80980772953605296},{"$f":"'Step Change'!T50*Weight_Step+'Progressive Change'!T50*Weight_Progressive+'Hydrogen Superpower'!T50*Weight_Hydro","v":0.71255484546946268},{"$f":"'Step Change'!U50*Weight_Step+'Progressive Change'!U50*Weight_Progressive+'Hydrogen Superpower'!U50*Weight_Hydro","v":0.90305717272195807},{"$f":"'Step Change'!V50*Weight_Step+'Progressive Change'!V50*Weight_Progressive+'Hydrogen Superpower'!V50*Weight_Hydro","v":4.5432470781770429E-2},{"$f":"'Step Change'!W50*Weight_Step+'Progressive Change'!W50*Weight_Progressive+'Hydrogen Superpower'!W50*Weight_Hydro","v":0.34380185066052488},{"$f":"'Step Change'!X50*Weight_Step+'Progressive Change'!X50*Weight_Progressive+'Hydrogen Superpower'!X50*Weight_Hydro","v":-1.4570870210022818E-2},{"$f":"'Step Change'!Y50*Weight_Step+'Progressive Change'!Y50*Weight_Progressive+'Hydrogen Superpower'!Y50*Weight_Hydro","v":0.66624059806267266},{"$f":"'Step Change'!Z50*Weight_Step+'Progressive Change'!Z50*Weight_Progressive+'Hydrogen Superpower'!Z50*Weight_Hydro","v":1.2623587242079428},{"$f":"'Step Change'!AA50*Weight_Step+'Progressive Change'!AA50*Weight_Progressive+'Hydrogen Superpower'!AA50*Weight_Hydro","v":0.94083171589498293},{"$f":"'Step Change'!AB50*Weight_Step+'Progressive Change'!AB50*Weight_Progressive+'Hydrogen Superpower'!AB50*Weight_Hydro","v":-0.46527305380939654},{"$f":"'Step Change'!AC50*Weight_Step+'Progressive Change'!AC50*Weight_Progressive+'Hydrogen Superpower'!AC50*Weight_Hydro","v":0.63846809033867424},{"$f":"'Step Change'!AD50*Weight_Step+'Progressive Change'!AD50*Weight_Progressive+'Hydrogen Superpower'!AD50*Weight_Hydro","v":0.83419063113801717},{"$f":"'Step Change'!AE50*Weight_Step+'Progressive Change'!AE50*Weight_Progressive+'Hydrogen Superpower'!AE50*Weight_Hydro","v":0.71177651471462},{"$f":"'Step Change'!AF50*Weight_Step+'Progressive Change'!AF50*Weight_Progressive+'Hydrogen Superpower'!AF50*Weight_Hydro","v":0.79172029180080239},{"$f":"'Step Change'!AG50*Weight_Step+'Progressive Change'!AG50*Weight_Progressive+'Hydrogen Superpower'!AG50*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G51+NPV($E$126,H51:AG51)","v":3.7263656304350565},{"$f":"'Step Change'!G51*Weight_Step+'Progressive Change'!G51*Weight_Progressive+'Hydrogen Superpower'!G51*Weight_Hydro","v":0},{"$f":"'Step Change'!H51*Weight_Step+'Progressive Change'!H51*Weight_Progressive+'Hydrogen Superpower'!H51*Weight_Hydro","v":0.29815918896559196},{"$f":"'Step Change'!I51*Weight_Step+'Progressive Change'!I51*Weight_Progressive+'Hydrogen Superpower'!I51*Weight_Hydro","v":7.7355865051440556E-2},{"$f":"'Step Change'!J51*Weight_Step+'Progressive Change'!J51*Weight_Progressive+'Hydrogen Superpower'!J51*Weight_Hydro","v":0.23166860613544488},{"$f":"'Step Change'!K51*Weight_Step+'Progressive Change'!K51*Weight_Progressive+'Hydrogen Superpower'!K51*Weight_Hydro","v":0.25099322836574173},{"$f":"'Step Change'!L51*Weight_Step+'Progressive Change'!L51*Weight_Progressive+'Hydrogen Superpower'!L51*Weight_Hydro","v":-0.20173435738906392},{"$f":"'Step Change'!M51*Weight_Step+'Progressive Change'!M51*Weight_Progressive+'Hydrogen Superpower'!M51*Weight_Hydro","v":0.44174390023787058},{"$f":"'Step Change'!N51*Weight_Step+'Progressive Change'!N51*Weight_Progressive+'Hydrogen Superpower'!N51*Weight_Hydro","v":0.29131240843894601},{"$f":"'Step Change'!O51*Weight_Step+'Progressive Change'!O51*Weight_Progressive+'Hydrogen Superpower'!O51*Weight_Hydro","v":0.92009754691231804},{"$f":"'Step Change'!P51*Weight_Step+'Progressive Change'!P51*Weight_Progressive+'Hydrogen Superpower'!P51*Weight_Hydro","v":1.0671597479858745},{"$f":"'Step Change'!Q51*Weight_Step+'Progressive Change'!Q51*Weight_Progressive+'Hydrogen Superpower'!Q51*Weight_Hydro","v":0.78490949039821301},{"$f":"'Step Change'!R51*Weight_Step+'Progressive Change'!R51*Weight_Progressive+'Hydrogen Superpower'!R51*Weight_Hydro","v":0.27973823144944843},{"$f":"'Step Change'!S51*Weight_Step+'Progressive Change'!S51*Weight_Progressive+'Hydrogen Superpower'!S51*Weight_Hydro","v":1.1105706784247897},{"$f":"'Step Change'!T51*Weight_Step+'Progressive Change'!T51*Weight_Progressive+'Hydrogen Superpower'!T51*Weight_Hydro","v":0.90758461838583793},{"$f":"'Step Change'!U51*Weight_Step+'Progressive Change'!U51*Weight_Progressive+'Hydrogen Superpower'!U51*Weight_Hydro","v":0.84628654539267567},{"$f":"'Step Change'!V51*Weight_Step+'Progressive Change'!V51*Weight_Progressive+'Hydrogen Superpower'!V51*Weight_Hydro","v":-0.25409281167026165},{"$f":"'Step Change'!W51*Weight_Step+'Progressive Change'!W51*Weight_Progressive+'Hydrogen Superpower'!W51*Weight_Hydro","v":2.3851674611787388E-2},{"$f":"'Step Change'!X51*Weight_Step+'Progressive Change'!X51*Weight_Progressive+'Hydrogen Superpower'!X51*Weight_Hydro","v":-0.15054228393635194},{"$f":"'Step Change'!Y51*Weight_Step+'Progressive Change'!Y51*Weight_Progressive+'Hydrogen Superpower'!Y51*Weight_Hydro","v":0.84483457953237118},{"$f":"'Step Change'!Z51*Weight_Step+'Progressive Change'!Z51*Weight_Progressive+'Hydrogen Superpower'!Z51*Weight_Hydro","v":1.4543550507824918},{"$f":"'Step Change'!AA51*Weight_Step+'Progressive Change'!AA51*Weight_Progressive+'Hydrogen Superpower'!AA51*Weight_Hydro","v":1.5931768874779433},{"$f":"'Step Change'!AB51*Weight_Step+'Progressive Change'!AB51*Weight_Progressive+'Hydrogen Superpower'!AB51*Weight_Hydro","v":-1.0396242215138589},{"$f":"'Step Change'!AC51*Weight_Step+'Progressive Change'!AC51*Weight_Progressive+'Hydrogen Superpower'!AC51*Weight_Hydro","v":0.64837285501965647},{"$f":"'Step Change'!AD51*Weight_Step+'Progressive Change'!AD51*Weight_Progressive+'Hydrogen Superpower'!AD51*Weight_Hydro","v":1.0304480452779443},{"$f":"'Step Change'!AE51*Weight_Step+'Progressive Change'!AE51*Weight_Progressive+'Hydrogen Superpower'!AE51*Weight_Hydro","v":1.36309056266502},{"$f":"'Step Change'!AF51*Weight_Step+'Progressive Change'!AF51*Weight_Progressive+'Hydrogen Superpower'!AF51*Weight_Hydro","v":1.4408010502298929},{"$f":"'Step Change'!AG51*Weight_Step+'Progressive Change'!AG51*Weight_Progressive+'Hydrogen Superpower'!AG51*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",3.8693579098203741,{"$f":"'Step Change'!G52*Weight_Step+'Progressive Change'!G52*Weight_Progressive+'Hydrogen Superpower'!G52*Weight_Hydro","v":0},{"$f":"'Step Change'!H52*Weight_Step+'Progressive Change'!H52*Weight_Progressive+'Hydrogen Superpower'!H52*Weight_Hydro","v":0.29634196357533255},{"$f":"'Step Change'!I52*Weight_Step+'Progressive Change'!I52*Weight_Progressive+'Hydrogen Superpower'!I52*Weight_Hydro","v":7.6912151650112726E-2},{"$f":"'Step Change'!J52*Weight_Step+'Progressive Change'!J52*Weight_Progressive+'Hydrogen Superpower'!J52*Weight_Hydro","v":0.23215814566422521},{"$f":"'Step Change'!K52*Weight_Step+'Progressive Change'!K52*Weight_Progressive+'Hydrogen Superpower'!K52*Weight_Hydro","v":0.2432176099368871},{"$f":"'Step Change'!L52*Weight_Step+'Progressive Change'!L52*Weight_Progressive+'Hydrogen Superpower'!L52*Weight_Hydro","v":-0.19745276359214586},{"$f":"'Step Change'!M52*Weight_Step+'Progressive Change'!M52*Weight_Progressive+'Hydrogen Superpower'!M52*Weight_Hydro","v":0.4412700351134799},{"$f":"'Step Change'!N52*Weight_Step+'Progressive Change'!N52*Weight_Progressive+'Hydrogen Superpower'!N52*Weight_Hydro","v":0.28383597489065782},{"$f":"'Step Change'!O52*Weight_Step+'Progressive Change'!O52*Weight_Progressive+'Hydrogen Superpower'!O52*Weight_Hydro","v":0.96090921341366986},{"$f":"'Step Change'!P52*Weight_Step+'Progressive Change'!P52*Weight_Progressive+'Hydrogen Superpower'!P52*Weight_Hydro","v":1.1043879803162961},{"$f":"'Step Change'!Q52*Weight_Step+'Progressive Change'!Q52*Weight_Progressive+'Hydrogen Superpower'!Q52*Weight_Hydro","v":0.81407729037786558},{"$f":"'Step Change'!R52*Weight_Step+'Progressive Change'!R52*Weight_Progressive+'Hydrogen Superpower'!R52*Weight_Hydro","v":0.33779256953942871},{"$f":"'Step Change'!S52*Weight_Step+'Progressive Change'!S52*Weight_Progressive+'Hydrogen Superpower'!S52*Weight_Hydro","v":1.2420900105761281},{"$f":"'Step Change'!T52*Weight_Step+'Progressive Change'!T52*Weight_Progressive+'Hydrogen Superpower'!T52*Weight_Hydro","v":0.97727484902558326},{"$f":"'Step Change'!U52*Weight_Step+'Progressive Change'!U52*Weight_Progressive+'Hydrogen Superpower'!U52*Weight_Hydro","v":0.89145949239249256},{"$f":"'Step Change'!V52*Weight_Step+'Progressive Change'!V52*Weight_Progressive+'Hydrogen Superpower'!V52*Weight_Hydro","v":-0.30291531546749872},{"$f":"'Step Change'!W52*Weight_Step+'Progressive Change'!W52*Weight_Progressive+'Hydrogen Superpower'!W52*Weight_Hydro","v":2.9761190826566142E-2},{"$f":"'Step Change'!X52*Weight_Step+'Progressive Change'!X52*Weight_Progressive+'Hydrogen Superpower'!X52*Weight_Hydro","v":-0.14850423274821878},{"$f":"'Step Change'!Y52*Weight_Step+'Progressive Change'!Y52*Weight_Progressive+'Hydrogen Superpower'!Y52*Weight_Hydro","v":0.71334368740596354},{"$f":"'Step Change'!Z52*Weight_Step+'Progressive Change'!Z52*Weight_Progressive+'Hydrogen Superpower'!Z52*Weight_Hydro","v":1.3491601321413462},{"$f":"'Step Change'!AA52*Weight_Step+'Progressive Change'!AA52*Weight_Progressive+'Hydrogen Superpower'!AA52*Weight_Hydro","v":1.5415679330367904},{"$f":"'Step Change'!AB52*Weight_Step+'Progressive Change'!AB52*Weight_Progressive+'Hydrogen Superpower'!AB52*Weight_Hydro","v":-0.73370956933505105},{"$f":"'Step Change'!AC52*Weight_Step+'Progressive Change'!AC52*Weight_Progressive+'Hydrogen Superpower'!AC52*Weight_Hydro","v":0.79437204065993228},{"$f":"'Step Change'!AD52*Weight_Step+'Progressive Change'!AD52*Weight_Progressive+'Hydrogen Superpower'!AD52*Weight_Hydro","v":0.88764911396598112},{"$f":"'Step Change'!AE52*Weight_Step+'Progressive Change'!AE52*Weight_Progressive+'Hydrogen Superpower'!AE52*Weight_Hydro","v":1.3792431206977107},{"$f":"'Step Change'!AF52*Weight_Step+'Progressive Change'!AF52*Weight_Progressive+'Hydrogen Superpower'!AF52*Weight_Hydro","v":1.8266241379435906},{"$f":"'Step Change'!AG52*Weight_Step+'Progressive Change'!AG52*Weight_Progressive+'Hydrogen Superpower'!AG52*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",5.4303210599702121,{"$f":"'Step Change'!G53*Weight_Step+'Progressive Change'!G53*Weight_Progressive+'Hydrogen Superpower'!G53*Weight_Hydro","v":0},{"$f":"'Step Change'!H53*Weight_Step+'Progressive Change'!H53*Weight_Progressive+'Hydrogen Superpower'!H53*Weight_Hydro","v":0.29917630901648407},{"$f":"'Step Change'!I53*Weight_Step+'Progressive Change'!I53*Weight_Progressive+'Hydrogen Superpower'!I53*Weight_Hydro","v":7.5990726554764479E-2},{"$f":"'Step Change'!J53*Weight_Step+'Progressive Change'!J53*Weight_Progressive+'Hydrogen Superpower'!J53*Weight_Hydro","v":0.22025451967953358},{"$f":"'Step Change'!K53*Weight_Step+'Progressive Change'!K53*Weight_Progressive+'Hydrogen Superpower'!K53*Weight_Hydro","v":0.22417429021527821},{"$f":"'Step Change'!L53*Weight_Step+'Progressive Change'!L53*Weight_Progressive+'Hydrogen Superpower'!L53*Weight_Hydro","v":-7.9691088994413767E-2},{"$f":"'Step Change'!M53*Weight_Step+'Progressive Change'!M53*Weight_Progressive+'Hydrogen Superpower'!M53*Weight_Hydro","v":0.42923085622290269},{"$f":"'Step Change'!N53*Weight_Step+'Progressive Change'!N53*Weight_Progressive+'Hydrogen Superpower'!N53*Weight_Hydro","v":0.22772367134812835},{"$f":"'Step Change'!O53*Weight_Step+'Progressive Change'!O53*Weight_Progressive+'Hydrogen Superpower'!O53*Weight_Hydro","v":1.2865708961743962},{"$f":"'Step Change'!P53*Weight_Step+'Progressive Change'!P53*Weight_Progressive+'Hydrogen Superpower'!P53*Weight_Hydro","v":1.2818023576384325},{"$f":"'Step Change'!Q53*Weight_Step+'Progressive Change'!Q53*Weight_Progressive+'Hydrogen Superpower'!Q53*Weight_Hydro","v":0.93775026671848538},{"$f":"'Step Change'!R53*Weight_Step+'Progressive Change'!R53*Weight_Progressive+'Hydrogen Superpower'!R53*Weight_Hydro","v":0.57012211996669748},{"$f":"'Step Change'!S53*Weight_Step+'Progressive Change'!S53*Weight_Progressive+'Hydrogen Superpower'!S53*Weight_Hydro","v":2.0259979050381456},{"$f":"'Step Change'!T53*Weight_Step+'Progressive Change'!T53*Weight_Progressive+'Hydrogen Superpower'!T53*Weight_Hydro","v":1.3097096485955659},{"$f":"'Step Change'!U53*Weight_Step+'Progressive Change'!U53*Weight_Progressive+'Hydrogen Superpower'!U53*Weight_Hydro","v":1.5914179820365895},{"$f":"'Step Change'!V53*Weight_Step+'Progressive Change'!V53*Weight_Progressive+'Hydrogen Superpower'!V53*Weight_Hydro","v":-0.17953551534937551},{"$f":"'Step Change'!W53*Weight_Step+'Progressive Change'!W53*Weight_Progressive+'Hydrogen Superpower'!W53*Weight_Hydro","v":-1.9949785829248889E-2},{"$f":"'Step Change'!X53*Weight_Step+'Progressive Change'!X53*Weight_Progressive+'Hydrogen Superpower'!X53*Weight_Hydro","v":-0.14264651914682419},{"$f":"'Step Change'!Y53*Weight_Step+'Progressive Change'!Y53*Weight_Progressive+'Hydrogen Superpower'!Y53*Weight_Hydro","v":0.97414089957005212},{"$f":"'Step Change'!Z53*Weight_Step+'Progressive Change'!Z53*Weight_Progressive+'Hydrogen Superpower'!Z53*Weight_Hydro","v":1.885451021139029},{"$f":"'Step Change'!AA53*Weight_Step+'Progressive Change'!AA53*Weight_Progressive+'Hydrogen Superpower'!AA53*Weight_Hydro","v":4.329170872238123},{"$f":"'Step Change'!AB53*Weight_Step+'Progressive Change'!AB53*Weight_Progressive+'Hydrogen Superpower'!AB53*Weight_Hydro","v":-3.7138698486569477E-2},{"$f":"'Step Change'!AC53*Weight_Step+'Progressive Change'!AC53*Weight_Progressive+'Hydrogen Superpower'!AC53*Weight_Hydro","v":1.0380608732443988},{"$f":"'Step Change'!AD53*Weight_Step+'Progressive Change'!AD53*Weight_Progressive+'Hydrogen Superpower'!AD53*Weight_Hydro","v":0.81198116617375493},{"$f":"'Step Change'!AE53*Weight_Step+'Progressive Change'!AE53*Weight_Progressive+'Hydrogen Superpower'!AE53*Weight_Hydro","v":2.0235567013075704},{"$f":"'Step Change'!AF53*Weight_Step+'Progressive Change'!AF53*Weight_Progressive+'Hydrogen Superpower'!AF53*Weight_Hydro","v":2.1809813695725189},{"$f":"'Step Change'!AG53*Weight_Step+'Progressive Change'!AG53*Weight_Progressive+'Hydrogen Superpower'!AG53*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-7.2198279725958914,{"$f":"'Step Change'!G54*Weight_Step+'Progressive Change'!G54*Weight_Progressive+'Hydrogen Superpower'!G54*Weight_Hydro","v":0},{"$f":"'Step Change'!H54*Weight_Step+'Progressive Change'!H54*Weight_Progressive+'Hydrogen Superpower'!H54*Weight_Hydro","v":0.19336824645080014},{"$f":"'Step Change'!I54*Weight_Step+'Progressive Change'!I54*Weight_Progressive+'Hydrogen Superpower'!I54*Weight_Hydro","v":5.9175400928943411E-2},{"$f":"'Step Change'!J54*Weight_Step+'Progressive Change'!J54*Weight_Progressive+'Hydrogen Superpower'!J54*Weight_Hydro","v":-0.17649442613067551},{"$f":"'Step Change'!K54*Weight_Step+'Progressive Change'!K54*Weight_Progressive+'Hydrogen Superpower'!K54*Weight_Hydro","v":0.19583051873155913},{"$f":"'Step Change'!L54*Weight_Step+'Progressive Change'!L54*Weight_Progressive+'Hydrogen Superpower'!L54*Weight_Hydro","v":5.8927523496899975E-2},{"$f":"'Step Change'!M54*Weight_Step+'Progressive Change'!M54*Weight_Progressive+'Hydrogen Superpower'!M54*Weight_Hydro","v":0.39455387142691056},{"$f":"'Step Change'!N54*Weight_Step+'Progressive Change'!N54*Weight_Progressive+'Hydrogen Superpower'!N54*Weight_Hydro","v":0.21864825863620579},{"$f":"'Step Change'!O54*Weight_Step+'Progressive Change'!O54*Weight_Progressive+'Hydrogen Superpower'!O54*Weight_Hydro","v":-0.99789802426795393},{"$f":"'Step Change'!P54*Weight_Step+'Progressive Change'!P54*Weight_Progressive+'Hydrogen Superpower'!P54*Weight_Hydro","v":-0.45859634840445102},{"$f":"'Step Change'!Q54*Weight_Step+'Progressive Change'!Q54*Weight_Progressive+'Hydrogen Superpower'!Q54*Weight_Hydro","v":-0.50794127940341016},{"$f":"'Step Change'!R54*Weight_Step+'Progressive Change'!R54*Weight_Progressive+'Hydrogen Superpower'!R54*Weight_Hydro","v":-1.0553713600187666},{"$f":"'Step Change'!S54*Weight_Step+'Progressive Change'!S54*Weight_Progressive+'Hydrogen Superpower'!S54*Weight_Hydro","v":-2.6887140595856613},{"$f":"'Step Change'!T54*Weight_Step+'Progressive Change'!T54*Weight_Progressive+'Hydrogen Superpower'!T54*Weight_Hydro","v":-1.2453149942382709},{"$f":"'Step Change'!U54*Weight_Step+'Progressive Change'!U54*Weight_Progressive+'Hydrogen Superpower'!U54*Weight_Hydro","v":-2.5297260100016308},{"$f":"'Step Change'!V54*Weight_Step+'Progressive Change'!V54*Weight_Progressive+'Hydrogen Superpower'!V54*Weight_Hydro","v":-1.8020219245517228},{"$f":"'Step Change'!W54*Weight_Step+'Progressive Change'!W54*Weight_Progressive+'Hydrogen Superpower'!W54*Weight_Hydro","v":-1.1246000346111624},{"$f":"'Step Change'!X54*Weight_Step+'Progressive Change'!X54*Weight_Progressive+'Hydrogen Superpower'!X54*Weight_Hydro","v":-1.5071284789141917},{"$f":"'Step Change'!Y54*Weight_Step+'Progressive Change'!Y54*Weight_Progressive+'Hydrogen Superpower'!Y54*Weight_Hydro","v":-0.13912705570738126},{"$f":"'Step Change'!Z54*Weight_Step+'Progressive Change'!Z54*Weight_Progressive+'Hydrogen Superpower'!Z54*Weight_Hydro","v":-1.6686096303288924},{"$f":"'Step Change'!AA54*Weight_Step+'Progressive Change'!AA54*Weight_Progressive+'Hydrogen Superpower'!AA54*Weight_Hydro","v":-13.9065871679658},{"$f":"'Step Change'!AB54*Weight_Step+'Progressive Change'!AB54*Weight_Progressive+'Hydrogen Superpower'!AB54*Weight_Hydro","v":-5.7105811414280376},{"$f":"'Step Change'!AC54*Weight_Step+'Progressive Change'!AC54*Weight_Progressive+'Hydrogen Superpower'!AC54*Weight_Hydro","v":-2.7023049603799065},{"$f":"'Step Change'!AD54*Weight_Step+'Progressive Change'!AD54*Weight_Progressive+'Hydrogen Superpower'!AD54*Weight_Hydro","v":-1.0502153346412433},{"$f":"'Step Change'!AE54*Weight_Step+'Progressive Change'!AE54*Weight_Progressive+'Hydrogen Superpower'!AE54*Weight_Hydro","v":-2.5057928622163579},{"$f":"'Step Change'!AF54*Weight_Step+'Progressive Change'!AF54*Weight_Progressive+'Hydrogen Superpower'!AF54*Weight_Hydro","v":-6.2460795877313098},{"$f":"'Step Change'!AG54*Weight_Step+'Progressive Change'!AG54*Weight_Progressive+'Hydrogen Superpower'!AG54*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",8.5532929991885958,{"$f":"'Step Change'!G55*Weight_Step+'Progressive Change'!G55*Weight_Progressive+'Hydrogen Superpower'!G55*Weight_Hydro","v":0},{"$f":"'Step Change'!H55*Weight_Step+'Progressive Change'!H55*Weight_Progressive+'Hydrogen Superpower'!H55*Weight_Hydro","v":0.10339240535204226},{"$f":"'Step Change'!I55*Weight_Step+'Progressive Change'!I55*Weight_Progressive+'Hydrogen Superpower'!I55*Weight_Hydro","v":-1.1090575753769373E-2},{"$f":"'Step Change'!J55*Weight_Step+'Progressive Change'!J55*Weight_Progressive+'Hydrogen Superpower'!J55*Weight_Hydro","v":0.84477892787805109},{"$f":"'Step Change'!K55*Weight_Step+'Progressive Change'!K55*Weight_Progressive+'Hydrogen Superpower'!K55*Weight_Hydro","v":0.84235735366270559},{"$f":"'Step Change'!L55*Weight_Step+'Progressive Change'!L55*Weight_Progressive+'Hydrogen Superpower'!L55*Weight_Hydro","v":-0.59478074093262889},{"$f":"'Step Change'!M55*Weight_Step+'Progressive Change'!M55*Weight_Progressive+'Hydrogen Superpower'!M55*Weight_Hydro","v":1.3902506467940838},{"$f":"'Step Change'!N55*Weight_Step+'Progressive Change'!N55*Weight_Progressive+'Hydrogen Superpower'!N55*Weight_Hydro","v":1.97390532902655},{"$f":"'Step Change'!O55*Weight_Step+'Progressive Change'!O55*Weight_Progressive+'Hydrogen Superpower'!O55*Weight_Hydro","v":2.350645618605629},{"$f":"'Step Change'!P55*Weight_Step+'Progressive Change'!P55*Weight_Progressive+'Hydrogen Superpower'!P55*Weight_Hydro","v":1.9954444645583838},{"$f":"'Step Change'!Q55*Weight_Step+'Progressive Change'!Q55*Weight_Progressive+'Hydrogen Superpower'!Q55*Weight_Hydro","v":1.303174700857205},{"$f":"'Step Change'!R55*Weight_Step+'Progressive Change'!R55*Weight_Progressive+'Hydrogen Superpower'!R55*Weight_Hydro","v":1.4447946026580167},{"$f":"'Step Change'!S55*Weight_Step+'Progressive Change'!S55*Weight_Progressive+'Hydrogen Superpower'!S55*Weight_Hydro","v":2.4636257079884989},{"$f":"'Step Change'!T55*Weight_Step+'Progressive Change'!T55*Weight_Progressive+'Hydrogen Superpower'!T55*Weight_Hydro","v":1.0313364886909107},{"$f":"'Step Change'!U55*Weight_Step+'Progressive Change'!U55*Weight_Progressive+'Hydrogen Superpower'!U55*Weight_Hydro","v":1.102412129501904},{"$f":"'Step Change'!V55*Weight_Step+'Progressive Change'!V55*Weight_Progressive+'Hydrogen Superpower'!V55*Weight_Hydro","v":2.9110736037405271E-2},{"$f":"'Step Change'!W55*Weight_Step+'Progressive Change'!W55*Weight_Progressive+'Hydrogen Superpower'!W55*Weight_Hydro","v":-0.19563495839044664},{"$f":"'Step Change'!X55*Weight_Step+'Progressive Change'!X55*Weight_Progressive+'Hydrogen Superpower'!X55*Weight_Hydro","v":-8.4643965912473501E-2},{"$f":"'Step Change'!Y55*Weight_Step+'Progressive Change'!Y55*Weight_Progressive+'Hydrogen Superpower'!Y55*Weight_Hydro","v":0.39163536626233053},{"$f":"'Step Change'!Z55*Weight_Step+'Progressive Change'!Z55*Weight_Progressive+'Hydrogen Superpower'!Z55*Weight_Hydro","v":-0.10840712245950275},{"$f":"'Step Change'!AA55*Weight_Step+'Progressive Change'!AA55*Weight_Progressive+'Hydrogen Superpower'!AA55*Weight_Hydro","v":6.0483352091443114},{"$f":"'Step Change'!AB55*Weight_Step+'Progressive Change'!AB55*Weight_Progressive+'Hydrogen Superpower'!AB55*Weight_Hydro","v":1.1780917798008703},{"$f":"'Step Change'!AC55*Weight_Step+'Progressive Change'!AC55*Weight_Progressive+'Hydrogen Superpower'!AC55*Weight_Hydro","v":0.54348560646551047},{"$f":"'Step Change'!AD55*Weight_Step+'Progressive Change'!AD55*Weight_Progressive+'Hydrogen Superpower'!AD55*Weight_Hydro","v":1.1663640402031434},{"$f":"'Step Change'!AE55*Weight_Step+'Progressive Change'!AE55*Weight_Progressive+'Hydrogen Superpower'!AE55*Weight_Hydro","v":2.7758637568183895},{"$f":"'Step Change'!AF55*Weight_Step+'Progressive Change'!AF55*Weight_Progressive+'Hydrogen Superpower'!AF55*Weight_Hydro","v":5.0442527443181548},{"$f":"'Step Change'!AG55*Weight_Step+'Progressive Change'!AG55*Weight_Progressive+'Hydrogen Superpower'!AG55*Weight_Hydro","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV($E$126,H59:AG59)","v":7.0992951995812428},{"$f":"'Step Change'!G59*Weight_Step+'Progressive Change'!G59*Weight_Progressive+'Hydrogen Superpower'!G59*Weight_Hydro","v":0},{"$f":"'Step Change'!H59*Weight_Step+'Progressive Change'!H59*Weight_Progressive+'Hydrogen Superpower'!H59*Weight_Hydro","v":0},{"$f":"'Step Change'!I59*Weight_Step+'Progressive Change'!I59*Weight_Progressive+'Hydrogen Superpower'!I59*Weight_Hydro","v":-0.43087976671224226},{"$f":"'Step Change'!J59*Weight_Step+'Progressive Change'!J59*Weight_Progressive+'Hydrogen Superpower'!J59*Weight_Hydro","v":1.2309081769204751},{"$f":"'Step Change'!K59*Weight_Step+'Progressive Change'!K59*Weight_Progressive+'Hydrogen Superpower'!K59*Weight_Hydro","v":0.84333515095219802},{"$f":"'Step Change'!L59*Weight_Step+'Progressive Change'!L59*Weight_Progressive+'Hydrogen Superpower'!L59*Weight_Hydro","v":1.6243171407076806},{"$f":"'Step Change'!M59*Weight_Step+'Progressive Change'!M59*Weight_Progressive+'Hydrogen Superpower'!M59*Weight_Hydro","v":0.41849272894413847},{"$f":"'Step Change'!N59*Weight_Step+'Progressive Change'!N59*Weight_Progressive+'Hydrogen Superpower'!N59*Weight_Hydro","v":0.59446125137330452},{"$f":"'Step Change'!O59*Weight_Step+'Progressive Change'!O59*Weight_Progressive+'Hydrogen Superpower'!O59*Weight_Hydro","v":0.57862560050948564},{"$f":"'Step Change'!P59*Weight_Step+'Progressive Change'!P59*Weight_Progressive+'Hydrogen Superpower'!P59*Weight_Hydro","v":0.91820938405265218},{"$f":"'Step Change'!Q59*Weight_Step+'Progressive Change'!Q59*Weight_Progressive+'Hydrogen Superpower'!Q59*Weight_Hydro","v":1.09143632341993},{"$f":"'Step Change'!R59*Weight_Step+'Progressive Change'!R59*Weight_Progressive+'Hydrogen Superpower'!R59*Weight_Hydro","v":1.3018903456644695},{"$f":"'Step Change'!S59*Weight_Step+'Progressive Change'!S59*Weight_Progressive+'Hydrogen Superpower'!S59*Weight_Hydro","v":0.68472730190625053},{"$f":"'Step Change'!T59*Weight_Step+'Progressive Change'!T59*Weight_Progressive+'Hydrogen Superpower'!T59*Weight_Hydro","v":0.71461697291510073},{"$f":"'Step Change'!U59*Weight_Step+'Progressive Change'!U59*Weight_Progressive+'Hydrogen Superpower'!U59*Weight_Hydro","v":1.040908309596307},{"$f":"'Step Change'!V59*Weight_Step+'Progressive Change'!V59*Weight_Progressive+'Hydrogen Superpower'!V59*Weight_Hydro","v":1.3147816737836366},{"$f":"'Step Change'!W59*Weight_Step+'Progressive Change'!W59*Weight_Progressive+'Hydrogen Superpower'!W59*Weight_Hydro","v":1.2095139728480719},{"$f":"'Step Change'!X59*Weight_Step+'Progressive Change'!X59*Weight_Progressive+'Hydrogen Superpower'!X59*Weight_Hydro","v":1.5111671579054382},{"$f":"'Step Change'!Y59*Weight_Step+'Progressive Change'!Y59*Weight_Progressive+'Hydrogen Superpower'!Y59*Weight_Hydro","v":1.631066024544416},{"$f":"'Step Change'!Z59*Weight_Step+'Progressive Change'!Z59*Weight_Progressive+'Hydrogen Superpower'!Z59*Weight_Hydro","v":1.8891950067846117},{"$f":"'Step Change'!AA59*Weight_Step+'Progressive Change'!AA59*Weight_Progressive+'Hydrogen Superpower'!AA59*Weight_Hydro","v":1.341752257354492},{"$f":"'Step Change'!AB59*Weight_Step+'Progressive Change'!AB59*Weight_Progressive+'Hydrogen Superpower'!AB59*Weight_Hydro","v":2.3124549160124661},{"$f":"'Step Change'!AC59*Weight_Step+'Progressive Change'!AC59*Weight_Progressive+'Hydrogen Superpower'!AC59*Weight_Hydro","v":1.6317001708106544},{"$f":"'Step Change'!AD59*Weight_Step+'Progressive Change'!AD59*Weight_Progressive+'Hydrogen Superpower'!AD59*Weight_Hydro","v":1.4430505687722324},{"$f":"'Step Change'!AE59*Weight_Step+'Progressive Change'!AE59*Weight_Progressive+'Hydrogen Superpower'!AE59*Weight_Hydro","v":1.34456338819542},{"$f":"'Step Change'!AF59*Weight_Step+'Progressive Change'!AF59*Weight_Progressive+'Hydrogen Superpower'!AF59*Weight_Hydro","v":1.0786636961288967},{"$f":"'Step Change'!AG59*Weight_Step+'Progressive Change'!AG59*Weight_Progressive+'Hydrogen Superpower'!AG59*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G60+NPV($E$126,H60:AG60)","v":10.78594103238143},{"$f":"'Step Change'!G60*Weight_Step+'Progressive Change'!G60*Weight_Progressive+'Hydrogen Superpower'!G60*Weight_Hydro","v":0},{"$f":"'Step Change'!H60*Weight_Step+'Progressive Change'!H60*Weight_Progressive+'Hydrogen Superpower'!H60*Weight_Hydro","v":0},{"$f":"'Step Change'!I60*Weight_Step+'Progressive Change'!I60*Weight_Progressive+'Hydrogen Superpower'!I60*Weight_Hydro","v":4.4218808382220226E-3},{"$f":"'Step Change'!J60*Weight_Step+'Progressive Change'!J60*Weight_Progressive+'Hydrogen Superpower'!J60*Weight_Hydro","v":1.8076340286736854},{"$f":"'Step Change'!K60*Weight_Step+'Progressive Change'!K60*Weight_Progressive+'Hydrogen Superpower'!K60*Weight_Hydro","v":0.97236166919424249},{"$f":"'Step Change'!L60*Weight_Step+'Progressive Change'!L60*Weight_Progressive+'Hydrogen Superpower'!L60*Weight_Hydro","v":1.5860194479752865},{"$f":"'Step Change'!M60*Weight_Step+'Progressive Change'!M60*Weight_Progressive+'Hydrogen Superpower'!M60*Weight_Hydro","v":0.44589332593672681},{"$f":"'Step Change'!N60*Weight_Step+'Progressive Change'!N60*Weight_Progressive+'Hydrogen Superpower'!N60*Weight_Hydro","v":0.84535080411960739},{"$f":"'Step Change'!O60*Weight_Step+'Progressive Change'!O60*Weight_Progressive+'Hydrogen Superpower'!O60*Weight_Hydro","v":0.7552778376484095},{"$f":"'Step Change'!P60*Weight_Step+'Progressive Change'!P60*Weight_Progressive+'Hydrogen Superpower'!P60*Weight_Hydro","v":1.4188794865100864},{"$f":"'Step Change'!Q60*Weight_Step+'Progressive Change'!Q60*Weight_Progressive+'Hydrogen Superpower'!Q60*Weight_Hydro","v":1.787258800867894},{"$f":"'Step Change'!R60*Weight_Step+'Progressive Change'!R60*Weight_Progressive+'Hydrogen Superpower'!R60*Weight_Hydro","v":1.9720947426435305},{"$f":"'Step Change'!S60*Weight_Step+'Progressive Change'!S60*Weight_Progressive+'Hydrogen Superpower'!S60*Weight_Hydro","v":1.0678199848889836},{"$f":"'Step Change'!T60*Weight_Step+'Progressive Change'!T60*Weight_Progressive+'Hydrogen Superpower'!T60*Weight_Hydro","v":1.2862056899689014},{"$f":"'Step Change'!U60*Weight_Step+'Progressive Change'!U60*Weight_Progressive+'Hydrogen Superpower'!U60*Weight_Hydro","v":1.8987485538910369},{"$f":"'Step Change'!V60*Weight_Step+'Progressive Change'!V60*Weight_Progressive+'Hydrogen Superpower'!V60*Weight_Hydro","v":2.4201613043515131},{"$f":"'Step Change'!W60*Weight_Step+'Progressive Change'!W60*Weight_Progressive+'Hydrogen Superpower'!W60*Weight_Hydro","v":1.93306040112373},{"$f":"'Step Change'!X60*Weight_Step+'Progressive Change'!X60*Weight_Progressive+'Hydrogen Superpower'!X60*Weight_Hydro","v":2.5232837178404406},{"$f":"'Step Change'!Y60*Weight_Step+'Progressive Change'!Y60*Weight_Progressive+'Hydrogen Superpower'!Y60*Weight_Hydro","v":3.0117345885721445},{"$f":"'Step Change'!Z60*Weight_Step+'Progressive Change'!Z60*Weight_Progressive+'Hydrogen Superpower'!Z60*Weight_Hydro","v":3.8236888975373948},{"$f":"'Step Change'!AA60*Weight_Step+'Progressive Change'!AA60*Weight_Progressive+'Hydrogen Superpower'!AA60*Weight_Hydro","v":1.4797557237367074},{"$f":"'Step Change'!AB60*Weight_Step+'Progressive Change'!AB60*Weight_Progressive+'Hydrogen Superpower'!AB60*Weight_Hydro","v":3.8806924508713205},{"$f":"'Step Change'!AC60*Weight_Step+'Progressive Change'!AC60*Weight_Progressive+'Hydrogen Superpower'!AC60*Weight_Hydro","v":2.7435522981180474},{"$f":"'Step Change'!AD60*Weight_Step+'Progressive Change'!AD60*Weight_Progressive+'Hydrogen Superpower'!AD60*Weight_Hydro","v":2.0184258279701317},{"$f":"'Step Change'!AE60*Weight_Step+'Progressive Change'!AE60*Weight_Progressive+'Hydrogen Superpower'!AE60*Weight_Hydro","v":1.6104955801357936},{"$f":"'Step Change'!AF60*Weight_Step+'Progressive Change'!AF60*Weight_Progressive+'Hydrogen Superpower'!AF60*Weight_Hydro","v":0.58519096897271072},{"$f":"'Step Change'!AG60*Weight_Step+'Progressive Change'!AG60*Weight_Progressive+'Hydrogen Superpower'!AG60*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",10.602802604173954,{"$f":"'Step Change'!G61*Weight_Step+'Progressive Change'!G61*Weight_Progressive+'Hydrogen Superpower'!G61*Weight_Hydro","v":0},{"$f":"'Step Change'!H61*Weight_Step+'Progressive Change'!H61*Weight_Progressive+'Hydrogen Superpower'!H61*Weight_Hydro","v":0},{"$f":"'Step Change'!I61*Weight_Step+'Progressive Change'!I61*Weight_Progressive+'Hydrogen Superpower'!I61*Weight_Hydro","v":4.6821362519835928E-3},{"$f":"'Step Change'!J61*Weight_Step+'Progressive Change'!J61*Weight_Progressive+'Hydrogen Superpower'!J61*Weight_Hydro","v":1.7944672098712251},{"$f":"'Step Change'!K61*Weight_Step+'Progressive Change'!K61*Weight_Progressive+'Hydrogen Superpower'!K61*Weight_Hydro","v":0.9746004511611841},{"$f":"'Step Change'!L61*Weight_Step+'Progressive Change'!L61*Weight_Progressive+'Hydrogen Superpower'!L61*Weight_Hydro","v":1.5695747731030405},{"$f":"'Step Change'!M61*Weight_Step+'Progressive Change'!M61*Weight_Progressive+'Hydrogen Superpower'!M61*Weight_Hydro","v":0.4075157148200288},{"$f":"'Step Change'!N61*Weight_Step+'Progressive Change'!N61*Weight_Progressive+'Hydrogen Superpower'!N61*Weight_Hydro","v":0.81526545949053797},{"$f":"'Step Change'!O61*Weight_Step+'Progressive Change'!O61*Weight_Progressive+'Hydrogen Superpower'!O61*Weight_Hydro","v":0.71483485636434141},{"$f":"'Step Change'!P61*Weight_Step+'Progressive Change'!P61*Weight_Progressive+'Hydrogen Superpower'!P61*Weight_Hydro","v":1.4161367861777854},{"$f":"'Step Change'!Q61*Weight_Step+'Progressive Change'!Q61*Weight_Progressive+'Hydrogen Superpower'!Q61*Weight_Hydro","v":1.7678386483928263},{"$f":"'Step Change'!R61*Weight_Step+'Progressive Change'!R61*Weight_Progressive+'Hydrogen Superpower'!R61*Weight_Hydro","v":1.9572134622462454},{"$f":"'Step Change'!S61*Weight_Step+'Progressive Change'!S61*Weight_Progressive+'Hydrogen Superpower'!S61*Weight_Hydro","v":0.97534596231235793},{"$f":"'Step Change'!T61*Weight_Step+'Progressive Change'!T61*Weight_Progressive+'Hydrogen Superpower'!T61*Weight_Hydro","v":1.216068817257874},{"$f":"'Step Change'!U61*Weight_Step+'Progressive Change'!U61*Weight_Progressive+'Hydrogen Superpower'!U61*Weight_Hydro","v":1.8717816728128853},{"$f":"'Step Change'!V61*Weight_Step+'Progressive Change'!V61*Weight_Progressive+'Hydrogen Superpower'!V61*Weight_Hydro","v":2.3929771184272433},{"$f":"'Step Change'!W61*Weight_Step+'Progressive Change'!W61*Weight_Progressive+'Hydrogen Superpower'!W61*Weight_Hydro","v":1.8846575509354262},{"$f":"'Step Change'!X61*Weight_Step+'Progressive Change'!X61*Weight_Progressive+'Hydrogen Superpower'!X61*Weight_Hydro","v":2.4576396776585532},{"$f":"'Step Change'!Y61*Weight_Step+'Progressive Change'!Y61*Weight_Progressive+'Hydrogen Superpower'!Y61*Weight_Hydro","v":2.9903266019384498},{"$f":"'Step Change'!Z61*Weight_Step+'Progressive Change'!Z61*Weight_Progressive+'Hydrogen Superpower'!Z61*Weight_Hydro","v":3.6560926359200669},{"$f":"'Step Change'!AA61*Weight_Step+'Progressive Change'!AA61*Weight_Progressive+'Hydrogen Superpower'!AA61*Weight_Hydro","v":1.5955437141825675},{"$f":"'Step Change'!AB61*Weight_Step+'Progressive Change'!AB61*Weight_Progressive+'Hydrogen Superpower'!AB61*Weight_Hydro","v":3.5849657938135349},{"$f":"'Step Change'!AC61*Weight_Step+'Progressive Change'!AC61*Weight_Progressive+'Hydrogen Superpower'!AC61*Weight_Hydro","v":2.5842463111163307},{"$f":"'Step Change'!AD61*Weight_Step+'Progressive Change'!AD61*Weight_Progressive+'Hydrogen Superpower'!AD61*Weight_Hydro","v":2.1264904375017792},{"$f":"'Step Change'!AE61*Weight_Step+'Progressive Change'!AE61*Weight_Progressive+'Hydrogen Superpower'!AE61*Weight_Hydro","v":1.8490203767487039},{"$f":"'Step Change'!AF61*Weight_Step+'Progressive Change'!AF61*Weight_Progressive+'Hydrogen Superpower'!AF61*Weight_Hydro","v":0.7970882371920015},{"$f":"'Step Change'!AG61*Weight_Step+'Progressive Change'!AG61*Weight_Progressive+'Hydrogen Superpower'!AG61*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",8.5765574897534265,{"$f":"'Step Change'!G62*Weight_Step+'Progressive Change'!G62*Weight_Progressive+'Hydrogen Superpower'!G62*Weight_Hydro","v":0},{"$f":"'Step Change'!H62*Weight_Step+'Progressive Change'!H62*Weight_Progressive+'Hydrogen Superpower'!H62*Weight_Hydro","v":0},{"$f":"'Step Change'!I62*Weight_Step+'Progressive Change'!I62*Weight_Progressive+'Hydrogen Superpower'!I62*Weight_Hydro","v":6.4373832263021312E-3},{"$f":"'Step Change'!J62*Weight_Step+'Progressive Change'!J62*Weight_Progressive+'Hydrogen Superpower'!J62*Weight_Hydro","v":1.7002413864150345},{"$f":"'Step Change'!K62*Weight_Step+'Progressive Change'!K62*Weight_Progressive+'Hydrogen Superpower'!K62*Weight_Hydro","v":0.91189278614273461},{"$f":"'Step Change'!L62*Weight_Step+'Progressive Change'!L62*Weight_Progressive+'Hydrogen Superpower'!L62*Weight_Hydro","v":1.2649838456823226},{"$f":"'Step Change'!M62*Weight_Step+'Progressive Change'!M62*Weight_Progressive+'Hydrogen Superpower'!M62*Weight_Hydro","v":0.21445629164980803},{"$f":"'Step Change'!N62*Weight_Step+'Progressive Change'!N62*Weight_Progressive+'Hydrogen Superpower'!N62*Weight_Hydro","v":0.69933684116585026},{"$f":"'Step Change'!O62*Weight_Step+'Progressive Change'!O62*Weight_Progressive+'Hydrogen Superpower'!O62*Weight_Hydro","v":0.37132023724693686},{"$f":"'Step Change'!P62*Weight_Step+'Progressive Change'!P62*Weight_Progressive+'Hydrogen Superpower'!P62*Weight_Hydro","v":1.5204333367779781},{"$f":"'Step Change'!Q62*Weight_Step+'Progressive Change'!Q62*Weight_Progressive+'Hydrogen Superpower'!Q62*Weight_Hydro","v":1.6964110626001456},{"$f":"'Step Change'!R62*Weight_Step+'Progressive Change'!R62*Weight_Progressive+'Hydrogen Superpower'!R62*Weight_Hydro","v":1.7691516868851067},{"$f":"'Step Change'!S62*Weight_Step+'Progressive Change'!S62*Weight_Progressive+'Hydrogen Superpower'!S62*Weight_Hydro","v":0.2927622995610909},{"$f":"'Step Change'!T62*Weight_Step+'Progressive Change'!T62*Weight_Progressive+'Hydrogen Superpower'!T62*Weight_Hydro","v":0.91420348169021959},{"$f":"'Step Change'!U62*Weight_Step+'Progressive Change'!U62*Weight_Progressive+'Hydrogen Superpower'!U62*Weight_Hydro","v":1.3770344298602688},{"$f":"'Step Change'!V62*Weight_Step+'Progressive Change'!V62*Weight_Progressive+'Hydrogen Superpower'!V62*Weight_Hydro","v":1.8299552620480246},{"$f":"'Step Change'!W62*Weight_Step+'Progressive Change'!W62*Weight_Progressive+'Hydrogen Superpower'!W62*Weight_Hydro","v":1.6705727507968915},{"$f":"'Step Change'!X62*Weight_Step+'Progressive Change'!X62*Weight_Progressive+'Hydrogen Superpower'!X62*Weight_Hydro","v":2.0807009240945624},{"$f":"'Step Change'!Y62*Weight_Step+'Progressive Change'!Y62*Weight_Progressive+'Hydrogen Superpower'!Y62*Weight_Hydro","v":2.3991775806227453},{"$f":"'Step Change'!Z62*Weight_Step+'Progressive Change'!Z62*Weight_Progressive+'Hydrogen Superpower'!Z62*Weight_Hydro","v":2.6884858303819419},{"$f":"'Step Change'!AA62*Weight_Step+'Progressive Change'!AA62*Weight_Progressive+'Hydrogen Superpower'!AA62*Weight_Hydro","v":-0.44372767894412357},{"$f":"'Step Change'!AB62*Weight_Step+'Progressive Change'!AB62*Weight_Progressive+'Hydrogen Superpower'!AB62*Weight_Hydro","v":2.3531421255909661},{"$f":"'Step Change'!AC62*Weight_Step+'Progressive Change'!AC62*Weight_Progressive+'Hydrogen Superpower'!AC62*Weight_Hydro","v":1.9133119685496056},{"$f":"'Step Change'!AD62*Weight_Step+'Progressive Change'!AD62*Weight_Progressive+'Hydrogen Superpower'!AD62*Weight_Hydro","v":2.2833581114915433},{"$f":"'Step Change'!AE62*Weight_Step+'Progressive Change'!AE62*Weight_Progressive+'Hydrogen Superpower'!AE62*Weight_Hydro","v":1.9589295230136488},{"$f":"'Step Change'!AF62*Weight_Step+'Progressive Change'!AF62*Weight_Progressive+'Hydrogen Superpower'!AF62*Weight_Hydro","v":0.66651932766424582},{"$f":"'Step Change'!AG62*Weight_Step+'Progressive Change'!AG62*Weight_Progressive+'Hydrogen Superpower'!AG62*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",15.492904430453219,{"$f":"'Step Change'!G63*Weight_Step+'Progressive Change'!G63*Weight_Progressive+'Hydrogen Superpower'!G63*Weight_Hydro","v":0},{"$f":"'Step Change'!H63*Weight_Step+'Progressive Change'!H63*Weight_Progressive+'Hydrogen Superpower'!H63*Weight_Hydro","v":0},{"$f":"'Step Change'!I63*Weight_Step+'Progressive Change'!I63*Weight_Progressive+'Hydrogen Superpower'!I63*Weight_Hydro","v":2.0351632591751921E-3},{"$f":"'Step Change'!J63*Weight_Step+'Progressive Change'!J63*Weight_Progressive+'Hydrogen Superpower'!J63*Weight_Hydro","v":0.84177290647502334},{"$f":"'Step Change'!K63*Weight_Step+'Progressive Change'!K63*Weight_Progressive+'Hydrogen Superpower'!K63*Weight_Hydro","v":0.90658882273525943},{"$f":"'Step Change'!L63*Weight_Step+'Progressive Change'!L63*Weight_Progressive+'Hydrogen Superpower'!L63*Weight_Hydro","v":1.1115173939974285},{"$f":"'Step Change'!M63*Weight_Step+'Progressive Change'!M63*Weight_Progressive+'Hydrogen Superpower'!M63*Weight_Hydro","v":1.206343021248649},{"$f":"'Step Change'!N63*Weight_Step+'Progressive Change'!N63*Weight_Progressive+'Hydrogen Superpower'!N63*Weight_Hydro","v":1.5127186690170402},{"$f":"'Step Change'!O63*Weight_Step+'Progressive Change'!O63*Weight_Progressive+'Hydrogen Superpower'!O63*Weight_Hydro","v":2.2703870847685903},{"$f":"'Step Change'!P63*Weight_Step+'Progressive Change'!P63*Weight_Progressive+'Hydrogen Superpower'!P63*Weight_Hydro","v":1.5704360488829114},{"$f":"'Step Change'!Q63*Weight_Step+'Progressive Change'!Q63*Weight_Progressive+'Hydrogen Superpower'!Q63*Weight_Hydro","v":1.8602700192930115},{"$f":"'Step Change'!R63*Weight_Step+'Progressive Change'!R63*Weight_Progressive+'Hydrogen Superpower'!R63*Weight_Hydro","v":1.9444245566286917},{"$f":"'Step Change'!S63*Weight_Step+'Progressive Change'!S63*Weight_Progressive+'Hydrogen Superpower'!S63*Weight_Hydro","v":3.3822386632795221},{"$f":"'Step Change'!T63*Weight_Step+'Progressive Change'!T63*Weight_Progressive+'Hydrogen Superpower'!T63*Weight_Hydro","v":2.3620250730912451},{"$f":"'Step Change'!U63*Weight_Step+'Progressive Change'!U63*Weight_Progressive+'Hydrogen Superpower'!U63*Weight_Hydro","v":2.2923816169641942},{"$f":"'Step Change'!V63*Weight_Step+'Progressive Change'!V63*Weight_Progressive+'Hydrogen Superpower'!V63*Weight_Hydro","v":3.6552223922074516},{"$f":"'Step Change'!W63*Weight_Step+'Progressive Change'!W63*Weight_Progressive+'Hydrogen Superpower'!W63*Weight_Hydro","v":2.2953965739566593},{"$f":"'Step Change'!X63*Weight_Step+'Progressive Change'!X63*Weight_Progressive+'Hydrogen Superpower'!X63*Weight_Hydro","v":3.3008343025533575},{"$f":"'Step Change'!Y63*Weight_Step+'Progressive Change'!Y63*Weight_Progressive+'Hydrogen Superpower'!Y63*Weight_Hydro","v":3.5234844406580486},{"$f":"'Step Change'!Z63*Weight_Step+'Progressive Change'!Z63*Weight_Progressive+'Hydrogen Superpower'!Z63*Weight_Hydro","v":7.6069027794904098},{"$f":"'Step Change'!AA63*Weight_Step+'Progressive Change'!AA63*Weight_Progressive+'Hydrogen Superpower'!AA63*Weight_Hydro","v":9.1564175465125661},{"$f":"'Step Change'!AB63*Weight_Step+'Progressive Change'!AB63*Weight_Progressive+'Hydrogen Superpower'!AB63*Weight_Hydro","v":8.3869324493270323},{"$f":"'Step Change'!AC63*Weight_Step+'Progressive Change'!AC63*Weight_Progressive+'Hydrogen Superpower'!AC63*Weight_Hydro","v":4.5190126867241993},{"$f":"'Step Change'!AD63*Weight_Step+'Progressive Change'!AD63*Weight_Progressive+'Hydrogen Superpower'!AD63*Weight_Hydro","v":3.0399726801238649},{"$f":"'Step Change'!AE63*Weight_Step+'Progressive Change'!AE63*Weight_Progressive+'Hydrogen Superpower'!AE63*Weight_Hydro","v":1.7164082206481543},{"$f":"'Step Change'!AF63*Weight_Step+'Progressive Change'!AF63*Weight_Progressive+'Hydrogen Superpower'!AF63*Weight_Hydro","v":2.3893406336698169},{"$f":"'Step Change'!AG63*Weight_Step+'Progressive Change'!AG63*Weight_Progressive+'Hydrogen Superpower'!AG63*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",48.116592029134054,{"$f":"'Step Change'!G64*Weight_Step+'Progressive Change'!G64*Weight_Progressive+'Hydrogen Superpower'!G64*Weight_Hydro","v":0},{"$f":"'Step Change'!H64*Weight_Step+'Progressive Change'!H64*Weight_Progressive+'Hydrogen Superpower'!H64*Weight_Hydro","v":0},{"$f":"'Step Change'!I64*Weight_Step+'Progressive Change'!I64*Weight_Progressive+'Hydrogen Superpower'!I64*Weight_Hydro","v":6.7182190274132827E-3},{"$f":"'Step Change'!J64*Weight_Step+'Progressive Change'!J64*Weight_Progressive+'Hydrogen Superpower'!J64*Weight_Hydro","v":7.7225560673893359},{"$f":"'Step Change'!K64*Weight_Step+'Progressive Change'!K64*Weight_Progressive+'Hydrogen Superpower'!K64*Weight_Hydro","v":7.6304294171844571},{"$f":"'Step Change'!L64*Weight_Step+'Progressive Change'!L64*Weight_Progressive+'Hydrogen Superpower'!L64*Weight_Hydro","v":10.900501010711281},{"$f":"'Step Change'!M64*Weight_Step+'Progressive Change'!M64*Weight_Progressive+'Hydrogen Superpower'!M64*Weight_Hydro","v":3.823514540067217},{"$f":"'Step Change'!N64*Weight_Step+'Progressive Change'!N64*Weight_Progressive+'Hydrogen Superpower'!N64*Weight_Hydro","v":2.9597957709241838},{"$f":"'Step Change'!O64*Weight_Step+'Progressive Change'!O64*Weight_Progressive+'Hydrogen Superpower'!O64*Weight_Hydro","v":5.6811442657160391},{"$f":"'Step Change'!P64*Weight_Step+'Progressive Change'!P64*Weight_Progressive+'Hydrogen Superpower'!P64*Weight_Hydro","v":6.1608994990624986},{"$f":"'Step Change'!Q64*Weight_Step+'Progressive Change'!Q64*Weight_Progressive+'Hydrogen Superpower'!Q64*Weight_Hydro","v":7.9158357702506139},{"$f":"'Step Change'!R64*Weight_Step+'Progressive Change'!R64*Weight_Progressive+'Hydrogen Superpower'!R64*Weight_Hydro","v":7.715869642832013},{"$f":"'Step Change'!S64*Weight_Step+'Progressive Change'!S64*Weight_Progressive+'Hydrogen Superpower'!S64*Weight_Hydro","v":6.2668492733322907},{"$f":"'Step Change'!T64*Weight_Step+'Progressive Change'!T64*Weight_Progressive+'Hydrogen Superpower'!T64*Weight_Hydro","v":7.6747590823123391},{"$f":"'Step Change'!U64*Weight_Step+'Progressive Change'!U64*Weight_Progressive+'Hydrogen Superpower'!U64*Weight_Hydro","v":8.1756711228895451},{"$f":"'Step Change'!V64*Weight_Step+'Progressive Change'!V64*Weight_Progressive+'Hydrogen Superpower'!V64*Weight_Hydro","v":7.638603615712654},{"$f":"'Step Change'!W64*Weight_Step+'Progressive Change'!W64*Weight_Progressive+'Hydrogen Superpower'!W64*Weight_Hydro","v":7.9963270160960196},{"$f":"'Step Change'!X64*Weight_Step+'Progressive Change'!X64*Weight_Progressive+'Hydrogen Superpower'!X64*Weight_Hydro","v":8.2335589378781524},{"$f":"'Step Change'!Y64*Weight_Step+'Progressive Change'!Y64*Weight_Progressive+'Hydrogen Superpower'!Y64*Weight_Hydro","v":7.8750470902196144},{"$f":"'Step Change'!Z64*Weight_Step+'Progressive Change'!Z64*Weight_Progressive+'Hydrogen Superpower'!Z64*Weight_Hydro","v":7.9719249063652757},{"$f":"'Step Change'!AA64*Weight_Step+'Progressive Change'!AA64*Weight_Progressive+'Hydrogen Superpower'!AA64*Weight_Hydro","v":4.568761189579309},{"$f":"'Step Change'!AB64*Weight_Step+'Progressive Change'!AB64*Weight_Progressive+'Hydrogen Superpower'!AB64*Weight_Hydro","v":5.9355255025380034},{"$f":"'Step Change'!AC64*Weight_Step+'Progressive Change'!AC64*Weight_Progressive+'Hydrogen Superpower'!AC64*Weight_Hydro","v":7.6894248681234236},{"$f":"'Step Change'!AD64*Weight_Step+'Progressive Change'!AD64*Weight_Progressive+'Hydrogen Superpower'!AD64*Weight_Hydro","v":4.5257175087062569},{"$f":"'Step Change'!AE64*Weight_Step+'Progressive Change'!AE64*Weight_Progressive+'Hydrogen Superpower'!AE64*Weight_Hydro","v":4.5890588737365769},{"$f":"'Step Change'!AF64*Weight_Step+'Progressive Change'!AF64*Weight_Progressive+'Hydrogen Superpower'!AF64*Weight_Hydro","v":4.1294565062161199},{"$f":"'Step Change'!AG64*Weight_Step+'Progressive Change'!AG64*Weight_Progressive+'Hydrogen Superpower'!AG64*Weight_Hydro","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV($E$126,H66:AG66)","v":2.0812610966881091},{"$f":"'Step Change'!G66*Weight_Step+'Progressive Change'!G66*Weight_Progressive+'Hydrogen Superpower'!G66*Weight_Hydro","v":0},{"$f":"'Step Change'!H66*Weight_Step+'Progressive Change'!H66*Weight_Progressive+'Hydrogen Superpower'!H66*Weight_Hydro","v":0},{"$f":"'Step Change'!I66*Weight_Step+'Progressive Change'!I66*Weight_Progressive+'Hydrogen Superpower'!I66*Weight_Hydro","v":-0.11631819178892},{"$f":"'Step Change'!J66*Weight_Step+'Progressive Change'!J66*Weight_Progressive+'Hydrogen Superpower'!J66*Weight_Hydro","v":0.21126623709832415},{"$f":"'Step Change'!K66*Weight_Step+'Progressive Change'!K66*Weight_Progressive+'Hydrogen Superpower'!K66*Weight_Hydro","v":0.18171397638727571},{"$f":"'Step Change'!L66*Weight_Step+'Progressive Change'!L66*Weight_Progressive+'Hydrogen Superpower'!L66*Weight_Hydro","v":0.27494727211409159},{"$f":"'Step Change'!M66*Weight_Step+'Progressive Change'!M66*Weight_Progressive+'Hydrogen Superpower'!M66*Weight_Hydro","v":0.17954412987860335},{"$f":"'Step Change'!N66*Weight_Step+'Progressive Change'!N66*Weight_Progressive+'Hydrogen Superpower'!N66*Weight_Hydro","v":0.21158686679472},{"$f":"'Step Change'!O66*Weight_Step+'Progressive Change'!O66*Weight_Progressive+'Hydrogen Superpower'!O66*Weight_Hydro","v":0.14606092014315664},{"$f":"'Step Change'!P66*Weight_Step+'Progressive Change'!P66*Weight_Progressive+'Hydrogen Superpower'!P66*Weight_Hydro","v":0.23226234936776791},{"$f":"'Step Change'!Q66*Weight_Step+'Progressive Change'!Q66*Weight_Progressive+'Hydrogen Superpower'!Q66*Weight_Hydro","v":0.22747873329103299},{"$f":"'Step Change'!R66*Weight_Step+'Progressive Change'!R66*Weight_Progressive+'Hydrogen Superpower'!R66*Weight_Hydro","v":0.37202122368817525},{"$f":"'Step Change'!S66*Weight_Step+'Progressive Change'!S66*Weight_Progressive+'Hydrogen Superpower'!S66*Weight_Hydro","v":0.3198912563218369},{"$f":"'Step Change'!T66*Weight_Step+'Progressive Change'!T66*Weight_Progressive+'Hydrogen Superpower'!T66*Weight_Hydro","v":0.31501521527888826},{"$f":"'Step Change'!U66*Weight_Step+'Progressive Change'!U66*Weight_Progressive+'Hydrogen Superpower'!U66*Weight_Hydro","v":0.41827029525742093},{"$f":"'Step Change'!V66*Weight_Step+'Progressive Change'!V66*Weight_Progressive+'Hydrogen Superpower'!V66*Weight_Hydro","v":0.45872315325276758},{"$f":"'Step Change'!W66*Weight_Step+'Progressive Change'!W66*Weight_Progressive+'Hydrogen Superpower'!W66*Weight_Hydro","v":0.40912898073789161},{"$f":"'Step Change'!X66*Weight_Step+'Progressive Change'!X66*Weight_Progressive+'Hydrogen Superpower'!X66*Weight_Hydro","v":0.52040426835378639},{"$f":"'Step Change'!Y66*Weight_Step+'Progressive Change'!Y66*Weight_Progressive+'Hydrogen Superpower'!Y66*Weight_Hydro","v":0.57464802851801333},{"$f":"'Step Change'!Z66*Weight_Step+'Progressive Change'!Z66*Weight_Progressive+'Hydrogen Superpower'!Z66*Weight_Hydro","v":0.70716736136914271},{"$f":"'Step Change'!AA66*Weight_Step+'Progressive Change'!AA66*Weight_Progressive+'Hydrogen Superpower'!AA66*Weight_Hydro","v":0.43166954313899625},{"$f":"'Step Change'!AB66*Weight_Step+'Progressive Change'!AB66*Weight_Progressive+'Hydrogen Superpower'!AB66*Weight_Hydro","v":0.65508053368524999},{"$f":"'Step Change'!AC66*Weight_Step+'Progressive Change'!AC66*Weight_Progressive+'Hydrogen Superpower'!AC66*Weight_Hydro","v":0.58079392237504179},{"$f":"'Step Change'!AD66*Weight_Step+'Progressive Change'!AD66*Weight_Progressive+'Hydrogen Superpower'!AD66*Weight_Hydro","v":0.47430798835692256},{"$f":"'Step Change'!AE66*Weight_Step+'Progressive Change'!AE66*Weight_Progressive+'Hydrogen Superpower'!AE66*Weight_Hydro","v":0.89583074085105174},{"$f":"'Step Change'!AF66*Weight_Step+'Progressive Change'!AF66*Weight_Progressive+'Hydrogen Superpower'!AF66*Weight_Hydro","v":0.87338841731810135},{"$f":"'Step Change'!AG66*Weight_Step+'Progressive Change'!AG66*Weight_Progressive+'Hydrogen Superpower'!AG66*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G67+NPV($E$126,H67:AG67)","v":3.2237568835365722},{"$f":"'Step Change'!G67*Weight_Step+'Progressive Change'!G67*Weight_Progressive+'Hydrogen Superpower'!G67*Weight_Hydro","v":0},{"$f":"'Step Change'!H67*Weight_Step+'Progressive Change'!H67*Weight_Progressive+'Hydrogen Superpower'!H67*Weight_Hydro","v":0},{"$f":"'Step Change'!I67*Weight_Step+'Progressive Change'!I67*Weight_Progressive+'Hydrogen Superpower'!I67*Weight_Hydro","v":1.1885036629874434E-3},{"$f":"'Step Change'!J67*Weight_Step+'Progressive Change'!J67*Weight_Progressive+'Hydrogen Superpower'!J67*Weight_Hydro","v":0.28998973343093298},{"$f":"'Step Change'!K67*Weight_Step+'Progressive Change'!K67*Weight_Progressive+'Hydrogen Superpower'!K67*Weight_Hydro","v":0.22310491140028715},{"$f":"'Step Change'!L67*Weight_Step+'Progressive Change'!L67*Weight_Progressive+'Hydrogen Superpower'!L67*Weight_Hydro","v":0.26144575818535432},{"$f":"'Step Change'!M67*Weight_Step+'Progressive Change'!M67*Weight_Progressive+'Hydrogen Superpower'!M67*Weight_Hydro","v":0.23474774829365858},{"$f":"'Step Change'!N67*Weight_Step+'Progressive Change'!N67*Weight_Progressive+'Hydrogen Superpower'!N67*Weight_Hydro","v":0.30525760010060593},{"$f":"'Step Change'!O67*Weight_Step+'Progressive Change'!O67*Weight_Progressive+'Hydrogen Superpower'!O67*Weight_Hydro","v":0.23424767481468739},{"$f":"'Step Change'!P67*Weight_Step+'Progressive Change'!P67*Weight_Progressive+'Hydrogen Superpower'!P67*Weight_Hydro","v":0.37609847627942139},{"$f":"'Step Change'!Q67*Weight_Step+'Progressive Change'!Q67*Weight_Progressive+'Hydrogen Superpower'!Q67*Weight_Hydro","v":0.42023595255751167},{"$f":"'Step Change'!R67*Weight_Step+'Progressive Change'!R67*Weight_Progressive+'Hydrogen Superpower'!R67*Weight_Hydro","v":0.55827821069077799},{"$f":"'Step Change'!S67*Weight_Step+'Progressive Change'!S67*Weight_Progressive+'Hydrogen Superpower'!S67*Weight_Hydro","v":0.4802627408016269},{"$f":"'Step Change'!T67*Weight_Step+'Progressive Change'!T67*Weight_Progressive+'Hydrogen Superpower'!T67*Weight_Hydro","v":0.49344062689318657},{"$f":"'Step Change'!U67*Weight_Step+'Progressive Change'!U67*Weight_Progressive+'Hydrogen Superpower'!U67*Weight_Hydro","v":0.65838725521537977},{"$f":"'Step Change'!V67*Weight_Step+'Progressive Change'!V67*Weight_Progressive+'Hydrogen Superpower'!V67*Weight_Hydro","v":0.73784708960440637},{"$f":"'Step Change'!W67*Weight_Step+'Progressive Change'!W67*Weight_Progressive+'Hydrogen Superpower'!W67*Weight_Hydro","v":0.65434758311010688},{"$f":"'Step Change'!X67*Weight_Step+'Progressive Change'!X67*Weight_Progressive+'Hydrogen Superpower'!X67*Weight_Hydro","v":0.89205985937628163},{"$f":"'Step Change'!Y67*Weight_Step+'Progressive Change'!Y67*Weight_Progressive+'Hydrogen Superpower'!Y67*Weight_Hydro","v":0.98746181178329606},{"$f":"'Step Change'!Z67*Weight_Step+'Progressive Change'!Z67*Weight_Progressive+'Hydrogen Superpower'!Z67*Weight_Hydro","v":1.3622899872996004},{"$f":"'Step Change'!AA67*Weight_Step+'Progressive Change'!AA67*Weight_Progressive+'Hydrogen Superpower'!AA67*Weight_Hydro","v":0.36257619865333257},{"$f":"'Step Change'!AB67*Weight_Step+'Progressive Change'!AB67*Weight_Progressive+'Hydrogen Superpower'!AB67*Weight_Hydro","v":1.1088382121848555},{"$f":"'Step Change'!AC67*Weight_Step+'Progressive Change'!AC67*Weight_Progressive+'Hydrogen Superpower'!AC67*Weight_Hydro","v":1.0032307929667377},{"$f":"'Step Change'!AD67*Weight_Step+'Progressive Change'!AD67*Weight_Progressive+'Hydrogen Superpower'!AD67*Weight_Hydro","v":0.7901393012947755},{"$f":"'Step Change'!AE67*Weight_Step+'Progressive Change'!AE67*Weight_Progressive+'Hydrogen Superpower'!AE67*Weight_Hydro","v":1.2173072685998887},{"$f":"'Step Change'!AF67*Weight_Step+'Progressive Change'!AF67*Weight_Progressive+'Hydrogen Superpower'!AF67*Weight_Hydro","v":0.99243012268976594},{"$f":"'Step Change'!AG67*Weight_Step+'Progressive Change'!AG67*Weight_Progressive+'Hydrogen Superpower'!AG67*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",3.2392766382552591,{"$f":"'Step Change'!G68*Weight_Step+'Progressive Change'!G68*Weight_Progressive+'Hydrogen Superpower'!G68*Weight_Hydro","v":0},{"$f":"'Step Change'!H68*Weight_Step+'Progressive Change'!H68*Weight_Progressive+'Hydrogen Superpower'!H68*Weight_Hydro","v":0},{"$f":"'Step Change'!I68*Weight_Step+'Progressive Change'!I68*Weight_Progressive+'Hydrogen Superpower'!I68*Weight_Hydro","v":1.2280615723127396E-3},{"$f":"'Step Change'!J68*Weight_Step+'Progressive Change'!J68*Weight_Progressive+'Hydrogen Superpower'!J68*Weight_Hydro","v":0.28784009311825542},{"$f":"'Step Change'!K68*Weight_Step+'Progressive Change'!K68*Weight_Progressive+'Hydrogen Superpower'!K68*Weight_Hydro","v":0.2239694876472498},{"$f":"'Step Change'!L68*Weight_Step+'Progressive Change'!L68*Weight_Progressive+'Hydrogen Superpower'!L68*Weight_Hydro","v":0.258395976871513},{"$f":"'Step Change'!M68*Weight_Step+'Progressive Change'!M68*Weight_Progressive+'Hydrogen Superpower'!M68*Weight_Hydro","v":0.23472318299411654},{"$f":"'Step Change'!N68*Weight_Step+'Progressive Change'!N68*Weight_Progressive+'Hydrogen Superpower'!N68*Weight_Hydro","v":0.3087066189055247},{"$f":"'Step Change'!O68*Weight_Step+'Progressive Change'!O68*Weight_Progressive+'Hydrogen Superpower'!O68*Weight_Hydro","v":0.22192047021171679},{"$f":"'Step Change'!P68*Weight_Step+'Progressive Change'!P68*Weight_Progressive+'Hydrogen Superpower'!P68*Weight_Hydro","v":0.3718257800341746},{"$f":"'Step Change'!Q68*Weight_Step+'Progressive Change'!Q68*Weight_Progressive+'Hydrogen Superpower'!Q68*Weight_Hydro","v":0.41338887900843813},{"$f":"'Step Change'!R68*Weight_Step+'Progressive Change'!R68*Weight_Progressive+'Hydrogen Superpower'!R68*Weight_Hydro","v":0.55216515892967211},{"$f":"'Step Change'!S68*Weight_Step+'Progressive Change'!S68*Weight_Progressive+'Hydrogen Superpower'!S68*Weight_Hydro","v":0.44675240448667863},{"$f":"'Step Change'!T68*Weight_Step+'Progressive Change'!T68*Weight_Progressive+'Hydrogen Superpower'!T68*Weight_Hydro","v":0.47092437491157851},{"$f":"'Step Change'!U68*Weight_Step+'Progressive Change'!U68*Weight_Progressive+'Hydrogen Superpower'!U68*Weight_Hydro","v":0.68694889819593075},{"$f":"'Step Change'!V68*Weight_Step+'Progressive Change'!V68*Weight_Progressive+'Hydrogen Superpower'!V68*Weight_Hydro","v":0.78206821170370855},{"$f":"'Step Change'!W68*Weight_Step+'Progressive Change'!W68*Weight_Progressive+'Hydrogen Superpower'!W68*Weight_Hydro","v":0.65434356126463622},{"$f":"'Step Change'!X68*Weight_Step+'Progressive Change'!X68*Weight_Progressive+'Hydrogen Superpower'!X68*Weight_Hydro","v":0.88457117135414598},{"$f":"'Step Change'!Y68*Weight_Step+'Progressive Change'!Y68*Weight_Progressive+'Hydrogen Superpower'!Y68*Weight_Hydro","v":0.99822559170081604},{"$f":"'Step Change'!Z68*Weight_Step+'Progressive Change'!Z68*Weight_Progressive+'Hydrogen Superpower'!Z68*Weight_Hydro","v":1.3795322642346854},{"$f":"'Step Change'!AA68*Weight_Step+'Progressive Change'!AA68*Weight_Progressive+'Hydrogen Superpower'!AA68*Weight_Hydro","v":0.42538745221134378},{"$f":"'Step Change'!AB68*Weight_Step+'Progressive Change'!AB68*Weight_Progressive+'Hydrogen Superpower'!AB68*Weight_Hydro","v":1.0905112525417691},{"$f":"'Step Change'!AC68*Weight_Step+'Progressive Change'!AC68*Weight_Progressive+'Hydrogen Superpower'!AC68*Weight_Hydro","v":0.98271240972521801},{"$f":"'Step Change'!AD68*Weight_Step+'Progressive Change'!AD68*Weight_Progressive+'Hydrogen Superpower'!AD68*Weight_Hydro","v":0.82562467608212509},{"$f":"'Step Change'!AE68*Weight_Step+'Progressive Change'!AE68*Weight_Progressive+'Hydrogen Superpower'!AE68*Weight_Hydro","v":1.3407309242679912},{"$f":"'Step Change'!AF68*Weight_Step+'Progressive Change'!AF68*Weight_Progressive+'Hydrogen Superpower'!AF68*Weight_Hydro","v":1.0688166504355832},{"$f":"'Step Change'!AG68*Weight_Step+'Progressive Change'!AG68*Weight_Progressive+'Hydrogen Superpower'!AG68*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",2.9105331717066139,{"$f":"'Step Change'!G69*Weight_Step+'Progressive Change'!G69*Weight_Progressive+'Hydrogen Superpower'!G69*Weight_Hydro","v":0},{"$f":"'Step Change'!H69*Weight_Step+'Progressive Change'!H69*Weight_Progressive+'Hydrogen Superpower'!H69*Weight_Hydro","v":0},{"$f":"'Step Change'!I69*Weight_Step+'Progressive Change'!I69*Weight_Progressive+'Hydrogen Superpower'!I69*Weight_Hydro","v":1.6748088631397449E-3},{"$f":"'Step Change'!J69*Weight_Step+'Progressive Change'!J69*Weight_Progressive+'Hydrogen Superpower'!J69*Weight_Hydro","v":0.27314505011705137},{"$f":"'Step Change'!K69*Weight_Step+'Progressive Change'!K69*Weight_Progressive+'Hydrogen Superpower'!K69*Weight_Hydro","v":0.21397371028247164},{"$f":"'Step Change'!L69*Weight_Step+'Progressive Change'!L69*Weight_Progressive+'Hydrogen Superpower'!L69*Weight_Hydro","v":0.20828943097831257},{"$f":"'Step Change'!M69*Weight_Step+'Progressive Change'!M69*Weight_Progressive+'Hydrogen Superpower'!M69*Weight_Hydro","v":0.22111043647363771},{"$f":"'Step Change'!N69*Weight_Step+'Progressive Change'!N69*Weight_Progressive+'Hydrogen Superpower'!N69*Weight_Hydro","v":0.29260546965239087},{"$f":"'Step Change'!O69*Weight_Step+'Progressive Change'!O69*Weight_Progressive+'Hydrogen Superpower'!O69*Weight_Hydro","v":8.3773068803765227E-2},{"$f":"'Step Change'!P69*Weight_Step+'Progressive Change'!P69*Weight_Progressive+'Hydrogen Superpower'!P69*Weight_Hydro","v":0.30838965300369975},{"$f":"'Step Change'!Q69*Weight_Step+'Progressive Change'!Q69*Weight_Progressive+'Hydrogen Superpower'!Q69*Weight_Hydro","v":0.36691221234861132},{"$f":"'Step Change'!R69*Weight_Step+'Progressive Change'!R69*Weight_Progressive+'Hydrogen Superpower'!R69*Weight_Hydro","v":0.50525687902932082},{"$f":"'Step Change'!S69*Weight_Step+'Progressive Change'!S69*Weight_Progressive+'Hydrogen Superpower'!S69*Weight_Hydro","v":0.29069470511487},{"$f":"'Step Change'!T69*Weight_Step+'Progressive Change'!T69*Weight_Progressive+'Hydrogen Superpower'!T69*Weight_Hydro","v":0.3940499431934632},{"$f":"'Step Change'!U69*Weight_Step+'Progressive Change'!U69*Weight_Progressive+'Hydrogen Superpower'!U69*Weight_Hydro","v":0.60072800089216571},{"$f":"'Step Change'!V69*Weight_Step+'Progressive Change'!V69*Weight_Progressive+'Hydrogen Superpower'!V69*Weight_Hydro","v":0.6979328539648213},{"$f":"'Step Change'!W69*Weight_Step+'Progressive Change'!W69*Weight_Progressive+'Hydrogen Superpower'!W69*Weight_Hydro","v":0.66056264165778888},{"$f":"'Step Change'!X69*Weight_Step+'Progressive Change'!X69*Weight_Progressive+'Hydrogen Superpower'!X69*Weight_Hydro","v":0.82501749049552475},{"$f":"'Step Change'!Y69*Weight_Step+'Progressive Change'!Y69*Weight_Progressive+'Hydrogen Superpower'!Y69*Weight_Hydro","v":0.88916468647301827},{"$f":"'Step Change'!Z69*Weight_Step+'Progressive Change'!Z69*Weight_Progressive+'Hydrogen Superpower'!Z69*Weight_Hydro","v":1.2098037517324474},{"$f":"'Step Change'!AA69*Weight_Step+'Progressive Change'!AA69*Weight_Progressive+'Hydrogen Superpower'!AA69*Weight_Hydro","v":4.2254146774571344E-2},{"$f":"'Step Change'!AB69*Weight_Step+'Progressive Change'!AB69*Weight_Progressive+'Hydrogen Superpower'!AB69*Weight_Hydro","v":1.0363740714803815},{"$f":"'Step Change'!AC69*Weight_Step+'Progressive Change'!AC69*Weight_Progressive+'Hydrogen Superpower'!AC69*Weight_Hydro","v":0.95265710686529015},{"$f":"'Step Change'!AD69*Weight_Step+'Progressive Change'!AD69*Weight_Progressive+'Hydrogen Superpower'!AD69*Weight_Hydro","v":1.0108869346743632},{"$f":"'Step Change'!AE69*Weight_Step+'Progressive Change'!AE69*Weight_Progressive+'Hydrogen Superpower'!AE69*Weight_Hydro","v":1.711512176037286},{"$f":"'Step Change'!AF69*Weight_Step+'Progressive Change'!AF69*Weight_Progressive+'Hydrogen Superpower'!AF69*Weight_Hydro","v":1.366711929697876},{"$f":"'Step Change'!AG69*Weight_Step+'Progressive Change'!AG69*Weight_Progressive+'Hydrogen Superpower'!AG69*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",3.414044781927577,{"$f":"'Step Change'!G70*Weight_Step+'Progressive Change'!G70*Weight_Progressive+'Hydrogen Superpower'!G70*Weight_Hydro","v":0},{"$f":"'Step Change'!H70*Weight_Step+'Progressive Change'!H70*Weight_Progressive+'Hydrogen Superpower'!H70*Weight_Hydro","v":0},{"$f":"'Step Change'!I70*Weight_Step+'Progressive Change'!I70*Weight_Progressive+'Hydrogen Superpower'!I70*Weight_Hydro","v":6.2572379183201566E-4},{"$f":"'Step Change'!J70*Weight_Step+'Progressive Change'!J70*Weight_Progressive+'Hydrogen Superpower'!J70*Weight_Hydro","v":0.11835292255161761},{"$f":"'Step Change'!K70*Weight_Step+'Progressive Change'!K70*Weight_Progressive+'Hydrogen Superpower'!K70*Weight_Hydro","v":0.21182220925033732},{"$f":"'Step Change'!L70*Weight_Step+'Progressive Change'!L70*Weight_Progressive+'Hydrogen Superpower'!L70*Weight_Hydro","v":0.19442547318611278},{"$f":"'Step Change'!M70*Weight_Step+'Progressive Change'!M70*Weight_Progressive+'Hydrogen Superpower'!M70*Weight_Hydro","v":0.21403657794064429},{"$f":"'Step Change'!N70*Weight_Step+'Progressive Change'!N70*Weight_Progressive+'Hydrogen Superpower'!N70*Weight_Hydro","v":0.28175440962756854},{"$f":"'Step Change'!O70*Weight_Step+'Progressive Change'!O70*Weight_Progressive+'Hydrogen Superpower'!O70*Weight_Hydro","v":0.73130270810557141},{"$f":"'Step Change'!P70*Weight_Step+'Progressive Change'!P70*Weight_Progressive+'Hydrogen Superpower'!P70*Weight_Hydro","v":0.55646975465163218},{"$f":"'Step Change'!Q70*Weight_Step+'Progressive Change'!Q70*Weight_Progressive+'Hydrogen Superpower'!Q70*Weight_Hydro","v":0.53275725309854582},{"$f":"'Step Change'!R70*Weight_Step+'Progressive Change'!R70*Weight_Progressive+'Hydrogen Superpower'!R70*Weight_Hydro","v":0.49126662443663915},{"$f":"'Step Change'!S70*Weight_Step+'Progressive Change'!S70*Weight_Progressive+'Hydrogen Superpower'!S70*Weight_Hydro","v":0.88356674758453668},{"$f":"'Step Change'!T70*Weight_Step+'Progressive Change'!T70*Weight_Progressive+'Hydrogen Superpower'!T70*Weight_Hydro","v":0.60552429638075411},{"$f":"'Step Change'!U70*Weight_Step+'Progressive Change'!U70*Weight_Progressive+'Hydrogen Superpower'!U70*Weight_Hydro","v":0.70624485685591942},{"$f":"'Step Change'!V70*Weight_Step+'Progressive Change'!V70*Weight_Progressive+'Hydrogen Superpower'!V70*Weight_Hydro","v":0.89718255496243271},{"$f":"'Step Change'!W70*Weight_Step+'Progressive Change'!W70*Weight_Progressive+'Hydrogen Superpower'!W70*Weight_Hydro","v":0.79804471374201968},{"$f":"'Step Change'!X70*Weight_Step+'Progressive Change'!X70*Weight_Progressive+'Hydrogen Superpower'!X70*Weight_Hydro","v":1.0267191944055185},{"$f":"'Step Change'!Y70*Weight_Step+'Progressive Change'!Y70*Weight_Progressive+'Hydrogen Superpower'!Y70*Weight_Hydro","v":0.85590648278360282},{"$f":"'Step Change'!Z70*Weight_Step+'Progressive Change'!Z70*Weight_Progressive+'Hydrogen Superpower'!Z70*Weight_Hydro","v":1.7845179444475616},{"$f":"'Step Change'!AA70*Weight_Step+'Progressive Change'!AA70*Weight_Progressive+'Hydrogen Superpower'!AA70*Weight_Hydro","v":2.1237299771122844},{"$f":"'Step Change'!AB70*Weight_Step+'Progressive Change'!AB70*Weight_Progressive+'Hydrogen Superpower'!AB70*Weight_Hydro","v":1.7751818979930341},{"$f":"'Step Change'!AC70*Weight_Step+'Progressive Change'!AC70*Weight_Progressive+'Hydrogen Superpower'!AC70*Weight_Hydro","v":0.41184308561204952},{"$f":"'Step Change'!AD70*Weight_Step+'Progressive Change'!AD70*Weight_Progressive+'Hydrogen Superpower'!AD70*Weight_Hydro","v":-1.5786853399358702E-2},{"$f":"'Step Change'!AE70*Weight_Step+'Progressive Change'!AE70*Weight_Progressive+'Hydrogen Superpower'!AE70*Weight_Hydro","v":-1.2659524042660453},{"$f":"'Step Change'!AF70*Weight_Step+'Progressive Change'!AF70*Weight_Progressive+'Hydrogen Superpower'!AF70*Weight_Hydro","v":-1.0720538482099435},{"$f":"'Step Change'!AG70*Weight_Step+'Progressive Change'!AG70*Weight_Progressive+'Hydrogen Superpower'!AG70*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",9.5216092865079762,{"$f":"'Step Change'!G71*Weight_Step+'Progressive Change'!G71*Weight_Progressive+'Hydrogen Superpower'!G71*Weight_Hydro","v":0},{"$f":"'Step Change'!H71*Weight_Step+'Progressive Change'!H71*Weight_Progressive+'Hydrogen Superpower'!H71*Weight_Hydro","v":0},{"$f":"'Step Change'!I71*Weight_Step+'Progressive Change'!I71*Weight_Progressive+'Hydrogen Superpower'!I71*Weight_Hydro","v":1.692726392926005E-3},{"$f":"'Step Change'!J71*Weight_Step+'Progressive Change'!J71*Weight_Progressive+'Hydrogen Superpower'!J71*Weight_Hydro","v":1.343359882818207},{"$f":"'Step Change'!K71*Weight_Step+'Progressive Change'!K71*Weight_Progressive+'Hydrogen Superpower'!K71*Weight_Hydro","v":1.3416860456843964},{"$f":"'Step Change'!L71*Weight_Step+'Progressive Change'!L71*Weight_Progressive+'Hydrogen Superpower'!L71*Weight_Hydro","v":1.7121814819465362},{"$f":"'Step Change'!M71*Weight_Step+'Progressive Change'!M71*Weight_Progressive+'Hydrogen Superpower'!M71*Weight_Hydro","v":0.6779106459793911},{"$f":"'Step Change'!N71*Weight_Step+'Progressive Change'!N71*Weight_Progressive+'Hydrogen Superpower'!N71*Weight_Hydro","v":0.42936544896386519},{"$f":"'Step Change'!O71*Weight_Step+'Progressive Change'!O71*Weight_Progressive+'Hydrogen Superpower'!O71*Weight_Hydro","v":0.68484874000850715},{"$f":"'Step Change'!P71*Weight_Step+'Progressive Change'!P71*Weight_Progressive+'Hydrogen Superpower'!P71*Weight_Hydro","v":0.77198728725464882},{"$f":"'Step Change'!Q71*Weight_Step+'Progressive Change'!Q71*Weight_Progressive+'Hydrogen Superpower'!Q71*Weight_Hydro","v":1.4666057652014579},{"$f":"'Step Change'!R71*Weight_Step+'Progressive Change'!R71*Weight_Progressive+'Hydrogen Superpower'!R71*Weight_Hydro","v":1.5182931175507908},{"$f":"'Step Change'!S71*Weight_Step+'Progressive Change'!S71*Weight_Progressive+'Hydrogen Superpower'!S71*Weight_Hydro","v":1.4305460421042335},{"$f":"'Step Change'!T71*Weight_Step+'Progressive Change'!T71*Weight_Progressive+'Hydrogen Superpower'!T71*Weight_Hydro","v":1.6477218476991995},{"$f":"'Step Change'!U71*Weight_Step+'Progressive Change'!U71*Weight_Progressive+'Hydrogen Superpower'!U71*Weight_Hydro","v":1.8675438500468522},{"$f":"'Step Change'!V71*Weight_Step+'Progressive Change'!V71*Weight_Progressive+'Hydrogen Superpower'!V71*Weight_Hydro","v":1.8114043287634602},{"$f":"'Step Change'!W71*Weight_Step+'Progressive Change'!W71*Weight_Progressive+'Hydrogen Superpower'!W71*Weight_Hydro","v":1.8090993780469853},{"$f":"'Step Change'!X71*Weight_Step+'Progressive Change'!X71*Weight_Progressive+'Hydrogen Superpower'!X71*Weight_Hydro","v":1.8148162091783888},{"$f":"'Step Change'!Y71*Weight_Step+'Progressive Change'!Y71*Weight_Progressive+'Hydrogen Superpower'!Y71*Weight_Hydro","v":1.6987250093354169},{"$f":"'Step Change'!Z71*Weight_Step+'Progressive Change'!Z71*Weight_Progressive+'Hydrogen Superpower'!Z71*Weight_Hydro","v":2.0059806559584965},{"$f":"'Step Change'!AA71*Weight_Step+'Progressive Change'!AA71*Weight_Progressive+'Hydrogen Superpower'!AA71*Weight_Hydro","v":0.98618702965436134},{"$f":"'Step Change'!AB71*Weight_Step+'Progressive Change'!AB71*Weight_Progressive+'Hydrogen Superpower'!AB71*Weight_Hydro","v":1.4189270310470101},{"$f":"'Step Change'!AC71*Weight_Step+'Progressive Change'!AC71*Weight_Progressive+'Hydrogen Superpower'!AC71*Weight_Hydro","v":1.9044386948923466},{"$f":"'Step Change'!AD71*Weight_Step+'Progressive Change'!AD71*Weight_Progressive+'Hydrogen Superpower'!AD71*Weight_Hydro","v":2.3639023176423324},{"$f":"'Step Change'!AE71*Weight_Step+'Progressive Change'!AE71*Weight_Progressive+'Hydrogen Superpower'!AE71*Weight_Hydro","v":3.7407354129714077},{"$f":"'Step Change'!AF71*Weight_Step+'Progressive Change'!AF71*Weight_Progressive+'Hydrogen Superpower'!AF71*Weight_Hydro","v":3.1144376535056106},{"$f":"'Step Change'!AG71*Weight_Step+'Progressive Change'!AG71*Weight_Progressive+'Hydrogen Superpower'!AG71*Weight_Hydro","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV($E$126,H73:AG73)","v":-6.9794436166225132E-2},{"$f":"'Step Change'!G73*Weight_Step+'Progressive Change'!G73*Weight_Progressive+'Hydrogen Superpower'!G73*Weight_Hydro","v":0},{"$f":"'Step Change'!H73*Weight_Step+'Progressive Change'!H73*Weight_Progressive+'Hydrogen Superpower'!H73*Weight_Hydro","v":2.3593171734803492E-2},{"$f":"'Step Change'!I73*Weight_Step+'Progressive Change'!I73*Weight_Progressive+'Hydrogen Superpower'!I73*Weight_Hydro","v":5.1603413344309956E-3},{"$f":"'Step Change'!J73*Weight_Step+'Progressive Change'!J73*Weight_Progressive+'Hydrogen Superpower'!J73*Weight_Hydro","v":-5.8611910051836281E-2},{"$f":"'Step Change'!K73*Weight_Step+'Progressive Change'!K73*Weight_Progressive+'Hydrogen Superpower'!K73*Weight_Hydro","v":3.7967411690692648E-3},{"$f":"'Step Change'!L73*Weight_Step+'Progressive Change'!L73*Weight_Progressive+'Hydrogen Superpower'!L73*Weight_Hydro","v":-9.4025958135443941E-2},{"$f":"'Step Change'!M73*Weight_Step+'Progressive Change'!M73*Weight_Progressive+'Hydrogen Superpower'!M73*Weight_Hydro","v":-6.2723495574857685E-3},{"$f":"'Step Change'!N73*Weight_Step+'Progressive Change'!N73*Weight_Progressive+'Hydrogen Superpower'!N73*Weight_Hydro","v":-1.3242147056192834E-2},{"$f":"'Step Change'!O73*Weight_Step+'Progressive Change'!O73*Weight_Progressive+'Hydrogen Superpower'!O73*Weight_Hydro","v":3.4186762777202367E-2},{"$f":"'Step Change'!P73*Weight_Step+'Progressive Change'!P73*Weight_Progressive+'Hydrogen Superpower'!P73*Weight_Hydro","v":1.075615532721599E-2},{"$f":"'Step Change'!Q73*Weight_Step+'Progressive Change'!Q73*Weight_Progressive+'Hydrogen Superpower'!Q73*Weight_Hydro","v":-6.9893848299318537E-3},{"$f":"'Step Change'!R73*Weight_Step+'Progressive Change'!R73*Weight_Progressive+'Hydrogen Superpower'!R73*Weight_Hydro","v":-2.7480865126713071E-2},{"$f":"'Step Change'!S73*Weight_Step+'Progressive Change'!S73*Weight_Progressive+'Hydrogen Superpower'!S73*Weight_Hydro","v":1.2465809688637818E-2},{"$f":"'Step Change'!T73*Weight_Step+'Progressive Change'!T73*Weight_Progressive+'Hydrogen Superpower'!T73*Weight_Hydro","v":9.5206649895010279E-3},{"$f":"'Step Change'!U73*Weight_Step+'Progressive Change'!U73*Weight_Progressive+'Hydrogen Superpower'!U73*Weight_Hydro","v":-2.328359750996583E-2},{"$f":"'Step Change'!V73*Weight_Step+'Progressive Change'!V73*Weight_Progressive+'Hydrogen Superpower'!V73*Weight_Hydro","v":7.4683748358847848E-3},{"$f":"'Step Change'!W73*Weight_Step+'Progressive Change'!W73*Weight_Progressive+'Hydrogen Superpower'!W73*Weight_Hydro","v":8.2102039538312962E-3},{"$f":"'Step Change'!X73*Weight_Step+'Progressive Change'!X73*Weight_Progressive+'Hydrogen Superpower'!X73*Weight_Hydro","v":5.6532158781203651E-3},{"$f":"'Step Change'!Y73*Weight_Step+'Progressive Change'!Y73*Weight_Progressive+'Hydrogen Superpower'!Y73*Weight_Hydro","v":1.0512311284099952E-2},{"$f":"'Step Change'!Z73*Weight_Step+'Progressive Change'!Z73*Weight_Progressive+'Hydrogen Superpower'!Z73*Weight_Hydro","v":1.2796588723505236E-2},{"$f":"'Step Change'!AA73*Weight_Step+'Progressive Change'!AA73*Weight_Progressive+'Hydrogen Superpower'!AA73*Weight_Hydro","v":-9.1167640557841649E-4},{"$f":"'Step Change'!AB73*Weight_Step+'Progressive Change'!AB73*Weight_Progressive+'Hydrogen Superpower'!AB73*Weight_Hydro","v":-5.2214231166241236E-2},{"$f":"'Step Change'!AC73*Weight_Step+'Progressive Change'!AC73*Weight_Progressive+'Hydrogen Superpower'!AC73*Weight_Hydro","v":-1.2221813390707438E-2},{"$f":"'Step Change'!AD73*Weight_Step+'Progressive Change'!AD73*Weight_Progressive+'Hydrogen Superpower'!AD73*Weight_Hydro","v":3.6590965964785491E-2},{"$f":"'Step Change'!AE73*Weight_Step+'Progressive Change'!AE73*Weight_Progressive+'Hydrogen Superpower'!AE73*Weight_Hydro","v":1.8877286311974328E-2},{"$f":"'Step Change'!AF73*Weight_Step+'Progressive Change'!AF73*Weight_Progressive+'Hydrogen Superpower'!AF73*Weight_Hydro","v":-2.0787429298563892E-2},{"$f":"'Step Change'!AG73*Weight_Step+'Progressive Change'!AG73*Weight_Progressive+'Hydrogen Superpower'!AG73*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G74+NPV($E$126,H74:AG74)","v":-6.6021256965981337E-2},{"$f":"'Step Change'!G74*Weight_Step+'Progressive Change'!G74*Weight_Progressive+'Hydrogen Superpower'!G74*Weight_Hydro","v":0},{"$f":"'Step Change'!H74*Weight_Step+'Progressive Change'!H74*Weight_Progressive+'Hydrogen Superpower'!H74*Weight_Hydro","v":1.1256458625714458E-2},{"$f":"'Step Change'!I74*Weight_Step+'Progressive Change'!I74*Weight_Progressive+'Hydrogen Superpower'!I74*Weight_Hydro","v":-1.0345290223267513E-3},{"$f":"'Step Change'!J74*Weight_Step+'Progressive Change'!J74*Weight_Progressive+'Hydrogen Superpower'!J74*Weight_Hydro","v":-9.5193757889392147E-2},{"$f":"'Step Change'!K74*Weight_Step+'Progressive Change'!K74*Weight_Progressive+'Hydrogen Superpower'!K74*Weight_Hydro","v":4.9929305293279637E-2},{"$f":"'Step Change'!L74*Weight_Step+'Progressive Change'!L74*Weight_Progressive+'Hydrogen Superpower'!L74*Weight_Hydro","v":-7.554170939063852E-2},{"$f":"'Step Change'!M74*Weight_Step+'Progressive Change'!M74*Weight_Progressive+'Hydrogen Superpower'!M74*Weight_Hydro","v":4.8680047639891068E-4},{"$f":"'Step Change'!N74*Weight_Step+'Progressive Change'!N74*Weight_Progressive+'Hydrogen Superpower'!N74*Weight_Hydro","v":-2.2289918606636549E-2},{"$f":"'Step Change'!O74*Weight_Step+'Progressive Change'!O74*Weight_Progressive+'Hydrogen Superpower'!O74*Weight_Hydro","v":6.945860914207172E-2},{"$f":"'Step Change'!P74*Weight_Step+'Progressive Change'!P74*Weight_Progressive+'Hydrogen Superpower'!P74*Weight_Hydro","v":2.4325918854151488E-3},{"$f":"'Step Change'!Q74*Weight_Step+'Progressive Change'!Q74*Weight_Progressive+'Hydrogen Superpower'!Q74*Weight_Hydro","v":-1.0311005188059434E-2},{"$f":"'Step Change'!R74*Weight_Step+'Progressive Change'!R74*Weight_Progressive+'Hydrogen Superpower'!R74*Weight_Hydro","v":-4.1854105697981363E-2},{"$f":"'Step Change'!S74*Weight_Step+'Progressive Change'!S74*Weight_Progressive+'Hydrogen Superpower'!S74*Weight_Hydro","v":1.7498636622894987E-2},{"$f":"'Step Change'!T74*Weight_Step+'Progressive Change'!T74*Weight_Progressive+'Hydrogen Superpower'!T74*Weight_Hydro","v":-6.5905969832567787E-3},{"$f":"'Step Change'!U74*Weight_Step+'Progressive Change'!U74*Weight_Progressive+'Hydrogen Superpower'!U74*Weight_Hydro","v":-9.8998388998313668E-3},{"$f":"'Step Change'!V74*Weight_Step+'Progressive Change'!V74*Weight_Progressive+'Hydrogen Superpower'!V74*Weight_Hydro","v":-5.628998411006933E-2},{"$f":"'Step Change'!W74*Weight_Step+'Progressive Change'!W74*Weight_Progressive+'Hydrogen Superpower'!W74*Weight_Hydro","v":8.9583181712293916E-3},{"$f":"'Step Change'!X74*Weight_Step+'Progressive Change'!X74*Weight_Progressive+'Hydrogen Superpower'!X74*Weight_Hydro","v":-2.2904419080771272E-3},{"$f":"'Step Change'!Y74*Weight_Step+'Progressive Change'!Y74*Weight_Progressive+'Hydrogen Superpower'!Y74*Weight_Hydro","v":2.2309517450106571E-2},{"$f":"'Step Change'!Z74*Weight_Step+'Progressive Change'!Z74*Weight_Progressive+'Hydrogen Superpower'!Z74*Weight_Hydro","v":-1.292775832454823E-2},{"$f":"'Step Change'!AA74*Weight_Step+'Progressive Change'!AA74*Weight_Progressive+'Hydrogen Superpower'!AA74*Weight_Hydro","v":8.1990014965200544E-2},{"$f":"'Step Change'!AB74*Weight_Step+'Progressive Change'!AB74*Weight_Progressive+'Hydrogen Superpower'!AB74*Weight_Hydro","v":-8.7641810602062831E-2},{"$f":"'Step Change'!AC74*Weight_Step+'Progressive Change'!AC74*Weight_Progressive+'Hydrogen Superpower'!AC74*Weight_Hydro","v":-3.5152917663128832E-3},{"$f":"'Step Change'!AD74*Weight_Step+'Progressive Change'!AD74*Weight_Progressive+'Hydrogen Superpower'!AD74*Weight_Hydro","v":7.670261425136346E-2},{"$f":"'Step Change'!AE74*Weight_Step+'Progressive Change'!AE74*Weight_Progressive+'Hydrogen Superpower'!AE74*Weight_Hydro","v":5.0878781028621908E-2},{"$f":"'Step Change'!AF74*Weight_Step+'Progressive Change'!AF74*Weight_Progressive+'Hydrogen Superpower'!AF74*Weight_Hydro","v":-1.3973212648863862E-3},{"$f":"'Step Change'!AG74*Weight_Step+'Progressive Change'!AG74*Weight_Progressive+'Hydrogen Superpower'!AG74*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-5.6540373156172892E-2,{"$f":"'Step Change'!G75*Weight_Step+'Progressive Change'!G75*Weight_Progressive+'Hydrogen Superpower'!G75*Weight_Hydro","v":0},{"$f":"'Step Change'!H75*Weight_Step+'Progressive Change'!H75*Weight_Progressive+'Hydrogen Superpower'!H75*Weight_Hydro","v":1.1270372124301957E-2},{"$f":"'Step Change'!I75*Weight_Step+'Progressive Change'!I75*Weight_Progressive+'Hydrogen Superpower'!I75*Weight_Hydro","v":-1.0299639346021652E-3},{"$f":"'Step Change'!J75*Weight_Step+'Progressive Change'!J75*Weight_Progressive+'Hydrogen Superpower'!J75*Weight_Hydro","v":-9.4238860192258467E-2},{"$f":"'Step Change'!K75*Weight_Step+'Progressive Change'!K75*Weight_Progressive+'Hydrogen Superpower'!K75*Weight_Hydro","v":5.0036784552770545E-2},{"$f":"'Step Change'!L75*Weight_Step+'Progressive Change'!L75*Weight_Progressive+'Hydrogen Superpower'!L75*Weight_Hydro","v":-7.5354523200302309E-2},{"$f":"'Step Change'!M75*Weight_Step+'Progressive Change'!M75*Weight_Progressive+'Hydrogen Superpower'!M75*Weight_Hydro","v":2.0612336532053622E-3},{"$f":"'Step Change'!N75*Weight_Step+'Progressive Change'!N75*Weight_Progressive+'Hydrogen Superpower'!N75*Weight_Hydro","v":-1.9918935259639742E-2},{"$f":"'Step Change'!O75*Weight_Step+'Progressive Change'!O75*Weight_Progressive+'Hydrogen Superpower'!O75*Weight_Hydro","v":7.1420896819385002E-2},{"$f":"'Step Change'!P75*Weight_Step+'Progressive Change'!P75*Weight_Progressive+'Hydrogen Superpower'!P75*Weight_Hydro","v":2.8936713867528836E-3},{"$f":"'Step Change'!Q75*Weight_Step+'Progressive Change'!Q75*Weight_Progressive+'Hydrogen Superpower'!Q75*Weight_Hydro","v":-1.0551019571726113E-2},{"$f":"'Step Change'!R75*Weight_Step+'Progressive Change'!R75*Weight_Progressive+'Hydrogen Superpower'!R75*Weight_Hydro","v":-4.2336265325458283E-2},{"$f":"'Step Change'!S75*Weight_Step+'Progressive Change'!S75*Weight_Progressive+'Hydrogen Superpower'!S75*Weight_Hydro","v":1.8824616128807748E-2},{"$f":"'Step Change'!T75*Weight_Step+'Progressive Change'!T75*Weight_Progressive+'Hydrogen Superpower'!T75*Weight_Hydro","v":-5.0818044188577008E-3},{"$f":"'Step Change'!U75*Weight_Step+'Progressive Change'!U75*Weight_Progressive+'Hydrogen Superpower'!U75*Weight_Hydro","v":-1.0990662677680802E-2},{"$f":"'Step Change'!V75*Weight_Step+'Progressive Change'!V75*Weight_Progressive+'Hydrogen Superpower'!V75*Weight_Hydro","v":-5.6407320511900713E-2},{"$f":"'Step Change'!W75*Weight_Step+'Progressive Change'!W75*Weight_Progressive+'Hydrogen Superpower'!W75*Weight_Hydro","v":9.4267608518271116E-3},{"$f":"'Step Change'!X75*Weight_Step+'Progressive Change'!X75*Weight_Progressive+'Hydrogen Superpower'!X75*Weight_Hydro","v":-1.0484514000904705E-3},{"$f":"'Step Change'!Y75*Weight_Step+'Progressive Change'!Y75*Weight_Progressive+'Hydrogen Superpower'!Y75*Weight_Hydro","v":2.4444657741596536E-2},{"$f":"'Step Change'!Z75*Weight_Step+'Progressive Change'!Z75*Weight_Progressive+'Hydrogen Superpower'!Z75*Weight_Hydro","v":-5.021677564297989E-3},{"$f":"'Step Change'!AA75*Weight_Step+'Progressive Change'!AA75*Weight_Progressive+'Hydrogen Superpower'!AA75*Weight_Hydro","v":7.9293322242865547E-2},{"$f":"'Step Change'!AB75*Weight_Step+'Progressive Change'!AB75*Weight_Progressive+'Hydrogen Superpower'!AB75*Weight_Hydro","v":-7.8801360894399305E-2},{"$f":"'Step Change'!AC75*Weight_Step+'Progressive Change'!AC75*Weight_Progressive+'Hydrogen Superpower'!AC75*Weight_Hydro","v":9.0126505000387158E-3},{"$f":"'Step Change'!AD75*Weight_Step+'Progressive Change'!AD75*Weight_Progressive+'Hydrogen Superpower'!AD75*Weight_Hydro","v":7.3106755635991477E-2},{"$f":"'Step Change'!AE75*Weight_Step+'Progressive Change'!AE75*Weight_Progressive+'Hydrogen Superpower'!AE75*Weight_Hydro","v":4.8310870146983681E-2},{"$f":"'Step Change'!AF75*Weight_Step+'Progressive Change'!AF75*Weight_Progressive+'Hydrogen Superpower'!AF75*Weight_Hydro","v":2.1427264106710024E-2},{"$f":"'Step Change'!AG75*Weight_Step+'Progressive Change'!AG75*Weight_Progressive+'Hydrogen Superpower'!AG75*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-3.328379915981259E-3,{"$f":"'Step Change'!G76*Weight_Step+'Progressive Change'!G76*Weight_Progressive+'Hydrogen Superpower'!G76*Weight_Hydro","v":0},{"$f":"'Step Change'!H76*Weight_Step+'Progressive Change'!H76*Weight_Progressive+'Hydrogen Superpower'!H76*Weight_Hydro","v":1.1624723051404544E-2},{"$f":"'Step Change'!I76*Weight_Step+'Progressive Change'!I76*Weight_Progressive+'Hydrogen Superpower'!I76*Weight_Hydro","v":-1.1878926851272812E-3},{"$f":"'Step Change'!J76*Weight_Step+'Progressive Change'!J76*Weight_Progressive+'Hydrogen Superpower'!J76*Weight_Hydro","v":-8.8524784386465855E-2},{"$f":"'Step Change'!K76*Weight_Step+'Progressive Change'!K76*Weight_Progressive+'Hydrogen Superpower'!K76*Weight_Hydro","v":4.6519284626705258E-2},{"$f":"'Step Change'!L76*Weight_Step+'Progressive Change'!L76*Weight_Progressive+'Hydrogen Superpower'!L76*Weight_Hydro","v":-5.3102375996778625E-2},{"$f":"'Step Change'!M76*Weight_Step+'Progressive Change'!M76*Weight_Progressive+'Hydrogen Superpower'!M76*Weight_Hydro","v":1.3188736954133444E-2},{"$f":"'Step Change'!N76*Weight_Step+'Progressive Change'!N76*Weight_Progressive+'Hydrogen Superpower'!N76*Weight_Hydro","v":-2.6016468913794596E-2},{"$f":"'Step Change'!O76*Weight_Step+'Progressive Change'!O76*Weight_Progressive+'Hydrogen Superpower'!O76*Weight_Hydro","v":8.5021364467311289E-2},{"$f":"'Step Change'!P76*Weight_Step+'Progressive Change'!P76*Weight_Progressive+'Hydrogen Superpower'!P76*Weight_Hydro","v":-1.5488939751664935E-2},{"$f":"'Step Change'!Q76*Weight_Step+'Progressive Change'!Q76*Weight_Progressive+'Hydrogen Superpower'!Q76*Weight_Hydro","v":-1.3725509912245575E-2},{"$f":"'Step Change'!R76*Weight_Step+'Progressive Change'!R76*Weight_Progressive+'Hydrogen Superpower'!R76*Weight_Hydro","v":-4.264556165864633E-2},{"$f":"'Step Change'!S76*Weight_Step+'Progressive Change'!S76*Weight_Progressive+'Hydrogen Superpower'!S76*Weight_Hydro","v":3.2337964866962922E-2},{"$f":"'Step Change'!T76*Weight_Step+'Progressive Change'!T76*Weight_Progressive+'Hydrogen Superpower'!T76*Weight_Hydro","v":2.1935455033485207E-4},{"$f":"'Step Change'!U76*Weight_Step+'Progressive Change'!U76*Weight_Progressive+'Hydrogen Superpower'!U76*Weight_Hydro","v":4.6824728274884823E-3},{"$f":"'Step Change'!V76*Weight_Step+'Progressive Change'!V76*Weight_Progressive+'Hydrogen Superpower'!V76*Weight_Hydro","v":-4.4290392034607752E-2},{"$f":"'Step Change'!W76*Weight_Step+'Progressive Change'!W76*Weight_Progressive+'Hydrogen Superpower'!W76*Weight_Hydro","v":-1.8889615949080965E-3},{"$f":"'Step Change'!X76*Weight_Step+'Progressive Change'!X76*Weight_Progressive+'Hydrogen Superpower'!X76*Weight_Hydro","v":3.0318253270559133E-3},{"$f":"'Step Change'!Y76*Weight_Step+'Progressive Change'!Y76*Weight_Progressive+'Hydrogen Superpower'!Y76*Weight_Hydro","v":4.3590000399034358E-2},{"$f":"'Step Change'!Z76*Weight_Step+'Progressive Change'!Z76*Weight_Progressive+'Hydrogen Superpower'!Z76*Weight_Hydro","v":4.731969778186567E-2},{"$f":"'Step Change'!AA76*Weight_Step+'Progressive Change'!AA76*Weight_Progressive+'Hydrogen Superpower'!AA76*Weight_Hydro","v":0.13113635244553506},{"$f":"'Step Change'!AB76*Weight_Step+'Progressive Change'!AB76*Weight_Progressive+'Hydrogen Superpower'!AB76*Weight_Hydro","v":-2.993645312611648E-2},{"$f":"'Step Change'!AC76*Weight_Step+'Progressive Change'!AC76*Weight_Progressive+'Hydrogen Superpower'!AC76*Weight_Hydro","v":2.5746444779165358E-2},{"$f":"'Step Change'!AD76*Weight_Step+'Progressive Change'!AD76*Weight_Progressive+'Hydrogen Superpower'!AD76*Weight_Hydro","v":4.9003640976977757E-2},{"$f":"'Step Change'!AE76*Weight_Step+'Progressive Change'!AE76*Weight_Progressive+'Hydrogen Superpower'!AE76*Weight_Hydro","v":6.6641845498604663E-2},{"$f":"'Step Change'!AF76*Weight_Step+'Progressive Change'!AF76*Weight_Progressive+'Hydrogen Superpower'!AF76*Weight_Hydro","v":4.3559588146058557E-2},{"$f":"'Step Change'!AG76*Weight_Step+'Progressive Change'!AG76*Weight_Progressive+'Hydrogen Superpower'!AG76*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.35707066433616313,{"$f":"'Step Change'!G77*Weight_Step+'Progressive Change'!G77*Weight_Progressive+'Hydrogen Superpower'!G77*Weight_Hydro","v":0},{"$f":"'Step Change'!H77*Weight_Step+'Progressive Change'!H77*Weight_Progressive+'Hydrogen Superpower'!H77*Weight_Hydro","v":4.6440535674310002E-3},{"$f":"'Step Change'!I77*Weight_Step+'Progressive Change'!I77*Weight_Progressive+'Hydrogen Superpower'!I77*Weight_Hydro","v":-2.0426523364108109E-3},{"$f":"'Step Change'!J77*Weight_Step+'Progressive Change'!J77*Weight_Progressive+'Hydrogen Superpower'!J77*Weight_Hydro","v":-4.967669651493907E-2},{"$f":"'Step Change'!K77*Weight_Step+'Progressive Change'!K77*Weight_Progressive+'Hydrogen Superpower'!K77*Weight_Hydro","v":5.2074850459810029E-2},{"$f":"'Step Change'!L77*Weight_Step+'Progressive Change'!L77*Weight_Progressive+'Hydrogen Superpower'!L77*Weight_Hydro","v":-3.7536603258002968E-2},{"$f":"'Step Change'!M77*Weight_Step+'Progressive Change'!M77*Weight_Progressive+'Hydrogen Superpower'!M77*Weight_Hydro","v":-3.1646017853768173E-2},{"$f":"'Step Change'!N77*Weight_Step+'Progressive Change'!N77*Weight_Progressive+'Hydrogen Superpower'!N77*Weight_Hydro","v":-4.6701123930126869E-2},{"$f":"'Step Change'!O77*Weight_Step+'Progressive Change'!O77*Weight_Progressive+'Hydrogen Superpower'!O77*Weight_Hydro","v":-5.502630804244632E-2},{"$f":"'Step Change'!P77*Weight_Step+'Progressive Change'!P77*Weight_Progressive+'Hydrogen Superpower'!P77*Weight_Hydro","v":-5.2675889177183986E-2},{"$f":"'Step Change'!Q77*Weight_Step+'Progressive Change'!Q77*Weight_Progressive+'Hydrogen Superpower'!Q77*Weight_Hydro","v":-1.1906060837904993E-2},{"$f":"'Step Change'!R77*Weight_Step+'Progressive Change'!R77*Weight_Progressive+'Hydrogen Superpower'!R77*Weight_Hydro","v":-1.1098791657790347E-2},{"$f":"'Step Change'!S77*Weight_Step+'Progressive Change'!S77*Weight_Progressive+'Hydrogen Superpower'!S77*Weight_Hydro","v":-6.050179236152757E-2},{"$f":"'Step Change'!T77*Weight_Step+'Progressive Change'!T77*Weight_Progressive+'Hydrogen Superpower'!T77*Weight_Hydro","v":-7.418173762415109E-2},{"$f":"'Step Change'!U77*Weight_Step+'Progressive Change'!U77*Weight_Progressive+'Hydrogen Superpower'!U77*Weight_Hydro","v":2.1979676366572672E-2},{"$f":"'Step Change'!V77*Weight_Step+'Progressive Change'!V77*Weight_Progressive+'Hydrogen Superpower'!V77*Weight_Hydro","v":-0.19570596571439863},{"$f":"'Step Change'!W77*Weight_Step+'Progressive Change'!W77*Weight_Progressive+'Hydrogen Superpower'!W77*Weight_Hydro","v":-5.3868956651277819E-2},{"$f":"'Step Change'!X77*Weight_Step+'Progressive Change'!X77*Weight_Progressive+'Hydrogen Superpower'!X77*Weight_Hydro","v":-9.0639772855735143E-2},{"$f":"'Step Change'!Y77*Weight_Step+'Progressive Change'!Y77*Weight_Progressive+'Hydrogen Superpower'!Y77*Weight_Hydro","v":-4.8568369041312287E-2},{"$f":"'Step Change'!Z77*Weight_Step+'Progressive Change'!Z77*Weight_Progressive+'Hydrogen Superpower'!Z77*Weight_Hydro","v":-0.34657908131003634},{"$f":"'Step Change'!AA77*Weight_Step+'Progressive Change'!AA77*Weight_Progressive+'Hydrogen Superpower'!AA77*Weight_Hydro","v":-8.0492997268363509E-2},{"$f":"'Step Change'!AB77*Weight_Step+'Progressive Change'!AB77*Weight_Progressive+'Hydrogen Superpower'!AB77*Weight_Hydro","v":-0.27020125748839857},{"$f":"'Step Change'!AC77*Weight_Step+'Progressive Change'!AC77*Weight_Progressive+'Hydrogen Superpower'!AC77*Weight_Hydro","v":-0.1914084797558962},{"$f":"'Step Change'!AD77*Weight_Step+'Progressive Change'!AD77*Weight_Progressive+'Hydrogen Superpower'!AD77*Weight_Hydro","v":-2.1424857002634773E-2},{"$f":"'Step Change'!AE77*Weight_Step+'Progressive Change'!AE77*Weight_Progressive+'Hydrogen Superpower'!AE77*Weight_Hydro","v":-6.1862770206130291E-3},{"$f":"'Step Change'!AF77*Weight_Step+'Progressive Change'!AF77*Weight_Progressive+'Hydrogen Superpower'!AF77*Weight_Hydro","v":-0.12235014723331915},{"$f":"'Step Change'!AG77*Weight_Step+'Progressive Change'!AG77*Weight_Progressive+'Hydrogen Superpower'!AG77*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",1.213415149771873,{"$f":"'Step Change'!G78*Weight_Step+'Progressive Change'!G78*Weight_Progressive+'Hydrogen Superpower'!G78*Weight_Hydro","v":0},{"$f":"'Step Change'!H78*Weight_Step+'Progressive Change'!H78*Weight_Progressive+'Hydrogen Superpower'!H78*Weight_Hydro","v":1.1935295736404896E-2},{"$f":"'Step Change'!I78*Weight_Step+'Progressive Change'!I78*Weight_Progressive+'Hydrogen Superpower'!I78*Weight_Hydro","v":3.1896965093301333E-3},{"$f":"'Step Change'!J78*Weight_Step+'Progressive Change'!J78*Weight_Progressive+'Hydrogen Superpower'!J78*Weight_Hydro","v":0.12754939585054442},{"$f":"'Step Change'!K78*Weight_Step+'Progressive Change'!K78*Weight_Progressive+'Hydrogen Superpower'!K78*Weight_Hydro","v":0.18428820661016629},{"$f":"'Step Change'!L78*Weight_Step+'Progressive Change'!L78*Weight_Progressive+'Hydrogen Superpower'!L78*Weight_Hydro","v":4.3074423481581983E-4},{"$f":"'Step Change'!M78*Weight_Step+'Progressive Change'!M78*Weight_Progressive+'Hydrogen Superpower'!M78*Weight_Hydro","v":0.46136229754408536},{"$f":"'Step Change'!N78*Weight_Step+'Progressive Change'!N78*Weight_Progressive+'Hydrogen Superpower'!N78*Weight_Hydro","v":0.56120385283198404},{"$f":"'Step Change'!O78*Weight_Step+'Progressive Change'!O78*Weight_Progressive+'Hydrogen Superpower'!O78*Weight_Hydro","v":0.43610408215994545},{"$f":"'Step Change'!P78*Weight_Step+'Progressive Change'!P78*Weight_Progressive+'Hydrogen Superpower'!P78*Weight_Hydro","v":0.35756666111531449},{"$f":"'Step Change'!Q78*Weight_Step+'Progressive Change'!Q78*Weight_Progressive+'Hydrogen Superpower'!Q78*Weight_Hydro","v":4.3594952365776846E-2},{"$f":"'Step Change'!R78*Weight_Step+'Progressive Change'!R78*Weight_Progressive+'Hydrogen Superpower'!R78*Weight_Hydro","v":-8.8001602817905714E-3},{"$f":"'Step Change'!S78*Weight_Step+'Progressive Change'!S78*Weight_Progressive+'Hydrogen Superpower'!S78*Weight_Hydro","v":8.4754881148600122E-2},{"$f":"'Step Change'!T78*Weight_Step+'Progressive Change'!T78*Weight_Progressive+'Hydrogen Superpower'!T78*Weight_Hydro","v":5.2616500107681076E-2},{"$f":"'Step Change'!U78*Weight_Step+'Progressive Change'!U78*Weight_Progressive+'Hydrogen Superpower'!U78*Weight_Hydro","v":-8.4381328665483583E-3},{"$f":"'Step Change'!V78*Weight_Step+'Progressive Change'!V78*Weight_Progressive+'Hydrogen Superpower'!V78*Weight_Hydro","v":9.4811643320701938E-2},{"$f":"'Step Change'!W78*Weight_Step+'Progressive Change'!W78*Weight_Progressive+'Hydrogen Superpower'!W78*Weight_Hydro","v":2.6461969490474076E-2},{"$f":"'Step Change'!X78*Weight_Step+'Progressive Change'!X78*Weight_Progressive+'Hydrogen Superpower'!X78*Weight_Hydro","v":3.0930925461524338E-2},{"$f":"'Step Change'!Y78*Weight_Step+'Progressive Change'!Y78*Weight_Progressive+'Hydrogen Superpower'!Y78*Weight_Hydro","v":2.5667062773806041E-2},{"$f":"'Step Change'!Z78*Weight_Step+'Progressive Change'!Z78*Weight_Progressive+'Hydrogen Superpower'!Z78*Weight_Hydro","v":3.0526106428642376E-2},{"$f":"'Step Change'!AA78*Weight_Step+'Progressive Change'!AA78*Weight_Progressive+'Hydrogen Superpower'!AA78*Weight_Hydro","v":3.3961957377574667E-2},{"$f":"'Step Change'!AB78*Weight_Step+'Progressive Change'!AB78*Weight_Progressive+'Hydrogen Superpower'!AB78*Weight_Hydro","v":9.4169526511891491E-2},{"$f":"'Step Change'!AC78*Weight_Step+'Progressive Change'!AC78*Weight_Progressive+'Hydrogen Superpower'!AC78*Weight_Hydro","v":2.9870911572686509E-2},{"$f":"'Step Change'!AD78*Weight_Step+'Progressive Change'!AD78*Weight_Progressive+'Hydrogen Superpower'!AD78*Weight_Hydro","v":0.11598244166378435},{"$f":"'Step Change'!AE78*Weight_Step+'Progressive Change'!AE78*Weight_Progressive+'Hydrogen Superpower'!AE78*Weight_Hydro","v":-1.5166264235097066E-2},{"$f":"'Step Change'!AF78*Weight_Step+'Progressive Change'!AF78*Weight_Progressive+'Hydrogen Superpower'!AF78*Weight_Hydro","v":-0.1221953815841903},{"$f":"'Step Change'!AG78*Weight_Step+'Progressive Change'!AG78*Weight_Progressive+'Hydrogen Superpower'!AG78*Weight_Hydro","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV($E$126,H82:AG82)","v":-0.22368097735701944},{"$f":"'Step Change'!G82*Weight_Step+'Progressive Change'!G82*Weight_Progressive+'Hydrogen Superpower'!G82*Weight_Hydro","v":0},{"$f":"'Step Change'!H82*Weight_Step+'Progressive Change'!H82*Weight_Progressive+'Hydrogen Superpower'!H82*Weight_Hydro","v":5.1407877529647259E-5},{"$f":"'Step Change'!I82*Weight_Step+'Progressive Change'!I82*Weight_Progressive+'Hydrogen Superpower'!I82*Weight_Hydro","v":7.8705976154478101E-4},{"$f":"'Step Change'!J82*Weight_Step+'Progressive Change'!J82*Weight_Progressive+'Hydrogen Superpower'!J82*Weight_Hydro","v":4.0856336902928884E-2},{"$f":"'Step Change'!K82*Weight_Step+'Progressive Change'!K82*Weight_Progressive+'Hydrogen Superpower'!K82*Weight_Hydro","v":6.7197638225995074E-2},{"$f":"'Step Change'!L82*Weight_Step+'Progressive Change'!L82*Weight_Progressive+'Hydrogen Superpower'!L82*Weight_Hydro","v":3.253346982386935E-2},{"$f":"'Step Change'!M82*Weight_Step+'Progressive Change'!M82*Weight_Progressive+'Hydrogen Superpower'!M82*Weight_Hydro","v":-6.157957264870461E-3},{"$f":"'Step Change'!N82*Weight_Step+'Progressive Change'!N82*Weight_Progressive+'Hydrogen Superpower'!N82*Weight_Hydro","v":-2.2616000825833905E-3},{"$f":"'Step Change'!O82*Weight_Step+'Progressive Change'!O82*Weight_Progressive+'Hydrogen Superpower'!O82*Weight_Hydro","v":-8.1741390466977155E-3},{"$f":"'Step Change'!P82*Weight_Step+'Progressive Change'!P82*Weight_Progressive+'Hydrogen Superpower'!P82*Weight_Hydro","v":-6.1153588557192509E-2},{"$f":"'Step Change'!Q82*Weight_Step+'Progressive Change'!Q82*Weight_Progressive+'Hydrogen Superpower'!Q82*Weight_Hydro","v":-8.9161743510421887E-2},{"$f":"'Step Change'!R82*Weight_Step+'Progressive Change'!R82*Weight_Progressive+'Hydrogen Superpower'!R82*Weight_Hydro","v":-9.3389518611634331E-2},{"$f":"'Step Change'!S82*Weight_Step+'Progressive Change'!S82*Weight_Progressive+'Hydrogen Superpower'!S82*Weight_Hydro","v":-0.14324393351542181},{"$f":"'Step Change'!T82*Weight_Step+'Progressive Change'!T82*Weight_Progressive+'Hydrogen Superpower'!T82*Weight_Hydro","v":-0.20155965756845662},{"$f":"'Step Change'!U82*Weight_Step+'Progressive Change'!U82*Weight_Progressive+'Hydrogen Superpower'!U82*Weight_Hydro","v":-0.23840659929295926},{"$f":"'Step Change'!V82*Weight_Step+'Progressive Change'!V82*Weight_Progressive+'Hydrogen Superpower'!V82*Weight_Hydro","v":-1.9895268131080574E-2},{"$f":"'Step Change'!W82*Weight_Step+'Progressive Change'!W82*Weight_Progressive+'Hydrogen Superpower'!W82*Weight_Hydro","v":-7.4429079093563361E-2},{"$f":"'Step Change'!X82*Weight_Step+'Progressive Change'!X82*Weight_Progressive+'Hydrogen Superpower'!X82*Weight_Hydro","v":-3.9123212356989824E-2},{"$f":"'Step Change'!Y82*Weight_Step+'Progressive Change'!Y82*Weight_Progressive+'Hydrogen Superpower'!Y82*Weight_Hydro","v":-0.10185461843381519},{"$f":"'Step Change'!Z82*Weight_Step+'Progressive Change'!Z82*Weight_Progressive+'Hydrogen Superpower'!Z82*Weight_Hydro","v":-0.15910154152967437},{"$f":"'Step Change'!AA82*Weight_Step+'Progressive Change'!AA82*Weight_Progressive+'Hydrogen Superpower'!AA82*Weight_Hydro","v":-2.1121924192326565E-2},{"$f":"'Step Change'!AB82*Weight_Step+'Progressive Change'!AB82*Weight_Progressive+'Hydrogen Superpower'!AB82*Weight_Hydro","v":-8.3742391884824227E-2},{"$f":"'Step Change'!AC82*Weight_Step+'Progressive Change'!AC82*Weight_Progressive+'Hydrogen Superpower'!AC82*Weight_Hydro","v":-5.396412914059398E-2},{"$f":"'Step Change'!AD82*Weight_Step+'Progressive Change'!AD82*Weight_Progressive+'Hydrogen Superpower'!AD82*Weight_Hydro","v":-0.30806292575710925},{"$f":"'Step Change'!AE82*Weight_Step+'Progressive Change'!AE82*Weight_Progressive+'Hydrogen Superpower'!AE82*Weight_Hydro","v":0.37060671805190393},{"$f":"'Step Change'!AF82*Weight_Step+'Progressive Change'!AF82*Weight_Progressive+'Hydrogen Superpower'!AF82*Weight_Hydro","v":0.20359894425317179},{"$f":"'Step Change'!AG82*Weight_Step+'Progressive Change'!AG82*Weight_Progressive+'Hydrogen Superpower'!AG82*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G83+NPV($E$126,H83:AG83)","v":-0.339829116730192},{"$f":"'Step Change'!G83*Weight_Step+'Progressive Change'!G83*Weight_Progressive+'Hydrogen Superpower'!G83*Weight_Hydro","v":0},{"$f":"'Step Change'!H83*Weight_Step+'Progressive Change'!H83*Weight_Progressive+'Hydrogen Superpower'!H83*Weight_Hydro","v":7.5177873793701329E-4},{"$f":"'Step Change'!I83*Weight_Step+'Progressive Change'!I83*Weight_Progressive+'Hydrogen Superpower'!I83*Weight_Hydro","v":7.4781982578108581E-4},{"$f":"'Step Change'!J83*Weight_Step+'Progressive Change'!J83*Weight_Progressive+'Hydrogen Superpower'!J83*Weight_Hydro","v":5.9467560071887034E-2},{"$f":"'Step Change'!K83*Weight_Step+'Progressive Change'!K83*Weight_Progressive+'Hydrogen Superpower'!K83*Weight_Hydro","v":5.8239607478731081E-2},{"$f":"'Step Change'!L83*Weight_Step+'Progressive Change'!L83*Weight_Progressive+'Hydrogen Superpower'!L83*Weight_Hydro","v":3.3175675889408E-2},{"$f":"'Step Change'!M83*Weight_Step+'Progressive Change'!M83*Weight_Progressive+'Hydrogen Superpower'!M83*Weight_Hydro","v":-1.9615660026996183E-2},{"$f":"'Step Change'!N83*Weight_Step+'Progressive Change'!N83*Weight_Progressive+'Hydrogen Superpower'!N83*Weight_Hydro","v":-1.0427222568454542E-2},{"$f":"'Step Change'!O83*Weight_Step+'Progressive Change'!O83*Weight_Progressive+'Hydrogen Superpower'!O83*Weight_Hydro","v":-8.1336030386864808E-4},{"$f":"'Step Change'!P83*Weight_Step+'Progressive Change'!P83*Weight_Progressive+'Hydrogen Superpower'!P83*Weight_Hydro","v":-4.8990372573358462E-2},{"$f":"'Step Change'!Q83*Weight_Step+'Progressive Change'!Q83*Weight_Progressive+'Hydrogen Superpower'!Q83*Weight_Hydro","v":-8.7018768479714292E-2},{"$f":"'Step Change'!R83*Weight_Step+'Progressive Change'!R83*Weight_Progressive+'Hydrogen Superpower'!R83*Weight_Hydro","v":-0.12097717306133947},{"$f":"'Step Change'!S83*Weight_Step+'Progressive Change'!S83*Weight_Progressive+'Hydrogen Superpower'!S83*Weight_Hydro","v":-0.26780869695993226},{"$f":"'Step Change'!T83*Weight_Step+'Progressive Change'!T83*Weight_Progressive+'Hydrogen Superpower'!T83*Weight_Hydro","v":-0.26797402798503733},{"$f":"'Step Change'!U83*Weight_Step+'Progressive Change'!U83*Weight_Progressive+'Hydrogen Superpower'!U83*Weight_Hydro","v":-0.39183383925839821},{"$f":"'Step Change'!V83*Weight_Step+'Progressive Change'!V83*Weight_Progressive+'Hydrogen Superpower'!V83*Weight_Hydro","v":0.17118289120110375},{"$f":"'Step Change'!W83*Weight_Step+'Progressive Change'!W83*Weight_Progressive+'Hydrogen Superpower'!W83*Weight_Hydro","v":8.222020441642143E-2},{"$f":"'Step Change'!X83*Weight_Step+'Progressive Change'!X83*Weight_Progressive+'Hydrogen Superpower'!X83*Weight_Hydro","v":7.2832428833222024E-2},{"$f":"'Step Change'!Y83*Weight_Step+'Progressive Change'!Y83*Weight_Progressive+'Hydrogen Superpower'!Y83*Weight_Hydro","v":-0.33481422108732262},{"$f":"'Step Change'!Z83*Weight_Step+'Progressive Change'!Z83*Weight_Progressive+'Hydrogen Superpower'!Z83*Weight_Hydro","v":-0.22727663179102819},{"$f":"'Step Change'!AA83*Weight_Step+'Progressive Change'!AA83*Weight_Progressive+'Hydrogen Superpower'!AA83*Weight_Hydro","v":-0.11595403075096669},{"$f":"'Step Change'!AB83*Weight_Step+'Progressive Change'!AB83*Weight_Progressive+'Hydrogen Superpower'!AB83*Weight_Hydro","v":-0.32720805216260035},{"$f":"'Step Change'!AC83*Weight_Step+'Progressive Change'!AC83*Weight_Progressive+'Hydrogen Superpower'!AC83*Weight_Hydro","v":-0.26598777985309319},{"$f":"'Step Change'!AD83*Weight_Step+'Progressive Change'!AD83*Weight_Progressive+'Hydrogen Superpower'!AD83*Weight_Hydro","v":-0.66379891510193267},{"$f":"'Step Change'!AE83*Weight_Step+'Progressive Change'!AE83*Weight_Progressive+'Hydrogen Superpower'!AE83*Weight_Hydro","v":0.59858809322711981},{"$f":"'Step Change'!AF83*Weight_Step+'Progressive Change'!AF83*Weight_Progressive+'Hydrogen Superpower'!AF83*Weight_Hydro","v":0.38060617490314141},{"$f":"'Step Change'!AG83*Weight_Step+'Progressive Change'!AG83*Weight_Progressive+'Hydrogen Superpower'!AG83*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.33346949962525774,{"$f":"'Step Change'!G84*Weight_Step+'Progressive Change'!G84*Weight_Progressive+'Hydrogen Superpower'!G84*Weight_Hydro","v":0},{"$f":"'Step Change'!H84*Weight_Step+'Progressive Change'!H84*Weight_Progressive+'Hydrogen Superpower'!H84*Weight_Hydro","v":8.5367656414443217E-4},{"$f":"'Step Change'!I84*Weight_Step+'Progressive Change'!I84*Weight_Progressive+'Hydrogen Superpower'!I84*Weight_Hydro","v":8.5426680245091031E-4},{"$f":"'Step Change'!J84*Weight_Step+'Progressive Change'!J84*Weight_Progressive+'Hydrogen Superpower'!J84*Weight_Hydro","v":5.7806070631055938E-2},{"$f":"'Step Change'!K84*Weight_Step+'Progressive Change'!K84*Weight_Progressive+'Hydrogen Superpower'!K84*Weight_Hydro","v":5.4179846415992813E-2},{"$f":"'Step Change'!L84*Weight_Step+'Progressive Change'!L84*Weight_Progressive+'Hydrogen Superpower'!L84*Weight_Hydro","v":3.4397294811886324E-2},{"$f":"'Step Change'!M84*Weight_Step+'Progressive Change'!M84*Weight_Progressive+'Hydrogen Superpower'!M84*Weight_Hydro","v":-1.231419607183812E-2},{"$f":"'Step Change'!N84*Weight_Step+'Progressive Change'!N84*Weight_Progressive+'Hydrogen Superpower'!N84*Weight_Hydro","v":-1.4971631262640579E-2},{"$f":"'Step Change'!O84*Weight_Step+'Progressive Change'!O84*Weight_Progressive+'Hydrogen Superpower'!O84*Weight_Hydro","v":-6.8736236093329198E-3},{"$f":"'Step Change'!P84*Weight_Step+'Progressive Change'!P84*Weight_Progressive+'Hydrogen Superpower'!P84*Weight_Hydro","v":-5.942427245407466E-2},{"$f":"'Step Change'!Q84*Weight_Step+'Progressive Change'!Q84*Weight_Progressive+'Hydrogen Superpower'!Q84*Weight_Hydro","v":-0.10046974723982116},{"$f":"'Step Change'!R84*Weight_Step+'Progressive Change'!R84*Weight_Progressive+'Hydrogen Superpower'!R84*Weight_Hydro","v":-0.13752955557621616},{"$f":"'Step Change'!S84*Weight_Step+'Progressive Change'!S84*Weight_Progressive+'Hydrogen Superpower'!S84*Weight_Hydro","v":-0.26431528789504727},{"$f":"'Step Change'!T84*Weight_Step+'Progressive Change'!T84*Weight_Progressive+'Hydrogen Superpower'!T84*Weight_Hydro","v":-0.27320324606444735},{"$f":"'Step Change'!U84*Weight_Step+'Progressive Change'!U84*Weight_Progressive+'Hydrogen Superpower'!U84*Weight_Hydro","v":-0.39262316657677021},{"$f":"'Step Change'!V84*Weight_Step+'Progressive Change'!V84*Weight_Progressive+'Hydrogen Superpower'!V84*Weight_Hydro","v":0.16226723941253909},{"$f":"'Step Change'!W84*Weight_Step+'Progressive Change'!W84*Weight_Progressive+'Hydrogen Superpower'!W84*Weight_Hydro","v":0.11291228777154572},{"$f":"'Step Change'!X84*Weight_Step+'Progressive Change'!X84*Weight_Progressive+'Hydrogen Superpower'!X84*Weight_Hydro","v":9.3262283482665673E-2},{"$f":"'Step Change'!Y84*Weight_Step+'Progressive Change'!Y84*Weight_Progressive+'Hydrogen Superpower'!Y84*Weight_Hydro","v":-0.32633518948238305},{"$f":"'Step Change'!Z84*Weight_Step+'Progressive Change'!Z84*Weight_Progressive+'Hydrogen Superpower'!Z84*Weight_Hydro","v":-0.22638091740189339},{"$f":"'Step Change'!AA84*Weight_Step+'Progressive Change'!AA84*Weight_Progressive+'Hydrogen Superpower'!AA84*Weight_Hydro","v":-9.7293461034358861E-2},{"$f":"'Step Change'!AB84*Weight_Step+'Progressive Change'!AB84*Weight_Progressive+'Hydrogen Superpower'!AB84*Weight_Hydro","v":-0.32920730710299162},{"$f":"'Step Change'!AC84*Weight_Step+'Progressive Change'!AC84*Weight_Progressive+'Hydrogen Superpower'!AC84*Weight_Hydro","v":-0.14610659415579225},{"$f":"'Step Change'!AD84*Weight_Step+'Progressive Change'!AD84*Weight_Progressive+'Hydrogen Superpower'!AD84*Weight_Hydro","v":-0.6096893978373521},{"$f":"'Step Change'!AE84*Weight_Step+'Progressive Change'!AE84*Weight_Progressive+'Hydrogen Superpower'!AE84*Weight_Hydro","v":0.55174967246764484},{"$f":"'Step Change'!AF84*Weight_Step+'Progressive Change'!AF84*Weight_Progressive+'Hydrogen Superpower'!AF84*Weight_Hydro","v":0.37487152247341327},{"$f":"'Step Change'!AG84*Weight_Step+'Progressive Change'!AG84*Weight_Progressive+'Hydrogen Superpower'!AG84*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.21799355510705024,{"$f":"'Step Change'!G85*Weight_Step+'Progressive Change'!G85*Weight_Progressive+'Hydrogen Superpower'!G85*Weight_Hydro","v":0},{"$f":"'Step Change'!H85*Weight_Step+'Progressive Change'!H85*Weight_Progressive+'Hydrogen Superpower'!H85*Weight_Hydro","v":6.717314509051553E-6},{"$f":"'Step Change'!I85*Weight_Step+'Progressive Change'!I85*Weight_Progressive+'Hydrogen Superpower'!I85*Weight_Hydro","v":5.8382113832078354E-6},{"$f":"'Step Change'!J85*Weight_Step+'Progressive Change'!J85*Weight_Progressive+'Hydrogen Superpower'!J85*Weight_Hydro","v":5.5155395975833479E-2},{"$f":"'Step Change'!K85*Weight_Step+'Progressive Change'!K85*Weight_Progressive+'Hydrogen Superpower'!K85*Weight_Hydro","v":3.8157567273140319E-2},{"$f":"'Step Change'!L85*Weight_Step+'Progressive Change'!L85*Weight_Progressive+'Hydrogen Superpower'!L85*Weight_Hydro","v":3.1342964567502324E-2},{"$f":"'Step Change'!M85*Weight_Step+'Progressive Change'!M85*Weight_Progressive+'Hydrogen Superpower'!M85*Weight_Hydro","v":-3.0678885783283677E-2},{"$f":"'Step Change'!N85*Weight_Step+'Progressive Change'!N85*Weight_Progressive+'Hydrogen Superpower'!N85*Weight_Hydro","v":-1.7659499234370712E-2},{"$f":"'Step Change'!O85*Weight_Step+'Progressive Change'!O85*Weight_Progressive+'Hydrogen Superpower'!O85*Weight_Hydro","v":-1.4000491287954425E-2},{"$f":"'Step Change'!P85*Weight_Step+'Progressive Change'!P85*Weight_Progressive+'Hydrogen Superpower'!P85*Weight_Hydro","v":-0.10740192588488756},{"$f":"'Step Change'!Q85*Weight_Step+'Progressive Change'!Q85*Weight_Progressive+'Hydrogen Superpower'!Q85*Weight_Hydro","v":-0.13835604177704161},{"$f":"'Step Change'!R85*Weight_Step+'Progressive Change'!R85*Weight_Progressive+'Hydrogen Superpower'!R85*Weight_Hydro","v":-0.11894688003978783},{"$f":"'Step Change'!S85*Weight_Step+'Progressive Change'!S85*Weight_Progressive+'Hydrogen Superpower'!S85*Weight_Hydro","v":-0.30783891310409395},{"$f":"'Step Change'!T85*Weight_Step+'Progressive Change'!T85*Weight_Progressive+'Hydrogen Superpower'!T85*Weight_Hydro","v":-0.2877992915216715},{"$f":"'Step Change'!U85*Weight_Step+'Progressive Change'!U85*Weight_Progressive+'Hydrogen Superpower'!U85*Weight_Hydro","v":-0.4838214265063121},{"$f":"'Step Change'!V85*Weight_Step+'Progressive Change'!V85*Weight_Progressive+'Hydrogen Superpower'!V85*Weight_Hydro","v":0.32402254778132034},{"$f":"'Step Change'!W85*Weight_Step+'Progressive Change'!W85*Weight_Progressive+'Hydrogen Superpower'!W85*Weight_Hydro","v":0.26355896032902476},{"$f":"'Step Change'!X85*Weight_Step+'Progressive Change'!X85*Weight_Progressive+'Hydrogen Superpower'!X85*Weight_Hydro","v":0.24709397259969307},{"$f":"'Step Change'!Y85*Weight_Step+'Progressive Change'!Y85*Weight_Progressive+'Hydrogen Superpower'!Y85*Weight_Hydro","v":-0.18635804893816385},{"$f":"'Step Change'!Z85*Weight_Step+'Progressive Change'!Z85*Weight_Progressive+'Hydrogen Superpower'!Z85*Weight_Hydro","v":-4.6788354024265066E-2},{"$f":"'Step Change'!AA85*Weight_Step+'Progressive Change'!AA85*Weight_Progressive+'Hydrogen Superpower'!AA85*Weight_Hydro","v":-5.6764733540628637E-2},{"$f":"'Step Change'!AB85*Weight_Step+'Progressive Change'!AB85*Weight_Progressive+'Hydrogen Superpower'!AB85*Weight_Hydro","v":-0.28299865719730982},{"$f":"'Step Change'!AC85*Weight_Step+'Progressive Change'!AC85*Weight_Progressive+'Hydrogen Superpower'!AC85*Weight_Hydro","v":0.16237033922449307},{"$f":"'Step Change'!AD85*Weight_Step+'Progressive Change'!AD85*Weight_Progressive+'Hydrogen Superpower'!AD85*Weight_Hydro","v":-0.57236973881733777},{"$f":"'Step Change'!AE85*Weight_Step+'Progressive Change'!AE85*Weight_Progressive+'Hydrogen Superpower'!AE85*Weight_Hydro","v":0.71376617407971032},{"$f":"'Step Change'!AF85*Weight_Step+'Progressive Change'!AF85*Weight_Progressive+'Hydrogen Superpower'!AF85*Weight_Hydro","v":0.44331509858335266},{"$f":"'Step Change'!AG85*Weight_Step+'Progressive Change'!AG85*Weight_Progressive+'Hydrogen Superpower'!AG85*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.66570127359653075,{"$f":"'Step Change'!G86*Weight_Step+'Progressive Change'!G86*Weight_Progressive+'Hydrogen Superpower'!G86*Weight_Hydro","v":0},{"$f":"'Step Change'!H86*Weight_Step+'Progressive Change'!H86*Weight_Progressive+'Hydrogen Superpower'!H86*Weight_Hydro","v":1.640019901912418E-3},{"$f":"'Step Change'!I86*Weight_Step+'Progressive Change'!I86*Weight_Progressive+'Hydrogen Superpower'!I86*Weight_Hydro","v":1.6319158195006516E-3},{"$f":"'Step Change'!J86*Weight_Step+'Progressive Change'!J86*Weight_Progressive+'Hydrogen Superpower'!J86*Weight_Hydro","v":1.8622038889710254E-2},{"$f":"'Step Change'!K86*Weight_Step+'Progressive Change'!K86*Weight_Progressive+'Hydrogen Superpower'!K86*Weight_Hydro","v":1.8581805816819948E-2},{"$f":"'Step Change'!L86*Weight_Step+'Progressive Change'!L86*Weight_Progressive+'Hydrogen Superpower'!L86*Weight_Hydro","v":-1.098269259515814E-2},{"$f":"'Step Change'!M86*Weight_Step+'Progressive Change'!M86*Weight_Progressive+'Hydrogen Superpower'!M86*Weight_Hydro","v":-7.3947400243618094E-2},{"$f":"'Step Change'!N86*Weight_Step+'Progressive Change'!N86*Weight_Progressive+'Hydrogen Superpower'!N86*Weight_Hydro","v":7.4234480118540391E-2},{"$f":"'Step Change'!O86*Weight_Step+'Progressive Change'!O86*Weight_Progressive+'Hydrogen Superpower'!O86*Weight_Hydro","v":0.16322025458118011},{"$f":"'Step Change'!P86*Weight_Step+'Progressive Change'!P86*Weight_Progressive+'Hydrogen Superpower'!P86*Weight_Hydro","v":0.19616112482106313},{"$f":"'Step Change'!Q86*Weight_Step+'Progressive Change'!Q86*Weight_Progressive+'Hydrogen Superpower'!Q86*Weight_Hydro","v":0.15191176122765154},{"$f":"'Step Change'!R86*Weight_Step+'Progressive Change'!R86*Weight_Progressive+'Hydrogen Superpower'!R86*Weight_Hydro","v":9.6371155029214853E-2},{"$f":"'Step Change'!S86*Weight_Step+'Progressive Change'!S86*Weight_Progressive+'Hydrogen Superpower'!S86*Weight_Hydro","v":0.17024315969482048},{"$f":"'Step Change'!T86*Weight_Step+'Progressive Change'!T86*Weight_Progressive+'Hydrogen Superpower'!T86*Weight_Hydro","v":-9.8919915974077927E-3},{"$f":"'Step Change'!U86*Weight_Step+'Progressive Change'!U86*Weight_Progressive+'Hydrogen Superpower'!U86*Weight_Hydro","v":0.3060364779724779},{"$f":"'Step Change'!V86*Weight_Step+'Progressive Change'!V86*Weight_Progressive+'Hydrogen Superpower'!V86*Weight_Hydro","v":0.81061934899152965},{"$f":"'Step Change'!W86*Weight_Step+'Progressive Change'!W86*Weight_Progressive+'Hydrogen Superpower'!W86*Weight_Hydro","v":0.41326944386072684},{"$f":"'Step Change'!X86*Weight_Step+'Progressive Change'!X86*Weight_Progressive+'Hydrogen Superpower'!X86*Weight_Hydro","v":0.35719740810281736},{"$f":"'Step Change'!Y86*Weight_Step+'Progressive Change'!Y86*Weight_Progressive+'Hydrogen Superpower'!Y86*Weight_Hydro","v":0.22218223266023018},{"$f":"'Step Change'!Z86*Weight_Step+'Progressive Change'!Z86*Weight_Progressive+'Hydrogen Superpower'!Z86*Weight_Hydro","v":0.74483374623271348},{"$f":"'Step Change'!AA86*Weight_Step+'Progressive Change'!AA86*Weight_Progressive+'Hydrogen Superpower'!AA86*Weight_Hydro","v":0.68821495469682314},{"$f":"'Step Change'!AB86*Weight_Step+'Progressive Change'!AB86*Weight_Progressive+'Hydrogen Superpower'!AB86*Weight_Hydro","v":-2.5893824659954379E-3},{"$f":"'Step Change'!AC86*Weight_Step+'Progressive Change'!AC86*Weight_Progressive+'Hydrogen Superpower'!AC86*Weight_Hydro","v":-0.1889205894562144},{"$f":"'Step Change'!AD86*Weight_Step+'Progressive Change'!AD86*Weight_Progressive+'Hydrogen Superpower'!AD86*Weight_Hydro","v":-2.2135645452825554},{"$f":"'Step Change'!AE86*Weight_Step+'Progressive Change'!AE86*Weight_Progressive+'Hydrogen Superpower'!AE86*Weight_Hydro","v":-0.66492339487296015},{"$f":"'Step Change'!AF86*Weight_Step+'Progressive Change'!AF86*Weight_Progressive+'Hydrogen Superpower'!AF86*Weight_Hydro","v":0.20725870735226182},{"$f":"'Step Change'!AG86*Weight_Step+'Progressive Change'!AG86*Weight_Progressive+'Hydrogen Superpower'!AG86*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-9.8898828201125569E-3,{"$f":"'Step Change'!G87*Weight_Step+'Progressive Change'!G87*Weight_Progressive+'Hydrogen Superpower'!G87*Weight_Hydro","v":0},{"$f":"'Step Change'!H87*Weight_Step+'Progressive Change'!H87*Weight_Progressive+'Hydrogen Superpower'!H87*Weight_Hydro","v":9.9666401972831043E-6},{"$f":"'Step Change'!I87*Weight_Step+'Progressive Change'!I87*Weight_Progressive+'Hydrogen Superpower'!I87*Weight_Hydro","v":1.2114453276512725E-5},{"$f":"'Step Change'!J87*Weight_Step+'Progressive Change'!J87*Weight_Progressive+'Hydrogen Superpower'!J87*Weight_Hydro","v":3.3510578887457301E-2},{"$f":"'Step Change'!K87*Weight_Step+'Progressive Change'!K87*Weight_Progressive+'Hydrogen Superpower'!K87*Weight_Hydro","v":3.3437851487571855E-2},{"$f":"'Step Change'!L87*Weight_Step+'Progressive Change'!L87*Weight_Progressive+'Hydrogen Superpower'!L87*Weight_Hydro","v":-8.1951987923842146E-3},{"$f":"'Step Change'!M87*Weight_Step+'Progressive Change'!M87*Weight_Progressive+'Hydrogen Superpower'!M87*Weight_Hydro","v":-3.8602328301467655E-2},{"$f":"'Step Change'!N87*Weight_Step+'Progressive Change'!N87*Weight_Progressive+'Hydrogen Superpower'!N87*Weight_Hydro","v":-1.4089033440040193E-2},{"$f":"'Step Change'!O87*Weight_Step+'Progressive Change'!O87*Weight_Progressive+'Hydrogen Superpower'!O87*Weight_Hydro","v":-2.3286145710440503E-2},{"$f":"'Step Change'!P87*Weight_Step+'Progressive Change'!P87*Weight_Progressive+'Hydrogen Superpower'!P87*Weight_Hydro","v":-6.3353381575211934E-2},{"$f":"'Step Change'!Q87*Weight_Step+'Progressive Change'!Q87*Weight_Progressive+'Hydrogen Superpower'!Q87*Weight_Hydro","v":-4.04449524825784E-2},{"$f":"'Step Change'!R87*Weight_Step+'Progressive Change'!R87*Weight_Progressive+'Hydrogen Superpower'!R87*Weight_Hydro","v":8.7712682422345006E-2},{"$f":"'Step Change'!S87*Weight_Step+'Progressive Change'!S87*Weight_Progressive+'Hydrogen Superpower'!S87*Weight_Hydro","v":2.7102205822324144E-4},{"$f":"'Step Change'!T87*Weight_Step+'Progressive Change'!T87*Weight_Progressive+'Hydrogen Superpower'!T87*Weight_Hydro","v":2.5265208321543636E-3},{"$f":"'Step Change'!U87*Weight_Step+'Progressive Change'!U87*Weight_Progressive+'Hydrogen Superpower'!U87*Weight_Hydro","v":-7.8907393366960149E-2},{"$f":"'Step Change'!V87*Weight_Step+'Progressive Change'!V87*Weight_Progressive+'Hydrogen Superpower'!V87*Weight_Hydro","v":0.27159847655155367},{"$f":"'Step Change'!W87*Weight_Step+'Progressive Change'!W87*Weight_Progressive+'Hydrogen Superpower'!W87*Weight_Hydro","v":0.21361266101480678},{"$f":"'Step Change'!X87*Weight_Step+'Progressive Change'!X87*Weight_Progressive+'Hydrogen Superpower'!X87*Weight_Hydro","v":0.27829826910842026},{"$f":"'Step Change'!Y87*Weight_Step+'Progressive Change'!Y87*Weight_Progressive+'Hydrogen Superpower'!Y87*Weight_Hydro","v":0.10294722298012518},{"$f":"'Step Change'!Z87*Weight_Step+'Progressive Change'!Z87*Weight_Progressive+'Hydrogen Superpower'!Z87*Weight_Hydro","v":0.15967386168723463},{"$f":"'Step Change'!AA87*Weight_Step+'Progressive Change'!AA87*Weight_Progressive+'Hydrogen Superpower'!AA87*Weight_Hydro","v":-4.6332517305216939E-2},{"$f":"'Step Change'!AB87*Weight_Step+'Progressive Change'!AB87*Weight_Progressive+'Hydrogen Superpower'!AB87*Weight_Hydro","v":-0.14883071751101171},{"$f":"'Step Change'!AC87*Weight_Step+'Progressive Change'!AC87*Weight_Progressive+'Hydrogen Superpower'!AC87*Weight_Hydro","v":2.8549632586554741E-3},{"$f":"'Step Change'!AD87*Weight_Step+'Progressive Change'!AD87*Weight_Progressive+'Hydrogen Superpower'!AD87*Weight_Hydro","v":-0.82090105612695197},{"$f":"'Step Change'!AE87*Weight_Step+'Progressive Change'!AE87*Weight_Progressive+'Hydrogen Superpower'!AE87*Weight_Hydro","v":-0.39352020753402028},{"$f":"'Step Change'!AF87*Weight_Step+'Progressive Change'!AF87*Weight_Progressive+'Hydrogen Superpower'!AF87*Weight_Hydro","v":-0.45282119917011637},{"$f":"'Step Change'!AG87*Weight_Step+'Progressive Change'!AG87*Weight_Progressive+'Hydrogen Superpower'!AG87*Weight_Hydro","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV($E$126,H91:AG91)","v":0},{"$f":"'Step Change'!G91*Weight_Step+'Progressive Change'!G91*Weight_Progressive+'Hydrogen Superpower'!G91*Weight_Hydro","v":0},{"$f":"'Step Change'!H91*Weight_Step+'Progressive Change'!H91*Weight_Progressive+'Hydrogen Superpower'!H91*Weight_Hydro","v":0},{"$f":"'Step Change'!I91*Weight_Step+'Progressive Change'!I91*Weight_Progressive+'Hydrogen Superpower'!I91*Weight_Hydro","v":0},{"$f":"'Step Change'!J91*Weight_Step+'Progressive Change'!J91*Weight_Progressive+'Hydrogen Superpower'!J91*Weight_Hydro","v":0},{"$f":"'Step Change'!K91*Weight_Step+'Progressive Change'!K91*Weight_Progressive+'Hydrogen Superpower'!K91*Weight_Hydro","v":0},{"$f":"'Step Change'!L91*Weight_Step+'Progressive Change'!L91*Weight_Progressive+'Hydrogen Superpower'!L91*Weight_Hydro","v":0},{"$f":"'Step Change'!M91*Weight_Step+'Progressive Change'!M91*Weight_Progressive+'Hydrogen Superpower'!M91*Weight_Hydro","v":0},{"$f":"'Step Change'!N91*Weight_Step+'Progressive Change'!N91*Weight_Progressive+'Hydrogen Superpower'!N91*Weight_Hydro","v":0},{"$f":"'Step Change'!O91*Weight_Step+'Progressive Change'!O91*Weight_Progressive+'Hydrogen Superpower'!O91*Weight_Hydro","v":0},{"$f":"'Step Change'!P91*Weight_Step+'Progressive Change'!P91*Weight_Progressive+'Hydrogen Superpower'!P91*Weight_Hydro","v":0},{"$f":"'Step Change'!Q91*Weight_Step+'Progressive Change'!Q91*Weight_Progressive+'Hydrogen Superpower'!Q91*Weight_Hydro","v":0},{"$f":"'Step Change'!R91*Weight_Step+'Progressive Change'!R91*Weight_Progressive+'Hydrogen Superpower'!R91*Weight_Hydro","v":0},{"$f":"'Step Change'!S91*Weight_Step+'Progressive Change'!S91*Weight_Progressive+'Hydrogen Superpower'!S91*Weight_Hydro","v":0},{"$f":"'Step Change'!T91*Weight_Step+'Progressive Change'!T91*Weight_Progressive+'Hydrogen Superpower'!T91*Weight_Hydro","v":0},{"$f":"'Step Change'!U91*Weight_Step+'Progressive Change'!U91*Weight_Progressive+'Hydrogen Superpower'!U91*Weight_Hydro","v":0},{"$f":"'Step Change'!V91*Weight_Step+'Progressive Change'!V91*Weight_Progressive+'Hydrogen Superpower'!V91*Weight_Hydro","v":0},{"$f":"'Step Change'!W91*Weight_Step+'Progressive Change'!W91*Weight_Progressive+'Hydrogen Superpower'!W91*Weight_Hydro","v":0},{"$f":"'Step Change'!X91*Weight_Step+'Progressive Change'!X91*Weight_Progressive+'Hydrogen Superpower'!X91*Weight_Hydro","v":0},{"$f":"'Step Change'!Y91*Weight_Step+'Progressive Change'!Y91*Weight_Progressive+'Hydrogen Superpower'!Y91*Weight_Hydro","v":0},{"$f":"'Step Change'!Z91*Weight_Step+'Progressive Change'!Z91*Weight_Progressive+'Hydrogen Superpower'!Z91*Weight_Hydro","v":0},{"$f":"'Step Change'!AA91*Weight_Step+'Progressive Change'!AA91*Weight_Progressive+'Hydrogen Superpower'!AA91*Weight_Hydro","v":0},{"$f":"'Step Change'!AB91*Weight_Step+'Progressive Change'!AB91*Weight_Progressive+'Hydrogen Superpower'!AB91*Weight_Hydro","v":0},{"$f":"'Step Change'!AC91*Weight_Step+'Progressive Change'!AC91*Weight_Progressive+'Hydrogen Superpower'!AC91*Weight_Hydro","v":0},{"$f":"'Step Change'!AD91*Weight_Step+'Progressive Change'!AD91*Weight_Progressive+'Hydrogen Superpower'!AD91*Weight_Hydro","v":0},{"$f":"'Step Change'!AE91*Weight_Step+'Progressive Change'!AE91*Weight_Progressive+'Hydrogen Superpower'!AE91*Weight_Hydro","v":0},{"$f":"'Step Change'!AF91*Weight_Step+'Progressive Change'!AF91*Weight_Progressive+'Hydrogen Superpower'!AF91*Weight_Hydro","v":0},{"$f":"'Step Change'!AG91*Weight_Step+'Progressive Change'!AG91*Weight_Progressive+'Hydrogen Superpower'!AG91*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G92+NPV($E$126,H92:AG92)","v":0},{"$f":"'Step Change'!G92*Weight_Step+'Progressive Change'!G92*Weight_Progressive+'Hydrogen Superpower'!G92*Weight_Hydro","v":0},{"$f":"'Step Change'!H92*Weight_Step+'Progressive Change'!H92*Weight_Progressive+'Hydrogen Superpower'!H92*Weight_Hydro","v":0},{"$f":"'Step Change'!I92*Weight_Step+'Progressive Change'!I92*Weight_Progressive+'Hydrogen Superpower'!I92*Weight_Hydro","v":0},{"$f":"'Step Change'!J92*Weight_Step+'Progressive Change'!J92*Weight_Progressive+'Hydrogen Superpower'!J92*Weight_Hydro","v":0},{"$f":"'Step Change'!K92*Weight_Step+'Progressive Change'!K92*Weight_Progressive+'Hydrogen Superpower'!K92*Weight_Hydro","v":0},{"$f":"'Step Change'!L92*Weight_Step+'Progressive Change'!L92*Weight_Progressive+'Hydrogen Superpower'!L92*Weight_Hydro","v":0},{"$f":"'Step Change'!M92*Weight_Step+'Progressive Change'!M92*Weight_Progressive+'Hydrogen Superpower'!M92*Weight_Hydro","v":0},{"$f":"'Step Change'!N92*Weight_Step+'Progressive Change'!N92*Weight_Progressive+'Hydrogen Superpower'!N92*Weight_Hydro","v":0},{"$f":"'Step Change'!O92*Weight_Step+'Progressive Change'!O92*Weight_Progressive+'Hydrogen Superpower'!O92*Weight_Hydro","v":0},{"$f":"'Step Change'!P92*Weight_Step+'Progressive Change'!P92*Weight_Progressive+'Hydrogen Superpower'!P92*Weight_Hydro","v":0},{"$f":"'Step Change'!Q92*Weight_Step+'Progressive Change'!Q92*Weight_Progressive+'Hydrogen Superpower'!Q92*Weight_Hydro","v":0},{"$f":"'Step Change'!R92*Weight_Step+'Progressive Change'!R92*Weight_Progressive+'Hydrogen Superpower'!R92*Weight_Hydro","v":0},{"$f":"'Step Change'!S92*Weight_Step+'Progressive Change'!S92*Weight_Progressive+'Hydrogen Superpower'!S92*Weight_Hydro","v":0},{"$f":"'Step Change'!T92*Weight_Step+'Progressive Change'!T92*Weight_Progressive+'Hydrogen Superpower'!T92*Weight_Hydro","v":0},{"$f":"'Step Change'!U92*Weight_Step+'Progressive Change'!U92*Weight_Progressive+'Hydrogen Superpower'!U92*Weight_Hydro","v":0},{"$f":"'Step Change'!V92*Weight_Step+'Progressive Change'!V92*Weight_Progressive+'Hydrogen Superpower'!V92*Weight_Hydro","v":0},{"$f":"'Step Change'!W92*Weight_Step+'Progressive Change'!W92*Weight_Progressive+'Hydrogen Superpower'!W92*Weight_Hydro","v":0},{"$f":"'Step Change'!X92*Weight_Step+'Progressive Change'!X92*Weight_Progressive+'Hydrogen Superpower'!X92*Weight_Hydro","v":0},{"$f":"'Step Change'!Y92*Weight_Step+'Progressive Change'!Y92*Weight_Progressive+'Hydrogen Superpower'!Y92*Weight_Hydro","v":0},{"$f":"'Step Change'!Z92*Weight_Step+'Progressive Change'!Z92*Weight_Progressive+'Hydrogen Superpower'!Z92*Weight_Hydro","v":0},{"$f":"'Step Change'!AA92*Weight_Step+'Progressive Change'!AA92*Weight_Progressive+'Hydrogen Superpower'!AA92*Weight_Hydro","v":0},{"$f":"'Step Change'!AB92*Weight_Step+'Progressive Change'!AB92*Weight_Progressive+'Hydrogen Superpower'!AB92*Weight_Hydro","v":0},{"$f":"'Step Change'!AC92*Weight_Step+'Progressive Change'!AC92*Weight_Progressive+'Hydrogen Superpower'!AC92*Weight_Hydro","v":0},{"$f":"'Step Change'!AD92*Weight_Step+'Progressive Change'!AD92*Weight_Progressive+'Hydrogen Superpower'!AD92*Weight_Hydro","v":0},{"$f":"'Step Change'!AE92*Weight_Step+'Progressive Change'!AE92*Weight_Progressive+'Hydrogen Superpower'!AE92*Weight_Hydro","v":0},{"$f":"'Step Change'!AF92*Weight_Step+'Progressive Change'!AF92*Weight_Progressive+'Hydrogen Superpower'!AF92*Weight_Hydro","v":0},{"$f":"'Step Change'!AG92*Weight_Step+'Progressive Change'!AG92*Weight_Progressive+'Hydrogen Superpower'!AG92*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"'Step Change'!G93*Weight_Step+'Progressive Change'!G93*Weight_Progressive+'Hydrogen Superpower'!G93*Weight_Hydro","v":0},{"$f":"'Step Change'!H93*Weight_Step+'Progressive Change'!H93*Weight_Progressive+'Hydrogen Superpower'!H93*Weight_Hydro","v":0},{"$f":"'Step Change'!I93*Weight_Step+'Progressive Change'!I93*Weight_Progressive+'Hydrogen Superpower'!I93*Weight_Hydro","v":0},{"$f":"'Step Change'!J93*Weight_Step+'Progressive Change'!J93*Weight_Progressive+'Hydrogen Superpower'!J93*Weight_Hydro","v":0},{"$f":"'Step Change'!K93*Weight_Step+'Progressive Change'!K93*Weight_Progressive+'Hydrogen Superpower'!K93*Weight_Hydro","v":0},{"$f":"'Step Change'!L93*Weight_Step+'Progressive Change'!L93*Weight_Progressive+'Hydrogen Superpower'!L93*Weight_Hydro","v":0},{"$f":"'Step Change'!M93*Weight_Step+'Progressive Change'!M93*Weight_Progressive+'Hydrogen Superpower'!M93*Weight_Hydro","v":0},{"$f":"'Step Change'!N93*Weight_Step+'Progressive Change'!N93*Weight_Progressive+'Hydrogen Superpower'!N93*Weight_Hydro","v":0},{"$f":"'Step Change'!O93*Weight_Step+'Progressive Change'!O93*Weight_Progressive+'Hydrogen Superpower'!O93*Weight_Hydro","v":0},{"$f":"'Step Change'!P93*Weight_Step+'Progressive Change'!P93*Weight_Progressive+'Hydrogen Superpower'!P93*Weight_Hydro","v":0},{"$f":"'Step Change'!Q93*Weight_Step+'Progressive Change'!Q93*Weight_Progressive+'Hydrogen Superpower'!Q93*Weight_Hydro","v":0},{"$f":"'Step Change'!R93*Weight_Step+'Progressive Change'!R93*Weight_Progressive+'Hydrogen Superpower'!R93*Weight_Hydro","v":0},{"$f":"'Step Change'!S93*Weight_Step+'Progressive Change'!S93*Weight_Progressive+'Hydrogen Superpower'!S93*Weight_Hydro","v":0},{"$f":"'Step Change'!T93*Weight_Step+'Progressive Change'!T93*Weight_Progressive+'Hydrogen Superpower'!T93*Weight_Hydro","v":0},{"$f":"'Step Change'!U93*Weight_Step+'Progressive Change'!U93*Weight_Progressive+'Hydrogen Superpower'!U93*Weight_Hydro","v":0},{"$f":"'Step Change'!V93*Weight_Step+'Progressive Change'!V93*Weight_Progressive+'Hydrogen Superpower'!V93*Weight_Hydro","v":0},{"$f":"'Step Change'!W93*Weight_Step+'Progressive Change'!W93*Weight_Progressive+'Hydrogen Superpower'!W93*Weight_Hydro","v":0},{"$f":"'Step Change'!X93*Weight_Step+'Progressive Change'!X93*Weight_Progressive+'Hydrogen Superpower'!X93*Weight_Hydro","v":0},{"$f":"'Step Change'!Y93*Weight_Step+'Progressive Change'!Y93*Weight_Progressive+'Hydrogen Superpower'!Y93*Weight_Hydro","v":0},{"$f":"'Step Change'!Z93*Weight_Step+'Progressive Change'!Z93*Weight_Progressive+'Hydrogen Superpower'!Z93*Weight_Hydro","v":0},{"$f":"'Step Change'!AA93*Weight_Step+'Progressive Change'!AA93*Weight_Progressive+'Hydrogen Superpower'!AA93*Weight_Hydro","v":0},{"$f":"'Step Change'!AB93*Weight_Step+'Progressive Change'!AB93*Weight_Progressive+'Hydrogen Superpower'!AB93*Weight_Hydro","v":0},{"$f":"'Step Change'!AC93*Weight_Step+'Progressive Change'!AC93*Weight_Progressive+'Hydrogen Superpower'!AC93*Weight_Hydro","v":0},{"$f":"'Step Change'!AD93*Weight_Step+'Progressive Change'!AD93*Weight_Progressive+'Hydrogen Superpower'!AD93*Weight_Hydro","v":0},{"$f":"'Step Change'!AE93*Weight_Step+'Progressive Change'!AE93*Weight_Progressive+'Hydrogen Superpower'!AE93*Weight_Hydro","v":0},{"$f":"'Step Change'!AF93*Weight_Step+'Progressive Change'!AF93*Weight_Progressive+'Hydrogen Superpower'!AF93*Weight_Hydro","v":0},{"$f":"'Step Change'!AG93*Weight_Step+'Progressive Change'!AG93*Weight_Progressive+'Hydrogen Superpower'!AG93*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"'Step Change'!G94*Weight_Step+'Progressive Change'!G94*Weight_Progressive+'Hydrogen Superpower'!G94*Weight_Hydro","v":0},{"$f":"'Step Change'!H94*Weight_Step+'Progressive Change'!H94*Weight_Progressive+'Hydrogen Superpower'!H94*Weight_Hydro","v":0},{"$f":"'Step Change'!I94*Weight_Step+'Progressive Change'!I94*Weight_Progressive+'Hydrogen Superpower'!I94*Weight_Hydro","v":0},{"$f":"'Step Change'!J94*Weight_Step+'Progressive Change'!J94*Weight_Progressive+'Hydrogen Superpower'!J94*Weight_Hydro","v":0},{"$f":"'Step Change'!K94*Weight_Step+'Progressive Change'!K94*Weight_Progressive+'Hydrogen Superpower'!K94*Weight_Hydro","v":0},{"$f":"'Step Change'!L94*Weight_Step+'Progressive Change'!L94*Weight_Progressive+'Hydrogen Superpower'!L94*Weight_Hydro","v":0},{"$f":"'Step Change'!M94*Weight_Step+'Progressive Change'!M94*Weight_Progressive+'Hydrogen Superpower'!M94*Weight_Hydro","v":0},{"$f":"'Step Change'!N94*Weight_Step+'Progressive Change'!N94*Weight_Progressive+'Hydrogen Superpower'!N94*Weight_Hydro","v":0},{"$f":"'Step Change'!O94*Weight_Step+'Progressive Change'!O94*Weight_Progressive+'Hydrogen Superpower'!O94*Weight_Hydro","v":0},{"$f":"'Step Change'!P94*Weight_Step+'Progressive Change'!P94*Weight_Progressive+'Hydrogen Superpower'!P94*Weight_Hydro","v":0},{"$f":"'Step Change'!Q94*Weight_Step+'Progressive Change'!Q94*Weight_Progressive+'Hydrogen Superpower'!Q94*Weight_Hydro","v":0},{"$f":"'Step Change'!R94*Weight_Step+'Progressive Change'!R94*Weight_Progressive+'Hydrogen Superpower'!R94*Weight_Hydro","v":0},{"$f":"'Step Change'!S94*Weight_Step+'Progressive Change'!S94*Weight_Progressive+'Hydrogen Superpower'!S94*Weight_Hydro","v":0},{"$f":"'Step Change'!T94*Weight_Step+'Progressive Change'!T94*Weight_Progressive+'Hydrogen Superpower'!T94*Weight_Hydro","v":0},{"$f":"'Step Change'!U94*Weight_Step+'Progressive Change'!U94*Weight_Progressive+'Hydrogen Superpower'!U94*Weight_Hydro","v":0},{"$f":"'Step Change'!V94*Weight_Step+'Progressive Change'!V94*Weight_Progressive+'Hydrogen Superpower'!V94*Weight_Hydro","v":0},{"$f":"'Step Change'!W94*Weight_Step+'Progressive Change'!W94*Weight_Progressive+'Hydrogen Superpower'!W94*Weight_Hydro","v":0},{"$f":"'Step Change'!X94*Weight_Step+'Progressive Change'!X94*Weight_Progressive+'Hydrogen Superpower'!X94*Weight_Hydro","v":0},{"$f":"'Step Change'!Y94*Weight_Step+'Progressive Change'!Y94*Weight_Progressive+'Hydrogen Superpower'!Y94*Weight_Hydro","v":0},{"$f":"'Step Change'!Z94*Weight_Step+'Progressive Change'!Z94*Weight_Progressive+'Hydrogen Superpower'!Z94*Weight_Hydro","v":0},{"$f":"'Step Change'!AA94*Weight_Step+'Progressive Change'!AA94*Weight_Progressive+'Hydrogen Superpower'!AA94*Weight_Hydro","v":0},{"$f":"'Step Change'!AB94*Weight_Step+'Progressive Change'!AB94*Weight_Progressive+'Hydrogen Superpower'!AB94*Weight_Hydro","v":0},{"$f":"'Step Change'!AC94*Weight_Step+'Progressive Change'!AC94*Weight_Progressive+'Hydrogen Superpower'!AC94*Weight_Hydro","v":0},{"$f":"'Step Change'!AD94*Weight_Step+'Progressive Change'!AD94*Weight_Progressive+'Hydrogen Superpower'!AD94*Weight_Hydro","v":0},{"$f":"'Step Change'!AE94*Weight_Step+'Progressive Change'!AE94*Weight_Progressive+'Hydrogen Superpower'!AE94*Weight_Hydro","v":0},{"$f":"'Step Change'!AF94*Weight_Step+'Progressive Change'!AF94*Weight_Progressive+'Hydrogen Superpower'!AF94*Weight_Hydro","v":0},{"$f":"'Step Change'!AG94*Weight_Step+'Progressive Change'!AG94*Weight_Progressive+'Hydrogen Superpower'!AG94*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"'Step Change'!G95*Weight_Step+'Progressive Change'!G95*Weight_Progressive+'Hydrogen Superpower'!G95*Weight_Hydro","v":0},{"$f":"'Step Change'!H95*Weight_Step+'Progressive Change'!H95*Weight_Progressive+'Hydrogen Superpower'!H95*Weight_Hydro","v":0},{"$f":"'Step Change'!I95*Weight_Step+'Progressive Change'!I95*Weight_Progressive+'Hydrogen Superpower'!I95*Weight_Hydro","v":0},{"$f":"'Step Change'!J95*Weight_Step+'Progressive Change'!J95*Weight_Progressive+'Hydrogen Superpower'!J95*Weight_Hydro","v":0},{"$f":"'Step Change'!K95*Weight_Step+'Progressive Change'!K95*Weight_Progressive+'Hydrogen Superpower'!K95*Weight_Hydro","v":0},{"$f":"'Step Change'!L95*Weight_Step+'Progressive Change'!L95*Weight_Progressive+'Hydrogen Superpower'!L95*Weight_Hydro","v":0},{"$f":"'Step Change'!M95*Weight_Step+'Progressive Change'!M95*Weight_Progressive+'Hydrogen Superpower'!M95*Weight_Hydro","v":0},{"$f":"'Step Change'!N95*Weight_Step+'Progressive Change'!N95*Weight_Progressive+'Hydrogen Superpower'!N95*Weight_Hydro","v":0},{"$f":"'Step Change'!O95*Weight_Step+'Progressive Change'!O95*Weight_Progressive+'Hydrogen Superpower'!O95*Weight_Hydro","v":0},{"$f":"'Step Change'!P95*Weight_Step+'Progressive Change'!P95*Weight_Progressive+'Hydrogen Superpower'!P95*Weight_Hydro","v":0},{"$f":"'Step Change'!Q95*Weight_Step+'Progressive Change'!Q95*Weight_Progressive+'Hydrogen Superpower'!Q95*Weight_Hydro","v":0},{"$f":"'Step Change'!R95*Weight_Step+'Progressive Change'!R95*Weight_Progressive+'Hydrogen Superpower'!R95*Weight_Hydro","v":0},{"$f":"'Step Change'!S95*Weight_Step+'Progressive Change'!S95*Weight_Progressive+'Hydrogen Superpower'!S95*Weight_Hydro","v":0},{"$f":"'Step Change'!T95*Weight_Step+'Progressive Change'!T95*Weight_Progressive+'Hydrogen Superpower'!T95*Weight_Hydro","v":0},{"$f":"'Step Change'!U95*Weight_Step+'Progressive Change'!U95*Weight_Progressive+'Hydrogen Superpower'!U95*Weight_Hydro","v":0},{"$f":"'Step Change'!V95*Weight_Step+'Progressive Change'!V95*Weight_Progressive+'Hydrogen Superpower'!V95*Weight_Hydro","v":0},{"$f":"'Step Change'!W95*Weight_Step+'Progressive Change'!W95*Weight_Progressive+'Hydrogen Superpower'!W95*Weight_Hydro","v":0},{"$f":"'Step Change'!X95*Weight_Step+'Progressive Change'!X95*Weight_Progressive+'Hydrogen Superpower'!X95*Weight_Hydro","v":0},{"$f":"'Step Change'!Y95*Weight_Step+'Progressive Change'!Y95*Weight_Progressive+'Hydrogen Superpower'!Y95*Weight_Hydro","v":0},{"$f":"'Step Change'!Z95*Weight_Step+'Progressive Change'!Z95*Weight_Progressive+'Hydrogen Superpower'!Z95*Weight_Hydro","v":0},{"$f":"'Step Change'!AA95*Weight_Step+'Progressive Change'!AA95*Weight_Progressive+'Hydrogen Superpower'!AA95*Weight_Hydro","v":0},{"$f":"'Step Change'!AB95*Weight_Step+'Progressive Change'!AB95*Weight_Progressive+'Hydrogen Superpower'!AB95*Weight_Hydro","v":0},{"$f":"'Step Change'!AC95*Weight_Step+'Progressive Change'!AC95*Weight_Progressive+'Hydrogen Superpower'!AC95*Weight_Hydro","v":0},{"$f":"'Step Change'!AD95*Weight_Step+'Progressive Change'!AD95*Weight_Progressive+'Hydrogen Superpower'!AD95*Weight_Hydro","v":0},{"$f":"'Step Change'!AE95*Weight_Step+'Progressive Change'!AE95*Weight_Progressive+'Hydrogen Superpower'!AE95*Weight_Hydro","v":0},{"$f":"'Step Change'!AF95*Weight_Step+'Progressive Change'!AF95*Weight_Progressive+'Hydrogen Superpower'!AF95*Weight_Hydro","v":0},{"$f":"'Step Change'!AG95*Weight_Step+'Progressive Change'!AG95*Weight_Progressive+'Hydrogen Superpower'!AG95*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"'Step Change'!G96*Weight_Step+'Progressive Change'!G96*Weight_Progressive+'Hydrogen Superpower'!G96*Weight_Hydro","v":0},{"$f":"'Step Change'!H96*Weight_Step+'Progressive Change'!H96*Weight_Progressive+'Hydrogen Superpower'!H96*Weight_Hydro","v":0},{"$f":"'Step Change'!I96*Weight_Step+'Progressive Change'!I96*Weight_Progressive+'Hydrogen Superpower'!I96*Weight_Hydro","v":0},{"$f":"'Step Change'!J96*Weight_Step+'Progressive Change'!J96*Weight_Progressive+'Hydrogen Superpower'!J96*Weight_Hydro","v":0},{"$f":"'Step Change'!K96*Weight_Step+'Progressive Change'!K96*Weight_Progressive+'Hydrogen Superpower'!K96*Weight_Hydro","v":0},{"$f":"'Step Change'!L96*Weight_Step+'Progressive Change'!L96*Weight_Progressive+'Hydrogen Superpower'!L96*Weight_Hydro","v":0},{"$f":"'Step Change'!M96*Weight_Step+'Progressive Change'!M96*Weight_Progressive+'Hydrogen Superpower'!M96*Weight_Hydro","v":0},{"$f":"'Step Change'!N96*Weight_Step+'Progressive Change'!N96*Weight_Progressive+'Hydrogen Superpower'!N96*Weight_Hydro","v":0},{"$f":"'Step Change'!O96*Weight_Step+'Progressive Change'!O96*Weight_Progressive+'Hydrogen Superpower'!O96*Weight_Hydro","v":0},{"$f":"'Step Change'!P96*Weight_Step+'Progressive Change'!P96*Weight_Progressive+'Hydrogen Superpower'!P96*Weight_Hydro","v":0},{"$f":"'Step Change'!Q96*Weight_Step+'Progressive Change'!Q96*Weight_Progressive+'Hydrogen Superpower'!Q96*Weight_Hydro","v":0},{"$f":"'Step Change'!R96*Weight_Step+'Progressive Change'!R96*Weight_Progressive+'Hydrogen Superpower'!R96*Weight_Hydro","v":0},{"$f":"'Step Change'!S96*Weight_Step+'Progressive Change'!S96*Weight_Progressive+'Hydrogen Superpower'!S96*Weight_Hydro","v":0},{"$f":"'Step Change'!T96*Weight_Step+'Progressive Change'!T96*Weight_Progressive+'Hydrogen Superpower'!T96*Weight_Hydro","v":0},{"$f":"'Step Change'!U96*Weight_Step+'Progressive Change'!U96*Weight_Progressive+'Hydrogen Superpower'!U96*Weight_Hydro","v":0},{"$f":"'Step Change'!V96*Weight_Step+'Progressive Change'!V96*Weight_Progressive+'Hydrogen Superpower'!V96*Weight_Hydro","v":0},{"$f":"'Step Change'!W96*Weight_Step+'Progressive Change'!W96*Weight_Progressive+'Hydrogen Superpower'!W96*Weight_Hydro","v":0},{"$f":"'Step Change'!X96*Weight_Step+'Progressive Change'!X96*Weight_Progressive+'Hydrogen Superpower'!X96*Weight_Hydro","v":0},{"$f":"'Step Change'!Y96*Weight_Step+'Progressive Change'!Y96*Weight_Progressive+'Hydrogen Superpower'!Y96*Weight_Hydro","v":0},{"$f":"'Step Change'!Z96*Weight_Step+'Progressive Change'!Z96*Weight_Progressive+'Hydrogen Superpower'!Z96*Weight_Hydro","v":0},{"$f":"'Step Change'!AA96*Weight_Step+'Progressive Change'!AA96*Weight_Progressive+'Hydrogen Superpower'!AA96*Weight_Hydro","v":0},{"$f":"'Step Change'!AB96*Weight_Step+'Progressive Change'!AB96*Weight_Progressive+'Hydrogen Superpower'!AB96*Weight_Hydro","v":0},{"$f":"'Step Change'!AC96*Weight_Step+'Progressive Change'!AC96*Weight_Progressive+'Hydrogen Superpower'!AC96*Weight_Hydro","v":0},{"$f":"'Step Change'!AD96*Weight_Step+'Progressive Change'!AD96*Weight_Progressive+'Hydrogen Superpower'!AD96*Weight_Hydro","v":0},{"$f":"'Step Change'!AE96*Weight_Step+'Progressive Change'!AE96*Weight_Progressive+'Hydrogen Superpower'!AE96*Weight_Hydro","v":0},{"$f":"'Step Change'!AF96*Weight_Step+'Progressive Change'!AF96*Weight_Progressive+'Hydrogen Superpower'!AF96*Weight_Hydro","v":0},{"$f":"'Step Change'!AG96*Weight_Step+'Progressive Change'!AG96*Weight_Progressive+'Hydrogen Superpower'!AG96*Weight_Hydro","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV($E$126,H100:AG100)","v":-0.22632107646062982},{"$f":"'Step Change'!G100*Weight_Step+'Progressive Change'!G100*Weight_Progressive+'Hydrogen Superpower'!G100*Weight_Hydro","v":0},{"$f":"'Step Change'!H100*Weight_Step+'Progressive Change'!H100*Weight_Progressive+'Hydrogen Superpower'!H100*Weight_Hydro","v":7.5865058394342092E-6},{"$f":"'Step Change'!I100*Weight_Step+'Progressive Change'!I100*Weight_Progressive+'Hydrogen Superpower'!I100*Weight_Hydro","v":3.6749339669263671E-2},{"$f":"'Step Change'!J100*Weight_Step+'Progressive Change'!J100*Weight_Progressive+'Hydrogen Superpower'!J100*Weight_Hydro","v":-6.2686205682817617E-2},{"$f":"'Step Change'!K100*Weight_Step+'Progressive Change'!K100*Weight_Progressive+'Hydrogen Superpower'!K100*Weight_Hydro","v":-3.3205788206145781E-2},{"$f":"'Step Change'!L100*Weight_Step+'Progressive Change'!L100*Weight_Progressive+'Hydrogen Superpower'!L100*Weight_Hydro","v":-4.033086303364497E-2},{"$f":"'Step Change'!M100*Weight_Step+'Progressive Change'!M100*Weight_Progressive+'Hydrogen Superpower'!M100*Weight_Hydro","v":0.10627086106939276},{"$f":"'Step Change'!N100*Weight_Step+'Progressive Change'!N100*Weight_Progressive+'Hydrogen Superpower'!N100*Weight_Hydro","v":-5.4469119523527731E-2},{"$f":"'Step Change'!O100*Weight_Step+'Progressive Change'!O100*Weight_Progressive+'Hydrogen Superpower'!O100*Weight_Hydro","v":-4.9425728616223595E-2},{"$f":"'Step Change'!P100*Weight_Step+'Progressive Change'!P100*Weight_Progressive+'Hydrogen Superpower'!P100*Weight_Hydro","v":6.7530483740591172E-3},{"$f":"'Step Change'!Q100*Weight_Step+'Progressive Change'!Q100*Weight_Progressive+'Hydrogen Superpower'!Q100*Weight_Hydro","v":4.35710974442855E-2},{"$f":"'Step Change'!R100*Weight_Step+'Progressive Change'!R100*Weight_Progressive+'Hydrogen Superpower'!R100*Weight_Hydro","v":-0.24046767222766233},{"$f":"'Step Change'!S100*Weight_Step+'Progressive Change'!S100*Weight_Progressive+'Hydrogen Superpower'!S100*Weight_Hydro","v":-0.21944577218561045},{"$f":"'Step Change'!T100*Weight_Step+'Progressive Change'!T100*Weight_Progressive+'Hydrogen Superpower'!T100*Weight_Hydro","v":-3.3458712618830494E-3},{"$f":"'Step Change'!U100*Weight_Step+'Progressive Change'!U100*Weight_Progressive+'Hydrogen Superpower'!U100*Weight_Hydro","v":-8.2377638368945187E-4},{"$f":"'Step Change'!V100*Weight_Step+'Progressive Change'!V100*Weight_Progressive+'Hydrogen Superpower'!V100*Weight_Hydro","v":7.1796627035401031E-2},{"$f":"'Step Change'!W100*Weight_Step+'Progressive Change'!W100*Weight_Progressive+'Hydrogen Superpower'!W100*Weight_Hydro","v":1.6884688780746363E-5},{"$f":"'Step Change'!X100*Weight_Step+'Progressive Change'!X100*Weight_Progressive+'Hydrogen Superpower'!X100*Weight_Hydro","v":4.5590417413917186E-4},{"$f":"'Step Change'!Y100*Weight_Step+'Progressive Change'!Y100*Weight_Progressive+'Hydrogen Superpower'!Y100*Weight_Hydro","v":-6.2433538940002559E-2},{"$f":"'Step Change'!Z100*Weight_Step+'Progressive Change'!Z100*Weight_Progressive+'Hydrogen Superpower'!Z100*Weight_Hydro","v":-9.5548974119272531E-2},{"$f":"'Step Change'!AA100*Weight_Step+'Progressive Change'!AA100*Weight_Progressive+'Hydrogen Superpower'!AA100*Weight_Hydro","v":-7.0244643245933033E-2},{"$f":"'Step Change'!AB100*Weight_Step+'Progressive Change'!AB100*Weight_Progressive+'Hydrogen Superpower'!AB100*Weight_Hydro","v":-5.806355331186305E-3},{"$f":"'Step Change'!AC100*Weight_Step+'Progressive Change'!AC100*Weight_Progressive+'Hydrogen Superpower'!AC100*Weight_Hydro","v":2.4958025373347324E-3},{"$f":"'Step Change'!AD100*Weight_Step+'Progressive Change'!AD100*Weight_Progressive+'Hydrogen Superpower'!AD100*Weight_Hydro","v":-0.15314444558306201},{"$f":"'Step Change'!AE100*Weight_Step+'Progressive Change'!AE100*Weight_Progressive+'Hydrogen Superpower'!AE100*Weight_Hydro","v":2.6600898682524431E-2},{"$f":"'Step Change'!AF100*Weight_Step+'Progressive Change'!AF100*Weight_Progressive+'Hydrogen Superpower'!AF100*Weight_Hydro","v":-0.1636267705833353},{"$f":"'Step Change'!AG100*Weight_Step+'Progressive Change'!AG100*Weight_Progressive+'Hydrogen Superpower'!AG100*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G101+NPV($E$126,H101:AG101)","v":-0.39725053425196155},{"$f":"'Step Change'!G101*Weight_Step+'Progressive Change'!G101*Weight_Progressive+'Hydrogen Superpower'!G101*Weight_Hydro","v":0},{"$f":"'Step Change'!H101*Weight_Step+'Progressive Change'!H101*Weight_Progressive+'Hydrogen Superpower'!H101*Weight_Hydro","v":-3.7745370256324405E-4},{"$f":"'Step Change'!I101*Weight_Step+'Progressive Change'!I101*Weight_Progressive+'Hydrogen Superpower'!I101*Weight_Hydro","v":-5.1763495597711539E-4},{"$f":"'Step Change'!J101*Weight_Step+'Progressive Change'!J101*Weight_Progressive+'Hydrogen Superpower'!J101*Weight_Hydro","v":-6.9486039203068936E-2},{"$f":"'Step Change'!K101*Weight_Step+'Progressive Change'!K101*Weight_Progressive+'Hydrogen Superpower'!K101*Weight_Hydro","v":-3.1226889735235693E-2},{"$f":"'Step Change'!L101*Weight_Step+'Progressive Change'!L101*Weight_Progressive+'Hydrogen Superpower'!L101*Weight_Hydro","v":-4.6048871227580425E-2},{"$f":"'Step Change'!M101*Weight_Step+'Progressive Change'!M101*Weight_Progressive+'Hydrogen Superpower'!M101*Weight_Hydro","v":0.16127508203112811},{"$f":"'Step Change'!N101*Weight_Step+'Progressive Change'!N101*Weight_Progressive+'Hydrogen Superpower'!N101*Weight_Hydro","v":-7.1965458926985484E-2},{"$f":"'Step Change'!O101*Weight_Step+'Progressive Change'!O101*Weight_Progressive+'Hydrogen Superpower'!O101*Weight_Hydro","v":-0.24197479764702368},{"$f":"'Step Change'!P101*Weight_Step+'Progressive Change'!P101*Weight_Progressive+'Hydrogen Superpower'!P101*Weight_Hydro","v":6.5495328521904522E-3},{"$f":"'Step Change'!Q101*Weight_Step+'Progressive Change'!Q101*Weight_Progressive+'Hydrogen Superpower'!Q101*Weight_Hydro","v":6.5500309990563901E-2},{"$f":"'Step Change'!R101*Weight_Step+'Progressive Change'!R101*Weight_Progressive+'Hydrogen Superpower'!R101*Weight_Hydro","v":-0.39941731630264826},{"$f":"'Step Change'!S101*Weight_Step+'Progressive Change'!S101*Weight_Progressive+'Hydrogen Superpower'!S101*Weight_Hydro","v":-0.28605401072779435},{"$f":"'Step Change'!T101*Weight_Step+'Progressive Change'!T101*Weight_Progressive+'Hydrogen Superpower'!T101*Weight_Hydro","v":-5.7344625013916488E-3},{"$f":"'Step Change'!U101*Weight_Step+'Progressive Change'!U101*Weight_Progressive+'Hydrogen Superpower'!U101*Weight_Hydro","v":-1.4720456423010011E-2},{"$f":"'Step Change'!V101*Weight_Step+'Progressive Change'!V101*Weight_Progressive+'Hydrogen Superpower'!V101*Weight_Hydro","v":0.10988930681861078},{"$f":"'Step Change'!W101*Weight_Step+'Progressive Change'!W101*Weight_Progressive+'Hydrogen Superpower'!W101*Weight_Hydro","v":-6.0259488431665441E-5},{"$f":"'Step Change'!X101*Weight_Step+'Progressive Change'!X101*Weight_Progressive+'Hydrogen Superpower'!X101*Weight_Hydro","v":1.5314441040909938E-2},{"$f":"'Step Change'!Y101*Weight_Step+'Progressive Change'!Y101*Weight_Progressive+'Hydrogen Superpower'!Y101*Weight_Hydro","v":-2.4633918952239785E-2},{"$f":"'Step Change'!Z101*Weight_Step+'Progressive Change'!Z101*Weight_Progressive+'Hydrogen Superpower'!Z101*Weight_Hydro","v":-0.12963542652935561},{"$f":"'Step Change'!AA101*Weight_Step+'Progressive Change'!AA101*Weight_Progressive+'Hydrogen Superpower'!AA101*Weight_Hydro","v":-0.10797387631213419},{"$f":"'Step Change'!AB101*Weight_Step+'Progressive Change'!AB101*Weight_Progressive+'Hydrogen Superpower'!AB101*Weight_Hydro","v":-1.173664565230694E-2},{"$f":"'Step Change'!AC101*Weight_Step+'Progressive Change'!AC101*Weight_Progressive+'Hydrogen Superpower'!AC101*Weight_Hydro","v":9.4661732199083568E-3},{"$f":"'Step Change'!AD101*Weight_Step+'Progressive Change'!AD101*Weight_Progressive+'Hydrogen Superpower'!AD101*Weight_Hydro","v":-0.16091495047782356},{"$f":"'Step Change'!AE101*Weight_Step+'Progressive Change'!AE101*Weight_Progressive+'Hydrogen Superpower'!AE101*Weight_Hydro","v":-3.4923417553101979E-2},{"$f":"'Step Change'!AF101*Weight_Step+'Progressive Change'!AF101*Weight_Progressive+'Hydrogen Superpower'!AF101*Weight_Hydro","v":-0.16676298242183824},{"$f":"'Step Change'!AG101*Weight_Step+'Progressive Change'!AG101*Weight_Progressive+'Hydrogen Superpower'!AG101*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.46646583647185458,{"$f":"'Step Change'!G102*Weight_Step+'Progressive Change'!G102*Weight_Progressive+'Hydrogen Superpower'!G102*Weight_Hydro","v":0},{"$f":"'Step Change'!H102*Weight_Step+'Progressive Change'!H102*Weight_Progressive+'Hydrogen Superpower'!H102*Weight_Hydro","v":-3.6642061104927846E-4},{"$f":"'Step Change'!I102*Weight_Step+'Progressive Change'!I102*Weight_Progressive+'Hydrogen Superpower'!I102*Weight_Hydro","v":-4.8992180242734662E-4},{"$f":"'Step Change'!J102*Weight_Step+'Progressive Change'!J102*Weight_Progressive+'Hydrogen Superpower'!J102*Weight_Hydro","v":-6.940347206245881E-2},{"$f":"'Step Change'!K102*Weight_Step+'Progressive Change'!K102*Weight_Progressive+'Hydrogen Superpower'!K102*Weight_Hydro","v":-3.4758134521141418E-2},{"$f":"'Step Change'!L102*Weight_Step+'Progressive Change'!L102*Weight_Progressive+'Hydrogen Superpower'!L102*Weight_Hydro","v":-4.6008999868769343E-2},{"$f":"'Step Change'!M102*Weight_Step+'Progressive Change'!M102*Weight_Progressive+'Hydrogen Superpower'!M102*Weight_Hydro","v":0.16144337837344047},{"$f":"'Step Change'!N102*Weight_Step+'Progressive Change'!N102*Weight_Progressive+'Hydrogen Superpower'!N102*Weight_Hydro","v":-7.2316159726026341E-2},{"$f":"'Step Change'!O102*Weight_Step+'Progressive Change'!O102*Weight_Progressive+'Hydrogen Superpower'!O102*Weight_Hydro","v":-0.25385985484077755},{"$f":"'Step Change'!P102*Weight_Step+'Progressive Change'!P102*Weight_Progressive+'Hydrogen Superpower'!P102*Weight_Hydro","v":6.4954979252959174E-3},{"$f":"'Step Change'!Q102*Weight_Step+'Progressive Change'!Q102*Weight_Progressive+'Hydrogen Superpower'!Q102*Weight_Hydro","v":6.3819416288590849E-2},{"$f":"'Step Change'!R102*Weight_Step+'Progressive Change'!R102*Weight_Progressive+'Hydrogen Superpower'!R102*Weight_Hydro","v":-0.41811277909306399},{"$f":"'Step Change'!S102*Weight_Step+'Progressive Change'!S102*Weight_Progressive+'Hydrogen Superpower'!S102*Weight_Hydro","v":-0.3117783764544329},{"$f":"'Step Change'!T102*Weight_Step+'Progressive Change'!T102*Weight_Progressive+'Hydrogen Superpower'!T102*Weight_Hydro","v":-5.2235036262062448E-3},{"$f":"'Step Change'!U102*Weight_Step+'Progressive Change'!U102*Weight_Progressive+'Hydrogen Superpower'!U102*Weight_Hydro","v":-1.4984769828813136E-2},{"$f":"'Step Change'!V102*Weight_Step+'Progressive Change'!V102*Weight_Progressive+'Hydrogen Superpower'!V102*Weight_Hydro","v":9.5940819158251561E-2},{"$f":"'Step Change'!W102*Weight_Step+'Progressive Change'!W102*Weight_Progressive+'Hydrogen Superpower'!W102*Weight_Hydro","v":5.869804224205723E-5},{"$f":"'Step Change'!X102*Weight_Step+'Progressive Change'!X102*Weight_Progressive+'Hydrogen Superpower'!X102*Weight_Hydro","v":8.5890103313312188E-3},{"$f":"'Step Change'!Y102*Weight_Step+'Progressive Change'!Y102*Weight_Progressive+'Hydrogen Superpower'!Y102*Weight_Hydro","v":-1.5636305574931373E-2},{"$f":"'Step Change'!Z102*Weight_Step+'Progressive Change'!Z102*Weight_Progressive+'Hydrogen Superpower'!Z102*Weight_Hydro","v":-0.12844304516094579},{"$f":"'Step Change'!AA102*Weight_Step+'Progressive Change'!AA102*Weight_Progressive+'Hydrogen Superpower'!AA102*Weight_Hydro","v":-0.11251073088043208},{"$f":"'Step Change'!AB102*Weight_Step+'Progressive Change'!AB102*Weight_Progressive+'Hydrogen Superpower'!AB102*Weight_Hydro","v":-1.2136165770170081E-2},{"$f":"'Step Change'!AC102*Weight_Step+'Progressive Change'!AC102*Weight_Progressive+'Hydrogen Superpower'!AC102*Weight_Hydro","v":7.837064429362571E-3},{"$f":"'Step Change'!AD102*Weight_Step+'Progressive Change'!AD102*Weight_Progressive+'Hydrogen Superpower'!AD102*Weight_Hydro","v":-0.17378644131610063},{"$f":"'Step Change'!AE102*Weight_Step+'Progressive Change'!AE102*Weight_Progressive+'Hydrogen Superpower'!AE102*Weight_Hydro","v":-0.11046686709145148},{"$f":"'Step Change'!AF102*Weight_Step+'Progressive Change'!AF102*Weight_Progressive+'Hydrogen Superpower'!AF102*Weight_Hydro","v":-0.60331318523436062},{"$f":"'Step Change'!AG102*Weight_Step+'Progressive Change'!AG102*Weight_Progressive+'Hydrogen Superpower'!AG102*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.64582240138069735,{"$f":"'Step Change'!G103*Weight_Step+'Progressive Change'!G103*Weight_Progressive+'Hydrogen Superpower'!G103*Weight_Hydro","v":0},{"$f":"'Step Change'!H103*Weight_Step+'Progressive Change'!H103*Weight_Progressive+'Hydrogen Superpower'!H103*Weight_Hydro","v":-3.2518549874112067E-5},{"$f":"'Step Change'!I103*Weight_Step+'Progressive Change'!I103*Weight_Progressive+'Hydrogen Superpower'!I103*Weight_Hydro","v":-5.3434857429181183E-4},{"$f":"'Step Change'!J103*Weight_Step+'Progressive Change'!J103*Weight_Progressive+'Hydrogen Superpower'!J103*Weight_Hydro","v":-6.9254785394337187E-2},{"$f":"'Step Change'!K103*Weight_Step+'Progressive Change'!K103*Weight_Progressive+'Hydrogen Superpower'!K103*Weight_Hydro","v":-4.2082064019166449E-2},{"$f":"'Step Change'!L103*Weight_Step+'Progressive Change'!L103*Weight_Progressive+'Hydrogen Superpower'!L103*Weight_Hydro","v":-4.407101641434405E-2},{"$f":"'Step Change'!M103*Weight_Step+'Progressive Change'!M103*Weight_Progressive+'Hydrogen Superpower'!M103*Weight_Hydro","v":0.1769821134257849},{"$f":"'Step Change'!N103*Weight_Step+'Progressive Change'!N103*Weight_Progressive+'Hydrogen Superpower'!N103*Weight_Hydro","v":-6.6613063682211829E-2},{"$f":"'Step Change'!O103*Weight_Step+'Progressive Change'!O103*Weight_Progressive+'Hydrogen Superpower'!O103*Weight_Hydro","v":-0.4479591916886399},{"$f":"'Step Change'!P103*Weight_Step+'Progressive Change'!P103*Weight_Progressive+'Hydrogen Superpower'!P103*Weight_Hydro","v":5.104850966377323E-3},{"$f":"'Step Change'!Q103*Weight_Step+'Progressive Change'!Q103*Weight_Progressive+'Hydrogen Superpower'!Q103*Weight_Hydro","v":4.3777756870750362E-2},{"$f":"'Step Change'!R103*Weight_Step+'Progressive Change'!R103*Weight_Progressive+'Hydrogen Superpower'!R103*Weight_Hydro","v":-0.5011152703017685},{"$f":"'Step Change'!S103*Weight_Step+'Progressive Change'!S103*Weight_Progressive+'Hydrogen Superpower'!S103*Weight_Hydro","v":-0.41170677508653464},{"$f":"'Step Change'!T103*Weight_Step+'Progressive Change'!T103*Weight_Progressive+'Hydrogen Superpower'!T103*Weight_Hydro","v":-5.2662792676242999E-3},{"$f":"'Step Change'!U103*Weight_Step+'Progressive Change'!U103*Weight_Progressive+'Hydrogen Superpower'!U103*Weight_Hydro","v":-1.8817751881204717E-2},{"$f":"'Step Change'!V103*Weight_Step+'Progressive Change'!V103*Weight_Progressive+'Hydrogen Superpower'!V103*Weight_Hydro","v":0.11186579078402872},{"$f":"'Step Change'!W103*Weight_Step+'Progressive Change'!W103*Weight_Progressive+'Hydrogen Superpower'!W103*Weight_Hydro","v":-8.2569282645692741E-5},{"$f":"'Step Change'!X103*Weight_Step+'Progressive Change'!X103*Weight_Progressive+'Hydrogen Superpower'!X103*Weight_Hydro","v":1.7915829213715699E-2},{"$f":"'Step Change'!Y103*Weight_Step+'Progressive Change'!Y103*Weight_Progressive+'Hydrogen Superpower'!Y103*Weight_Hydro","v":-3.3439599149127121E-2},{"$f":"'Step Change'!Z103*Weight_Step+'Progressive Change'!Z103*Weight_Progressive+'Hydrogen Superpower'!Z103*Weight_Hydro","v":-0.13921847008596416},{"$f":"'Step Change'!AA103*Weight_Step+'Progressive Change'!AA103*Weight_Progressive+'Hydrogen Superpower'!AA103*Weight_Hydro","v":-3.7614110954510914E-2},{"$f":"'Step Change'!AB103*Weight_Step+'Progressive Change'!AB103*Weight_Progressive+'Hydrogen Superpower'!AB103*Weight_Hydro","v":-1.4665033620653542E-2},{"$f":"'Step Change'!AC103*Weight_Step+'Progressive Change'!AC103*Weight_Progressive+'Hydrogen Superpower'!AC103*Weight_Hydro","v":1.3376745687049942E-2},{"$f":"'Step Change'!AD103*Weight_Step+'Progressive Change'!AD103*Weight_Progressive+'Hydrogen Superpower'!AD103*Weight_Hydro","v":-0.28026840911262335},{"$f":"'Step Change'!AE103*Weight_Step+'Progressive Change'!AE103*Weight_Progressive+'Hydrogen Superpower'!AE103*Weight_Hydro","v":-0.2779229217975604},{"$f":"'Step Change'!AF103*Weight_Step+'Progressive Change'!AF103*Weight_Progressive+'Hydrogen Superpower'!AF103*Weight_Hydro","v":-0.84150268097117553},{"$f":"'Step Change'!AG103*Weight_Step+'Progressive Change'!AG103*Weight_Progressive+'Hydrogen Superpower'!AG103*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.19138795787169491,{"$f":"'Step Change'!G104*Weight_Step+'Progressive Change'!G104*Weight_Progressive+'Hydrogen Superpower'!G104*Weight_Hydro","v":0},{"$f":"'Step Change'!H104*Weight_Step+'Progressive Change'!H104*Weight_Progressive+'Hydrogen Superpower'!H104*Weight_Hydro","v":-8.069349939072623E-4},{"$f":"'Step Change'!I104*Weight_Step+'Progressive Change'!I104*Weight_Progressive+'Hydrogen Superpower'!I104*Weight_Hydro","v":-5.0016107237322411E-4},{"$f":"'Step Change'!J104*Weight_Step+'Progressive Change'!J104*Weight_Progressive+'Hydrogen Superpower'!J104*Weight_Hydro","v":-0.10077570942763138},{"$f":"'Step Change'!K104*Weight_Step+'Progressive Change'!K104*Weight_Progressive+'Hydrogen Superpower'!K104*Weight_Hydro","v":4.0879198455199661E-2},{"$f":"'Step Change'!L104*Weight_Step+'Progressive Change'!L104*Weight_Progressive+'Hydrogen Superpower'!L104*Weight_Hydro","v":-4.5956839548391221E-2},{"$f":"'Step Change'!M104*Weight_Step+'Progressive Change'!M104*Weight_Progressive+'Hydrogen Superpower'!M104*Weight_Hydro","v":-7.6104130926713934E-2},{"$f":"'Step Change'!N104*Weight_Step+'Progressive Change'!N104*Weight_Progressive+'Hydrogen Superpower'!N104*Weight_Hydro","v":-8.8062722444816652E-2},{"$f":"'Step Change'!O104*Weight_Step+'Progressive Change'!O104*Weight_Progressive+'Hydrogen Superpower'!O104*Weight_Hydro","v":0.66516175197911775},{"$f":"'Step Change'!P104*Weight_Step+'Progressive Change'!P104*Weight_Progressive+'Hydrogen Superpower'!P104*Weight_Hydro","v":6.1702012543745355E-3},{"$f":"'Step Change'!Q104*Weight_Step+'Progressive Change'!Q104*Weight_Progressive+'Hydrogen Superpower'!Q104*Weight_Hydro","v":8.3064224208939844E-2},{"$f":"'Step Change'!R104*Weight_Step+'Progressive Change'!R104*Weight_Progressive+'Hydrogen Superpower'!R104*Weight_Hydro","v":-0.28098554740234777},{"$f":"'Step Change'!S104*Weight_Step+'Progressive Change'!S104*Weight_Progressive+'Hydrogen Superpower'!S104*Weight_Hydro","v":0.44843690914643081},{"$f":"'Step Change'!T104*Weight_Step+'Progressive Change'!T104*Weight_Progressive+'Hydrogen Superpower'!T104*Weight_Hydro","v":-8.765590146720087E-2},{"$f":"'Step Change'!U104*Weight_Step+'Progressive Change'!U104*Weight_Progressive+'Hydrogen Superpower'!U104*Weight_Hydro","v":-1.7637693262162885E-2},{"$f":"'Step Change'!V104*Weight_Step+'Progressive Change'!V104*Weight_Progressive+'Hydrogen Superpower'!V104*Weight_Hydro","v":0.25088251332320693},{"$f":"'Step Change'!W104*Weight_Step+'Progressive Change'!W104*Weight_Progressive+'Hydrogen Superpower'!W104*Weight_Hydro","v":-8.498167774036187E-5},{"$f":"'Step Change'!X104*Weight_Step+'Progressive Change'!X104*Weight_Progressive+'Hydrogen Superpower'!X104*Weight_Hydro","v":-4.4858133546280744E-2},{"$f":"'Step Change'!Y104*Weight_Step+'Progressive Change'!Y104*Weight_Progressive+'Hydrogen Superpower'!Y104*Weight_Hydro","v":-1.9440958325885166E-3},{"$f":"'Step Change'!Z104*Weight_Step+'Progressive Change'!Z104*Weight_Progressive+'Hydrogen Superpower'!Z104*Weight_Hydro","v":-0.10698724420097519},{"$f":"'Step Change'!AA104*Weight_Step+'Progressive Change'!AA104*Weight_Progressive+'Hydrogen Superpower'!AA104*Weight_Hydro","v":-0.42252590663560696},{"$f":"'Step Change'!AB104*Weight_Step+'Progressive Change'!AB104*Weight_Progressive+'Hydrogen Superpower'!AB104*Weight_Hydro","v":1.469902363411995E-2},{"$f":"'Step Change'!AC104*Weight_Step+'Progressive Change'!AC104*Weight_Progressive+'Hydrogen Superpower'!AC104*Weight_Hydro","v":-2.8004434238695627E-2},{"$f":"'Step Change'!AD104*Weight_Step+'Progressive Change'!AD104*Weight_Progressive+'Hydrogen Superpower'!AD104*Weight_Hydro","v":0.2840040398655399},{"$f":"'Step Change'!AE104*Weight_Step+'Progressive Change'!AE104*Weight_Progressive+'Hydrogen Superpower'!AE104*Weight_Hydro","v":-0.18858604304447826},{"$f":"'Step Change'!AF104*Weight_Step+'Progressive Change'!AF104*Weight_Progressive+'Hydrogen Superpower'!AF104*Weight_Hydro","v":0.2965518387915162},{"$f":"'Step Change'!AG104*Weight_Step+'Progressive Change'!AG104*Weight_Progressive+'Hydrogen Superpower'!AG104*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-8.3332714454575109E-3,{"$f":"'Step Change'!G105*Weight_Step+'Progressive Change'!G105*Weight_Progressive+'Hydrogen Superpower'!G105*Weight_Hydro","v":0},{"$f":"'Step Change'!H105*Weight_Step+'Progressive Change'!H105*Weight_Progressive+'Hydrogen Superpower'!H105*Weight_Hydro","v":3.8502821051054068E-5},{"$f":"'Step Change'!I105*Weight_Step+'Progressive Change'!I105*Weight_Progressive+'Hydrogen Superpower'!I105*Weight_Hydro","v":-4.2299543546551631E-4},{"$f":"'Step Change'!J105*Weight_Step+'Progressive Change'!J105*Weight_Progressive+'Hydrogen Superpower'!J105*Weight_Hydro","v":0.3082116540627487},{"$f":"'Step Change'!K105*Weight_Step+'Progressive Change'!K105*Weight_Progressive+'Hydrogen Superpower'!K105*Weight_Hydro","v":0.18100896176300776},{"$f":"'Step Change'!L105*Weight_Step+'Progressive Change'!L105*Weight_Progressive+'Hydrogen Superpower'!L105*Weight_Hydro","v":0.2636315303701216},{"$f":"'Step Change'!M105*Weight_Step+'Progressive Change'!M105*Weight_Progressive+'Hydrogen Superpower'!M105*Weight_Hydro","v":-3.8960445360394086E-3},{"$f":"'Step Change'!N105*Weight_Step+'Progressive Change'!N105*Weight_Progressive+'Hydrogen Superpower'!N105*Weight_Hydro","v":-3.8241643639514558E-2},{"$f":"'Step Change'!O105*Weight_Step+'Progressive Change'!O105*Weight_Progressive+'Hydrogen Superpower'!O105*Weight_Hydro","v":-0.48120632156375281},{"$f":"'Step Change'!P105*Weight_Step+'Progressive Change'!P105*Weight_Progressive+'Hydrogen Superpower'!P105*Weight_Hydro","v":7.9862924659308596E-2},{"$f":"'Step Change'!Q105*Weight_Step+'Progressive Change'!Q105*Weight_Progressive+'Hydrogen Superpower'!Q105*Weight_Hydro","v":-0.12567568417009259},{"$f":"'Step Change'!R105*Weight_Step+'Progressive Change'!R105*Weight_Progressive+'Hydrogen Superpower'!R105*Weight_Hydro","v":-0.40199667683886353},{"$f":"'Step Change'!S105*Weight_Step+'Progressive Change'!S105*Weight_Progressive+'Hydrogen Superpower'!S105*Weight_Hydro","v":-0.18411943887628399},{"$f":"'Step Change'!T105*Weight_Step+'Progressive Change'!T105*Weight_Progressive+'Hydrogen Superpower'!T105*Weight_Hydro","v":-2.9174112300563198E-2},{"$f":"'Step Change'!U105*Weight_Step+'Progressive Change'!U105*Weight_Progressive+'Hydrogen Superpower'!U105*Weight_Hydro","v":-3.0396902835873364E-2},{"$f":"'Step Change'!V105*Weight_Step+'Progressive Change'!V105*Weight_Progressive+'Hydrogen Superpower'!V105*Weight_Hydro","v":9.6786185128472646E-2},{"$f":"'Step Change'!W105*Weight_Step+'Progressive Change'!W105*Weight_Progressive+'Hydrogen Superpower'!W105*Weight_Hydro","v":9.0926829708965084E-5},{"$f":"'Step Change'!X105*Weight_Step+'Progressive Change'!X105*Weight_Progressive+'Hydrogen Superpower'!X105*Weight_Hydro","v":-1.5994327698241564E-2},{"$f":"'Step Change'!Y105*Weight_Step+'Progressive Change'!Y105*Weight_Progressive+'Hydrogen Superpower'!Y105*Weight_Hydro","v":9.5175205972157159E-2},{"$f":"'Step Change'!Z105*Weight_Step+'Progressive Change'!Z105*Weight_Progressive+'Hydrogen Superpower'!Z105*Weight_Hydro","v":-2.1231066556129309E-2},{"$f":"'Step Change'!AA105*Weight_Step+'Progressive Change'!AA105*Weight_Progressive+'Hydrogen Superpower'!AA105*Weight_Hydro","v":-1.0039223749710889E-3},{"$f":"'Step Change'!AB105*Weight_Step+'Progressive Change'!AB105*Weight_Progressive+'Hydrogen Superpower'!AB105*Weight_Hydro","v":-7.9562008993559738E-2},{"$f":"'Step Change'!AC105*Weight_Step+'Progressive Change'!AC105*Weight_Progressive+'Hydrogen Superpower'!AC105*Weight_Hydro","v":7.1303566477254957E-2},{"$f":"'Step Change'!AD105*Weight_Step+'Progressive Change'!AD105*Weight_Progressive+'Hydrogen Superpower'!AD105*Weight_Hydro","v":-0.27654270424104227},{"$f":"'Step Change'!AE105*Weight_Step+'Progressive Change'!AE105*Weight_Progressive+'Hydrogen Superpower'!AE105*Weight_Hydro","v":-0.34073959324218256},{"$f":"'Step Change'!AF105*Weight_Step+'Progressive Change'!AF105*Weight_Progressive+'Hydrogen Superpower'!AF105*Weight_Hydro","v":-0.41203045895008072},{"$f":"'Step Change'!AG105*Weight_Step+'Progressive Change'!AG105*Weight_Progressive+'Hydrogen Superpower'!AG105*Weight_Hydro","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV($E$126,H109:AG109)","v":-0.11662804788401479},{"$f":"'Step Change'!G109*Weight_Step+'Progressive Change'!G109*Weight_Progressive+'Hydrogen Superpower'!G109*Weight_Hydro","v":0},{"$f":"'Step Change'!H109*Weight_Step+'Progressive Change'!H109*Weight_Progressive+'Hydrogen Superpower'!H109*Weight_Hydro","v":6.0179902384405183E-6},{"$f":"'Step Change'!I109*Weight_Step+'Progressive Change'!I109*Weight_Progressive+'Hydrogen Superpower'!I109*Weight_Hydro","v":3.7351867833459451E-2},{"$f":"'Step Change'!J109*Weight_Step+'Progressive Change'!J109*Weight_Progressive+'Hydrogen Superpower'!J109*Weight_Hydro","v":-0.2067394824423171},{"$f":"'Step Change'!K109*Weight_Step+'Progressive Change'!K109*Weight_Progressive+'Hydrogen Superpower'!K109*Weight_Hydro","v":-6.6346302817664815E-3},{"$f":"'Step Change'!L109*Weight_Step+'Progressive Change'!L109*Weight_Progressive+'Hydrogen Superpower'!L109*Weight_Hydro","v":1.5980841639054272E-6},{"$f":"'Step Change'!M109*Weight_Step+'Progressive Change'!M109*Weight_Progressive+'Hydrogen Superpower'!M109*Weight_Hydro","v":5.7677965608808827E-2},{"$f":"'Step Change'!N109*Weight_Step+'Progressive Change'!N109*Weight_Progressive+'Hydrogen Superpower'!N109*Weight_Hydro","v":1.7737340717210708E-6},{"$f":"'Step Change'!O109*Weight_Step+'Progressive Change'!O109*Weight_Progressive+'Hydrogen Superpower'!O109*Weight_Hydro","v":1.4617415874342058E-3},{"$f":"'Step Change'!P109*Weight_Step+'Progressive Change'!P109*Weight_Progressive+'Hydrogen Superpower'!P109*Weight_Hydro","v":1.9809350080957184E-6},{"$f":"'Step Change'!Q109*Weight_Step+'Progressive Change'!Q109*Weight_Progressive+'Hydrogen Superpower'!Q109*Weight_Hydro","v":2.0849343270233013E-6},{"$f":"'Step Change'!R109*Weight_Step+'Progressive Change'!R109*Weight_Progressive+'Hydrogen Superpower'!R109*Weight_Hydro","v":-4.5347350993706778E-2},{"$f":"'Step Change'!S109*Weight_Step+'Progressive Change'!S109*Weight_Progressive+'Hydrogen Superpower'!S109*Weight_Hydro","v":-2.0506615344862724E-2},{"$f":"'Step Change'!T109*Weight_Step+'Progressive Change'!T109*Weight_Progressive+'Hydrogen Superpower'!T109*Weight_Hydro","v":-2.73029194429568E-3},{"$f":"'Step Change'!U109*Weight_Step+'Progressive Change'!U109*Weight_Progressive+'Hydrogen Superpower'!U109*Weight_Hydro","v":2.5832017227074332E-6},{"$f":"'Step Change'!V109*Weight_Step+'Progressive Change'!V109*Weight_Progressive+'Hydrogen Superpower'!V109*Weight_Hydro","v":-3.4549112655135969E-4},{"$f":"'Step Change'!W109*Weight_Step+'Progressive Change'!W109*Weight_Progressive+'Hydrogen Superpower'!W109*Weight_Hydro","v":2.8751668118785011E-6},{"$f":"'Step Change'!X109*Weight_Step+'Progressive Change'!X109*Weight_Progressive+'Hydrogen Superpower'!X109*Weight_Hydro","v":3.0425707573458224E-6},{"$f":"'Step Change'!Y109*Weight_Step+'Progressive Change'!Y109*Weight_Progressive+'Hydrogen Superpower'!Y109*Weight_Hydro","v":3.2009431433698006E-6},{"$f":"'Step Change'!Z109*Weight_Step+'Progressive Change'!Z109*Weight_Progressive+'Hydrogen Superpower'!Z109*Weight_Hydro","v":3.3768341367572201E-6},{"$f":"'Step Change'!AA109*Weight_Step+'Progressive Change'!AA109*Weight_Progressive+'Hydrogen Superpower'!AA109*Weight_Hydro","v":3.5634527557135911E-6},{"$f":"'Step Change'!AB109*Weight_Step+'Progressive Change'!AB109*Weight_Progressive+'Hydrogen Superpower'!AB109*Weight_Hydro","v":3.7717041275848052E-6},{"$f":"'Step Change'!AC109*Weight_Step+'Progressive Change'!AC109*Weight_Progressive+'Hydrogen Superpower'!AC109*Weight_Hydro","v":3.9683595493970506E-6},{"$f":"'Step Change'!AD109*Weight_Step+'Progressive Change'!AD109*Weight_Progressive+'Hydrogen Superpower'!AD109*Weight_Hydro","v":4.1846973228822553E-6},{"$f":"'Step Change'!AE109*Weight_Step+'Progressive Change'!AE109*Weight_Progressive+'Hydrogen Superpower'!AE109*Weight_Hydro","v":4.4161054935383575E-6},{"$f":"'Step Change'!AF109*Weight_Step+'Progressive Change'!AF109*Weight_Progressive+'Hydrogen Superpower'!AF109*Weight_Hydro","v":4.6694473208365037E-6},{"$f":"'Step Change'!AG109*Weight_Step+'Progressive Change'!AG109*Weight_Progressive+'Hydrogen Superpower'!AG109*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",{"$f":"G110+NPV($E$126,H110:AG110)","v":-0.16511283801336735},{"$f":"'Step Change'!G110*Weight_Step+'Progressive Change'!G110*Weight_Progressive+'Hydrogen Superpower'!G110*Weight_Hydro","v":0},{"$f":"'Step Change'!H110*Weight_Step+'Progressive Change'!H110*Weight_Progressive+'Hydrogen Superpower'!H110*Weight_Hydro","v":-1.0224678534117258E-3},{"$f":"'Step Change'!I110*Weight_Step+'Progressive Change'!I110*Weight_Progressive+'Hydrogen Superpower'!I110*Weight_Hydro","v":-5.4839820057310355E-4},{"$f":"'Step Change'!J110*Weight_Step+'Progressive Change'!J110*Weight_Progressive+'Hydrogen Superpower'!J110*Weight_Hydro","v":-0.25619633185584906},{"$f":"'Step Change'!K110*Weight_Step+'Progressive Change'!K110*Weight_Progressive+'Hydrogen Superpower'!K110*Weight_Hydro","v":-5.9863520660037618E-3},{"$f":"'Step Change'!L110*Weight_Step+'Progressive Change'!L110*Weight_Progressive+'Hydrogen Superpower'!L110*Weight_Hydro","v":-6.7470300347608798E-6},{"$f":"'Step Change'!M110*Weight_Step+'Progressive Change'!M110*Weight_Progressive+'Hydrogen Superpower'!M110*Weight_Hydro","v":0.12844139984616565},{"$f":"'Step Change'!N110*Weight_Step+'Progressive Change'!N110*Weight_Progressive+'Hydrogen Superpower'!N110*Weight_Hydro","v":-7.4896376683546037E-6},{"$f":"'Step Change'!O110*Weight_Step+'Progressive Change'!O110*Weight_Progressive+'Hydrogen Superpower'!O110*Weight_Hydro","v":2.250905959158635E-3},{"$f":"'Step Change'!P110*Weight_Step+'Progressive Change'!P110*Weight_Progressive+'Hydrogen Superpower'!P110*Weight_Hydro","v":-8.3568848562496762E-6},{"$f":"'Step Change'!Q110*Weight_Step+'Progressive Change'!Q110*Weight_Progressive+'Hydrogen Superpower'!Q110*Weight_Hydro","v":-8.7936336558058813E-6},{"$f":"'Step Change'!R110*Weight_Step+'Progressive Change'!R110*Weight_Progressive+'Hydrogen Superpower'!R110*Weight_Hydro","v":-8.4436975008856732E-2},{"$f":"'Step Change'!S110*Weight_Step+'Progressive Change'!S110*Weight_Progressive+'Hydrogen Superpower'!S110*Weight_Hydro","v":-3.2605450839704855E-2},{"$f":"'Step Change'!T110*Weight_Step+'Progressive Change'!T110*Weight_Progressive+'Hydrogen Superpower'!T110*Weight_Hydro","v":-6.0993834311449825E-3},{"$f":"'Step Change'!U110*Weight_Step+'Progressive Change'!U110*Weight_Progressive+'Hydrogen Superpower'!U110*Weight_Hydro","v":-1.0899351050566287E-5},{"$f":"'Step Change'!V110*Weight_Step+'Progressive Change'!V110*Weight_Progressive+'Hydrogen Superpower'!V110*Weight_Hydro","v":-9.0691067900452432E-3},{"$f":"'Step Change'!W110*Weight_Step+'Progressive Change'!W110*Weight_Progressive+'Hydrogen Superpower'!W110*Weight_Hydro","v":-1.2131854483794759E-5},{"$f":"'Step Change'!X110*Weight_Step+'Progressive Change'!X110*Weight_Progressive+'Hydrogen Superpower'!X110*Weight_Hydro","v":-1.283337720813491E-5},{"$f":"'Step Change'!Y110*Weight_Step+'Progressive Change'!Y110*Weight_Progressive+'Hydrogen Superpower'!Y110*Weight_Hydro","v":-1.3502769026498164E-5},{"$f":"'Step Change'!Z110*Weight_Step+'Progressive Change'!Z110*Weight_Progressive+'Hydrogen Superpower'!Z110*Weight_Hydro","v":-1.4248510654986956E-5},{"$f":"'Step Change'!AA110*Weight_Step+'Progressive Change'!AA110*Weight_Progressive+'Hydrogen Superpower'!AA110*Weight_Hydro","v":-1.5028828306370839E-5},{"$f":"'Step Change'!AB110*Weight_Step+'Progressive Change'!AB110*Weight_Progressive+'Hydrogen Superpower'!AB110*Weight_Hydro","v":-1.5901072976089844E-5},{"$f":"'Step Change'!AC110*Weight_Step+'Progressive Change'!AC110*Weight_Progressive+'Hydrogen Superpower'!AC110*Weight_Hydro","v":-1.6728076095990199E-5},{"$f":"'Step Change'!AD110*Weight_Step+'Progressive Change'!AD110*Weight_Progressive+'Hydrogen Superpower'!AD110*Weight_Hydro","v":-1.7646896316423656E-5},{"$f":"'Step Change'!AE110*Weight_Step+'Progressive Change'!AE110*Weight_Progressive+'Hydrogen Superpower'!AE110*Weight_Hydro","v":-1.8623377669751139E-5},{"$f":"'Step Change'!AF110*Weight_Step+'Progressive Change'!AF110*Weight_Progressive+'Hydrogen Superpower'!AF110*Weight_Hydro","v":-1.9700088526997491E-5},{"$f":"'Step Change'!AG110*Weight_Step+'Progressive Change'!AG110*Weight_Progressive+'Hydrogen Superpower'!AG110*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.16196603515716779,{"$f":"'Step Change'!G111*Weight_Step+'Progressive Change'!G111*Weight_Progressive+'Hydrogen Superpower'!G111*Weight_Hydro","v":0},{"$f":"'Step Change'!H111*Weight_Step+'Progressive Change'!H111*Weight_Progressive+'Hydrogen Superpower'!H111*Weight_Hydro","v":-1.133850009407773E-3},{"$f":"'Step Change'!I111*Weight_Step+'Progressive Change'!I111*Weight_Progressive+'Hydrogen Superpower'!I111*Weight_Hydro","v":-7.3362517287186798E-4},{"$f":"'Step Change'!J111*Weight_Step+'Progressive Change'!J111*Weight_Progressive+'Hydrogen Superpower'!J111*Weight_Hydro","v":-0.25643044543826532},{"$f":"'Step Change'!K111*Weight_Step+'Progressive Change'!K111*Weight_Progressive+'Hydrogen Superpower'!K111*Weight_Hydro","v":-6.3006709099918522E-3},{"$f":"'Step Change'!L111*Weight_Step+'Progressive Change'!L111*Weight_Progressive+'Hydrogen Superpower'!L111*Weight_Hydro","v":6.8520410192648024E-6},{"$f":"'Step Change'!M111*Weight_Step+'Progressive Change'!M111*Weight_Progressive+'Hydrogen Superpower'!M111*Weight_Hydro","v":0.13505415243457264},{"$f":"'Step Change'!N111*Weight_Step+'Progressive Change'!N111*Weight_Progressive+'Hydrogen Superpower'!N111*Weight_Hydro","v":7.6076266488595512E-6},{"$f":"'Step Change'!O111*Weight_Step+'Progressive Change'!O111*Weight_Progressive+'Hydrogen Superpower'!O111*Weight_Hydro","v":2.3818124353913559E-3},{"$f":"'Step Change'!P111*Weight_Step+'Progressive Change'!P111*Weight_Progressive+'Hydrogen Superpower'!P111*Weight_Hydro","v":8.486209726516049E-6},{"$f":"'Step Change'!Q111*Weight_Step+'Progressive Change'!Q111*Weight_Progressive+'Hydrogen Superpower'!Q111*Weight_Hydro","v":8.9278197902915821E-6},{"$f":"'Step Change'!R111*Weight_Step+'Progressive Change'!R111*Weight_Progressive+'Hydrogen Superpower'!R111*Weight_Hydro","v":-8.5442518309938903E-2},{"$f":"'Step Change'!S111*Weight_Step+'Progressive Change'!S111*Weight_Progressive+'Hydrogen Superpower'!S111*Weight_Hydro","v":-3.3497164599886067E-2},{"$f":"'Step Change'!T111*Weight_Step+'Progressive Change'!T111*Weight_Progressive+'Hydrogen Superpower'!T111*Weight_Hydro","v":-6.1621273904414794E-3},{"$f":"'Step Change'!U111*Weight_Step+'Progressive Change'!U111*Weight_Progressive+'Hydrogen Superpower'!U111*Weight_Hydro","v":1.105862371393119E-5},{"$f":"'Step Change'!V111*Weight_Step+'Progressive Change'!V111*Weight_Progressive+'Hydrogen Superpower'!V111*Weight_Hydro","v":-6.1599607906610765E-3},{"$f":"'Step Change'!W111*Weight_Step+'Progressive Change'!W111*Weight_Progressive+'Hydrogen Superpower'!W111*Weight_Hydro","v":1.231047449189629E-5},{"$f":"'Step Change'!X111*Weight_Step+'Progressive Change'!X111*Weight_Progressive+'Hydrogen Superpower'!X111*Weight_Hydro","v":1.3021440382799364E-5},{"$f":"'Step Change'!Y111*Weight_Step+'Progressive Change'!Y111*Weight_Progressive+'Hydrogen Superpower'!Y111*Weight_Hydro","v":1.3700276609131278E-5},{"$f":"'Step Change'!Z111*Weight_Step+'Progressive Change'!Z111*Weight_Progressive+'Hydrogen Superpower'!Z111*Weight_Hydro","v":1.4452593835958307E-5},{"$f":"'Step Change'!AA111*Weight_Step+'Progressive Change'!AA111*Weight_Progressive+'Hydrogen Superpower'!AA111*Weight_Hydro","v":1.5247942161010914E-5},{"$f":"'Step Change'!AB111*Weight_Step+'Progressive Change'!AB111*Weight_Progressive+'Hydrogen Superpower'!AB111*Weight_Hydro","v":1.6132642753512636E-5},{"$f":"'Step Change'!AC111*Weight_Step+'Progressive Change'!AC111*Weight_Progressive+'Hydrogen Superpower'!AC111*Weight_Hydro","v":1.6967043752084829E-5},{"$f":"'Step Change'!AD111*Weight_Step+'Progressive Change'!AD111*Weight_Progressive+'Hydrogen Superpower'!AD111*Weight_Hydro","v":1.7900299629629665E-5},{"$f":"'Step Change'!AE111*Weight_Step+'Progressive Change'!AE111*Weight_Progressive+'Hydrogen Superpower'!AE111*Weight_Hydro","v":1.8891943667757189E-5},{"$f":"'Step Change'!AF111*Weight_Step+'Progressive Change'!AF111*Weight_Progressive+'Hydrogen Superpower'!AF111*Weight_Hydro","v":1.9980217674938609E-5},{"$f":"'Step Change'!AG111*Weight_Step+'Progressive Change'!AG111*Weight_Progressive+'Hydrogen Superpower'!AG111*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.13802599151867453,{"$f":"'Step Change'!G112*Weight_Step+'Progressive Change'!G112*Weight_Progressive+'Hydrogen Superpower'!G112*Weight_Hydro","v":0},{"$f":"'Step Change'!H112*Weight_Step+'Progressive Change'!H112*Weight_Progressive+'Hydrogen Superpower'!H112*Weight_Hydro","v":-6.2691505406675668E-6},{"$f":"'Step Change'!I112*Weight_Step+'Progressive Change'!I112*Weight_Progressive+'Hydrogen Superpower'!I112*Weight_Hydro","v":-5.9179890169566815E-4},{"$f":"'Step Change'!J112*Weight_Step+'Progressive Change'!J112*Weight_Progressive+'Hydrogen Superpower'!J112*Weight_Hydro","v":-0.25756567872468505},{"$f":"'Step Change'!K112*Weight_Step+'Progressive Change'!K112*Weight_Progressive+'Hydrogen Superpower'!K112*Weight_Hydro","v":-9.1430340495121127E-3},{"$f":"'Step Change'!L112*Weight_Step+'Progressive Change'!L112*Weight_Progressive+'Hydrogen Superpower'!L112*Weight_Hydro","v":-8.7918865925615525E-6},{"$f":"'Step Change'!M112*Weight_Step+'Progressive Change'!M112*Weight_Progressive+'Hydrogen Superpower'!M112*Weight_Hydro","v":0.19210541439701509},{"$f":"'Step Change'!N112*Weight_Step+'Progressive Change'!N112*Weight_Progressive+'Hydrogen Superpower'!N112*Weight_Hydro","v":-9.7588397860931099E-6},{"$f":"'Step Change'!O112*Weight_Step+'Progressive Change'!O112*Weight_Progressive+'Hydrogen Superpower'!O112*Weight_Hydro","v":1.3391500631429261E-3},{"$f":"'Step Change'!P112*Weight_Step+'Progressive Change'!P112*Weight_Progressive+'Hydrogen Superpower'!P112*Weight_Hydro","v":-1.0893193746776183E-5},{"$f":"'Step Change'!Q112*Weight_Step+'Progressive Change'!Q112*Weight_Progressive+'Hydrogen Superpower'!Q112*Weight_Hydro","v":-1.1463880675026552E-5},{"$f":"'Step Change'!R112*Weight_Step+'Progressive Change'!R112*Weight_Progressive+'Hydrogen Superpower'!R112*Weight_Hydro","v":-8.7584680436812543E-2},{"$f":"'Step Change'!S112*Weight_Step+'Progressive Change'!S112*Weight_Progressive+'Hydrogen Superpower'!S112*Weight_Hydro","v":-4.985043269933951E-2},{"$f":"'Step Change'!T112*Weight_Step+'Progressive Change'!T112*Weight_Progressive+'Hydrogen Superpower'!T112*Weight_Hydro","v":-6.5957727864190052E-3},{"$f":"'Step Change'!U112*Weight_Step+'Progressive Change'!U112*Weight_Progressive+'Hydrogen Superpower'!U112*Weight_Hydro","v":-1.4207590394979029E-5},{"$f":"'Step Change'!V112*Weight_Step+'Progressive Change'!V112*Weight_Progressive+'Hydrogen Superpower'!V112*Weight_Hydro","v":-3.5147537492267646E-3},{"$f":"'Step Change'!W112*Weight_Step+'Progressive Change'!W112*Weight_Progressive+'Hydrogen Superpower'!W112*Weight_Hydro","v":-1.5813932217535539E-5},{"$f":"'Step Change'!X112*Weight_Step+'Progressive Change'!X112*Weight_Progressive+'Hydrogen Superpower'!X112*Weight_Hydro","v":-1.6730400078176592E-5},{"$f":"'Step Change'!Y112*Weight_Step+'Progressive Change'!Y112*Weight_Progressive+'Hydrogen Superpower'!Y112*Weight_Hydro","v":-1.760274731078687E-5},{"$f":"'Step Change'!Z112*Weight_Step+'Progressive Change'!Z112*Weight_Progressive+'Hydrogen Superpower'!Z112*Weight_Hydro","v":-1.8574057562392212E-5},{"$f":"'Step Change'!AA112*Weight_Step+'Progressive Change'!AA112*Weight_Progressive+'Hydrogen Superpower'!AA112*Weight_Hydro","v":-1.9594118261961522E-5},{"$f":"'Step Change'!AB112*Weight_Step+'Progressive Change'!AB112*Weight_Progressive+'Hydrogen Superpower'!AB112*Weight_Hydro","v":-2.0735582719891099E-5},{"$f":"'Step Change'!AC112*Weight_Step+'Progressive Change'!AC112*Weight_Progressive+'Hydrogen Superpower'!AC112*Weight_Hydro","v":-2.1814555209718208E-5},{"$f":"'Step Change'!AD112*Weight_Step+'Progressive Change'!AD112*Weight_Progressive+'Hydrogen Superpower'!AD112*Weight_Hydro","v":-2.3009123983028697E-5},{"$f":"'Step Change'!AE112*Weight_Step+'Progressive Change'!AE112*Weight_Progressive+'Hydrogen Superpower'!AE112*Weight_Hydro","v":-2.4283753810560641E-5},{"$f":"'Step Change'!AF112*Weight_Step+'Progressive Change'!AF112*Weight_Progressive+'Hydrogen Superpower'!AF112*Weight_Hydro","v":-2.5684786860494076E-5},{"$f":"'Step Change'!AG112*Weight_Step+'Progressive Change'!AG112*Weight_Progressive+'Hydrogen Superpower'!AG112*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.31780942783162669,{"$f":"'Step Change'!G113*Weight_Step+'Progressive Change'!G113*Weight_Progressive+'Hydrogen Superpower'!G113*Weight_Hydro","v":0},{"$f":"'Step Change'!H113*Weight_Step+'Progressive Change'!H113*Weight_Progressive+'Hydrogen Superpower'!H113*Weight_Hydro","v":-2.2361403279764856E-3},{"$f":"'Step Change'!I113*Weight_Step+'Progressive Change'!I113*Weight_Progressive+'Hydrogen Superpower'!I113*Weight_Hydro","v":-7.2165777073436728E-4},{"$f":"'Step Change'!J113*Weight_Step+'Progressive Change'!J113*Weight_Progressive+'Hydrogen Superpower'!J113*Weight_Hydro","v":-0.33613197758976598},{"$f":"'Step Change'!K113*Weight_Step+'Progressive Change'!K113*Weight_Progressive+'Hydrogen Superpower'!K113*Weight_Hydro","v":2.4980904121470865E-3},{"$f":"'Step Change'!L113*Weight_Step+'Progressive Change'!L113*Weight_Progressive+'Hydrogen Superpower'!L113*Weight_Hydro","v":-9.3936896682519183E-6},{"$f":"'Step Change'!M113*Weight_Step+'Progressive Change'!M113*Weight_Progressive+'Hydrogen Superpower'!M113*Weight_Hydro","v":-2.0949436809508976E-2},{"$f":"'Step Change'!N113*Weight_Step+'Progressive Change'!N113*Weight_Progressive+'Hydrogen Superpower'!N113*Weight_Hydro","v":-1.0430017386956661E-5},{"$f":"'Step Change'!O113*Weight_Step+'Progressive Change'!O113*Weight_Progressive+'Hydrogen Superpower'!O113*Weight_Hydro","v":2.5232797423979155E-3},{"$f":"'Step Change'!P113*Weight_Step+'Progressive Change'!P113*Weight_Progressive+'Hydrogen Superpower'!P113*Weight_Hydro","v":-1.1636357614107508E-5},{"$f":"'Step Change'!Q113*Weight_Step+'Progressive Change'!Q113*Weight_Progressive+'Hydrogen Superpower'!Q113*Weight_Hydro","v":-1.2241252368041389E-5},{"$f":"'Step Change'!R113*Weight_Step+'Progressive Change'!R113*Weight_Progressive+'Hydrogen Superpower'!R113*Weight_Hydro","v":-0.10311867386745485},{"$f":"'Step Change'!S113*Weight_Step+'Progressive Change'!S113*Weight_Progressive+'Hydrogen Superpower'!S113*Weight_Hydro","v":-7.3524310831070083E-2},{"$f":"'Step Change'!T113*Weight_Step+'Progressive Change'!T113*Weight_Progressive+'Hydrogen Superpower'!T113*Weight_Hydro","v":-6.7564193245690284E-3},{"$f":"'Step Change'!U113*Weight_Step+'Progressive Change'!U113*Weight_Progressive+'Hydrogen Superpower'!U113*Weight_Hydro","v":-1.5158244978207245E-5},{"$f":"'Step Change'!V113*Weight_Step+'Progressive Change'!V113*Weight_Progressive+'Hydrogen Superpower'!V113*Weight_Hydro","v":1.6481377108619256E-3},{"$f":"'Step Change'!W113*Weight_Step+'Progressive Change'!W113*Weight_Progressive+'Hydrogen Superpower'!W113*Weight_Hydro","v":-1.6875094655119711E-5},{"$f":"'Step Change'!X113*Weight_Step+'Progressive Change'!X113*Weight_Progressive+'Hydrogen Superpower'!X113*Weight_Hydro","v":-1.7850253991202169E-5},{"$f":"'Step Change'!Y113*Weight_Step+'Progressive Change'!Y113*Weight_Progressive+'Hydrogen Superpower'!Y113*Weight_Hydro","v":-1.8780392610266749E-5},{"$f":"'Step Change'!Z113*Weight_Step+'Progressive Change'!Z113*Weight_Progressive+'Hydrogen Superpower'!Z113*Weight_Hydro","v":-1.9808921296314219E-5},{"$f":"'Step Change'!AA113*Weight_Step+'Progressive Change'!AA113*Weight_Progressive+'Hydrogen Superpower'!AA113*Weight_Hydro","v":-2.0902306394588504E-5},{"$f":"'Step Change'!AB113*Weight_Step+'Progressive Change'!AB113*Weight_Progressive+'Hydrogen Superpower'!AB113*Weight_Hydro","v":-2.2117777619317952E-5},{"$f":"'Step Change'!AC113*Weight_Step+'Progressive Change'!AC113*Weight_Progressive+'Hydrogen Superpower'!AC113*Weight_Hydro","v":-2.3259588270049984E-5},{"$f":"'Step Change'!AD113*Weight_Step+'Progressive Change'!AD113*Weight_Progressive+'Hydrogen Superpower'!AD113*Weight_Hydro","v":-2.4537550788810888E-5},{"$f":"'Step Change'!AE113*Weight_Step+'Progressive Change'!AE113*Weight_Progressive+'Hydrogen Superpower'!AE113*Weight_Hydro","v":-2.5897345420247445E-5},{"$f":"'Step Change'!AF113*Weight_Step+'Progressive Change'!AF113*Weight_Progressive+'Hydrogen Superpower'!AF113*Weight_Hydro","v":-2.7386899072266887E-5},{"$f":"'Step Change'!AG113*Weight_Step+'Progressive Change'!AG113*Weight_Progressive+'Hydrogen Superpower'!AG113*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0.82128468854230063,{"$f":"'Step Change'!G114*Weight_Step+'Progressive Change'!G114*Weight_Progressive+'Hydrogen Superpower'!G114*Weight_Hydro","v":0},{"$f":"'Step Change'!H114*Weight_Step+'Progressive Change'!H114*Weight_Progressive+'Hydrogen Superpower'!H114*Weight_Hydro","v":8.4634375373582308E-6},{"$f":"'Step Change'!I114*Weight_Step+'Progressive Change'!I114*Weight_Progressive+'Hydrogen Superpower'!I114*Weight_Hydro","v":-1.0573169437908803E-3},{"$f":"'Step Change'!J114*Weight_Step+'Progressive Change'!J114*Weight_Progressive+'Hydrogen Superpower'!J114*Weight_Hydro","v":1.4014984263827086},{"$f":"'Step Change'!K114*Weight_Step+'Progressive Change'!K114*Weight_Progressive+'Hydrogen Superpower'!K114*Weight_Hydro","v":-7.7343338483772655E-3},{"$f":"'Step Change'!L114*Weight_Step+'Progressive Change'!L114*Weight_Progressive+'Hydrogen Superpower'!L114*Weight_Hydro","v":9.7637467636130161E-6},{"$f":"'Step Change'!M114*Weight_Step+'Progressive Change'!M114*Weight_Progressive+'Hydrogen Superpower'!M114*Weight_Hydro","v":6.8560875322159417E-3},{"$f":"'Step Change'!N114*Weight_Step+'Progressive Change'!N114*Weight_Progressive+'Hydrogen Superpower'!N114*Weight_Hydro","v":1.0838394040284705E-5},{"$f":"'Step Change'!O114*Weight_Step+'Progressive Change'!O114*Weight_Progressive+'Hydrogen Superpower'!O114*Weight_Hydro","v":-6.5575096142715681E-3},{"$f":"'Step Change'!P114*Weight_Step+'Progressive Change'!P114*Weight_Progressive+'Hydrogen Superpower'!P114*Weight_Hydro","v":1.2094623404178895E-5},{"$f":"'Step Change'!Q114*Weight_Step+'Progressive Change'!Q114*Weight_Progressive+'Hydrogen Superpower'!Q114*Weight_Hydro","v":1.2727022861425459E-5},{"$f":"'Step Change'!R114*Weight_Step+'Progressive Change'!R114*Weight_Progressive+'Hydrogen Superpower'!R114*Weight_Hydro","v":-0.20308513366049785},{"$f":"'Step Change'!S114*Weight_Step+'Progressive Change'!S114*Weight_Progressive+'Hydrogen Superpower'!S114*Weight_Hydro","v":-0.48588020706896673},{"$f":"'Step Change'!T114*Weight_Step+'Progressive Change'!T114*Weight_Progressive+'Hydrogen Superpower'!T114*Weight_Hydro","v":6.0222215970877277E-3},{"$f":"'Step Change'!U114*Weight_Step+'Progressive Change'!U114*Weight_Progressive+'Hydrogen Superpower'!U114*Weight_Hydro","v":1.577240683771232E-5},{"$f":"'Step Change'!V114*Weight_Step+'Progressive Change'!V114*Weight_Progressive+'Hydrogen Superpower'!V114*Weight_Hydro","v":3.2316419410484704E-3},{"$f":"'Step Change'!W114*Weight_Step+'Progressive Change'!W114*Weight_Progressive+'Hydrogen Superpower'!W114*Weight_Hydro","v":1.7556245452741587E-5},{"$f":"'Step Change'!X114*Weight_Step+'Progressive Change'!X114*Weight_Progressive+'Hydrogen Superpower'!X114*Weight_Hydro","v":1.8572465865300802E-5},{"$f":"'Step Change'!Y114*Weight_Step+'Progressive Change'!Y114*Weight_Progressive+'Hydrogen Superpower'!Y114*Weight_Hydro","v":1.9541018774668812E-5},{"$f":"'Step Change'!Z114*Weight_Step+'Progressive Change'!Z114*Weight_Progressive+'Hydrogen Superpower'!Z114*Weight_Hydro","v":2.0619042695357263E-5},{"$f":"'Step Change'!AA114*Weight_Step+'Progressive Change'!AA114*Weight_Progressive+'Hydrogen Superpower'!AA114*Weight_Hydro","v":2.1750273301389969E-5},{"$f":"'Step Change'!AB114*Weight_Step+'Progressive Change'!AB114*Weight_Progressive+'Hydrogen Superpower'!AB114*Weight_Hydro","v":2.3014545702074718E-5},{"$f":"'Step Change'!AC114*Weight_Step+'Progressive Change'!AC114*Weight_Progressive+'Hydrogen Superpower'!AC114*Weight_Hydro","v":2.4211086339547022E-5},{"$f":"'Step Change'!AD114*Weight_Step+'Progressive Change'!AD114*Weight_Progressive+'Hydrogen Superpower'!AD114*Weight_Hydro","v":2.5539199751264148E-5},{"$f":"'Step Change'!AE114*Weight_Step+'Progressive Change'!AE114*Weight_Progressive+'Hydrogen Superpower'!AE114*Weight_Hydro","v":2.6952366963559856E-5},{"$f":"'Step Change'!AF114*Weight_Step+'Progressive Change'!AF114*Weight_Progressive+'Hydrogen Superpower'!AF114*Weight_Hydro","v":2.8507485323590794E-5},{"$f":"'Step Change'!AG114*Weight_Step+'Progressive Change'!AG114*Weight_Progressive+'Hydrogen Superpower'!AG114*Weight_Hydro","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"Inputs!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV($E$126,H118:AG118)","v":11.942051607971125},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":0.48333455600938874},1.9193820300135729E-2,1.4310682777423396,1.1676843501479932,1.4238760322608242,1.0239218012082614,0.91714902552306499,1.3288113905735128,1.8716570394117098,1.9429828529236635,1.4782157539890497,1.443695776406883,1.5440718778783173,2.0997243875907947,1.8779615404318284,1.8962456889623491,1.9839895063152289,2.718182005978528,3.6168705422703926,2.6219788359973886,2.3605031892101955,2.7872760118899538,2.3269369675891087,3.3682599629129881,2.762961819066394,0]
[null,null,null,"Option 2","June $2022 m",{"$f":"G119+NPV($E$126,H119:AG119)","v":16.767849800391556},{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.30876750477326848,8.1613507199554125E-2,1.9678837993636407,1.5174154799310426,1.5573091970127313,1.3929725967949524,1.3372307229194145,1.7385444165257529,2.822121106054774,2.9605659865127532,2.1634256147129314,2.0896838822108634,2.4008324643470953,2.9869573205668023,3.1196286894052578,2.7023657900903602,3.3506448878692168,4.5068788545293295,6.2704798704639009,3.2935558889417766,3.523304032052371,4.1351023196288486,3.0909842763181428,4.805418244725673,3.230848313020259,0]
[null,null,null,"Option 2A","June $2022 m",16.692995407839131,0,0.3069657416433218,8.142310536695857E-2,1.9521987415917788,1.5049453742829511,1.5435586101662413,1.3697535013170059,1.3006089346650624,1.7107337707943939,2.8423239295959561,2.9481123950759636,2.1637500724106689,2.0734221645546067,2.3745973596950831,3.0316025229417587,3.0677707919316819,2.691172360166735,3.2945224801187689,4.3843827440061203,6.0249538447627975,3.4320034777009374,3.5216387758954459,4.2320908493188423,3.1294130443320536,5.0586069891812508,3.4855346071346127,0]
[null,null,null,"Option 2B","June $2022 m",15.912241393507854,0,0.31076896168198287,8.1794716694474801E-2,1.833451103681965,1.3834925404716514,1.3277429679360084,1.2163949633399982,1.1093671914962067,1.3660650337789584,2.9928284395561882,2.8927582829680301,2.0942382934441097,1.872396753691101,2.3185210844538684,3.0712094996386003,2.736435793444985,2.5727572221446846,3.0310967921836496,4.0862579162302488,5.6450349028674927,3.9644352539007039,3.0247566190579782,4.1055016637947936,3.3025686962626959,6.1964592143854498,3.8595589479060153,0]
[null,null,null,"Option 3","June $2022 m",11.869330379085339,0,0.19660924459825982,6.0203732619932879E-2,0.31566905825333924,1.4282754958611326,1.2703848615892208,1.6122864847825951,1.9525815410070242,2.7796707468664574,1.8179532556707321,2.1081436763344654,1.0814879631481862,2.0617453169270505,1.5437483252203994,0.77926376665039221,3.6178270569293614,2.3281398835245706,3.0421066694914942,4.4119148551279883,8.0140587054094841,-2.4412644958544907,4.1934194717941349,1.8201940489172659,2.2960592112823957E-2,-2.9150586581177205,-4.5473597902600496,0]
[null,null,null,"Option 4","June $2022 m",68.207970998879219,0,0.11538463398723285,-9.5813175007983633E-4,11.781464933269053,10.205473502543926,12.273778591284504,6.3173958450794867,5.871950563061068,8.6416927296016546,9.3024195496983477,10.563103279045242,10.152788074682013,9.5760472806865948,10.385808548938808,11.027900445775758,9.9455466274552951,9.8499745493330018,10.256984620481637,10.189216498562226,10.038487960466712,11.58993069634867,8.3983441279389073,10.241402821876218,7.0745480870472734,10.356258930882039,11.301128371820822,0]
[]
[]
[null,null,"Discount rate",null,0.10554996797417017,{"$f":"F11-F10","v":-1.2791335955242289E-4}]

{"sheet":"No BOP BESS sensitivity >>>","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Results - No BOP BESS","index":14,"n_rows":83,"n_cols":10,"rows_kept":83,"cut":false,"hidden":false,"merged":[[27,1,32,1],[33,1,38,1],[39,1,44,1],[45,1,50,1]]}
[null,"Increasing capacity for generation in Molong and Parkes area - No BOP BESS sensitivity"]
[null,"Results "]
[]
[null,"Description: This tab summarises the results produced under the no BOP BESS sensitivity"]
[]
[null,"Estimated net benefits"]
[]
[]
[null,"Option",null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted scenario","Rank"]
[null,"Scenario weighting",null,{"$f":"Weight_Step","v":0.52},{"$f":"Weight_Progressive","v":0.3},{"$f":"Weight_Hydro","v":0.18}]
[null,"Option 1","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F10","v":18.296476472929214},{"$f":"'Progressive Change - No BOP BES'!F10","v":13.938244166081599},{"$f":"'Hydrogen Superpower - No BOP BE'!F10","v":41.288531740310724},{"$f":"'Weighted - No BOP BESS'!F10","v":21.127576729003604},{"$f":"IF(G11=0,0,_xlfn.RANK.EQ(G11,$G$11:$G$16))","v":3}]
[null,"Option 2","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F11","v":21.197612526023633},{"$f":"'Progressive Change - No BOP BES'!F11","v":16.783615325271807},{"$f":"'Hydrogen Superpower - No BOP BE'!F11","v":58.848799864879915},{"$f":"'Weighted - No BOP BESS'!F11","v":26.65062708679222},{"$f":"IF(G12=0,0,_xlfn.RANK.EQ(G12,$G$11:$G$16))","v":1}]
[null,"Option 2A","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F12","v":20.550309492781413},{"$f":"'Progressive Change - No BOP BES'!F12","v":16.298110752908361},{"$f":"'Hydrogen Superpower - No BOP BE'!F12","v":57.939865396737062},{"$f":"'Weighted - No BOP BESS'!F12","v":26.004769933531509},2]
[null,"Option 2B","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F13","v":0.4965064062760689},{"$f":"'Progressive Change - No BOP BES'!F13","v":-2.6225652566328765},{"$f":"'Hydrogen Superpower - No BOP BE'!F13","v":43.263602268409585},{"$f":"'Weighted - No BOP BESS'!F13","v":7.2588621625874232},4]
[null,"Option 3","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F14","v":-6.9545163286611142},{"$f":"'Progressive Change - No BOP BES'!F14","v":-12.740388110801277},{"$f":"'Hydrogen Superpower - No BOP BE'!F14","v":-11.474321139849355},{"$f":"'Weighted - No BOP BESS'!F14","v":-9.5038427293170429},5]
[null,"Option 4","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F15","v":-65.410135963712833},{"$f":"'Progressive Change - No BOP BES'!F15","v":-59.088425758016548},{"$f":"'Hydrogen Superpower - No BOP BE'!F15","v":-46.61371546262243},{"$f":"'Weighted - No BOP BESS'!F15","v":-60.130267211807627},6]
[]
[]
[]
[]
[]
[]
[]
[null,"Net economic benefits - detailed chart"]
[]
[]
[null,null,null,"Fuel consumption","Cost for parties other than the RIT-T proponent","Difference in timing of unrelated expenditure","Voluntary load curtailment","Involuntary load shedding","Cost of option","Net economic benefit"]
[null,"Step Change","Option 1",{"$f":"'Step Change - No BOP BESS'!F50","v":-1.1761015176738874},{"$f":"SUM('Step Change - No BOP BESS'!F59,'Step Change - No BOP BESS'!F66,'Step Change - No BOP BESS'!F73)","v":21.996296613576479},{"$f":"'Step Change - No BOP BESS'!F82","v":-1.0724272456498067},{"$f":"'Step Change - No BOP BESS'!F100","v":-0.3761267109228969},{"$f":"'Step Change - No BOP BESS'!F109","v":9.7506255854812277E-2},{"$f":"-'Step Change - No BOP BESS'!F39","v":-1.4387008030992321},{"$f":"'Step Change - No BOP BESS'!F10","v":18.296476472929214}]
[null,null,"Option 2",{"$f":"'Step Change - No BOP BESS'!F51","v":-3.1324745994822294},{"$f":"SUM('Step Change - No BOP BESS'!F60,'Step Change - No BOP BESS'!F67,'Step Change - No BOP BESS'!F74)","v":32.552303888171565},{"$f":"'Step Change - No BOP BESS'!F83","v":-2.1149023555487312},{"$f":"'Step Change - No BOP BESS'!F101","v":-0.38226904017517649},{"$f":"'Step Change - No BOP BESS'!F110","v":0.21914244405626893},{"$f":"-'Step Change - No BOP BESS'!F40","v":-7.4595347162814027},{"$f":"'Step Change - No BOP BESS'!F11","v":21.197612526023633}]
[null,null,"Option 2A",{"$f":"'Step Change - No BOP BESS'!F52","v":-3.0515669319784378},{"$f":"SUM('Step Change - No BOP BESS'!F61,'Step Change - No BOP BESS'!F68,'Step Change - No BOP BESS'!F75)","v":32.548771213006155},{"$f":"'Step Change - No BOP BESS'!F84","v":-2.2463970424175366},{"$f":"'Step Change - No BOP BESS'!F102","v":-0.4534897909651715},{"$f":"'Step Change - No BOP BESS'!F111","v":0.21773105357603614},{"$f":"-'Step Change - No BOP BESS'!F41","v":-8.1128069380191725},{"$f":"'Step Change - No BOP BESS'!F12","v":20.550309492781413}]
[null,null,"Option 2B",{"$f":"'Step Change - No BOP BESS'!F53","v":-2.7786898335428947},{"$f":"SUM('Step Change - No BOP BESS'!F62,'Step Change - No BOP BESS'!F69,'Step Change - No BOP BESS'!F76)","v":31.094063963845599},{"$f":"'Step Change - No BOP BESS'!F85","v":-2.8515106522652287},{"$f":"'Step Change - No BOP BESS'!F103","v":-0.84000638013090945},{"$f":"'Step Change - No BOP BESS'!F112","v":0.18799952805568132},{"$f":"-'Step Change - No BOP BESS'!F42","v":-25.82061855382862},{"$f":"'Step Change - No BOP BESS'!F13","v":0.4965064062760689}]
[null,null,"Option 3",{"$f":"'Step Change - No BOP BESS'!F54","v":-4.4975711937590779},{"$f":"SUM('Step Change - No BOP BESS'!F63,'Step Change - No BOP BESS'!F70,'Step Change - No BOP BESS'!F77)","v":26.614057638944224},{"$f":"'Step Change - No BOP BESS'!F86","v":0.59123558253164665},{"$f":"'Step Change - No BOP BESS'!F104","v":0.62967931830698898},{"$f":"'Step Change - No BOP BESS'!F113","v":0.19816706593876909},{"$f":"-'Step Change - No BOP BESS'!F43","v":-38.261272055445176},{"$f":"'Step Change - No BOP BESS'!F14","v":-6.9545163286611142}]
[null,null,"Option 4",{"$f":"'Step Change - No BOP BESS'!F55","v":0.43681406685535146},{"$f":"SUM('Step Change - No BOP BESS'!F64,'Step Change - No BOP BESS'!F71,'Step Change - No BOP BESS'!F78)","v":108.06745845991766},{"$f":"'Step Change - No BOP BESS'!F87","v":-1.6532914702841344},{"$f":"'Step Change - No BOP BESS'!F105","v":0.26744935634751715},{"$f":"'Step Change - No BOP BESS'!F114","v":1.1761112201456616},{"$f":"-'Step Change - No BOP BESS'!F44","v":-184.45673889746891},{"$f":"'Step Change - No BOP BESS'!F15","v":-65.410135963712833}]
[null,"Progressive Change","Option 1",{"$f":"'Progressive Change - No BOP BES'!F50","v":3.2963348361172256},{"$f":"SUM('Progressive Change - No BOP BES'!F59,'Progressive Change - No BOP BES'!F66,'Progressive Change - No BOP BES'!F73)","v":12.666851675335232},{"$f":"'Progressive Change - No BOP BES'!F82","v":0.28068108987694601},{"$f":"'Progressive Change - No BOP BES'!F100","v":-7.4551724972237721E-2},{"$f":"'Progressive Change - No BOP BES'!F109","v":-1.0584007880200852},{"$f":"-'Progressive Change - No BOP BES'!F39","v":-1.4387008030992321},{"$f":"'Progressive Change - No BOP BES'!F10","v":13.938244166081599}]
[null,null,"Option 2",{"$f":"'Progressive Change - No BOP BES'!F51","v":3.4865827147556643},{"$f":"SUM('Progressive Change - No BOP BES'!F60,'Progressive Change - No BOP BES'!F67,'Progressive Change - No BOP BES'!F74)","v":20.111107287275303},{"$f":"'Progressive Change - No BOP BES'!F83","v":0.5206723238399078},{"$f":"'Progressive Change - No BOP BES'!F101","v":-0.20516331094650656},{"$f":"'Progressive Change - No BOP BES'!F110","v":-1.1853958786544925},{"$f":"-'Progressive Change - No BOP BES'!F40","v":-7.4595347162814027},{"$f":"'Progressive Change - No BOP BES'!F11","v":16.783615325271807}]
[null,null,"Option 2A",{"$f":"'Progressive Change - No BOP BES'!F52","v":3.6797001351676029},{"$f":"SUM('Progressive Change - No BOP BES'!F61,'Progressive Change - No BOP BES'!F68,'Progressive Change - No BOP BES'!F75)","v":20.233450780348068},{"$f":"'Progressive Change - No BOP BES'!F84","v":0.50965695499230113},{"$f":"'Progressive Change - No BOP BES'!F102","v":-0.4637655730592613},{"$f":"'Progressive Change - No BOP BES'!F111","v":-1.1961925361007155},{"$f":"-'Progressive Change - No BOP BES'!F41","v":-8.1128069380191725},{"$f":"'Progressive Change - No BOP BES'!F12","v":16.298110752908361}]
[null,null,"Option 2B",{"$f":"'Progressive Change - No BOP BES'!F53","v":3.3380401493591396},{"$f":"SUM('Progressive Change - No BOP BES'!F62,'Progressive Change - No BOP BES'!F69,'Progressive Change - No BOP BES'!F76)","v":19.493386989976177},{"$f":"'Progressive Change - No BOP BES'!F85","v":0.578033294168801},{"$f":"'Progressive Change - No BOP BES'!F103","v":-0.4476847625464459},{"$f":"'Progressive Change - No BOP BES'!F112","v":-1.2689907079043787},{"$f":"-'Progressive Change - No BOP BES'!F42","v":-25.82061855382862},{"$f":"'Progressive Change - No BOP BES'!F13","v":-2.6225652566328765}]
[null,null,"Option 3",{"$f":"'Progressive Change - No BOP BES'!F54","v":1.2930802161793449},{"$f":"SUM('Progressive Change - No BOP BES'!F63,'Progressive Change - No BOP BES'!F70,'Progressive Change - No BOP BES'!F77)","v":19.306586405222021},{"$f":"'Progressive Change - No BOP BES'!F86","v":0.24179776667411598},{"$f":"'Progressive Change - No BOP BES'!F104","v":-1.7901703916359752},{"$f":"'Progressive Change - No BOP BES'!F113","v":-1.3015973666171052},{"$f":"-'Progressive Change - No BOP BES'!F43","v":-38.261272055445176},{"$f":"'Progressive Change - No BOP BES'!F14","v":-12.740388110801277}]
[null,null,"Option 4",{"$f":"'Progressive Change - No BOP BES'!F55","v":20.604468599829495},{"$f":"SUM('Progressive Change - No BOP BES'!F64,'Progressive Change - No BOP BES'!F71,'Progressive Change - No BOP BES'!F78)","v":90.533356858662444},{"$f":"'Progressive Change - No BOP BES'!F87","v":2.6096834469902981},{"$f":"'Progressive Change - No BOP BES'!F105","v":0.39000342580212771},{"$f":"'Progressive Change - No BOP BES'!F114","v":0.47873950739395676},{"$f":"-'Progressive Change - No BOP BES'!F44","v":-184.45673889746891},{"$f":"'Progressive Change - No BOP BES'!F15","v":-59.088425758016548}]
[null,"Hydrogen Superpower","Option 1",{"$f":"'Hydrogen Superpower - No BOP BE'!F50","v":29.098148231660314},{"$f":"SUM('Hydrogen Superpower - No BOP BE'!F59,'Hydrogen Superpower - No BOP BE'!F66,'Hydrogen Superpower - No BOP BE'!F73)","v":14.448505971463527},{"$f":"'Hydrogen Superpower - No BOP BE'!F82","v":-0.65443800439821032},{"$f":"'Hydrogen Superpower - No BOP BE'!F100","v":-1.0689863557955073},{"$f":"'Hydrogen Superpower - No BOP BE'!F109","v":0.63797281963607644},{"$f":"-'Hydrogen Superpower - No BOP BE'!F39","v":-1.4387008030992321},{"$f":"'Hydrogen Superpower - No BOP BE'!F10","v":41.288531740310724}]
[null,null,"Option 2",{"$f":"'Hydrogen Superpower - No BOP BE'!F51","v":38.674301902530679},{"$f":"SUM('Hydrogen Superpower - No BOP BE'!F60,'Hydrogen Superpower - No BOP BE'!F67,'Hydrogen Superpower - No BOP BE'!F74)","v":28.293081685516949},{"$f":"'Hydrogen Superpower - No BOP BE'!F83","v":-7.9956921174419993E-2},{"$f":"'Hydrogen Superpower - No BOP BE'!F101","v":-2.6166799361255313},{"$f":"'Hydrogen Superpower - No BOP BE'!F110","v":0.52224094513031105},{"$f":"-'Hydrogen Superpower - No BOP BE'!F40","v":-7.4595347162814027},{"$f":"'Hydrogen Superpower - No BOP BE'!F11","v":58.848799864879915}]
[null,null,"Option 2A",{"$f":"'Hydrogen Superpower - No BOP BE'!F52","v":40.361761349087722},{"$f":"SUM('Hydrogen Superpower - No BOP BE'!F61,'Hydrogen Superpower - No BOP BE'!F68,'Hydrogen Superpower - No BOP BE'!F75)","v":26.079197706163722},{"$f":"'Hydrogen Superpower - No BOP BE'!F84","v":0.27807238938427647},{"$f":"'Hydrogen Superpower - No BOP BE'!F102","v":-2.822728063561363},{"$f":"'Hydrogen Superpower - No BOP BE'!F111","v":0.50830102410233269},{"$f":"-'Hydrogen Superpower - No BOP BE'!F41","v":-8.1128069380191725},{"$f":"'Hydrogen Superpower - No BOP BE'!F12","v":57.939865396737062}]
[null,null,"Option 2B",{"$f":"'Hydrogen Superpower - No BOP BE'!F53","v":60.828781519658783},{"$f":"SUM('Hydrogen Superpower - No BOP BE'!F62,'Hydrogen Superpower - No BOP BE'!F69,'Hydrogen Superpower - No BOP BE'!F76)","v":8.7927864439305523},{"$f":"'Hydrogen Superpower - No BOP BE'!F85","v":1.7379149743962206},{"$f":"'Hydrogen Superpower - No BOP BE'!F103","v":-4.2586703332115015},{"$f":"'Hydrogen Superpower - No BOP BE'!F112","v":0.47813988332169349},{"$f":"-'Hydrogen Superpower - No BOP BE'!F42","v":-25.82061855382862},{"$f":"'Hydrogen Superpower - No BOP BE'!F13","v":43.263602268409585}]
[null,null,"Option 3",{"$f":"'Hydrogen Superpower - No BOP BE'!F54","v":-86.681414867845021},{"$f":"SUM('Hydrogen Superpower - No BOP BE'!F63,'Hydrogen Superpower - No BOP BE'!F70,'Hydrogen Superpower - No BOP BE'!F77)","v":100.61183864606261},{"$f":"'Hydrogen Superpower - No BOP BE'!F86","v":2.654845477111627},{"$f":"'Hydrogen Superpower - No BOP BE'!F104","v":2.7959836420182729},{"$f":"'Hydrogen Superpower - No BOP BE'!F113","v":-0.36548929657317769},{"$f":"-'Hydrogen Superpower - No BOP BE'!F43","v":-38.261272055445176},{"$f":"'Hydrogen Superpower - No BOP BE'!F14","v":-11.474321139849355}]
[null,null,"Option 4",{"$f":"'Hydrogen Superpower - No BOP BE'!F55","v":49.950445570918227},{"$f":"SUM('Hydrogen Superpower - No BOP BE'!F64,'Hydrogen Superpower - No BOP BE'!F71,'Hydrogen Superpower - No BOP BE'!F78)","v":81.885804918226967},{"$f":"'Hydrogen Superpower - No BOP BE'!F87","v":-1.4195647840646051},{"$f":"'Hydrogen Superpower - No BOP BE'!F105","v":-3.818234475097539},{"$f":"'Hydrogen Superpower - No BOP BE'!F114","v":0.49251090408937814},{"$f":"-'Hydrogen Superpower - No BOP BE'!F44","v":-184.45673889746891},{"$f":"'Hydrogen Superpower - No BOP BE'!F15","v":-46.61371546262243}]
[null,"Weighted","Option 1",{"$f":"'Weighted - No BOP BESS'!F50","v":5.6149943433436027},{"$f":"SUM('Weighted - No BOP BESS'!F59,'Weighted - No BOP BESS'!F66,'Weighted - No BOP BESS'!F73)","v":17.838860816523777},{"$f":"'Weighted - No BOP BESS'!F82","v":-0.59125668156649358},{"$f":"'Weighted - No BOP BESS'!F100","v":-0.41036895121476896},{"$f":"'Weighted - No BOP BESS'!F109","v":-0.15198187582702935},{"$f":"-'Weighted - No BOP BESS'!F39","v":-1.4387008030992321},{"$f":"'Weighted - No BOP BESS'!F10","v":21.127576729003604}]
[null,null,"Option 2",{"$f":"'Weighted - No BOP BESS'!F51","v":6.37846236515146},{"$f":"SUM('Weighted - No BOP BESS'!F60,'Weighted - No BOP BESS'!F67,'Weighted - No BOP BESS'!F74)","v":28.053284911424846},{"$f":"'Weighted - No BOP BESS'!F83","v":-0.95793977354476356},{"$f":"'Weighted - No BOP BESS'!F101","v":-0.73133128267763947},{"$f":"'Weighted - No BOP BESS'!F110","v":-0.14766132256363182},{"$f":"-'Weighted - No BOP BESS'!F40","v":-7.4595347162814027},{"$f":"'Weighted - No BOP BESS'!F11","v":26.65062708679222}]
[null,null,"Option 2A",{"$f":"'Weighted - No BOP BESS'!F52","v":6.7822122787572834},{"$f":"SUM('Weighted - No BOP BESS'!F61,'Weighted - No BOP BESS'!F68,'Weighted - No BOP BESS'!F75)","v":27.689651851977093},{"$f":"'Weighted - No BOP BESS'!F84","v":-0.96517634547025866},{"$f":"'Weighted - No BOP BESS'!F102","v":-0.883035414660713},{"$f":"'Weighted - No BOP BESS'!F111","v":-0.15414342863225611},{"$f":"-'Weighted - No BOP BESS'!F41","v":-8.1128069380191725},{"$f":"'Weighted - No BOP BESS'!F12","v":26.004769933531509}]
[null,null,"Option 2B",{"$f":"'Weighted - No BOP BESS'!F53","v":10.505674004904019},{"$f":"SUM('Weighted - No BOP BESS'!F62,'Weighted - No BOP BESS'!F69,'Weighted - No BOP BESS'!F76)","v":23.599630918100065},{"$f":"'Weighted - No BOP BESS'!F85","v":-0.99655085553595901},{"$f":"'Weighted - No BOP BESS'!F103","v":-1.3376694064100771},{"$f":"'Weighted - No BOP BESS'!F112","v":-0.19687227878445451},{"$f":"-'Weighted - No BOP BESS'!F42","v":-25.82061855382862},{"$f":"'Weighted - No BOP BESS'!F13","v":7.2588621625874232}]
[null,null,"Option 3",{"$f":"'Weighted - No BOP BESS'!F54","v":-17.553467632113023},{"$f":"SUM('Weighted - No BOP BESS'!F63,'Weighted - No BOP BESS'!F70,'Weighted - No BOP BESS'!F77)","v":37.741416850108862},{"$f":"'Weighted - No BOP BESS'!F86","v":0.85785401879878376},{"$f":"'Weighted - No BOP BESS'!F104","v":0.29365918359213106},{"$f":"'Weighted - No BOP BESS'!F113","v":-0.35322040908014363},{"$f":"-'Weighted - No BOP BESS'!F43","v":-38.261272055445176},{"$f":"'Weighted - No BOP BESS'!F14","v":-9.5038427293170429}]
[null,null,"Option 4",{"$f":"'Weighted - No BOP BESS'!F55","v":15.399564097478912},{"$f":"SUM('Weighted - No BOP BESS'!F64,'Weighted - No BOP BESS'!F71,'Weighted - No BOP BESS'!F78)","v":98.094530342036734},{"$f":"'Weighted - No BOP BESS'!F87","v":-0.33232819158228932},{"$f":"'Weighted - No BOP BESS'!F105","v":-0.43120751247621025},{"$f":"'Weighted - No BOP BESS'!F114","v":0.84385164943001956},{"$f":"-'Weighted - No BOP BESS'!F44","v":-184.45673889746891},{"$f":"'Weighted - No BOP BESS'!F15","v":-60.130267211807627}]
[]
[]
[]
[]
[]
[null,"Estimated costs"]
[]
[null,"Option",null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted scenario"]
[null,"Scenario weighting",null,{"$f":"Weight_Step","v":0.52},{"$f":"Weight_Progressive","v":0.3},{"$f":"Weight_Hydro","v":0.18}]
[null,"Option 1","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F39","v":1.4387008030992321},{"$f":"'Progressive Change - No BOP BES'!F39","v":1.4387008030992321},{"$f":"'Hydrogen Superpower - No BOP BE'!F39","v":1.4387008030992321},{"$f":"'Weighted - No BOP BESS'!F39","v":1.4387008030992321}]
[null,"Option 2","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F40","v":7.4595347162814027},{"$f":"'Progressive Change - No BOP BES'!F40","v":7.4595347162814027},{"$f":"'Hydrogen Superpower - No BOP BE'!F40","v":7.4595347162814027},{"$f":"'Weighted - No BOP BESS'!F40","v":7.4595347162814027}]
[null,"Option 2A","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F41","v":8.1128069380191725},{"$f":"'Progressive Change - No BOP BES'!F41","v":8.1128069380191725},{"$f":"'Hydrogen Superpower - No BOP BE'!F41","v":8.1128069380191725},{"$f":"'Weighted - No BOP BESS'!F41","v":8.1128069380191725}]
[null,"Option 2B","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F42","v":25.82061855382862},{"$f":"'Progressive Change - No BOP BES'!F42","v":25.82061855382862},{"$f":"'Hydrogen Superpower - No BOP BE'!F42","v":25.82061855382862},{"$f":"'Weighted - No BOP BESS'!F42","v":25.82061855382862}]
[null,"Option 3","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F43","v":38.261272055445176},{"$f":"'Progressive Change - No BOP BES'!F43","v":38.261272055445176},{"$f":"'Hydrogen Superpower - No BOP BE'!F43","v":38.261272055445176},{"$f":"'Weighted - No BOP BESS'!F43","v":38.261272055445176}]
[null,"Option 4","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F44","v":184.45673889746891},{"$f":"'Progressive Change - No BOP BES'!F44","v":184.45673889746891},{"$f":"'Hydrogen Superpower - No BOP BE'!F44","v":184.45673889746891},{"$f":"'Weighted - No BOP BESS'!F44","v":184.45673889746891}]
[]
[]
[]
[]
[]
[]
[]
[null,"Estimated gross market benefits"]
[]
[null,"Option",null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted scenario"]
[null,"Scenario weighting",null,{"$f":"Weight_Step","v":0.52},{"$f":"Weight_Progressive","v":0.3},{"$f":"Weight_Hydro","v":0.18}]
[null,"Option 1","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F118","v":19.469147395184706},{"$f":"'Progressive Change - No BOP BES'!F118","v":15.11091508833708},{"$f":"'Hydrogen Superpower - No BOP BE'!F118","v":42.461202662566208},{"$f":"'Weighted - No BOP BESS'!F118","v":22.300247651259081}]
[null,"Option 2","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F119","v":27.141800337021696},{"$f":"'Progressive Change - No BOP BES'!F119","v":22.727803136269873},{"$f":"'Hydrogen Superpower - No BOP BE'!F119","v":64.792987675877981},{"$f":"'Weighted - No BOP BESS'!F119","v":32.594814897790286}]
[null,"Option 2A","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F120","v":27.015048501221052},{"$f":"'Progressive Change - No BOP BES'!F120","v":22.762849761347994},{"$f":"'Hydrogen Superpower - No BOP BE'!F120","v":64.404604405176698},{"$f":"'Weighted - No BOP BESS'!F120","v":32.469508941971149}]
[null,"Option 2B","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F121","v":24.811856625962246},{"$f":"'Progressive Change - No BOP BES'!F121","v":21.692784963053299},{"$f":"'Hydrogen Superpower - No BOP BE'!F121","v":67.578952488095766},{"$f":"'Weighted - No BOP BESS'!F121","v":31.57421238227359}]
[null,"Option 3","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F122","v":23.535568411962547},{"$f":"'Progressive Change - No BOP BES'!F122","v":17.749696629822399},{"$f":"'Hydrogen Superpower - No BOP BE'!F122","v":19.015763600774331},{"$f":"'Weighted - No BOP BESS'!F122","v":20.986242011306626}]
[null,"Option 4","June $2022 m",{"$f":"'Step Change - No BOP BESS'!F123","v":108.29454163298205},{"$f":"'Progressive Change - No BOP BES'!F123","v":114.61625183867831},{"$f":"'Hydrogen Superpower - No BOP BE'!F123","v":127.09096213407238},{"$f":"'Weighted - No BOP BESS'!F123","v":113.57441038488719}]

{"sheet":"Inputs - No BOP BESS","index":15,"n_rows":313,"n_cols":40,"rows_kept":313,"cut":false,"hidden":false,"merged":[[60,12,60,13],[60,14,60,15],[60,16,60,17]]}
[null,null,{"$f":"'Results - No BOP BESS'!B1","v":"Increasing capacity for generation in Molong and Parkes area - No BOP BESS sensitivity"}]
[null,null,"Inputs "]
[]
[null,null,"Description: This tab contains the inputs that feed into the other tabs under the no BOP BESS scenarios"]
[]
[null,null,"General"]
[]
[null,null,null,"First year of analysis","FY ending",null,2023]
[null,null,null,"Discount year","FY ending",null,2023]
[null,null,null,"Analysis period","Years",null,25]
[]
[null,null,null,"Million",null,null,1000000]
[]
[null,null,"Modelling scenarios"]
[]
[null,null,"Financial input scenarios",null,null,null,"Step Change","Progressive Change","Hydrogen Superpower","Weighted"," "]
[]
[null,null,null,"Discount rate","%",null,5.5E-2,5.5E-2,5.5E-2,{"$f":"G18*Weight_Step+H18*Weight_Progressive+I18*Weight_Hydro","v":5.5E-2}]
[null,null,null,"Value of customer reliability","$/kWh ($2021-22)",null,43.69,43.69,43.69,{"$f":"G19*Weight_Step+H19*Weight_Progressive+I19*Weight_Hydro","v":43.69}]
[]
[null,null,"Cost scenarios"]
[]
[null,null,null,"Network capital costs","Factor",null,1,1,1,{"$f":"G23*Weight_Step+H23*Weight_Progressive+I23*Weight_Hydro","v":1}]
[null,null,null,"Non-Network capital costs","Factor",null,1,1,1,{"$f":"G24*Weight_Step+H24*Weight_Progressive+I24*Weight_Hydro","v":1}]
[null,null,null,"Operating and maintenance costs","Factor",null,1,1,1,{"$f":"G25*Weight_Step+H25*Weight_Progressive+I25*Weight_Hydro","v":1}]
[]
[null,null,"Market benefit scenarios"]
[]
[null,null,null,"Change in fuel consumption","Factor",null,1,1,1,{"$f":"G29*Weight_Step+H29*Weight_Progressive+I29*Weight_Hydro","v":1}]
[null,null,null,"Change in cost for parties","Factor",null,1,1,1,1]
[null,null,null,"Difference in timing of unrelated expenditure","Factor",null,1,1,1,1]
[null,null,null,"Changes in ancillary service costs","Factor",null,1,1,1,1]
[null,null,null,"Voluntary load curtailment","Factor",null,1,1,1,1]
[null,null,null,"Involuntary load shedding","Factor",null,1,1,1,1]
[]
[null,null,"Scenario weighting "]
[]
[null,null,null,"Scenario weighting","%",null,0.52,0.3,0.18,null,null,null,{"$f":"IF(SUM(G38:I38)=1,\"OK\",\"NO\")","v":"OK"}]
[]
[null,null,"Options"]
[]
[null,null,"Description of options",null,null,null,"Short description"]
[]
[null,null,null,"Option 1",null,null,"Increase tranmission line design temperature of Line94T"]
[null,null,null,"Option 2",null,null,"Restring Line 94T with a higher rated conductor on existing infrastructures"]
[null,null,null,"Option 2A",null,null,"Option 2 with a higher capacity conductor"]
[null,null,null,"Option 2B",null,null,"Option 2 with power flow controllers"]
[null,null,null,"Option 3",null,null,"Double circuit tranmission line"]
[null,null,null,"Option 4",null,null,"50MW/300MWh BESS"]
[]
[null,null,"Build summary",null,null,null,"Amount","Build start","Build end","Commission","Asset life"]
[null,null,null,null,null,null,"$2023-24 m","FY ending","FY ending","FY ending","Years"]
[null,null,null,"Base case"]
[null,null,null,"Option 1",null,null,1.4067757280426962,2024,2025,2025,40]
[null,null,null,"Option 2",null,null,7.5028038828943808,2024,2026,2026,40]
[null,null,null,"Option 2A",null,null,8.1592992226476397,2024,2026,2026,40]
[null,null,null,"Option 2B",null,null,25.96907993966817,2024,2026,2026,25]
[null,null,null,"Option 3",null,null,38.536276443516257,2024,2026,2027,40]
[null,null,null,"Option 4",null,null,185.6943961016359,2024,2026,2026,25]
[]
[]
[null,null,"Terminal values",null,null,null,"Amount"]
[null,null,null,"Base case","$Jun-22 m",null,null,"* From central scenario workbook"]
[null,null,null,"Option 1","$Jun-22 m",null,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","$Jun-22 m",null,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","$Jun-22 m",null,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","$Jun-22 m",null,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","$Jun-22 m",null,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","$Jun-22 m",null,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost inputs"]
[]
[null,null,"Capital expenditure",null,"FY ending",null,{"$f":"$G$8","v":2023},{"$f":"G73+1","v":2024},{"$f":"H73+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
[null,null,null,"Option 1","$Jun-22 m",null,null,0.24384112619406736,1.1629346018486288]
[null,null,null,"Option 2","$Jun-22 m",null,null,0.45016823297366276,4.7549019607843137,2.297733689136404]
[null,null,null,"Option 2A","$Jun-22 m",null,null,0.49706075724175269,5.1675561743435043,2.4946822910623814]
[null,null,null,"Option 2B","$Jun-22 m",null,null,1.5755888154078197,16.449897513245926,7.9435936110144256]
[null,null,null,"Option 3","$Jun-22 m",null,null,1.9788645241133926,23.980836910701161,12.576575008701704]
[null,null,null,"Option 4","$Jun-22 m",null,null,18.757009707235952,98.474300962988735,68.463085431411216]
[]
[null,null,"Operating expenditure"]
[]
[null,null,null,"Option 1","$Jun-22 m",null,null,null,null,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2]
[null,null,null,"Option 2","$Jun-22 m",null,null,null,null,null,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2]
[null,null,null,"Option 2A","$Jun-22 m",null,null,null,null,null,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2]
[null,null,null,"Option 2B","$Jun-22 m",null,null,null,null,null,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172]
[null,null,null,"Option 3","$Jun-22 m",null,null,null,null,null,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626]
[null,null,null,"Option 4","$Jun-22 m",null,null,null,null,null,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592]
[]
[null,null,"Benefit inputs"]
[]
[null,null,null,"Step change"]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},{"$f":"G95+1","v":2024},{"$f":"H95+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,null,"Fuel consumption (NER clause 5.15A.2(i))"]
[null,null,null,"Base Case","$Jun-22 m",null,0,2493.7563682076538,2405.3694880780886,2113.3405689266147,1993.6610316415533,1744.5444954022687,1711.1709229211735,1577.868006594136,1593.8349879671678,1303.8526605963975,1188.5982606237553,1207.7350690516232,1544.7627600183057,1111.276471357982,1174.3115966332903,1001.6609908002131,1188.7664522945113,1280.3111475787903,1367.2955377194969,818.12011364705995,980.25309307428654,1496.1245233661066,955.42863634544563,1086.7414423659445,1428.4894714999543,1213.0046182554843]
[null,null,null,"Option 1","$Jun-22 m",null,0,2493.7083529474517,2405.1363826874776,2113.6314562866905,1993.4042433410298,1744.6143382951695,1710.8551566344215,1578.0446839589786,1594.3117300641702,1304.2721695280998,1188.9578433053148,1208.358867503475,1544.9182243672669,1111.3595906449482,1174.6446091864948,1002.1005559781908,1188.5754457016894,1280.2519879351184,1367.2651880922658,818.02614275080759,980.11311743122315,1496.8137525033724,955.09075094643447,1085.7140271117732,1428.9046768568385,1213.4027938371598]
[null,null,null,"Option 2","$Jun-22 m",null,0,2493.6591312502528,2405.2982189249833,2113.4885367418392,1993.3430760359961,1744.6477590666445,1710.6332560354613,1578.1440560053898,1594.4955960238133,1304.4788812864761,1189.5031710848832,1208.5348946464524,1545.2905041197041,1111.4991120372749,1175.2003803167477,1002.7589949755439,1189.2340369787501,1280.7446778402607,1367.225060764649,818.2918390694673,980.40923889398277,1497.6004945175905,955.08830595674692,1085.0833071161021,1428.837518963172,1213.0065295032311]
[null,null,null,"Option 2A","$Jun-22 m",null,0,2493.6600669186969,2405.2999897747582,2113.4952379203969,1993.3475614968522,1744.6357084793808,1710.6289928487665,1578.1365834693863,1594.5044245308779,1304.484331000056,1189.5179648412018,1208.4948716514114,1545.2482767552565,1111.4930758271737,1175.1801139911252,1002.7347362373561,1189.3029219776804,1280.7867590271214,1367.1413880878811,818.22505002795606,980.31720145667373,1497.4899378808022,955.06967193780395,1085.1428328727134,1429.1324816148986,1212.8499318321929]
[null,null,null,"Option 2B","$Jun-22 m",null,0,2493.6616942897235,2405.3023976129211,2113.5071323904881,1993.3514417887891,1744.4867379898442,1710.6793291526965,1578.0386168031441,1594.4229952331286,1304.446644795991,1189.5184874699858,1208.4899011166597,1545.129980951735,1111.50873127573,1175.3283982375026,1002.7247938172006,1189.3875948348236,1280.8399733611509,1366.9818359211636,818.06933502629659,979.97827803071425,1497.1337135724873,954.85781606674664,1084.9159333006883,1430.218243950939,1213.0227608956914]
[null,null,null,"Option 3","$Jun-22 m",null,0,2493.66983011721,2405.3089329490472,2114.1841544187614,1993.4494931616284,1744.3845826554989,1710.5450934091441,1577.920669592324,1594.4423088805233,1304.5055671070918,1189.4293387759035,1208.6206551095736,1545.5400871308489,1111.4350859308149,1175.0737355853269,1003.2459026738891,1189.2376063509857,1281.1605206270228,1367.9261762325698,819.51891826383019,980.83713814622683,1498.3361072674745,956.01907370622757,1086.3206930264366,1425.4864101504452,1212.4569086375698]
[null,null,null,"Option 4","$Jun-22 m",null,0,2493.7969138395356,2405.4081358927151,2113.5008172467442,1993.5228660388113,1746.5431692459636,1710.032822414016,1575.2077116282514,1593.0213139367847,1302.9144777846345,1189.1301512874272,1208.1741869153464,1545.0245939004874,1111.7843285540007,1175.1750732408864,1002.1647918028062,1189.175099491961,1280.5395467168446,1366.8785659132025,818.07844510491122,979.90617775394185,1495.4390553434255,955.13673308534567,1084.5278543590111,1430.956650732742,1214.6202034109724]
[]
[null,null,"Costs for parties other than the RIT-T proponent (NER clause 5.15A.2(iv))"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","$Jun-22 m",null,0,0,120.67323428241984,827.51912365759142,1435.8850745503821,2154.832224063779,3002.2735473764274,3366.8738017835685,4455.1612394920312,4876.724950048927,5642.9385067914591,6204.0759397471174,6490.9958797477129,6905.0055450474256,7118.8069952969672,8860.7361763507342,9224.9319216337426,10118.44958991573,10723.196017301751,11646.166148581297,13129.859679449655,14128.90095382973,14447.409179314973,14657.577417638631,16583.200021201945,16993.637695724519]
[null,null,null,"Option 1","$Jun-22 m",null,0,0,120.67342412650132,825.14394965755332,1435.1957661737399,2153.6299503725645,3001.8082961536643,3365.4993327878801,4453.4154544089624,4874.7349711390179,5641.2597681496591,6202.3543897241816,6490.2101521654895,6903.9085683974863,7117.5478038082802,8859.0542594982326,9223.7178385267835,10117.303033478604,10720.813194652719,11643.331026468368,13128.474226619323,14126.129910721906,14445.218950661065,14656.279966032957,16581.111864560549,16992.030643528331]
[null,null,null,"Option 2","$Jun-22 m",null,0,0,120.67323537606798,824.70282882560912,1434.9651464006581,2153.2954022118679,3001.7499018653539,3364.950556851039,4452.6377415356337,4873.7512978543364,5639.8620675661632,6202.0672521990909,6489.5338438476974,6903.5116789198355,7116.7968218956921,8858.0414804227294,9222.7562161449696,10115.806538956696,10719.521237213492,11641.086418984229,13127.250498063569,14124.171423744361,14444.109270122497,14656.467335598752,16580.550055476073,16992.647437109765]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0,120.6732455619979,824.70814206204159,1434.9757732040061,2153.326619579449,3001.7574997045754,3364.9706356260463,4452.6378091679208,4873.7625188055708,5639.8592389267324,6202.1329225675818,6489.6048489186442,6903.5384998155478,7116.8413605900023,8858.1200618362454,9222.6843135123017,10115.775483851594,10719.589233213073,11641.143900581446,13127.38757052718,14124.277625344903,14443.956732795452,14656.274274625192,16580.205124105352,16992.846112042909]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0,120.67345519699352,824.82104154818637,1435.0873400128401,2153.7244323698155,3001.7848077630451,3365.3520723607826,4452.8525445783043,4873.8749500502108,5640.0080744465131,6202.2718848309923,6489.8403180985579,6903.7165374534452,7116.7244587322521,8858.2092065131219,9222.5093082595449,10115.924358242924,10719.849564283279,11641.468005655599,13127.810193024217,14124.857200785649,14444.216614065006,14656.437122883677,16578.510576757479,16992.231971237587]
[null,null,null,"Option 3","$Jun-22 m",null,0,0,120.67324773256371,825.42021659533305,1434.9860740082445,2153.7969984697907,3001.8531501144676,3365.2333910109564,4452.7072314245461,4873.7237170773205,5639.8837989802678,6201.8632122108993,6489.265481524907,6903.598201959433,7117.1070322007245,8857.5290660556111,9223.1383608087308,10115.651769367663,10720.006719008657,11640.19736113543,13127.66693979798,14123.456221456931,14443.927054413234,14655.395433164937,16586.821770709157,16997.955645369941]
[null,null,null,"Option 4","$Jun-22 m",null,0,0,120.67349850244199,817.88385346769599,1427.0834557500621,2140.3867388471576,2999.349805369216,3366.7279722491216,4449.0409585948173,4870.1560719426197,5633.8112915649826,6196.4303980416589,6483.6597164151899,6896.8102050598045,7110.5180887875949,8852.5562376817252,9216.5197040489984,10110.037729232889,10715.467529667054,11637.897496637173,13122.319284901971,14122.22830883222,14439.202289412797,14654.887240950336,16574.853933742976,16985.650331711055]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","$Jun-22 m",null,0,0,22.243619068072427,136.41482373215652,233.48556215711201,347.30889082865281,485.94247917477168,547.43344679833911,744.55474274883977,821.87366004443743,979.62565060431473,1080.1176165538834,1146.5998308234905,1221.147262933606,1264.5848491098579,1566.4678812416507,1658.4205977748591,1862.3557392298305,2032.3562284518491,2289.3232993582919,2678.3666992365834,2928.9005834772324,2975.3112173012582,3044.4981170228907,3461.068533800601,3546.3960455716701]
[null,null,null,"Option 1","$Jun-22 m",null,0,0,22.243650261194187,136.05835582699009,233.38233820826503,347.11871242599949,485.87712752280686,547.12737798516241,744.14185550377215,821.40528129711754,979.23168801981808,1079.6763328687589,1146.3578318897587,1220.8718121392749,1264.1839766127919,1566.0153062648292,1658.0897122203007,1862.0896409293953,2031.6049668174396,2288.594435314471,2678.033340518225,2928.1978205783071,2974.8353654758535,3044.2024619377862,3459.6595115612668,3544.9430505264572]
[null,null,null,"Option 2","$Jun-22 m",null,0,0,22.243619241379275,135.99422029236678,233.34555614834861,347.06210836889727,485.87507608734336,547.04929444325887,743.94334619919243,821.16273393309905,978.98061172379835,1079.5537350723316,1146.1774252822065,1220.7696136886243,1263.9616988370865,1565.7767653875185,1657.8026430763425,1861.5664803359089,2031.1406997496238,2287.8309882915,2677.7776936549026,2927.5737589786004,2974.4587677509498,3044.064335872125,3459.4180752910738,3544.8759392553702]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0,22.243620943101543,135.99500154840439,233.34719890137998,347.06719959921077,485.87633025869906,547.0525856113826,743.94650543176363,821.16807218618646,978.98199384955547,1079.5712886671342,1146.1951902249687,1220.7789473694222,1263.9739883947389,1565.7888447488017,1657.7779757699293,1861.5561932003998,2031.1687353292712,2287.8535116192143,2677.8305695537642,2927.6232518814154,2974.4587199820612,3044.031932589161,3458.9833407835217,3544.5450153277925]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0,22.2436551753852,136.01194279395494,233.36441628781901,347.13015705611895,485.87890399442495,547.12402711605455,744.01049709935739,821.21433115404977,979.02647724797373,1079.603968754875,1146.2469209084034,1220.8359860897974,1263.9621768308721,1565.8452012801754,1657.7473455601289,1861.6475312610655,2031.263493223048,2287.9308011195262,2677.9468484095814,2927.7424320934983,2974.526964213132,3044.0299737843234,3458.1380762862914,3543.9073809130273]
[null,null,null,"Option 3","$Jun-22 m",null,0,0,22.243621277438354,136.10439273771175,233.34525588621688,347.14098423275715,485.89032374976932,547.0937659865059,743.91942581236276,821.12609408142055,978.97330146135243,1079.5079962088134,1146.0909367574236,1220.7659640567679,1263.9917038763697,1565.6254938385687,1657.8809293732984,1861.4455946612568,2031.1815255733227,2287.4474823812993,2678.1611835418475,2927.3295385726856,2974.1881818746542,3043.7118906102501,3464.0968583845106,3549.141020782331]
[null,null,null,"Option 4","$Jun-22 m",null,0,0,22.243662302567966,134.70541426647566,231.93029735727345,345.09637597077693,485.6203125701299,547.69402470441321,743.82175768967591,821.12200978468297,977.70315334854854,1078.2804519209826,1144.8319238490571,1219.2173638446004,1262.4656909726816,1564.437706667781,1656.3155567893314,1860.3789031821045,2030.5562757640332,2287.3254580308903,2676.5474995426644,2927.3946221833216,2973.4484404449895,3042.2289446648019,3454.8569060354748,3540.9793345997036]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","$Jun-22 m",null,0,716.48360346372772,706.44649893525195,646.25209449933982,594.91355691880517,538.16556786773674,550.90684748320962,529.94944486411248,500.26471949425706,474.80260316785819,437.78815932895509,451.93974031552972,472.62256810399333,425.76692119565735,424.40242602021095,412.36097784927279,384.2547566960169,368.88671542990897,319.63064812691914,288.71390999164225,320.9221202595341,318.89193562921514,276.38503987558028,273.62867092108462,318.77928469094923,280.39138481600071]
[null,null,null,"Option 1","$Jun-22 m",null,0,716.48491646371872,706.45554850843223,646.41126578654871,594.89942621171394,538.20997827166502,550.92453355442319,529.98511868069511,500.30744290021045,474.86516075213592,437.87458898601386,452.00969746290048,472.61029158433058,425.79550069965177,424.40788394311147,412.39197781521557,384.23851264914055,368.8402227182483,319.64562859980049,288.72711793072449,320.86795468187012,318.96876393828546,276.38628155631176,273.54379267680986,318.7887810187284,280.41683106541052]
[null,null,null,"Option 2","$Jun-22 m",null,0,716.48778765995701,706.44699714431067,646.43533122258748,594.84124540504365,538.19695117089566,550.93098831057421,530.07037085693889,500.35468058435578,474.91462250937707,437.98898563812992,452.01716419053503,472.67254972846945,425.81167990992748,424.3916757498547,412.46668081936855,384.24637139871624,368.85372940362799,319.59436438764681,288.74208451596331,320.8070254734177,319.01302324625891,276.35039014507987,273.40079718875734,318.77072328158954,280.36710803102415]
[null,null,null,"Option 2A","$Jun-22 m",null,0,716.48775547365506,706.44700009701205,646.43502677339802,594.84077376593257,538.19486041265748,550.93147162490129,530.06872128211046,500.35511966074165,474.91459302785745,437.98890333524741,452.01309952830854,472.66744455447815,425.81050968886245,424.38986369087081,412.46144138030758,384.25240650904396,368.85618515730584,319.58914122759182,288.73666378091559,320.7936990242012,319.00795442271124,276.35355906166183,273.42027096956326,318.78151584588267,280.3534332891636]
[null,null,null,"Option 2B","$Jun-22 m",null,0,716.48791613014441,706.44690885612169,646.42808951098039,594.84228488567862,538.17392087461735,550.93070578951983,530.04479648469783,500.35584988914559,474.92404441042981,437.9944260013441,452.01556504135573,472.67144974370683,425.80599551686856,424.40158111777976,412.46154948798778,384.27957994666082,368.85062587977689,319.58206832201506,288.72861634474361,320.75958820068621,318.99163733093189,276.34563604608178,273.44916565546583,318.79240886665224,280.35568657776651]
[null,null,null,"Option 3","$Jun-22 m",null,0,716.487901553131,706.4469502165939,646.41357678379632,594.83863348951195,538.12535149477981,550.93695560980927,530.0190660590323,500.33093060120217,474.91100766265816,437.97840889457268,452.02342822429989,472.6894005725519,425.77057193479931,424.40856523629765,412.58201862313126,384.30518996811321,369.02600536559044,319.70943343250963,288.90833354574016,320.82569595689893,319.0461774636214,276.37590249899318,273.51208712407794,318.50002609662459,280.40146359500227]
[null,null,null,"Option 4","$Jun-22 m",null,0,716.4839137058957,706.44600932486151,646.35373563160761,594.8848558269118,538.39609822785178,550.37775740105974,529.13004312752298,499.74972827211275,474.46179385180471,438.03063056948338,451.96346998753245,472.6252674829812,425.8319777835805,424.43796352674923,412.35539892983428,384.26692571431653,368.86356940354869,319.60674428597235,288.71488080502206,320.88191610862822,318.81910972440932,276.3844507749053,273.43144001744469,318.90778684315842,280.74386700158743]
[]
[null,null,"Timing of unrelated network expenditure (NER clause 5.15A.2(v))"]
[null,null,null,"Base Case","$Jun-22 m",null,0,0.15892595531328893,0.1595123091173121,0.15951748065216401,0.34866603800996221,5.7059731542253385,56.579987352284157,58.629706280154458,86.659732867035061,94.872705940482888,114.28809337407399,171.84641506453141,184.5795216254881,185.63863169771045,196.40757775196963,435.25724732098035,485.43056802545158,563.55956969737872,710.1179325583654,753.4756532173808,912.55183813005794,1044.5260957531518,1045.5934925262402,1125.9647356799794,1461.6374878741151,1636.7844763926332]
[null,null,null,"Option 1","$Jun-22 m",null,0,0.15892614881729583,0.15951501583457778,0.15952364496441959,0.34633417153681234,5.703131305343371,56.575772690465428,58.629592116106437,86.61987941800821,94.87366025735318,114.20236908822864,171.9360690694138,184.76160618565646,185.82267812951741,196.55175096111043,435.29628637786345,485.53688937187474,563.5779530745956,710.56567585572702,754.01437107277729,912.72246558996324,1044.7747955388759,1045.8978773848401,1126.662040692494,1461.5982502003001,1636.7405413562726]
[null,null,null,"Option 2","$Jun-22 m",null,0,0.1589259304716025,0.15951225453093049,0.15951737364648358,0.3464350347676487,5.7490539097425462,56.571370765325,58.615251010494141,86.615667104926317,94.871106644060447,114.24185023500003,171.93733280230055,184.73232631551673,185.81389237853202,196.52440509647388,435.1189409576902,485.42968422513655,563.55370549455768,711.23894133125543,754.55114496762997,913.23545641970418,1045.4337578229229,1046.5352904718409,1127.6732467539143,1461.0735090050107,1636.6688218542181]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0.15892597013375939,0.15951248539139767,0.15951785531733348,0.34643620502496075,5.7492906055496009,56.569600146722031,58.615314311941141,86.611585392817346,94.86910255084571,114.23587413607815,171.9362179500294,184.7350242870867,185.80981063585079,196.52936583340312,435.10522053939877,485.42081163374036,563.53885196239958,711.30639129164035,754.62929051532456,913.30284213705079,1045.5254952308599,1046.6106796214594,1127.6814496247587,1461.1179849129423,1636.7067038975758]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0.15892613766108596,0.1595151045200717,0.1595241065601892,0.34673208119583127,5.7414306188903588,56.567085893110956,58.616030648534796,86.608093562391005,94.86455055087481,114.27223976872446,172.01456855646276,184.81134892100471,185.86919149375154,196.62801275772989,435.1240917203998,485.43163619878896,563.53982963034332,711.41881290649997,754.86685623173867,913.63639296053111,1045.7596318073474,1046.8392036325333,1127.7630539015197,1461.0818292931253,1636.7805853156121]
[null,null,null,"Option 3","$Jun-22 m",null,0,0.15892594441539901,0.15951239048031768,0.15951760743082646,0.34645024786285294,5.7815232317083627,56.575596521572734,58.62350209506301,86.613645336931597,94.875043590242427,114.28641925910711,171.88654882915083,184.68723237092269,185.80202757177256,196.4543054987204,434.56148380123284,485.00154899022056,563.09483308165011,709.79789880565863,752.94774722658792,911.71183300934149,1044.8979720350178,1046.0457307498389,1127.8529823814551,1460.6008057024251,1636.6494950582921]
[null,null,null,"Option 4","$Jun-22 m",null,0,0.15892604361184837,0.15951511815529229,0.15952412083067447,0.36051268280963006,5.7639806590777054,56.591708188124215,58.614892972599833,86.666554109906855,94.878078095289865,114.07176063523768,171.99712862770477,184.72948816715333,185.76546800003754,196.47894073668499,435.52841283442308,485.77472029562728,563.73406847484466,710.58598734399175,754.0066681637154,912.94323176456521,1044.9398619823803,1045.9786473024151,1127.2354687728653,1461.7320232564421,1636.66194196623]
[]
[null,null,"Ancillary service costs (NER clause 5.15A.2(vii))"]
[null,null,null,"Base Case","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 1","$Jun-22 m",null,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,"Option 2","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2A","$Jun-22 m",null,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,"Option 2B","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","$Jun-22 m",null,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,"Option 4","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Voluntary load curtailment (NER clause 5.15A.2(ii))"]
[null,null,null,"Base Case","$Jun-22 m",null,0,22.633296057699763,23.584191548361172,51.098371548220157,4.5581756816120098,2.3582516354581244,17.975899541043454,1.1690954469728145,25.610337200988099,3.5412553619445903,7.6969237541430005,24.036272618023244,1.3349500717658698,11.781240106332659,5.042100005729,39.500143545958558,2.0777523139669095E-4,13.276470855518239,29.473687758300962,33.583714158350986,34.931199896783191,87.044119765021577,75.636984784068659,115.87529298912033,211.91122449173139,113.39513278924295]
[null,null,null,"Option 1","$Jun-22 m",null,0,22.633346575205866,23.584236546785849,51.088834864011353,4.5223890808786775,2.3501858384674748,17.930217421797536,1.1692052752935234,25.611113666668679,3.5307621636993711,7.6752388967683682,24.159051780649115,1.3142759942228919,11.791488270422139,5.0445647328429013,39.456386113828714,3.3122963183615658E-4,13.332829185792164,29.632859245744406,33.756652673193997,34.946386179510057,87.10187585125756,75.741453671180039,116.2783969682074,212.16912561221847,113.53199117831488]
[null,null,null,"Option 2","$Jun-22 m",null,0,22.633296866783596,23.584191830447732,51.075969390398619,4.4989500381142848,2.3480227321562688,17.869864178978776,1.1691363507851593,25.611706030108447,3.5323878052867537,7.6752048632853951,24.414531497322304,1.314176177857741,11.802686251387374,5.0551716914357074,39.464762742514779,2.0827049584723573E-4,13.321334412651169,29.574157121003353,33.837228651203525,34.921526184523792,87.068003833778249,75.710566962078389,116.18344616432067,212.07724300408731,113.54820195884277]
[null,null,null,"Option 2A","$Jun-22 m",null,0,22.633299516985186,23.584194539988768,51.075976980289461,4.4987670134808626,2.3480583624501556,17.870807957297007,1.1691239714789385,25.611769158948086,3.5324391289389006,7.6751409843203922,24.39384969267055,1.3141817630168784,11.804776113339187,5.0542979471245193,39.462815667853924,2.1507027621152583E-4,13.320333034439571,29.565783581286084,33.854216004530521,34.921966088856834,87.056108201377754,75.706582691217449,116.21449974014082,212.25512623007117,113.64907195176156]
[null,null,null,"Option 2B","$Jun-22 m",null,0,22.633356513609808,23.584245187403354,51.076420803118623,4.4940267601040746,2.3463522197364735,17.885325296142558,1.1692191783349313,25.611345628038872,3.532108673088544,7.6751795809843602,24.419558250573143,1.3142955931712172,11.800299013766013,5.0654714604825619,39.454615224047885,3.5524593637468175E-4,13.328799078098033,29.616241801876399,33.892366316338197,34.950350457839242,87.06704601018302,75.673392604702386,116.56930450081695,212.62246221530467,114.11651546827378]
[null,null,null,"Option 3","$Jun-22 m",null,0,22.633299900753361,23.584194272525526,51.071559467369191,4.514539230055691,2.3477345309989905,17.877460591990406,1.169142434205946,25.611873317771192,3.5299286905106722,7.6750677200754636,24.596341714144156,1.314182518546009,11.802093832088589,5.0517538722007505,39.506572664547107,2.1603943056807022E-4,13.281851741000894,29.494573712270114,33.817019337351603,34.745104823943031,86.997371615444777,75.681836014642542,115.55537129003753,210.42757043557828,112.18768339829651]
[null,null,null,"Option 4","$Jun-22 m",null,0,22.63336693517487,23.584254513907901,50.867808150078837,4.3214592878714679,1.7580162725707542,18.047444678185293,1.1692355752048189,25.54825033848584,3.3910129078722426,7.6757304200419254,24.143911042417919,1.3350904682343021,11.840121719036711,5.0609915936333936,39.468372547491626,3.817274399237823E-4,13.351608499175182,29.347955155530595,33.668662611739393,34.894724958402726,87.222624943101223,75.640465608157129,116.59104903046286,213.08524756519117,113.37835497651821]
[]
[null,null,"Involuntary load shedding (NER clause 5.15A.2(iii))"]
[null,null,null,"Base Case","$Jun-22 m",null,0,124.4381238910955,83.040809403447625,94.424672640425968,2.0963367419521717E-5,2.2175590102517249E-5,86.125556994740876,2.4617483760853297E-5,2.5977196359246349E-5,2.7477738209041257E-5,2.8913075448431027E-5,3.0506536676319693E-5,3.2189617300970506E-5,3.403975488861124E-5,3.5815363604156632E-5,3.7807408864709158E-5,3.9868220294831061E-5,4.2177834133564059E-5,4.4376626380390824E-5,4.6813296135539173E-5,4.9396346632592136E-5,5.2275904268259254E-5,5.4985370074601466E-5,5.79982063205923E-5,6.1216051501215135E-5,6.4740520278316083E-5]
[null,null,null,"Option 1","$Jun-22 m",null,0,124.43813531676467,83.040742379966304,94.4197782430129,3.3824880410753863E-5,3.577976667257407E-5,85.996625573434883,3.9719618466275308E-5,4.1913256848344151E-5,4.4334149652627875E-5,4.6649688023897966E-5,4.922052796873614E-5,5.1936252910747953E-5,5.4920583907318455E-5,5.7785427992739668E-5,6.0999334424691556E-5,6.4324865955840539E-5,6.8050360928663165E-5,7.1597970653662399E-5,7.5529368706239762E-5,7.9696820091030543E-5,8.434349872969055E-5,8.871359090890662E-5,9.3575661112422156E-5,9.8769051965428911E-5,1.0445720701650877E-4]
[null,null,null,"Option 2","$Jun-22 m",null,0,124.43812392640488,83.04080944538039,94.421132377967879,2.1021724333355134E-5,2.2236928279248335E-5,85.827549687475553,2.4685454104655051E-5,2.6048880957644787E-5,2.7553458041180236E-5,2.8992722550712722E-5,3.0590456853499038E-5,3.2278232151341626E-5,3.4133181233766147E-5,3.5913632149665188E-5,3.7911435603586117E-5,3.9977727257293267E-5,4.2293420929404976E-5,4.4498126333419786E-5,4.6941559943868829E-5,4.9531615312268447E-5,5.2419580446154019E-5,5.5135935553865152E-5,5.8157109974024664E-5,6.1384491701290707E-5,6.4918656739051329E-5]
[null,null,null,"Option 2A","$Jun-22 m",null,0,124.43812462342402,83.040807353930404,94.421166314531703,2.1771045957753637E-5,2.302954368515965E-5,85.829440066145324,2.5565424832126451E-5,2.697747707602296E-5,2.8535735659583351E-5,3.0026269209305554E-5,3.1681024648625213E-5,3.3428978609204962E-5,3.535009361503229E-5,3.7194069727649019E-5,3.9262895694341231E-5,4.1403092757711319E-5,4.3801352418419706E-5,4.6084769372104628E-5,4.8615327852130482E-5,5.1297734837062212E-5,5.4288563590181278E-5,5.7101797349000642E-5,6.0230867495742698E-5,6.3573129208524274E-5,6.7233494545935587E-5]
[null,null,null,"Option 2B","$Jun-22 m",null,0,124.43813656887534,83.040733366437337,94.421555723237105,3.5920765026760611E-5,3.7996857089672496E-5,85.869722863869185,4.2180867335899837E-5,4.4510621586861802E-5,4.7081572393257472E-5,4.954077186983569E-5,5.227093588309157E-5,5.5154897982755633E-5,5.8324412714393517E-5,6.1366788678967818E-5,6.4780030500244731E-5,6.8311394481988583E-5,7.2268163012371105E-5,7.6035564970837989E-5,8.021067979372128E-5,8.463639715339789E-5,8.9571069227504128E-5,9.421273783633413E-5,9.9375217428563723E-5,1.0488982751632755E-4,1.1092986409611475E-4]
[null,null,null,"Option 3","$Jun-22 m",null,0,124.43812461413162,83.04080734337677,94.425916302192704,2.1756050369173747E-5,2.3014201382045165E-5,85.850838459556357,2.5548399507149418E-5,2.695951970962707E-5,2.8516809575023355E-5,3.0006461211057718E-5,3.1660126997571319E-5,3.3406877231223349E-5,3.5326969314399112E-5,3.71697078403226E-5,3.92371377247217E-5,4.1375788432949905E-5,4.3772728362367761E-5,4.6054625501002356E-5,4.8583468888881761E-5,5.1264088470505853E-5,5.425282810718525E-5,5.7064602091307775E-5,6.0191328182136598E-5,6.3530807563089245E-5,6.718843613691797E-5]
[null,null,null,"Option 4","$Jun-22 m",null,0,124.43813818413705,83.040713972753721,92.772865160758812,3.8208175737245906E-5,4.0417196467274954E-5,86.443201185961712,4.4868166036957313E-5,4.7346583485852832E-5,5.0081440864764661E-5,5.2697754910101933E-5,5.5602003705019683E-5,5.8669661044622805E-5,6.2041884620634162E-5,6.5278168088861359E-5,6.8909436486766639E-5,7.2664929061210825E-5,7.6874869398755837E-5,8.08824322308419E-5,8.5323700319726319E-5,9.0031629328235445E-5,9.5280426871552763E-5,1.002194726912445E-4,1.0570977061494924E-4,1.1157461993696916E-4,1.1799886323164452E-4]
[]
[null,null,null,"Progressive change"]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AF169+1","v":2049},2050,2051,2052,2053,2054,2055,2056]
[null,null,"Fuel consumption"]
[null,null,null,"Base Case","$Jun-22 m",null,0,2184.4009684340913,2105.8996501302045,1912.0582053966052,1678.5218814860759,1622.4924785606174,1693.7666115054033,1485.090450412951,1521.793298704672,1462.4152049047254,1808.1652417543976,2081.3720023181309,2461.434130327631,2328.9078373601496,2498.2738738275243,2736.8168597829326,2206.3537151910487,2494.3628379634783,2616.7205519457993,2056.6418264126069,2256.5286022035057,2887.7527269902644,2351.2809286151451,2584.6941620912121,3453.1685735556516,3778.1910583837866]
[null,null,null,"Option 1","$Jun-22 m",null,0,2184.3712126557798,2105.7775090092759,1911.5168371707989,1677.8361599181549,1621.7810878188886,1692.9020748540415,1484.2089736644161,1520.7918339867651,1461.4748540350026,1807.0866841035252,2081.4871345687302,2462.4055982862596,2329.1465301139842,2498.6250574634728,2737.4679261847036,2206.9395301347681,2494.9837596099633,2616.5451656012533,2056.0999849859923,2257.3490901714626,2888.4601449217785,2351.1505301577977,2585.3085062588762,3451.4799812447795,3777.9162607291532]
[null,null,null,"Option 2","$Jun-22 m",null,0,2184.3722583386439,2105.8921008725815,1911.2771386622185,1677.527223658544,1621.4221930881001,1692.4794681505839,1483.7749731402505,1520.3162279715741,1460.9124019872795,1806.5983371397153,2081.7439515108158,2462.6693394607214,2329.6811046113171,2498.555944499351,2738.2460943982514,2207.5716734187563,2495.505615686664,2616.2498111579407,2056.0005312435324,2258.6978872704299,2889.1899948793503,2351.351990840707,2586.2676944532095,3450.4113469823228,3778.0793799035373]
[null,null,null,"Option 2A","$Jun-22 m",null,0,2184.3726931599244,2105.892115081906,1911.2818416422515,1677.53195435763,1621.4262320285286,1692.4876900889969,1483.7843040583923,1520.3259983834639,1460.9211642985495,1806.6095172429966,2081.7448244878815,2462.671667848495,2329.6981721865545,2498.6569977129893,2738.2631633871306,2207.5180212038495,2495.4883349364682,2616.3108768896896,2055.734739622812,2258.534744919491,2889.0888244085863,2351.3797112221037,2587.0018542483672,3450.0253165038762,3777.2195718356943]
[null,null,null,"Option 2B","$Jun-22 m",null,0,2184.3768463694205,2105.8928038003651,1911.3339825154114,1677.5855915923548,1621.5051019202897,1692.5838966914137,1483.8969392274869,1520.455401185111,1461.0352952427274,1806.7407859285311,2081.8433072391467,2462.8290040596166,2329.66535397908,2498.6163293954774,2738.3974573717264,2207.6386352204204,2495.4453899887949,2616.4685375786098,2055.5973460552268,2258.1713412472568,2889.0201184906978,2352.3607040325214,2588.1975651491334,3447.7826701460249,3776.152088704268]
[null,null,null,"Option 3","$Jun-22 m",null,0,2184.3671920842044,2105.8901673707819,1912.0002131797994,1677.5893825909898,1621.3599533702866,1692.3793651114001,1483.6687778291036,1520.1943175561651,1460.8099342680134,1806.4700668419548,2081.772455892984,2462.651940881844,2329.4199770803643,2498.6415532611454,2737.925274337098,2207.1613587825768,2495.4212586227577,2616.1464508383228,2059.1478705834938,2260.9824758984369,2888.6749614319456,2347.9798826435549,2582.2899096059796,3453.6840533115505,3785.552658016391]
[null,null,null,"Option 4","$Jun-22 m",null,0,2184.4218945869552,2105.9209962677955,1909.1602742169762,1675.3002482974291,1619.6816266967351,1691.5547978336913,1483.1385997814016,1518.7828948954855,1460.1581399871172,1805.1961289832614,2078.0892706746317,2458.7358996440139,2328.5200725721038,2497.8777614903174,2735.0409883779803,2205.5450557245495,2493.6824101541129,2616.3964137297726,2056.7745129063937,2256.9307450629954,2888.4240560786393,2352.1199146064159,2587.7678764248435,3449.0913261641044,3775.6805047757339]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","$Jun-22 m",null,0,0,146.08064511398752,612.36536996397774,969.5693686083614,1493.8357120164947,1977.2790239863743,2380.6888416163638,2439.2675910311023,2469.2595445215547,2526.8881403880905,3359.7551394032835,3687.5937314375306,4900.4661943871652,5501.5283834465954,6978.4328164497174,7391.2697920602759,7465.6236300986611,7887.2632175087247,9011.3775989662136,9720.1573685349431,10407.972211850934,11051.527240011192,11603.855193624706,14112.516792578135,15121.437798726234]
[null,null,null,"Option 1","$Jun-22 m",null,0,0,146.07889644594087,612.09530315328561,969.43580949785735,1493.7017225788961,1977.1142748573491,2380.870870651469,2439.7899550595489,2469.7833211968109,2527.4496135231402,3358.6914556444972,3685.8011495910323,4899.2641476165418,5500.1720649985837,6976.4946597516546,7389.6434376959851,7463.7539180994581,7884.9864067631161,9008.9808649439237,9717.6613487175182,10405.412712825188,11049.045329329017,11601.181468358023,14111.210368505863,15119.678414974329]
[null,null,null,"Option 2","$Jun-22 m",null,0,0,146.07756705797175,612.03874417774796,969.39961214410982,1493.6655101785318,1977.0777241507867,2381.0418804126675,2440.0111512854801,2470.0050918247089,2527.6924744579701,3357.684528862751,3685.2954237722779,4898.1471487108429,5499.8427083282095,6975.1549373842181,7388.7226678533625,7462.8797182966382,7883.4131239119079,9007.5594380624316,9715.5219049909247,10403.791184890302,11047.948377626983,11599.276704538794,14110.769189073488,15118.94052835589]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0,146.07756476700428,612.03874715655127,969.39960338178696,1493.6654933452523,1977.0777017932678,2381.0358647444,2440.0054175782275,2469.9993420138912,2527.6864535186428,3357.6977870021319,3685.3063764149883,4898.1629677342262,5499.7717263902896,6975.162407595757,7388.7704926176611,7462.9126782541389,7883.3824377134752,9007.7170028120599,9715.6418575230764,10403.961009329234,11047.892153111696,11598.695743204022,14110.983589553214,15118.002768479624]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0,146.07833506864901,612.03970878686755,969.40090745970519,1493.6667058886208,1977.0774334680973,2380.9500965644952,2439.9236738007485,2469.9174056855663,2527.6008310361267,3357.8495470831649,3685.3672662435979,4898.3985153422745,5500.0441853359089,6975.30369792082,7388.7930581745213,7463.1415418913884,7883.4758762816145,9007.850947217119,9716.052863359575,10404.285948349989,11046.978996901993,11597.781812808513,14112.229446283787,15117.794903698032]
[null,null,null,"Option 3","$Jun-22 m",null,0,0,146.07854243588653,612.07166983172158,969.4055505578466,1493.6714879134308,1977.0807899084166,2381.1144936242658,2440.0727447214636,2470.0668420912352,2527.7620633289121,3357.4369540704097,3685.0719273027603,4898.1330205387485,5499.3905466793021,6975.0534824465249,7388.9183153537488,7462.6665873916791,7883.2013065885858,9006.4840821188809,9714.5158468529189,10403.828317410189,11052.239987954972,11603.686731583164,14109.708018927699,15118.430167976217]
[null,null,null,"Option 4","$Jun-22 m",null,0,0,146.07773237720531,608.45351949003737,965.35277062608816,1489.7617194965876,1973.0864430760851,2375.6172709172656,2433.6796998731938,2463.6567491030423,2521.2279402750464,3352.5107315751793,3681.1648563246713,4891.7378434180409,5492.4398484104668,6971.4895788208532,7383.7995941407808,7457.5425050173972,7878.1526683704205,9002.0038599585914,9711.5702585089839,10399.455515758231,11041.21040472636,11592.725017205135,14107.198147471508,15111.5787605148]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","$Jun-22 m",null,0,0,22.222446758684466,90.010465253325251,146.57630349731269,217.91811442493872,290.01404089418878,357.69283238802842,366.02884034109201,370.49483009775685,378.72146989953512,513.37907635458407,567.63904652876943,774.95267101553202,874.30578295864348,1154.2763236020057,1224.3584894869305,1237.0398889160274,1324.9376473113603,1554.1670775579855,1691.6478960043521,1842.3324926524629,1944.4318137022572,2082.4855139482765,2554.0379294533091,2749.5230569714886]
[null,null,null,"Option 1","$Jun-22 m",null,0,0,22.222126994126718,89.974823435958697,146.56635088500786,217.90813142418506,289.99933011657924,357.67879592801091,366.06194404483387,370.52802538202013,378.76004268576941,513.15353840338025,567.24011839464708,774.64577972042525,874.03633490323614,1153.8594817099327,1223.9949598280889,1236.6214913819992,1324.4272291143984,1553.6584730408872,1691.1884579406501,1841.8248195718204,1943.9291377767111,2081.8575950339959,2553.9498598077357,2749.2878968656441]
[null,null,null,"Option 2","$Jun-22 m",null,0,0,22.22191181794598,89.96719924175683,146.56269339463458,217.90446949120786,289.99548295037675,357.68422350136041,366.07432258722372,370.54043431295059,378.77542239020335,512.99820121005121,567.1013059511605,774.49835780552826,874.0335537412019,1153.6013466434842,1223.806711570521,1236.4464043422108,1324.1219504488877,1553.310338249604,1690.7309336761,1841.4256776776119,1943.600067241676,2081.3239800960255,2553.7452705100941,2749.071352417317]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0,22.221911227224105,89.967199407150574,146.56269165358546,217.90446683183075,289.99547566727108,357.68378683657494,366.07392497745479,370.54003551944038,378.77498558026286,513.00044650380107,567.10277123885965,774.49888951673006,874.01790677556824,1153.6034269772761,1223.8156117109502,1236.4534770291923,1324.1153788399458,1553.3572698411915,1690.7683704023432,1841.4509576550472,1943.5539226340622,2081.1853008708376,2553.9628576098867,2749.3093405261529]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0,22.222021246698468,89.967341142393494,146.56286490643936,217.90463644942383,289.99545043665051,357.6775573787852,366.06825349922678,370.53435320191909,378.7688000126073,513.02256865582945,567.11693095267651,774.53781988389198,874.06501758797583,1153.6367887513488,1223.8287022709058,1236.4963865686018,1324.1130963260939,1553.3933723902712,1690.9141145600991,1841.5428131327335,1943.3889168499238,2081.0788771301864,2554.5068614513239,2749.6511014034013]
[null,null,null,"Option 3","$Jun-22 m",null,0,0,22.222085950106447,89.973218900048067,146.56366432252932,217.90544397993781,289.99677469465001,357.689158834821,366.07773140835656,370.54385101421786,378.77993215394338,512.96436160269184,567.04686279595194,774.48676606081358,873.97134162453494,1153.6398115122863,1223.8955922033188,1236.4550594879756,1324.1442879428569,1553.0286206191456,1690.3710605034182,1841.3343429247359,1944.4049932829269,2082.2110539873647,2552.6131310186165,2747.880452478229]
[null,null,null,"Option 4","$Jun-22 m",null,0,0,22.221946037314773,89.4728869588332,145.97892722397418,217.34368750260089,289.41683081835697,357.08417486326141,365.34866728043636,369.81284260889595,378.03122300571079,512.7169308607497,566.52652667140262,773.60013013628793,872.93618532772018,1153.2087185242885,1223.2000183744929,1235.7676086292088,1323.3368884380168,1552.19147976264,1689.9477615991898,1840.5830962381729,1942.2746624395313,2080.0349201120684,2553.2007251653158,2748.04945032365]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","$Jun-22 m",null,0,650.9470750321359,639.63803280004697,602.26630968508277,551.59172367956944,514.0206264701319,536.06188611349137,516.08551118626121,518.02009762232149,505.70079466504586,558.18579895160599,605.63715695167275,633.85243364138842,608.49614045265719,585.61543480803323,583.74416757167819,546.52488620216911,553.95709773759995,508.2092512824089,489.51045518310588,486.04298723759769,496.97260555913124,441.38463417008757,411.29968882637479,428.4021443200063,412.8413127690024]
[null,null,null,"Option 1","$Jun-22 m",null,0,650.96072314171863,639.64618658331392,602.27414463810931,551.55743531938322,514.00818237566261,536.05626935180237,516.02910586755729,517.9691517731776,505.62561034249012,558.07033741716771,605.62917444860534,633.84599704294499,608.54909805258524,585.63774832116451,583.72970939744096,546.5379644909267,553.99802004784692,508.22818998637467,489.53347610810982,486.10767180267692,496.98360820373807,441.41890587824389,411.34900303111596,428.35035287289764,412.86576174600918]
[null,null,null,"Option 2","$Jun-22 m",null,0,650.95974685196097,639.64357358530799,602.26304013824165,551.56231862370441,514.0121536268897,536.03639980407422,515.99518736109576,517.94102049513788,505.60860853702258,558.01032345718238,605.6677638370769,633.78431747849447,608.62514442625354,585.62148667894064,583.8029960411568,546.55043781017173,554.00283936500955,508.24656539503479,489.55835947501441,486.16678894909143,497.01569523293483,441.40469295968541,411.36736864366378,428.33126143612498,412.87770696688466]
[null,null,null,"Option 2A","$Jun-22 m",null,0,650.95955899305272,639.64358283850186,602.2629302086176,551.56251928993595,514.01208288227713,536.03812946011635,515.99541275362719,517.9410463307247,505.60916542923451,558.01132867930096,605.66829773050165,633.78451718400709,608.62560167488118,585.62832761310312,583.80428916954247,546.5540181218812,554.00101407842521,508.25034691797964,489.53705014484865,486.1517363558209,497.01200144361519,441.4033253869768,411.38504373166114,428.32712379770931,412.86623301390881]
[null,null,null,"Option 2B","$Jun-22 m",null,0,650.95840351934476,639.64362636360966,602.26114775141355,551.56310631129031,514.00873167401596,536.03342615273289,516.00624214710774,517.95444021228047,505.6223725221015,558.028671654204,605.66942756028095,633.79137327003536,608.61871598670245,585.61749373515067,583.80707515568793,546.56495486126164,553.98978339998405,508.22772896509701,489.45741505921706,486.12221084989943,496.98532949067459,441.46142569282642,411.38786428081841,428.39277205901237,412.90705976400011]
[null,null,null,"Option 3","$Jun-22 m",null,0,650.96211442416097,639.64357325609478,602.25619857288962,551.55171456122844,514.0124643587468,536.04297996594437,515.98899899304649,517.93696788647321,505.598685015873,557.99980553838486,605.68563189518113,633.79648285196174,608.6226484633554,585.64594723403093,583.78492362921486,546.4876015595637,554.01165853933094,508.26208318415235,489.84229608231317,486.34325701860479,497.00436216742668,441.37659109032938,411.36372242509844,428.3922224041354,412.76143935625333]
[null,null,null,"Option 4","$Jun-22 m",null,0,650.93774924904585,639.63061359530559,601.67883479002637,551.01035893484709,513.43431024875736,535.49515254098219,515.6946576299199,517.66573417829761,505.25274021644753,557.71387410398802,605.57012707047249,633.57739348745224,608.33173508516586,585.50073970759047,583.49634581555563,546.4178075609143,553.84954868798718,508.15279931738587,489.47538770218449,486.09702201896346,496.96178523145147,441.41532637771456,411.32893057282104,428.48164818755163,412.94297297242821]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base Case","$Jun-22 m",null,0,0.15674613212548758,0.15791367905822284,0.15804046214091655,0.1582332687576414,0.15903992922134361,0.17526491556079504,0.17575843056832266,0.17575908229952303,0.17622815408974762,0.17573524909017318,13.006540163599929,14.451366921900236,18.505404597917071,80.650577265844007,129.96877393869678,129.97145242485274,131.73804736378361,157.19476597451583,165.55500005381478,257.10886780418315,286.55869181891973,318.86064272610105,449.86965903160228,900.04124386408409,1062.1522833758463]
[null,null,null,"Option 1","$Jun-22 m",null,0,0.15674657047541254,0.15791687580733441,0.15804655557108635,0.15824006954674169,0.15904717330934595,0.17526624730416965,0.17575952253165197,0.17576084242881862,0.17623044143553282,0.1757389454615759,12.951717307005255,14.410424818436116,18.409167565472828,80.603581043929807,129.93230454723914,129.93497645627355,131.69530687128298,157.10573452456501,165.43791539293358,256.86966470097468,286.58988199104454,319.11605841015728,449.85993136184834,899.91369381880133,1062.1449885065124]
[null,null,null,"Option 2","$Jun-22 m",null,0,0.15674635929938047,0.15791456586880998,0.15804202511707854,0.15823508150435542,0.15904187342141068,0.17526697751995168,0.17576060862125154,0.17576148512128628,0.17623075405932795,0.17573825104291485,12.915125273027281,14.359674520273842,18.376455826857065,80.606425000708953,129.81075153977929,129.81339034712508,131.58333278629155,156.99983654496779,165.43094145578962,256.8117254277596,286.60630341947092,319.26661896846457,449.85421012548903,899.82473898188016,1062.1849487456179]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0.15674628494789333,0.15791429329773246,0.15804162555343096,0.15823459649487581,0.15904136088876814,0.17526636068958298,0.17575996482416986,0.17576077286250008,0.17622998406434401,0.17573736802770498,12.917390796480824,14.363070937779847,18.379052790176491,80.604164653628274,129.80898310987828,129.81162136368482,131.58233841382543,156.99927081583829,165.43644724023667,256.81433468519288,286.61586288443095,319.20485905615953,449.84750169587153,899.92010153201545,1062.1792683793001]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0.15674676334139281,0.15791861396828225,0.15805018576538807,0.15824408738292736,0.15905150891652625,0.17527467032111027,0.17576857433239132,0.17577034127580776,0.17624030294742074,0.17574964925328559,12.906661751045686,14.349927620239036,18.364414014426956,80.591496887224821,129.80014242346249,129.80278525704028,131.57456428006941,156.93740560095259,165.36936868852266,256.78038350484229,286.57343438648462,319.16366306917917,449.81319603276057,900.14468183590759,1062.1884068777088]
[null,null,null,"Option 3","$Jun-22 m",null,0,0.15674622387360979,0.1579134722974255,0.15803980288036043,0.15823254361946859,0.15903919535002475,0.17527217402552253,0.17576644970103952,0.17576705405482992,0.17623613113241535,0.17574306842425577,12.940173678335825,14.383821439545715,18.39990402882426,80.600825011294219,129.97213110583286,129.97475068313878,131.72317792567415,157.05490899237651,165.44252855480386,256.8609547188326,286.42963017457799,319.64816301810362,449.86987084591323,900.25346204142818,1061.5015836698492]
[null,null,null,"Option 4","$Jun-22 m",null,0,0.1567459957240796,0.15791267828688119,0.15803857318650386,0.15823116184862193,0.15903768617295178,0.17524964412724295,0.17574177535014943,0.17574222026578029,0.17621109919354483,0.17571783197803059,12.335733450905058,13.750185061968603,17.839828822748231,79.914734483043404,129.22939648276562,129.23203672981876,130.95273317723377,156.54746428582689,164.94162441245302,256.85204213784408,286.46508742426289,319.21040798423911,449.9090824219918,900.37121469232034,1062.7197575926366]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base Case","$Jun-22 m",null,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,"Option 1","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","$Jun-22 m",null,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,"Option 2A","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2B","$Jun-22 m",null,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,"Option 3","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","$Jun-22 m",null,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,"Voluntary load curtailment"]
[null,null,null,"Base Case","$Jun-22 m",null,0,8.0634366333972558,11.324706334333399,28.722321557704017,12.287546211158691,6.5119998605439742,14.6293446153208,1.3041231129855326E-4,20.453940188772034,0.26085925350049488,15.108457891824818,65.11109252049846,81.365992597502967,49.362569638047539,16.530644762061424,99.276466054279155,2.3583938798748131E-4,2.5118657748921772E-4,7.6669260403629952E-2,79.400768251274755,8.5506462593532504,32.489032738427227,15.303616856448327,9.8330676750155579,32.194035955969262,2.8382534121113592]
[null,null,null,"Option 1","$Jun-22 m",null,0,8.0635153968916278,11.324767776484563,29.00490270584908,12.299087090949513,6.6533058192004875,14.631809111103479,2.3855595724839207E-4,20.394263539822045,0.26097973751124526,14.950058546049181,65.09359049950919,81.397963874618185,49.364039300213648,16.532687884280993,99.210689143624649,4.3116217909881435E-4,4.5918862635301375E-4,7.7062923495817615E-2,79.395634114746429,8.5114968296335842,32.470323909155908,15.302462202445644,9.8496534970272585,31.776007360075123,2.833982165029675]
[null,null,null,"Option 2","$Jun-22 m",null,0,8.0634427755126055,11.324701197663938,29.059981875998854,12.306051314886696,6.6775277761219654,14.629360526511014,1.3930009617886397E-4,20.368956752863362,0.26086913918395577,14.885057974103594,65.077648030009726,81.413517113434295,49.366336004326712,16.535797062686914,99.191159055046398,2.5140816765997803E-4,2.6772370424913366E-4,7.734645035773241E-2,79.396170306166439,8.7279123803929899,32.48418624376562,15.30070236410322,9.8682428579750496,31.911684661312169,2.8404305104012484]
[null,null,null,"Option 2A","$Jun-22 m",null,0,8.0634432418745163,11.324701209423436,29.059971130068593,12.306051978521884,6.6775281893777239,14.629387309744097,1.3993468705994025E-4,20.369627345468921,0.2608698402481297,14.886855643920427,65.077642125845486,81.412864036390559,49.365514493526192,16.537898481541138,99.194916285574422,2.5273826366962955E-4,2.6915395914976482E-4,7.7360852254997114E-2,79.396089080741504,8.6947702847155774,32.477702341683027,15.298849357284062,9.8688748604435599,31.782911426802652,4.0022975405339842]
[null,null,null,"Option 2B","$Jun-22 m",null,0,8.0635556531510222,11.324800264675774,29.059789785840607,12.306087337881625,6.6773277255626509,14.630443716542894,2.9407684468521088E-4,20.379479568943285,0.2610415989575946,14.913072521748353,65.078325389669999,81.391187447370768,49.362361585157188,16.53742972483251,99.182930955017028,5.3127091907361943E-4,5.6580002880839446E-4,7.7567834958084919E-2,79.401928214060987,8.4722478639961079,32.473269574430695,15.298367282431968,9.8632185608944241,31.510981774904984,4.5047071846129052]
[null,null,null,"Option 3","$Jun-22 m",null,0,8.0634191245684583,11.324683623456986,29.051341725967166,12.303946994529445,6.6745626808823415,14.626326169253588,1.0599120467461793E-4,20.363758487508548,0.25941095461813757,14.866233461989429,65.073845795712415,81.424693716908934,49.379402467972113,16.54982556671569,99.224774988570047,1.9142565989451298E-4,2.0386657472253796E-4,7.7744965269296765E-2,79.380898699998994,10.082570401424757,32.647320793953334,15.309786343010115,9.930046413617525,35.329443916930678,3.2358603782451589]
[null,null,null,"Option 4","$Jun-22 m",null,0,8.0634159351010801,11.32467764428795,28.151875652118136,12.267913446674513,6.67133306459358,14.63411354268106,1.0198442984851326E-4,20.59972829147695,0.26082755493187837,15.50046561902133,65.123983637457414,80.678155963694721,49.348640809922323,16.593686907157128,99.110476945043771,1.8458312223261074E-4,1.9660259978355964E-4,7.6924659522900646E-2,79.394719949634464,8.4732145432765442,32.463500996190412,15.298542657455668,9.8445390285387013,31.008893491977549,4.4820839409157402]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base Case","$Jun-22 m",null,0,14.592838753724601,20.261103848065751,36.359511762638974,2.5185984309671487E-5,2.6120244262858923E-5,81.201524655870017,2.8990318850565873E-5,67.307250914402758,3.2355183376553977E-5,3.4053869621614181E-5,20.20245267939643,29.385880162065927,32.53670325865447,4.2227384198599557E-5,181.81578922623422,4.699776940871513E-5,4.9719213889208763E-5,5.2313191030473042E-5,5.5216493862809474E-5,5.8229646086544847E-5,6.1614517256410213E-5,6.4832571877603045E-5,6.8385594402940866E-5,7.2166192007243411E-5,7.633868964544279E-5]
[null,null,null,"Option 1","$Jun-22 m",null,0,14.59285709052539,20.261910859015575,37.222211494363883,4.6630281018613184E-5,4.8001124353127232E-5,81.398704585578443,5.3275280137906268E-5,67.300659785012854,5.9459641614327024E-5,6.2581381188466875E-5,20.366142164125183,29.568123080661586,32.54023355881003,7.7602135840583878E-5,181.8058425842496,8.6369333532978023E-5,9.136979582827234E-5,9.6137699974700846E-5,1.0147256037459965E-4,1.0701069661425992E-4,1.1323197750346417E-4,1.1914451464855913E-4,1.2567430596548663E-4,1.3262553645095686E-4,1.4029502538230455E-4]
[null,null,null,"Option 2","$Jun-22 m",null,0,14.592841656087412,20.262458677155784,37.38432036499421,2.822880128914112E-5,2.840647795597221E-5,81.436210232886125,3.1527684324356321E-5,67.299841337615831,3.5186798625403749E-5,3.7033838517322684E-5,20.42723363896765,29.403207477599352,32.555391162156916,4.5920900116110446E-5,181.82218600518399,5.1108791153126552E-5,5.4067594826174735E-5,5.688823292635356E-5,6.0043776677848474E-5,6.332213852192432E-5,6.7002922520805359E-5,7.0500365109846957E-5,7.4364862875876336E-5,7.8478889084449417E-5,8.3017287540883568E-5]
[null,null,null,"Option 2A","$Jun-22 m",null,0,14.592841615842662,20.262456004962822,37.384278693563822,2.7567348729379682E-5,2.8350860389408775E-5,81.43620855481241,3.1465995061624364E-5,67.299964569388166,3.5118473591310155E-5,3.696206577795302E-5,20.435138638641416,29.416852589260898,32.556635151504182,4.5832887273169329E-5,181.81899983689945,5.101095976891485E-5,5.3964108531738454E-5,5.6780076911333207E-5,5.9930615376023858E-5,6.3201962585806955E-5,6.6876819149572773E-5,7.0367940692303091E-5,7.4225476504094403E-5,7.8332877998485881E-5,8.2864024345509805E-5]
[null,null,null,"Option 2B","$Jun-22 m",null,0,14.592866625830855,20.262178654780669,37.383413164713424,5.7641104734823827E-5,5.9449049023055261E-5,81.436132109526696,6.5981506883873895E-5,67.301781466180245,7.3639055252899699E-5,7.7504803350013691E-5,20.464148958926952,29.526906019335215,32.556870182703179,9.6105006514917216E-5,181.8148698219315,1.0696195185882216E-4,1.1315544755387907E-4,1.1905835459710965E-4,1.2566361982862805E-4,1.3252334257714182E-4,1.4022603891305081E-4,1.4754852819687288E-4,1.5563506531699402E-4,1.642399665828021E-4,1.7373438878989637E-4]
[null,null,null,"Option 3","$Jun-22 m",null,0,14.592835427739477,20.262016855101603,37.402024691328862,2.0959320356643777E-5,2.1526608812454813E-5,81.433213614034287,2.3892025599769691E-5,67.302234634721842,2.6664700258198948E-5,2.806438097272254E-5,20.524868553080395,29.479629472135315,32.555696793025838,3.4799145054161367E-5,181.83937185839463,3.8730370082656513E-5,4.0972879296421976E-5,4.3110206883438683E-5,4.5501537157543696E-5,4.7985765941238862E-5,5.0774741231345317E-5,5.3425861846538713E-5,5.6354063762767686E-5,5.9470111745778583E-5,6.2907833668243501E-5]
[null,null,null,"Option 4","$Jun-22 m",null,0,14.592834497030204,20.262364334030938,34.723213919900161,1.9286769757884818E-5,2.0241831938445561E-5,80.728066899623315,2.2466098693031938E-5,67.331105184008365,2.5073688771509434E-5,2.6390168115837396E-5,20.917350464377527,31.062053485428702,32.515252096493221,3.2724784398067042E-5,181.75748116714266,3.6421580134608784E-5,3.8530944685232572E-5,4.054112717111199E-5,4.2791422719216263E-5,4.5126093657052154E-5,4.774894583614695E-5,5.0243795772250104E-5,5.2996698690347351E-5,5.5924902503420896E-5,5.9157385410766943E-5]
[]
[null,null,null,"Hydrogen Superpower "]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AF243+1","v":2049},2050,2051,2052,2053,2054,2055,2056]
[null,null,"Fuel consumption"]
[null,null,null,"Base Case","$Jun-22 m",null,0,3063.9996904386239,2979.4646007469437,2019.7654010141155,1517.1515202411583,1268.2713401102001,1327.7440454459934,971.63665555750299,943.53772234193991,788.53871581656244,584.37062597791544,645.1640484051303,810.13181358635836,441.2929765614029,462.36927947021445,1260.1929509128913,1146.6000281406298,1072.7221649589985,2038.7773683529219,1903.8512554647082,2042.8656163654277,3630.5193156415003,2781.7256376477376,2944.205075477611,5358.5419616938825,4835.9272097996882]
[null,null,null,"Option 1","$Jun-22 m",null,0,3062.2487654434099,2977.8037703833165,2019.5936074781321,1518.1931311060464,1268.9352997575581,1328.2603338033282,972.13533961439612,940.1841330487465,784.70806184604487,581.4050538773165,642.60640496906865,803.59510032704225,436.66957145683017,455.61952416123006,1257.9982079119734,1144.9843155504907,1072.6687183872421,2037.0609651679895,1898.6946665934904,2035.3814378035388,3630.5146086170084,2779.225777923129,2941.2902420990199,5355.2462844711035,4828.6136339214399]
[null,null,null,"Option 2","$Jun-22 m",null,0,3063.1808016104133,2979.1782303660102,2020.1341105298304,1518.5032465600352,1269.3793238918622,1328.3377268396298,972.25547366483897,939.36980047746317,783.51074850078021,580.5124169785729,641.18221994963017,800.52772852283272,434.81190924310721,453.29409154688716,1256.4454105799596,1143.6737247363128,1071.3176217918801,2035.8179491241137,1895.6198765447668,2030.9943776577222,3630.1982605918147,2779.0043122204456,2940.9684256285709,5352.8940015643293,4825.3296079217689]
[null,null,null,"Option 2A","$Jun-22 m",null,0,3063.2121892189343,2979.1789454729237,2020.1343806091741,1518.507580728316,1269.3659649119033,1328.3377554485212,972.24790831036125,939.04534039079317,783.27459131462729,580.46399929024903,640.99430251147987,799.94359763561147,434.43872549248113,452.94338972328973,1256.3097931427039,1143.3974090878376,1071.2517427076061,2036.4673461832244,1896.7686235008712,2030.8778456580628,3628.714127919257,2777.8630914632763,2940.178588808822,5352.9211201912003,4825.6375594184801]
[null,null,null,"Option 2B","$Jun-22 m",null,0,3063.2610122754272,2979.1876256274113,2020.0760562652579,1518.4747611641601,1269.4875995829702,1328.2812383409803,972.30106783233566,936.7384119625932,782.2957305919665,579.23466113450002,639.1374718693346,796.02481245447984,432.11026581428666,449.11425804772489,1254.8413484441403,1141.9286084403097,1070.2292972635653,2035.2732065930043,1894.3206409331997,2015.7434342800393,3625.9536054154082,2775.8779671078087,2938.8085065704408,5349.2446442096825,4823.7365667537251]
[null,null,null,"Option 3","$Jun-22 m",null,0,3063.4465748399275,2979.2025994156188,2019.6488187758875,1518.1191074272097,1268.5626142774781,1329.0124872494141,973.01883276575325,949.54633307126267,792.49318908667271,587.92662127945414,648.05477411022696,821.38738495858513,447.29787095761657,472.77650998616201,1263.7301021826388,1149.7368061129339,1077.3103720648692,2040.3333899312554,1905.6599041979068,2112.8879626288917,3658.7418335235539,2801.2875091961018,2956.7846382072476,5379.6246012772626,4859.1334733669664]
[null,null,null,"Option 4","$Jun-22 m",null,0,3063.5992469318617,2979.32384399689,2019.8684629541444,1517.9636333196095,1269.0126057936825,1327.5938972713102,971.56204668182681,938.39845131471066,784.66739191435522,580.48022772703916,641.33580143411893,800.2691386404332,434.32833582178483,453.40470084474754,1260.599669385979,1146.4279578826297,1073.8263045804777,2038.9567806798591,1903.8335400370456,2009.5634774805858,3626.6835675991879,2779.8660972997895,2939.9682247843352,5339.994143576977,4803.2388103710182]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","$Jun-22 m",null,0,0,205.10495101209511,2472.6053790215228,5417.8900735044062,7074.4395681662745,8814.659836723471,10260.252301053313,11130.37841682211,11877.584484731609,13208.170206857167,15663.307023537729,19566.034464337044,20680.967364231768,22762.214834537852,26248.970597636882,27470.172612358721,27834.989987767305,29318.889770743684,33634.810628750158,38685.418656433169,42198.202774502126,44145.893081709837,46532.466989480759,53692.408529353947,56680.295498956672]
[null,null,null,"Option 1","$Jun-22 m",null,0,0,207.00530805068828,2470.5419819151034,5415.4064202473164,7072.6221735623931,8815.015243551039,10259.250078048772,11131.577237411257,11876.641684884125,13206.692647436494,15661.296406329671,19567.004696577362,20681.251818681263,22761.968763462646,26248.792983398132,27469.398443962131,27832.45476806696,29316.990003272986,33634.651765656286,38687.297409191531,42195.893429477495,44144.287323430901,46531.522019955773,53692.363209942829,56683.151325349143]
[null,null,null,"Option 2","$Jun-22 m",null,0,0,205.13683615486985,2469.7319513384218,5414.5773600015582,7072.2631295365909,8815.0819650311551,10258.679822222908,11131.237026199831,11875.180105690501,13205.158737209864,15660.052503701183,19567.362169467266,20680.497708554922,22760.845696191329,26248.018342622476,27469.033272836296,27831.623633932766,29315.407646014228,33633.840927789832,38688.782313312149,42195.277749385714,44143.027368152339,46530.179219333804,53692.538002188747,56684.935141680413]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0,205.12484972194247,2469.7475406953554,5414.5894972958622,7072.3034224702878,8815.1995232637964,10258.776693660946,11131.514638836175,11875.293309609708,13205.171682327249,15659.971342932893,19567.717583697991,20680.764625870797,22761.138301916159,26248.393826556108,27469.06269449271,27832.310529318504,29315.463722056338,33634.293822525113,38688.489293687046,42196.378803582651,44144.943096324001,46530.987572934217,53692.356583699038,56684.440087908952]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0,205.10887634701828,2469.9860002788564,5414.6679175450772,7072.1408747754786,8815.634737050068,10259.16105518768,11133.479380986753,11874.367963587885,13205.503912161708,15660.638289689077,19570.26214210804,20681.892506633747,22762.911533462433,26250.524850043854,27471.488434697399,27833.001914582648,29317.086152506192,33637.892172456828,38698.790490508523,42200.647067098645,44147.817578372582,46531.672724527103,53694.693319652622,56686.992552644304]
[null,null,null,"Option 3","$Jun-22 m",null,0,0,205.09200981496792,2471.9476452378699,5415.761314862807,7074.1602894673088,8810.4004248018136,10255.106957573467,11123.942046238082,11874.396633310669,13204.692384835464,15661.803154898769,19555.43865836921,20674.478436904454,22757.466169618394,26241.375432675712,27465.86375397646,27827.724413627879,29311.100514921633,33617.44286746611,38647.011197955013,42169.768494744851,44128.135838331778,46518.57087092039,53677.181724221547,56662.068807731877]
[null,null,null,"Option 4","$Jun-22 m",null,0,0,205.06630074946725,2463.2204339495906,5408.1749701633616,7064.5953178082873,8808.1599146135268,10252.67005061396,11124.916842082814,11868.551080613697,13200.385834439368,15654.799362497281,19562.762180188289,20676.613227792615,22756.243227120147,26241.889594674958,27463.814979760464,27826.446560924727,29311.120945099628,33630.954251988405,38696.222731068876,42196.38438618603,44140.452305187202,46532.209707684044,53702.237675332268,56700.697934292613]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","$Jun-22 m",null,0,0,48.172647392759885,407.38681780421211,851.97829811395241,1134.6067995987157,1477.969087156263,1726.2729340052867,1962.5375371716543,2112.5085912698401,2436.3890198079753,3022.683165470743,3871.2252862474234,4071.1562903880413,4502.5583057851809,5150.8575394983118,5359.3878283621261,5457.3804279023961,5815.9061404161894,6914.7606642635237,7960.9608900630847,8708.8564544068122,9168.5943366125557,9665.8296096753475,10988.06413328766,11541.785781900906]
[null,null,null,"Option 1","$Jun-22 m",null,0,0,48.684121043353286,406.89316100544676,851.30451107596048,1134.2154665986002,1477.3161152328778,1725.6067558161155,1962.8892324329786,2112.3928112258745,2436.1411978572578,3021.9439084400115,3870.8801079145824,4070.6058213655883,4501.7385162817518,5150.0388885538287,5358.5850376997651,5455.9839411671956,5814.6622573763716,6913.5065865437027,7961.002314199698,8707.8416549512858,9167.1942688633699,9664.8492728734709,10986.94502993813,11541.584065645824]
[null,null,null,"Option 2","$Jun-22 m",null,0,0,48.178462526162114,406.80883737000534,851.03463102084686,1134.1492280982254,1476.9884820650745,1725.300304540667,1962.7013501380616,2112.0203812376153,2435.6764267301478,3021.5032173162977,3870.6414398072802,4070.0566222962489,4501.2318367001262,5149.4618030004503,5357.9324316319116,5455.1669065391516,5813.8184548554882,6912.6690016851289,7961.1627438857877,8707.4592208475533,9166.5087630703802,9664.2059702077149,10986.150286393426,11541.487915035883]
[null,null,null,"Option 2A","$Jun-22 m",null,0,0,48.175695955633913,406.81289194982827,851.03707298129132,1134.156414565859,1476.9762755269096,1725.281084107256,1962.789249945836,2112.0780870001558,2435.6658763451355,3021.4616941635136,3870.7507628022727,4070.1150166360012,4501.1782466493942,5149.3667246298273,5357.8486088798281,5455.2697280698703,5813.7396309850428,6912.5042399052736,7960.8627652894193,8707.3991022476166,9166.570481785353,9664.2487274626928,10986.142390485631,11541.222947358559]
[null,null,null,"Option 2B","$Jun-22 m",null,0,0,48.171992608143633,406.85031781444803,851.05196258216245,1134.1477304264054,1476.9501345427202,1725.1532828043821,1963.4387168030212,2112.2920768280242,2435.9076875332548,3021.7132636026167,3871.3292615625983,4070.3950228775861,4501.3427027130838,5149.6177940716498,5358.3182110816815,5455.30416689299,5813.9000879285377,6912.9104673986803,7962.6436472180212,8706.9912996567709,9166.3570065595632,9663.3963080426438,10985.510512479988,11540.767061579718]
[null,null,null,"Option 3","$Jun-22 m",null,0,0,48.168375031510749,407.29850353670946,851.21386433852467,1134.407209620829,1477.0315062904069,1725.4288333128843,1960.14794338909,2111.0579431006663,2435.2929431772241,3022.2487679826845,3868.7400859449381,4069.5090287647295,4501.0591610168085,5148.9504744091209,5357.3053554478765,5454.7924850811605,5814.2021592278516,6911.8532398960469,7951.0185198858444,8703.6218987555021,9169.6153776005376,9668.2637672836045,10989.656374866816,11543.933142415646]
[null,null,null,"Option 4","$Jun-22 m",null,0,0,48.163415631312127,405.62122612860554,850.06657122916397,1132.7990926050759,1475.8755992578288,1724.2097449225439,1961.8455423461958,2111.0292124288303,2435.0937559372755,3020.6846823721071,3870.2139620499811,4069.8795236108208,4500.7348019693336,5148.4971615542809,5357.7278208110101,5455.0846286944143,5813.7724673043613,6912.5725392904151,7963.6094016815623,8707.3739041924928,9166.173070255787,9662.8744275309527,10986.944504328931,11543.294650943164]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","$Jun-22 m",null,0,763.53299624525766,760.02716712661356,591.52087783205127,415.47194481950135,399.72191773711762,471.59785940876259,403.64901941155381,379.5486573704174,362.46612692768718,333.21754241825204,368.92129547250596,389.25580469668523,370.28711355983705,353.46954626870917,408.30707230322145,374.79700070819297,369.97717097374226,458.05849119528443,458.49552733864846,488.00617832085408,530.42705940677433,512.81764939833613,487.36503596464991,583.83328124572324,581.19073805365974]
[null,null,null,"Option 1","$Jun-22 m",null,0,763.4243950096469,759.95842605893324,591.56431193851017,415.56484689689842,399.82371303141457,471.54569425666205,403.6736251779929,379.28986495975556,362.40208688620424,333.0840063998279,368.95787251916943,389.23167215141848,370.14619286380184,353.52917054958209,408.21910959487701,374.71950608619233,370.03761597093131,458.06692348920473,458.42828623898015,487.95295486245016,530.48598183905506,512.8475203404023,487.379065062704,583.7516298261603,581.14654828984851]
[null,null,null,"Option 2","$Jun-22 m",null,0,763.48371411443236,760.00227307111697,591.59930185354267,415.54322149699192,399.90601954215418,471.55402494010121,403.68101048305761,379.20434082746226,362.38747383654226,333.01351828214774,368.91250992072639,389.14446083788408,370.04965479213564,353.48072917156753,408.22352868445432,374.67086037157833,370.02253454471764,458.06080818206107,458.35965834746276,487.92161836330126,530.48079666611898,512.89363683221779,487.46399055197708,583.67653550666614,581.13245893805697]
[null,null,null,"Option 2A","$Jun-22 m",null,0,763.48600293416519,760.00341295418673,591.59863407407317,415.54228651433556,399.90679797391255,471.54998119875773,403.67114245422141,379.18575335065646,362.37788213565318,333.01694772186107,368.92604361691457,389.16149787188857,370.05559108381595,353.4686730536443,408.20905477727462,374.68971341189473,370.01175810532987,458.08262874015941,458.36863496378857,487.95251403351398,530.45774217689404,512.84053783640729,487.45316722595521,583.66711671214171,581.12981351114581]
[null,null,null,"Option 2B","$Jun-22 m",null,0,763.488825559622,760.00546927245762,591.58575601569282,415.54759659247361,399.92211214655379,471.55447898643808,403.64759557436321,379.01197607644792,362.42773503538257,332.9345343188063,368.92217513999168,389.10888805755445,370.0204831590014,353.42637143283224,408.12412824202943,374.56659117539618,370.0146862637767,458.02098878310653,458.22650136918338,487.70422146407748,530.29923122281514,512.7260041877106,487.46044809316038,583.47082648506057,581.00630360104367]
[null,null,null,"Option 3","$Jun-22 m",null,0,763.50200629445669,760.00871813336641,591.54399434630318,415.47533142304081,399.8180283847351,471.7119292731183,403.92585158958099,379.81922760416501,362.74728773905622,333.14237588843048,368.5859361458775,389.56102372673121,370.50461751143433,353.35142319136781,408.72698374587446,374.97242458764993,370.06603178122788,458.10976705672101,459.35663909751662,488.54039884883991,531.57814685021503,513.94800046056582,487.91093343997028,584.7249935435982,581.85174515472158]
[null,null,null,"Option 4","$Jun-22 m",null,0,763.50965858082498,760.02054851595369,591.56113058776145,415.48708379634189,399.82088419912668,471.42043294964446,403.50827670879681,379.25677347267037,362.45293684701375,333.02398032794781,368.97182111036898,389.1804901070073,370.04239878246455,353.5703259171421,408.19771885408471,374.67173959449036,370.04567565743042,458.09965568960928,458.28635255702466,487.83196868502222,530.15876321183703,512.69447267884152,487.26246157293303,583.36136769951327,580.58514437338908]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base Case","$Jun-22 m",null,0,23.432881978447359,23.495872904432321,96.566190091847446,375.8691395973737,474.66583881388794,719.72788490023243,928.50695921552347,966.09317027513316,1021.3431981955792,1043.5067978746897,1239.409348369297,1859.6961624483529,2111.8879592076742,2406.9597093028774,2783.9092482758351,2971.287265556271,3031.5353632060051,3190.5347855456293,3655.0316730672612,3974.3825597509967,4291.9317661217374,4540.4073138700542,4833.8714679702625,6215.7920113436448,6454.5311435392005]
[null,null,null,"Option 1","$Jun-22 m",null,0,23.432805864332281,23.491667460370575,96.316204878659434,375.45474893261553,474.57083449266008,719.7605954866566,928.49599709329561,966.28698672319024,1021.6600662999779,1043.8965363535922,1239.6718641204347,1860.1823465503035,2112.4711189563709,2408.3049239539209,2784.1431977564134,2971.1935731189974,3031.3375049301981,3190.2977562690899,3654.9680344164508,3974.6638336046512,4291.5810448573902,4541.0128259875928,4833.3549859464629,6214.6244507352249,6453.8335395711265]
[null,null,null,"Option 2","$Jun-22 m",null,0,23.432619187092037,23.495525116931855,96.223499713058629,375.53965444872415,474.41907520792824,719.95588652998458,928.30462463904337,966.15683694851089,1021.6719545516598,1043.8869050047099,1239.7878166378134,1860.6545058807167,2112.7939188381201,2409.0246602129405,2784.0158308232731,2971.1719940487251,3031.3699210299987,3190.193699862552,3654.743469055913,3974.55878904669,4291.2485037783918,4540.3669739034949,4832.4406692584216,6213.9807098060528,6452.9562931660103]
[null,null,null,"Option 2A","$Jun-22 m",null,0,23.427950498462558,23.490867351992232,96.221568639310632,375.54000662176861,474.40603923342161,719.95518300940557,928.33964137402711,966.19142595885864,1021.7262672811053,1043.8911830524439,1239.8596794306279,1860.7259866741235,2112.8536054429242,2409.0382107917935,2784.0739518212972,2971.1349991777743,3031.2992843794514,3190.0893598307994,3654.703952184313,3974.405818880552,4291.3997306583879,4539.4145888914245,4832.123375900238,6213.7242691138645,6452.9503428307326]
[null,null,null,"Option 2B","$Jun-22 m",null,0,23.432637032965751,23.495565777197545,96.236150926024678,375.55783344986605,474.45370714285951,719.95345513223117,928.6010616822382,966.30103771860547,1022.0427053691865,1044.0903327938286,1239.7614199083071,1860.879365320116,2112.9900474526912,2409.531059697094,2783.7545929322364,2970.6916510590895,3030.9868034515512,3189.7441083326958,3653.8112995743631,3973.8561501873619,4290.8299523377118,4537.9403457643557,4831.7643388754823,6212.6478546002299,6451.8855296904758]
[null,null,null,"Option 3","$Jun-22 m",null,0,23.423512653129237,23.48644473506593,96.490238007319746,375.82719731990767,474.47569342236022,720.19966064669154,927.78228382496889,965.08934528534337,1020.1720600652811,1042.3857042076127,1238.8933154909594,1858.5851065987797,2111.726718145409,2405.5270979679058,2782.5983246334854,2970.7229518227327,3031.1047298223571,3191.1693607338038,3653.7392569363483,3974.3713104616872,4290.8994226853401,4538.7851277137688,4839.6926158924061,6222.0116407812047,6454.793452646325]
[null,null,null,"Option 4","$Jun-22 m",null,0,23.432663739389177,23.495576562659743,96.42109827708201,375.56662765347141,474.58684426101786,720.15513943785265,928.52404687513831,966.18124573500654,1021.7274524185918,1043.939738818407,1239.6102579662511,1860.8637071047679,2112.680730262513,2408.6094232687879,2783.2660562426759,2970.41270241135,3030.6765303450666,3190.2906353372405,3654.2998702257009,3974.4703096574899,4291.4252001399718,4538.7622631719969,4833.9025132391489,6217.1060053538476,6457.2358578558888]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base Case","$Jun-22 m",null,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,"Option 1","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","$Jun-22 m",null,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,"Option 2A","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2B","$Jun-22 m",null,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,"Option 3","$Jun-22 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","$Jun-22 m",null,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,"Voluntary load curtailment"]
[null,null,null,"Base Case","$Jun-22 m",null,0,25.767053842689293,24.106648825930353,22.799606124619437,65.275430519169177,20.174675358481704,55.03189022883641,27.050863910449941,51.678373402048614,1.7022026219746409E-3,2.5608423566419738,32.254725595859419,11.556416918108086,0.42532141783884297,2.2176817407351564E-3,51.590726054033702,5.900379366293321,1.4296890103429809,2.7806589477216408E-3,7.5037720615226802E-2,0.33634832023164202,3.3007134848702792E-3,10.20015760645223,3.5397742675513156E-3,0.59547405272217346,4.000265195791706E-3]
[null,null,null,"Option 1","$Jun-22 m",null,0,25.766633790517357,23.9481247646169,22.711577668629737,65.627156729042241,20.174466120320751,54.394572809397026,27.30845568116575,52.122888321222128,1.0719649156761344E-3,2.5912455397072591,33.149595119320217,12.813515930473653,0.42326957345657285,1.3965451384870516E-3,51.390210339413208,5.8994590831069811,1.3227032686754727,1.7506871800642731E-3,7.395639601835291E-2,0.33521083387113809,2.0779916044304033E-3,10.207866786270413,2.2285089513978166E-3,0.44350420546041786,2.5200243807055028E-3]
[null,null,null,"Option 2","$Jun-22 m",null,0,25.766296137182628,24.111355318957937,22.707306886354374,65.827080796959919,20.173975415811881,54.532875358595419,27.522922664852683,53.265699776386434,4.279706196521465E-4,2.6052994450005311,33.456147213514804,13.164439717230412,0.42247772835297492,5.5760877856271996E-4,51.170089839876027,5.8985228856375018,1.30493366659132,6.9952299163176753E-4,7.2852881260509914E-2,0.33405004995988047,8.3061830779832826E-4,10.204007990441932,8.9031711212487466E-4,0.44205797614575054,1.0012100908295301E-3]
[null,null,null,"Option 2A","$Jun-22 m",null,0,25.768451651659937,24.111343797023792,22.707138004446843,65.826448940990133,20.173972129137674,54.521618109067482,27.52327818563807,53.320787849398755,3.8522369351482518E-4,2.6164973877846474,33.558736591341855,13.291671951207233,0.42242531036460218,5.019175133844897E-4,51.277584968908343,5.8984594211525856,1.3026692865835539,6.2955623393422841E-4,7.2779309841494222E-2,0.33397274727966625,7.4746284840926651E-4,10.201874119966364,8.0129986882903541E-4,0.44196124860778263,9.0209559498607679E-4]
[null,null,null,"Option 2B","$Jun-22 m",null,0,25.766507761398906,24.110958753873582,22.705909461382607,65.916507109748451,20.174496348161835,54.606401070139498,27.546714676913719,54.347406365493789,7.4930788518342911E-4,2.6543868965607542,33.990227109829313,13.931046111035991,0.41883003310790379,9.7628710392795863E-4,51.330781217591728,5.8989896027129411,1.2951803429601574,1.2238161519011438E-3,7.3401759472948691E-2,0.33462880107240894,1.4527821071844849E-3,10.202988188939658,1.558014307342612E-3,0.44277941211309202,1.7599414305893132E-3]
[null,null,null,"Option 3","$Jun-22 m",null,0,25.770566322347985,24.110320046278467,22.843299942268523,65.322425251355995,20.175336781038727,55.77903486204135,27.650707562126765,48.210703407992007,4.2130298108363016E-4,2.5595025199728023,32.250939491790135,8.9428109929602488,0.79658090131333603,5.4873489085439768E-4,50.449347618538802,5.8985120126397836,1.6549277423089142,6.8843989257950738E-4,7.2841507159404267E-2,0.33821717373333143,8.177255245657276E-4,10.31829964515193,8.7609036371531388E-4,0.62974563479333467,9.8763715043495787E-4]
[null,null,null,"Option 4","$Jun-22 m",null,0,25.766354310288524,24.107152833248545,22.705313467036007,64.984452595794949,20.174247050598634,54.863239105261066,27.267223958806905,54.547453603995791,5.1855722528824065E-4,2.6682279499315844,34.146283026075885,13.872897836688239,0.42258912500601253,6.7569465491624516E-4,51.630572864677966,5.8986540316831748,1.316032078445307,8.4723929274838625E-4,7.3007877715592889E-2,0.29286392028742475,1.0059093071773091E-3,10.19856834779838,1.0787153404411777E-3,0.44226095326394743,1.2160048029425435E-3]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base Case","$Jun-22 m",null,0,126.88047690710708,72.992280893916814,4.9933003815368098,33.570018182669685,2.8058275784025271E-4,15.914937429179039,3.1151532844417214E-4,3.2870174475319887E-4,3.4751634108678178E-4,3.6561619310110285E-4,3.8577038297198698E-4,4.0701399321689096E-4,4.3046395934371858E-4,4.5294077765160087E-4,4.7795980287625823E-4,5.0420352757850014E-4,5.3333864689693181E-4,5.6114389202055134E-4,5.9200053923743506E-4,6.2453863160789836E-4,6.6077437007660243E-4,6.9500598587238531E-4,7.3321000386555825E-4,7.7377300715157844E-4,8.1836635493843189E-4]
[null,null,null,"Option 1","$Jun-22 m",null,0,126.88038885482044,72.805335855296164,4.6961738114665597,33.615873513533295,1.7771581707853206E-4,15.567006733761257,1.9730809734746352E-4,2.0818944403166388E-4,2.2010551250334945E-4,2.3156869139578245E-4,2.4433305764032156E-4,2.5778825653029181E-4,2.726372331302498E-4,2.868736957108658E-4,3.0272130480326806E-4,3.1934093337908495E-4,3.3779110809021071E-4,3.5540053899743297E-4,3.7494352361978E-4,3.9555082243526013E-4,4.1850242754994706E-4,4.4017801460851719E-4,4.6437442568356569E-4,4.9006898625517938E-4,5.1830840078962294E-4]
[null,null,null,"Option 2","$Jun-22 m",null,0,126.88054726640057,72.987407659860196,4.6965672213023453,33.614812702095001,6.7774001363601362E-5,15.503854196069977,7.5245577637398229E-5,7.9402182833513137E-5,8.3944022423815037E-5,8.8316943748149683E-5,9.3186726124341873E-5,9.8318077657455298E-5,1.0398573091495504E-4,1.0941612995105058E-4,1.1545694715355701E-4,1.2180006304810879E-4,1.288418057322867E-4,1.3556002871825042E-4,1.4301471285211684E-4,1.5087548206712382E-4,1.5962747574227107E-4,1.6790390479938178E-4,1.7713183720880513E-4,1.8692662882768406E-4,1.9770656661428085E-4]
[null,null,null,"Option 2A","$Jun-22 m",null,0,126.8868704524036,72.994393685679356,4.6994567322077492,33.614156582917509,6.1540991345819586E-5,15.503625121028032,6.8325448298130599E-5,7.2098722551146099E-5,7.6223305813332359E-5,8.0193854291363354E-5,8.4615498636408303E-5,8.9274901225539359E-5,9.442056496421714E-5,9.9351395500387477E-5,1.0483716713872633E-4,1.1059609329114592E-4,1.1698934669935534E-4,1.2308937102201969E-4,1.2985818074517913E-4,1.369957605499973E-4,1.449429041039919E-4,1.5245669501931072E-4,1.6083592665059403E-4,1.6973060457889093E-4,1.7951749056459185E-4]
[null,null,null,"Option 2B","$Jun-22 m",null,0,126.88059367863207,72.99537985701474,4.7051139421232255,33.626152836611681,1.2336937367658489E-4,15.530897578281619,1.3697029939896123E-4,1.4452692112860749E-4,1.5279785716943657E-4,1.6075578116739577E-4,1.6961711116108747E-4,1.7895784261146843E-4,1.8926656540155606E-4,1.9915011518190331E-4,2.1015081517498135E-4,2.2168911599923378E-4,2.3449836942289939E-4,2.4672340519704943E-4,2.6029021132090044E-4,2.7459644249486594E-4,2.9052848685302536E-4,3.0557794037284846E-4,3.2237527405516053E-4,3.4021081805381579E-4,3.5981620034130252E-4]
[null,null,null,"Option 3","$Jun-22 m",null,0,126.89293157973896,73.002463950953015,5.0678891616232917,33.570298416275961,6.7975867458585105E-5,16.306576499616355,7.5469855093076741E-5,7.9634140399093302E-5,8.419260921742657E-5,8.8577871922959712E-5,9.3461279777280328E-5,9.860763293199673E-5,1.0429118921785203E-4,1.0973621822064427E-4,1.157964248022249E-4,1.2215631760766481E-4,1.2921657634402158E-4,1.3595378204734002E-4,1.434299386605363E-4,1.5131307028585627E-4,1.6009198210733495E-4,1.6838872345569263E-4,1.7764352408660466E-4,1.8746897755815185E-4,1.982769555059649E-4]
[null,null,null,"Option 4","$Jun-22 m",null,0,126.88055258536693,72.996110350568642,4.6933903841495717,33.614117395526286,8.3784635540186866E-5,15.538226379893628,9.3021371845099595E-5,9.815714207918246E-5,1.037729380091543E-4,1.0917836324789661E-4,1.1519753860518542E-4,1.2154104430631324E-4,1.2854511092986445E-4,1.3525812518197655E-4,1.4272749809242133E-4,1.5056644762668264E-4,1.5926892074494777E-4,1.6757300781963366E-4,1.7678799999487101E-4,1.8650519210765821E-4,1.9732493799997053E-4,2.075514643324912E-4,2.1895995018139441E-4,2.3107033712387791E-4,2.443922953899097E-4]

{"sheet":"Step Change - No BOP BESS","index":16,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Results - No BOP BESS'!B1","v":"Increasing capacity for generation in Molong and Parkes area - No BOP BESS sensitivity"}]
[null,null,"Step Change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Step change scenario. The calculations here determine the preferred option for this RIT-T under the Step change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G8","v":2023},{"$f":"G8+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":18.296476472929214},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":-0.19720100266215851},-0.93908050328181902,2.2819404179489382,1.0874891815170482,1.2750250814542896,0.99344353535654994,1.4541081037520573,1.6642001151859194,1.9717454089320212,1.7200125370054151,1.2425584700577961,0.70904070011533193,1.0523454193039663,1.1608658460485766,1.6545541114435303,1.6316822864660037,1.4294717555962217,2.5284436743608412,2.9189962703273218,1.7130409690323973,2.387192863579203,2.5797689663799401,1.5908878628884002,2.8397084391134708,2.5293945836373481,{"$f":"'Inputs - No BOP BESS'!G64","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",21.197612526023633,{"$f":"(G119-G40)","v":0},-0.35711629135344503,-4.6841325531256848,0.63390257144874473,1.4366298273603537,1.5410773917494001,1.4422058743096922,1.8498081425782644,2.3519941817754431,2.8817770128630964,2.6086752469650647,1.1511148199265226,1.0996567918606606,1.3323810208772111,1.5503630936369455,2.2807636605887573,2.2603159570661173,2.9177381090382459,3.7005631886828154,4.9681063069368827,2.4081631827022689,3.4527214944408513,3.4369305489784172,1.3381797259463566,4.2838703310204496,2.4202876201340784,{"$f":"'Inputs - No BOP BESS'!G65","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",20.550309492781413,0,-0.40491568464653566,-5.0985733057648224,0.4244207395589199,1.4139626008928508,1.5120720672428143,1.4295052443175991,1.8289435547700916,2.3369524347423662,2.8551844103682824,2.5948842981454172,1.127209126858127,1.0489496557176015,1.2988585859527888,1.5049599998276479,2.2287022511329808,2.2842651997419088,2.9238318581519138,3.6277844855687289,4.8586116303768927,2.2491863655586188,3.3262438535029166,3.5270089492562637,1.4388209712345186,4.5288547173228828,2.5774897229542617,{"$f":"'Inputs - No BOP BESS'!G66","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",0.4965064062760689,0,-1.4853008799318703,-16.383454388269332,-5.1601280025394392,1.1061194142536299,1.0526652024341816,1.1196692914449016,1.31903081295429,1.9647244471312253,2.5514951221719717,2.180998534082613,0.67589423599386411,0.62148240950009948,0.81961641130081886,1.1857293305843104,1.9042412938580449,2.1889649113583345,2.4483943640721204,3.0983130004651649,4.1671340629998355,1.5432529238835562,2.5768221257992501,3.045193492599112,0.86139041475175793,5.4626917163317632,2.9347161528524595,{"$f":"'Inputs - No BOP BESS'!G67","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-6.9545163286611142,0,-1.8966290782646924,-23.920749467968008,-11.146736436296242,0.98625740683621477,0.95286473354040868,1.0604596229057699,1.4786008938448818,2.0749806502233046,2.6111131472969387,2.3238955276013291,0.86750713580176531,0.92282553386122046,1.0567630013882447,1.0830844296057993,2.5475152576656619,1.8552883970302601,2.79329350364302,3.5683607092594807,6.1606125291756442,2.5513701384851695,3.9394586679244665,3.1414060463080742,1.5518540628999409,-1.2327829986362602,-5.5682285042327377,{"$f":"'Inputs - No BOP BESS'!G68","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-65.410135963712833,0,-18.797950840100889,-98.512736965633309,-55.497930990602278,8.8916588379101817,13.114061526099619,2.6552450759414548,1.5226572984707865,6.3802314981320762,6.8874242284245302,8.6559089052840026,6.9045377585820322,6.8324596665930422,7.5096354145076489,7.5618225359736204,7.6155215817044155,7.8951393744132439,8.0768285396989601,7.7700133200755861,7.8342451291500836,7.534810420428359,6.4876418460609848,8.1165343238373797,3.5266871501478025,8.8364810637269269,9.7183226641250133,{"$f":"'Inputs - No BOP BESS'!G69","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G19+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"'Inputs - No BOP BESS'!G75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!H75*'Inputs - No BOP BESS'!$G$23","v":0.24384112619406736},{"$f":"'Inputs - No BOP BESS'!I75*'Inputs - No BOP BESS'!$G$23","v":1.1629346018486288},{"$f":"'Inputs - No BOP BESS'!J75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!K75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!L75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!M75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!N75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!O75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!P75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!R75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!S75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!T75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!U75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!V75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!W75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!X75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF75*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG75*'Inputs - No BOP BESS'!$G$23","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Inputs - No BOP BESS'!G76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!H76*'Inputs - No BOP BESS'!$G$23","v":0.45016823297366276},{"$f":"'Inputs - No BOP BESS'!I76*'Inputs - No BOP BESS'!$G$23","v":4.7549019607843137},{"$f":"'Inputs - No BOP BESS'!J76*'Inputs - No BOP BESS'!$G$23","v":2.297733689136404},{"$f":"'Inputs - No BOP BESS'!K76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!L76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!M76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!N76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!O76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!P76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!R76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!S76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!T76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!U76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!V76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!W76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!X76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF76*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG76*'Inputs - No BOP BESS'!$G$23","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"'Inputs - No BOP BESS'!G77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!H77*'Inputs - No BOP BESS'!$G$23","v":0.49706075724175269},{"$f":"'Inputs - No BOP BESS'!I77*'Inputs - No BOP BESS'!$G$23","v":5.1675561743435043},{"$f":"'Inputs - No BOP BESS'!J77*'Inputs - No BOP BESS'!$G$23","v":2.4946822910623814},{"$f":"'Inputs - No BOP BESS'!K77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!L77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!M77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!N77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!O77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!P77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!R77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!S77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!T77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!U77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!V77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!W77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!X77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF77*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG77*'Inputs - No BOP BESS'!$G$23","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Inputs - No BOP BESS'!G78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!H78*'Inputs - No BOP BESS'!$G$23","v":1.5755888154078197},{"$f":"'Inputs - No BOP BESS'!I78*'Inputs - No BOP BESS'!$G$23","v":16.449897513245926},{"$f":"'Inputs - No BOP BESS'!J78*'Inputs - No BOP BESS'!$G$23","v":7.9435936110144256},{"$f":"'Inputs - No BOP BESS'!K78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!L78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!M78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!N78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!O78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!P78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!R78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!S78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!T78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!U78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!V78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!W78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!X78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF78*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG78*'Inputs - No BOP BESS'!$G$23","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Inputs - No BOP BESS'!G79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!H79*'Inputs - No BOP BESS'!$G$23","v":1.9788645241133926},{"$f":"'Inputs - No BOP BESS'!I79*'Inputs - No BOP BESS'!$G$23","v":23.980836910701161},{"$f":"'Inputs - No BOP BESS'!J79*'Inputs - No BOP BESS'!$G$23","v":12.576575008701704},{"$f":"'Inputs - No BOP BESS'!K79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!L79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!M79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!N79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!O79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!P79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!R79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!S79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!T79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!U79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!V79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!W79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!X79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF79*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG79*'Inputs - No BOP BESS'!$G$23","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Inputs - No BOP BESS'!G80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!H80*'Inputs - No BOP BESS'!$G$23","v":18.757009707235952},{"$f":"'Inputs - No BOP BESS'!I80*'Inputs - No BOP BESS'!$G$23","v":98.474300962988735},{"$f":"'Inputs - No BOP BESS'!J80*'Inputs - No BOP BESS'!$G$23","v":68.463085431411216},{"$f":"'Inputs - No BOP BESS'!K80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!L80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!M80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!N80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!O80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!P80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!R80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!S80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!T80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!U80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!V80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!W80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!X80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF80*'Inputs - No BOP BESS'!$G$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG80*'Inputs - No BOP BESS'!$G$23","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"'Inputs - No BOP BESS'!G84*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!H84*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!I84*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!J84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!K84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!L84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!M84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!N84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!O84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!P84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Q84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!R84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!S84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!T84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!U84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!V84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!W84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!X84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Y84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Z84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AA84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AB84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AC84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AD84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AE84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AF84*'Inputs - No BOP BESS'!$G$25","v":1.4067757280426963E-2},0]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Inputs - No BOP BESS'!G85*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!H85*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!I85*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!J85*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!K85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!L85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!M85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!N85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!O85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!P85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Q85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!R85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!S85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!T85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!U85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!V85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!W85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!X85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Y85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Z85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AA85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AB85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AC85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AD85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AE85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AF85*'Inputs - No BOP BESS'!$G$25","v":7.5028038828943808E-2},0]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Inputs - No BOP BESS'!G86*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!H86*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!I86*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!J86*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!K86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!L86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!M86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!N86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!O86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!P86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Q86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!R86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!S86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!T86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!U86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!V86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!W86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!X86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Y86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Z86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AA86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AB86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AC86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AD86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AE86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AF86*'Inputs - No BOP BESS'!$G$25","v":8.1592992226476396E-2},0]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Inputs - No BOP BESS'!G87*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!H87*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!I87*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!J87*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!K87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!L87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!M87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!N87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!O87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!P87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Q87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!R87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!S87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!T87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!U87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!V87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!W87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!X87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Y87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Z87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AA87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AB87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AC87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AD87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AE87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AF87*'Inputs - No BOP BESS'!$G$25","v":0.25969079939668172},0]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Inputs - No BOP BESS'!G88*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!H88*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!I88*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!J88*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!K88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!L88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!M88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!N88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!O88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!P88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Q88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!R88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!S88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!T88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!U88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!V88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!W88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!X88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Y88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Z88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AA88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AB88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AC88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AD88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AE88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AF88*'Inputs - No BOP BESS'!$G$25","v":0.3853627644351626},0]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Inputs - No BOP BESS'!G89*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!H89*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!I89*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!J89*'Inputs - No BOP BESS'!$G$25","v":0},{"$f":"'Inputs - No BOP BESS'!K89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!L89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!M89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!N89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!O89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!P89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Q89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!R89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!S89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!T89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!U89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!V89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!W89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!X89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Y89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Z89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AA89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AB89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AC89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AD89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AE89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AF89*'Inputs - No BOP BESS'!$G$25","v":1.8569439610163592},0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G48+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":-1.1761015176738874},{"$f":"(-('Inputs - No BOP BESS'!G98-'Inputs - No BOP BESS'!G$97)*'Inputs - No BOP BESS'!$G$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H98-'Inputs - No BOP BESS'!H$97)*'Inputs - No BOP BESS'!$G$29)","v":4.8015260202191712E-2},{"$f":"(-('Inputs - No BOP BESS'!I98-'Inputs - No BOP BESS'!I$97)*'Inputs - No BOP BESS'!$G$29)","v":0.2331053906109446},{"$f":"(-('Inputs - No BOP BESS'!J98-'Inputs - No BOP BESS'!J$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.29088736007588523},{"$f":"(-('Inputs - No BOP BESS'!K98-'Inputs - No BOP BESS'!K$97)*'Inputs - No BOP BESS'!$G$29)","v":0.25678830052356716},{"$f":"(-('Inputs - No BOP BESS'!L98-'Inputs - No BOP BESS'!L$97)*'Inputs - No BOP BESS'!$G$29)","v":-6.9842892900851439E-2},{"$f":"(-('Inputs - No BOP BESS'!M98-'Inputs - No BOP BESS'!M$97)*'Inputs - No BOP BESS'!$G$29)","v":0.31576628675202301},{"$f":"(-('Inputs - No BOP BESS'!N98-'Inputs - No BOP BESS'!N$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.17667736484258967},{"$f":"(-('Inputs - No BOP BESS'!O98-'Inputs - No BOP BESS'!O$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.47674209700244319},{"$f":"(-('Inputs - No BOP BESS'!P98-'Inputs - No BOP BESS'!P$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.41950893170223935},{"$f":"(-('Inputs - No BOP BESS'!Q98-'Inputs - No BOP BESS'!Q$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.35958268155945916},{"$f":"(-('Inputs - No BOP BESS'!R98-'Inputs - No BOP BESS'!R$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.62379845185182603},{"$f":"(-('Inputs - No BOP BESS'!S98-'Inputs - No BOP BESS'!S$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.15546434896123174},{"$f":"(-('Inputs - No BOP BESS'!T98-'Inputs - No BOP BESS'!T$97)*'Inputs - No BOP BESS'!$G$29)","v":-8.3119286966166328E-2},{"$f":"(-('Inputs - No BOP BESS'!U98-'Inputs - No BOP BESS'!U$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.33301255320452583},{"$f":"(-('Inputs - No BOP BESS'!V98-'Inputs - No BOP BESS'!V$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.43956517797766992},{"$f":"(-('Inputs - No BOP BESS'!W98-'Inputs - No BOP BESS'!W$97)*'Inputs - No BOP BESS'!$G$29)","v":0.19100659282185006},{"$f":"(-('Inputs - No BOP BESS'!X98-'Inputs - No BOP BESS'!X$97)*'Inputs - No BOP BESS'!$G$29)","v":5.915964367181914E-2},{"$f":"(-('Inputs - No BOP BESS'!Y98-'Inputs - No BOP BESS'!Y$97)*'Inputs - No BOP BESS'!$G$29)","v":3.0349627231089471E-2},{"$f":"(-('Inputs - No BOP BESS'!Z98-'Inputs - No BOP BESS'!Z$97)*'Inputs - No BOP BESS'!$G$29)","v":9.3970896252358216E-2},{"$f":"(-('Inputs - No BOP BESS'!AA98-'Inputs - No BOP BESS'!AA$97)*'Inputs - No BOP BESS'!$G$29)","v":0.13997564306339427},{"$f":"(-('Inputs - No BOP BESS'!AB98-'Inputs - No BOP BESS'!AB$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.68922913726578372},{"$f":"(-('Inputs - No BOP BESS'!AC98-'Inputs - No BOP BESS'!AC$97)*'Inputs - No BOP BESS'!$G$29)","v":0.33788539901115655},{"$f":"(-('Inputs - No BOP BESS'!AD98-'Inputs - No BOP BESS'!AD$97)*'Inputs - No BOP BESS'!$G$29)","v":1.0274152541712738},{"$f":"(-('Inputs - No BOP BESS'!AE98-'Inputs - No BOP BESS'!AE$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.41520535688414384},{"$f":"(-('Inputs - No BOP BESS'!AF98-'Inputs - No BOP BESS'!AF$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.39817558167555944},{"$f":"(-('Inputs - No BOP BESS'!AG98-'Inputs - No BOP BESS'!AG$97)*'Inputs - No BOP BESS'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",-3.1324745994822294,{"$f":"(-('Inputs - No BOP BESS'!G99-'Inputs - No BOP BESS'!G$97)*'Inputs - No BOP BESS'!$G$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H99-'Inputs - No BOP BESS'!H$97)*'Inputs - No BOP BESS'!$G$29)","v":9.7236957401037216E-2},{"$f":"(-('Inputs - No BOP BESS'!I99-'Inputs - No BOP BESS'!I$97)*'Inputs - No BOP BESS'!$G$29)","v":7.1269153105276928E-2},{"$f":"(-('Inputs - No BOP BESS'!J99-'Inputs - No BOP BESS'!J$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.14796781522454694},{"$f":"(-('Inputs - No BOP BESS'!K99-'Inputs - No BOP BESS'!K$97)*'Inputs - No BOP BESS'!$G$29)","v":0.31795560555724478},{"$f":"(-('Inputs - No BOP BESS'!L99-'Inputs - No BOP BESS'!L$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.10326366437584511},{"$f":"(-('Inputs - No BOP BESS'!M99-'Inputs - No BOP BESS'!M$97)*'Inputs - No BOP BESS'!$G$29)","v":0.5376668857122695},{"$f":"(-('Inputs - No BOP BESS'!N99-'Inputs - No BOP BESS'!N$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.27604941125377991},{"$f":"(-('Inputs - No BOP BESS'!O99-'Inputs - No BOP BESS'!O$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.66060805664551481},{"$f":"(-('Inputs - No BOP BESS'!P99-'Inputs - No BOP BESS'!P$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.62622069007852588},{"$f":"(-('Inputs - No BOP BESS'!Q99-'Inputs - No BOP BESS'!Q$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.90491046112788354},{"$f":"(-('Inputs - No BOP BESS'!R99-'Inputs - No BOP BESS'!R$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.79982559482914439},{"$f":"(-('Inputs - No BOP BESS'!S99-'Inputs - No BOP BESS'!S$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.52774410139841166},{"$f":"(-('Inputs - No BOP BESS'!T99-'Inputs - No BOP BESS'!T$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.22264067929290832},{"$f":"(-('Inputs - No BOP BESS'!U99-'Inputs - No BOP BESS'!U$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.88878368345740455},{"$f":"(-('Inputs - No BOP BESS'!V99-'Inputs - No BOP BESS'!V$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.0980041753308569},{"$f":"(-('Inputs - No BOP BESS'!W99-'Inputs - No BOP BESS'!W$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.46758468423877275},{"$f":"(-('Inputs - No BOP BESS'!X99-'Inputs - No BOP BESS'!X$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.43353026147042328},{"$f":"(-('Inputs - No BOP BESS'!Y99-'Inputs - No BOP BESS'!Y$97)*'Inputs - No BOP BESS'!$G$29)","v":7.0476954847890738E-2},{"$f":"(-('Inputs - No BOP BESS'!Z99-'Inputs - No BOP BESS'!Z$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.17172542240734856},{"$f":"(-('Inputs - No BOP BESS'!AA99-'Inputs - No BOP BESS'!AA$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.15614581969623487},{"$f":"(-('Inputs - No BOP BESS'!AB99-'Inputs - No BOP BESS'!AB$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.4759711514839182},{"$f":"(-('Inputs - No BOP BESS'!AC99-'Inputs - No BOP BESS'!AC$97)*'Inputs - No BOP BESS'!$G$29)","v":0.34033038869870325},{"$f":"(-('Inputs - No BOP BESS'!AD99-'Inputs - No BOP BESS'!AD$97)*'Inputs - No BOP BESS'!$G$29)","v":1.6581352498424167},{"$f":"(-('Inputs - No BOP BESS'!AE99-'Inputs - No BOP BESS'!AE$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.34804746321765379},{"$f":"(-('Inputs - No BOP BESS'!AF99-'Inputs - No BOP BESS'!AF$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.9112477468752331E-3},{"$f":"(-('Inputs - No BOP BESS'!AG99-'Inputs - No BOP BESS'!AG$97)*'Inputs - No BOP BESS'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-3.0515669319784378,{"$f":"(-('Inputs - No BOP BESS'!G100-'Inputs - No BOP BESS'!G$97)*'Inputs - No BOP BESS'!$G$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H100-'Inputs - No BOP BESS'!H$97)*'Inputs - No BOP BESS'!$G$29)","v":9.6301288956965436E-2},{"$f":"(-('Inputs - No BOP BESS'!I100-'Inputs - No BOP BESS'!I$97)*'Inputs - No BOP BESS'!$G$29)","v":6.9498303330419731E-2},{"$f":"(-('Inputs - No BOP BESS'!J100-'Inputs - No BOP BESS'!J$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.15466899378225207},{"$f":"(-('Inputs - No BOP BESS'!K100-'Inputs - No BOP BESS'!K$97)*'Inputs - No BOP BESS'!$G$29)","v":0.3134701447011139},{"$f":"(-('Inputs - No BOP BESS'!L100-'Inputs - No BOP BESS'!L$97)*'Inputs - No BOP BESS'!$G$29)","v":-9.121307711211557E-2},{"$f":"(-('Inputs - No BOP BESS'!M100-'Inputs - No BOP BESS'!M$97)*'Inputs - No BOP BESS'!$G$29)","v":0.54193007240701263},{"$f":"(-('Inputs - No BOP BESS'!N100-'Inputs - No BOP BESS'!N$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.26857687525034635},{"$f":"(-('Inputs - No BOP BESS'!O100-'Inputs - No BOP BESS'!O$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.66943656371017823},{"$f":"(-('Inputs - No BOP BESS'!P100-'Inputs - No BOP BESS'!P$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.6316704036585179},{"$f":"(-('Inputs - No BOP BESS'!Q100-'Inputs - No BOP BESS'!Q$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.91970421744645137},{"$f":"(-('Inputs - No BOP BESS'!R100-'Inputs - No BOP BESS'!R$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.75980259978814502},{"$f":"(-('Inputs - No BOP BESS'!S100-'Inputs - No BOP BESS'!S$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.48551673695078534},{"$f":"(-('Inputs - No BOP BESS'!T100-'Inputs - No BOP BESS'!T$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.21660446919167953},{"$f":"(-('Inputs - No BOP BESS'!U100-'Inputs - No BOP BESS'!U$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.86851735783488948},{"$f":"(-('Inputs - No BOP BESS'!V100-'Inputs - No BOP BESS'!V$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.0737454371429749},{"$f":"(-('Inputs - No BOP BESS'!W100-'Inputs - No BOP BESS'!W$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.53646968316911625},{"$f":"(-('Inputs - No BOP BESS'!X100-'Inputs - No BOP BESS'!X$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.47561144833116487},{"$f":"(-('Inputs - No BOP BESS'!Y100-'Inputs - No BOP BESS'!Y$97)*'Inputs - No BOP BESS'!$G$29)","v":0.15414963161583728},{"$f":"(-('Inputs - No BOP BESS'!Z100-'Inputs - No BOP BESS'!Z$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.10493638089610613},{"$f":"(-('Inputs - No BOP BESS'!AA100-'Inputs - No BOP BESS'!AA$97)*'Inputs - No BOP BESS'!$G$29)","v":-6.4108382387189522E-2},{"$f":"(-('Inputs - No BOP BESS'!AB100-'Inputs - No BOP BESS'!AB$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.365414514695658},{"$f":"(-('Inputs - No BOP BESS'!AC100-'Inputs - No BOP BESS'!AC$97)*'Inputs - No BOP BESS'!$G$29)","v":0.35896440764167892},{"$f":"(-('Inputs - No BOP BESS'!AD100-'Inputs - No BOP BESS'!AD$97)*'Inputs - No BOP BESS'!$G$29)","v":1.5986094932311516},{"$f":"(-('Inputs - No BOP BESS'!AE100-'Inputs - No BOP BESS'!AE$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.643010114944218},{"$f":"(-('Inputs - No BOP BESS'!AF100-'Inputs - No BOP BESS'!AF$97)*'Inputs - No BOP BESS'!$G$29)","v":0.15468642329142313},{"$f":"(-('Inputs - No BOP BESS'!AG100-'Inputs - No BOP BESS'!AG$97)*'Inputs - No BOP BESS'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-2.7786898335428947,{"$f":"(-('Inputs - No BOP BESS'!G101-'Inputs - No BOP BESS'!G$97)*'Inputs - No BOP BESS'!$G$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H101-'Inputs - No BOP BESS'!H$97)*'Inputs - No BOP BESS'!$G$29)","v":9.4673917930322204E-2},{"$f":"(-('Inputs - No BOP BESS'!I101-'Inputs - No BOP BESS'!I$97)*'Inputs - No BOP BESS'!$G$29)","v":6.7090465167439106E-2},{"$f":"(-('Inputs - No BOP BESS'!J101-'Inputs - No BOP BESS'!J$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.16656346387344456},{"$f":"(-('Inputs - No BOP BESS'!K101-'Inputs - No BOP BESS'!K$97)*'Inputs - No BOP BESS'!$G$29)","v":0.30958985276424755},{"$f":"(-('Inputs - No BOP BESS'!L101-'Inputs - No BOP BESS'!L$97)*'Inputs - No BOP BESS'!$G$29)","v":5.7757412424507493E-2},{"$f":"(-('Inputs - No BOP BESS'!M101-'Inputs - No BOP BESS'!M$97)*'Inputs - No BOP BESS'!$G$29)","v":0.49159376847705971},{"$f":"(-('Inputs - No BOP BESS'!N101-'Inputs - No BOP BESS'!N$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.17061020900814583},{"$f":"(-('Inputs - No BOP BESS'!O101-'Inputs - No BOP BESS'!O$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.58800726596086861},{"$f":"(-('Inputs - No BOP BESS'!P101-'Inputs - No BOP BESS'!P$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.59398419959347848},{"$f":"(-('Inputs - No BOP BESS'!Q101-'Inputs - No BOP BESS'!Q$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.9202268462304346},{"$f":"(-('Inputs - No BOP BESS'!R101-'Inputs - No BOP BESS'!R$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.75483206503645306},{"$f":"(-('Inputs - No BOP BESS'!S101-'Inputs - No BOP BESS'!S$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.36722093342928019},{"$f":"(-('Inputs - No BOP BESS'!T101-'Inputs - No BOP BESS'!T$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.23225991774802424},{"$f":"(-('Inputs - No BOP BESS'!U101-'Inputs - No BOP BESS'!U$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.0168016042123327},{"$f":"(-('Inputs - No BOP BESS'!V101-'Inputs - No BOP BESS'!V$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.0638030169875492},{"$f":"(-('Inputs - No BOP BESS'!W101-'Inputs - No BOP BESS'!W$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.6211425403123485},{"$f":"(-('Inputs - No BOP BESS'!X101-'Inputs - No BOP BESS'!X$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.52882578236062727},{"$f":"(-('Inputs - No BOP BESS'!Y101-'Inputs - No BOP BESS'!Y$97)*'Inputs - No BOP BESS'!$G$29)","v":0.31370179833334078},{"$f":"(-('Inputs - No BOP BESS'!Z101-'Inputs - No BOP BESS'!Z$97)*'Inputs - No BOP BESS'!$G$29)","v":5.0778620763367144E-2},{"$f":"(-('Inputs - No BOP BESS'!AA101-'Inputs - No BOP BESS'!AA$97)*'Inputs - No BOP BESS'!$G$29)","v":0.27481504357228914},{"$f":"(-('Inputs - No BOP BESS'!AB101-'Inputs - No BOP BESS'!AB$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.0091902063807083},{"$f":"(-('Inputs - No BOP BESS'!AC101-'Inputs - No BOP BESS'!AC$97)*'Inputs - No BOP BESS'!$G$29)","v":0.57082027869898866},{"$f":"(-('Inputs - No BOP BESS'!AD101-'Inputs - No BOP BESS'!AD$97)*'Inputs - No BOP BESS'!$G$29)","v":1.8255090652562558},{"$f":"(-('Inputs - No BOP BESS'!AE101-'Inputs - No BOP BESS'!AE$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.7287724509847067},{"$f":"(-('Inputs - No BOP BESS'!AF101-'Inputs - No BOP BESS'!AF$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.8142640207088334E-2},{"$f":"(-('Inputs - No BOP BESS'!AG101-'Inputs - No BOP BESS'!AG$97)*'Inputs - No BOP BESS'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",-4.4975711937590779,{"$f":"(-('Inputs - No BOP BESS'!G102-'Inputs - No BOP BESS'!G$97)*'Inputs - No BOP BESS'!$G$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H102-'Inputs - No BOP BESS'!H$97)*'Inputs - No BOP BESS'!$G$29)","v":8.6538090443809779E-2},{"$f":"(-('Inputs - No BOP BESS'!I102-'Inputs - No BOP BESS'!I$97)*'Inputs - No BOP BESS'!$G$29)","v":6.0555129041404143E-2},{"$f":"(-('Inputs - No BOP BESS'!J102-'Inputs - No BOP BESS'!J$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.84358549214675804},{"$f":"(-('Inputs - No BOP BESS'!K102-'Inputs - No BOP BESS'!K$97)*'Inputs - No BOP BESS'!$G$29)","v":0.21153847992491137},{"$f":"(-('Inputs - No BOP BESS'!L102-'Inputs - No BOP BESS'!L$97)*'Inputs - No BOP BESS'!$G$29)","v":0.15991274676980538},{"$f":"(-('Inputs - No BOP BESS'!M102-'Inputs - No BOP BESS'!M$97)*'Inputs - No BOP BESS'!$G$29)","v":0.62582951202944059},{"$f":"(-('Inputs - No BOP BESS'!N102-'Inputs - No BOP BESS'!N$97)*'Inputs - No BOP BESS'!$G$29)","v":-5.26629981879978E-2},{"$f":"(-('Inputs - No BOP BESS'!O102-'Inputs - No BOP BESS'!O$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.60732091335557925},{"$f":"(-('Inputs - No BOP BESS'!P102-'Inputs - No BOP BESS'!P$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.65290651069426531},{"$f":"(-('Inputs - No BOP BESS'!Q102-'Inputs - No BOP BESS'!Q$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.83107815214816583},{"$f":"(-('Inputs - No BOP BESS'!R102-'Inputs - No BOP BESS'!R$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.88558605795037693},{"$f":"(-('Inputs - No BOP BESS'!S102-'Inputs - No BOP BESS'!S$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.777327112543162},{"$f":"(-('Inputs - No BOP BESS'!T102-'Inputs - No BOP BESS'!T$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.15861457283290292},{"$f":"(-('Inputs - No BOP BESS'!U102-'Inputs - No BOP BESS'!U$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.76213895203659376},{"$f":"(-('Inputs - No BOP BESS'!V102-'Inputs - No BOP BESS'!V$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.584911873675992},{"$f":"(-('Inputs - No BOP BESS'!W102-'Inputs - No BOP BESS'!W$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.47115405647446096},{"$f":"(-('Inputs - No BOP BESS'!X102-'Inputs - No BOP BESS'!X$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.84937304823256454},{"$f":"(-('Inputs - No BOP BESS'!Y102-'Inputs - No BOP BESS'!Y$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.63063851307288132},{"$f":"(-('Inputs - No BOP BESS'!Z102-'Inputs - No BOP BESS'!Z$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.398804616770235},{"$f":"(-('Inputs - No BOP BESS'!AA102-'Inputs - No BOP BESS'!AA$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.5840450719402952},{"$f":"(-('Inputs - No BOP BESS'!AB102-'Inputs - No BOP BESS'!AB$97)*'Inputs - No BOP BESS'!$G$29)","v":-2.2115839013679306},{"$f":"(-('Inputs - No BOP BESS'!AC102-'Inputs - No BOP BESS'!AC$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.59043736078194797},{"$f":"(-('Inputs - No BOP BESS'!AD102-'Inputs - No BOP BESS'!AD$97)*'Inputs - No BOP BESS'!$G$29)","v":0.42074933950789273},{"$f":"(-('Inputs - No BOP BESS'!AE102-'Inputs - No BOP BESS'!AE$97)*'Inputs - No BOP BESS'!$G$29)","v":3.0030613495091529},{"$f":"(-('Inputs - No BOP BESS'!AF102-'Inputs - No BOP BESS'!AF$97)*'Inputs - No BOP BESS'!$G$29)","v":0.54770961791450645},{"$f":"(-('Inputs - No BOP BESS'!AG102-'Inputs - No BOP BESS'!AG$97)*'Inputs - No BOP BESS'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.43681406685535146,{"$f":"(-('Inputs - No BOP BESS'!G103-'Inputs - No BOP BESS'!G$97)*'Inputs - No BOP BESS'!$G$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H103-'Inputs - No BOP BESS'!H$97)*'Inputs - No BOP BESS'!$G$29)","v":-4.0545631881741429E-2},{"$f":"(-('Inputs - No BOP BESS'!I103-'Inputs - No BOP BESS'!I$97)*'Inputs - No BOP BESS'!$G$29)","v":-3.8647814626528998E-2},{"$f":"(-('Inputs - No BOP BESS'!J103-'Inputs - No BOP BESS'!J$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.16024832012953993},{"$f":"(-('Inputs - No BOP BESS'!K103-'Inputs - No BOP BESS'!K$97)*'Inputs - No BOP BESS'!$G$29)","v":0.13816560274199219},{"$f":"(-('Inputs - No BOP BESS'!L103-'Inputs - No BOP BESS'!L$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.9986738436948599},{"$f":"(-('Inputs - No BOP BESS'!M103-'Inputs - No BOP BESS'!M$97)*'Inputs - No BOP BESS'!$G$29)","v":1.1381005071575601},{"$f":"(-('Inputs - No BOP BESS'!N103-'Inputs - No BOP BESS'!N$97)*'Inputs - No BOP BESS'!$G$29)","v":2.6602949658845318},{"$f":"(-('Inputs - No BOP BESS'!O103-'Inputs - No BOP BESS'!O$97)*'Inputs - No BOP BESS'!$G$29)","v":0.81367403038302655},{"$f":"(-('Inputs - No BOP BESS'!P103-'Inputs - No BOP BESS'!P$97)*'Inputs - No BOP BESS'!$G$29)","v":0.93818281176299934},{"$f":"(-('Inputs - No BOP BESS'!Q103-'Inputs - No BOP BESS'!Q$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.53189066367190208},{"$f":"(-('Inputs - No BOP BESS'!R103-'Inputs - No BOP BESS'!R$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.43911786372314054},{"$f":"(-('Inputs - No BOP BESS'!S103-'Inputs - No BOP BESS'!S$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.26183388218169057},{"$f":"(-('Inputs - No BOP BESS'!T103-'Inputs - No BOP BESS'!T$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.5078571960186764},{"$f":"(-('Inputs - No BOP BESS'!U103-'Inputs - No BOP BESS'!U$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.86347660759611244},{"$f":"(-('Inputs - No BOP BESS'!V103-'Inputs - No BOP BESS'!V$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.50380100259314986},{"$f":"(-('Inputs - No BOP BESS'!W103-'Inputs - No BOP BESS'!W$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.4086471974496817},{"$f":"(-('Inputs - No BOP BESS'!X103-'Inputs - No BOP BESS'!X$97)*'Inputs - No BOP BESS'!$G$29)","v":-0.22839913805432843},{"$f":"(-('Inputs - No BOP BESS'!Y103-'Inputs - No BOP BESS'!Y$97)*'Inputs - No BOP BESS'!$G$29)","v":0.41697180629444119},{"$f":"(-('Inputs - No BOP BESS'!Z103-'Inputs - No BOP BESS'!Z$97)*'Inputs - No BOP BESS'!$G$29)","v":4.1668542148727283E-2},{"$f":"(-('Inputs - No BOP BESS'!AA103-'Inputs - No BOP BESS'!AA$97)*'Inputs - No BOP BESS'!$G$29)","v":0.34691532034469219},{"$f":"(-('Inputs - No BOP BESS'!AB103-'Inputs - No BOP BESS'!AB$97)*'Inputs - No BOP BESS'!$G$29)","v":0.68546802268110696},{"$f":"(-('Inputs - No BOP BESS'!AC103-'Inputs - No BOP BESS'!AC$97)*'Inputs - No BOP BESS'!$G$29)","v":0.29190326009995715},{"$f":"(-('Inputs - No BOP BESS'!AD103-'Inputs - No BOP BESS'!AD$97)*'Inputs - No BOP BESS'!$G$29)","v":2.213588006933378},{"$f":"(-('Inputs - No BOP BESS'!AE103-'Inputs - No BOP BESS'!AE$97)*'Inputs - No BOP BESS'!$G$29)","v":-2.4671792327876574},{"$f":"(-('Inputs - No BOP BESS'!AF103-'Inputs - No BOP BESS'!AF$97)*'Inputs - No BOP BESS'!$G$29)","v":-1.6155851554881338},{"$f":"(-('Inputs - No BOP BESS'!AG103-'Inputs - No BOP BESS'!AG$97)*'Inputs - No BOP BESS'!$G$29)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G57+1","v":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]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":17.732780078405273},{"$f":"(-('Inputs - No BOP BESS'!G108-'Inputs - No BOP BESS'!G$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H108-'Inputs - No BOP BESS'!H$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I108-'Inputs - No BOP BESS'!I$107)*'Inputs - No BOP BESS'!$G$30)","v":-1.8984408147559861E-4},{"$f":"(-('Inputs - No BOP BESS'!J108-'Inputs - No BOP BESS'!J$107)*'Inputs - No BOP BESS'!$G$30)","v":2.3751740000381005},{"$f":"(-('Inputs - No BOP BESS'!K108-'Inputs - No BOP BESS'!K$107)*'Inputs - No BOP BESS'!$G$30)","v":0.68930837664220235},{"$f":"(-('Inputs - No BOP BESS'!L108-'Inputs - No BOP BESS'!L$107)*'Inputs - No BOP BESS'!$G$30)","v":1.2022736912144865},{"$f":"(-('Inputs - No BOP BESS'!M108-'Inputs - No BOP BESS'!M$107)*'Inputs - No BOP BESS'!$G$30)","v":0.46525122276307229},{"$f":"(-('Inputs - No BOP BESS'!N108-'Inputs - No BOP BESS'!N$107)*'Inputs - No BOP BESS'!$G$30)","v":1.3744689956884031},{"$f":"(-('Inputs - No BOP BESS'!O108-'Inputs - No BOP BESS'!O$107)*'Inputs - No BOP BESS'!$G$30)","v":1.7457850830687676},{"$f":"(-('Inputs - No BOP BESS'!P108-'Inputs - No BOP BESS'!P$107)*'Inputs - No BOP BESS'!$G$30)","v":1.9899789099090412},{"$f":"(-('Inputs - No BOP BESS'!Q108-'Inputs - No BOP BESS'!Q$107)*'Inputs - No BOP BESS'!$G$30)","v":1.6787386418000096},{"$f":"(-('Inputs - No BOP BESS'!R108-'Inputs - No BOP BESS'!R$107)*'Inputs - No BOP BESS'!$G$30)","v":1.721550022935844},{"$f":"(-('Inputs - No BOP BESS'!S108-'Inputs - No BOP BESS'!S$107)*'Inputs - No BOP BESS'!$G$30)","v":0.78572758222344419},{"$f":"(-('Inputs - No BOP BESS'!T108-'Inputs - No BOP BESS'!T$107)*'Inputs - No BOP BESS'!$G$30)","v":1.096976649939279},{"$f":"(-('Inputs - No BOP BESS'!U108-'Inputs - No BOP BESS'!U$107)*'Inputs - No BOP BESS'!$G$30)","v":1.2591914886870654},{"$f":"(-('Inputs - No BOP BESS'!V108-'Inputs - No BOP BESS'!V$107)*'Inputs - No BOP BESS'!$G$30)","v":1.6819168525016721},{"$f":"(-('Inputs - No BOP BESS'!W108-'Inputs - No BOP BESS'!W$107)*'Inputs - No BOP BESS'!$G$30)","v":1.2140831069591513},{"$f":"(-('Inputs - No BOP BESS'!X108-'Inputs - No BOP BESS'!X$107)*'Inputs - No BOP BESS'!$G$30)","v":1.1465564371264918},{"$f":"(-('Inputs - No BOP BESS'!Y108-'Inputs - No BOP BESS'!Y$107)*'Inputs - No BOP BESS'!$G$30)","v":2.3828226490313682},{"$f":"(-('Inputs - No BOP BESS'!Z108-'Inputs - No BOP BESS'!Z$107)*'Inputs - No BOP BESS'!$G$30)","v":2.8351221129287296},{"$f":"(-('Inputs - No BOP BESS'!AA108-'Inputs - No BOP BESS'!AA$107)*'Inputs - No BOP BESS'!$G$30)","v":1.3854528303327243},{"$f":"(-('Inputs - No BOP BESS'!AB108-'Inputs - No BOP BESS'!AB$107)*'Inputs - No BOP BESS'!$G$30)","v":2.7710431078248803},{"$f":"(-('Inputs - No BOP BESS'!AC108-'Inputs - No BOP BESS'!AC$107)*'Inputs - No BOP BESS'!$G$30)","v":2.1902286539079796},{"$f":"(-('Inputs - No BOP BESS'!AD108-'Inputs - No BOP BESS'!AD$107)*'Inputs - No BOP BESS'!$G$30)","v":1.2974516056747234},{"$f":"(-('Inputs - No BOP BESS'!AE108-'Inputs - No BOP BESS'!AE$107)*'Inputs - No BOP BESS'!$G$30)","v":2.0881566413954715},{"$f":"(-('Inputs - No BOP BESS'!AF108-'Inputs - No BOP BESS'!AF$107)*'Inputs - No BOP BESS'!$G$30)","v":1.607052196188306},{"$f":"(-('Inputs - No BOP BESS'!AG108-'Inputs - No BOP BESS'!AG$107)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",26.07571559260602,{"$f":"(-('Inputs - No BOP BESS'!G109-'Inputs - No BOP BESS'!G$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H109-'Inputs - No BOP BESS'!H$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I109-'Inputs - No BOP BESS'!I$107)*'Inputs - No BOP BESS'!$G$30)","v":-1.0936481373846618E-6},{"$f":"(-('Inputs - No BOP BESS'!J109-'Inputs - No BOP BESS'!J$107)*'Inputs - No BOP BESS'!$G$30)","v":2.8162948319823045},{"$f":"(-('Inputs - No BOP BESS'!K109-'Inputs - No BOP BESS'!K$107)*'Inputs - No BOP BESS'!$G$30)","v":0.91992814972400083},{"$f":"(-('Inputs - No BOP BESS'!L109-'Inputs - No BOP BESS'!L$107)*'Inputs - No BOP BESS'!$G$30)","v":1.5368218519110997},{"$f":"(-('Inputs - No BOP BESS'!M109-'Inputs - No BOP BESS'!M$107)*'Inputs - No BOP BESS'!$G$30)","v":0.52364551107348234},{"$f":"(-('Inputs - No BOP BESS'!N109-'Inputs - No BOP BESS'!N$107)*'Inputs - No BOP BESS'!$G$30)","v":1.923244932529542},{"$f":"(-('Inputs - No BOP BESS'!O109-'Inputs - No BOP BESS'!O$107)*'Inputs - No BOP BESS'!$G$30)","v":2.5234979563974775},{"$f":"(-('Inputs - No BOP BESS'!P109-'Inputs - No BOP BESS'!P$107)*'Inputs - No BOP BESS'!$G$30)","v":2.9736521945906134},{"$f":"(-('Inputs - No BOP BESS'!Q109-'Inputs - No BOP BESS'!Q$107)*'Inputs - No BOP BESS'!$G$30)","v":3.0764392252958714},{"$f":"(-('Inputs - No BOP BESS'!R109-'Inputs - No BOP BESS'!R$107)*'Inputs - No BOP BESS'!$G$30)","v":2.0086875480265007},{"$f":"(-('Inputs - No BOP BESS'!S109-'Inputs - No BOP BESS'!S$107)*'Inputs - No BOP BESS'!$G$30)","v":1.4620359000155077},{"$f":"(-('Inputs - No BOP BESS'!T109-'Inputs - No BOP BESS'!T$107)*'Inputs - No BOP BESS'!$G$30)","v":1.4938661275900813},{"$f":"(-('Inputs - No BOP BESS'!U109-'Inputs - No BOP BESS'!U$107)*'Inputs - No BOP BESS'!$G$30)","v":2.0101734012750967},{"$f":"(-('Inputs - No BOP BESS'!V109-'Inputs - No BOP BESS'!V$107)*'Inputs - No BOP BESS'!$G$30)","v":2.6946959280048759},{"$f":"(-('Inputs - No BOP BESS'!W109-'Inputs - No BOP BESS'!W$107)*'Inputs - No BOP BESS'!$G$30)","v":2.1757054887730192},{"$f":"(-('Inputs - No BOP BESS'!X109-'Inputs - No BOP BESS'!X$107)*'Inputs - No BOP BESS'!$G$30)","v":2.6430509590336442},{"$f":"(-('Inputs - No BOP BESS'!Y109-'Inputs - No BOP BESS'!Y$107)*'Inputs - No BOP BESS'!$G$30)","v":3.674780088258558},{"$f":"(-('Inputs - No BOP BESS'!Z109-'Inputs - No BOP BESS'!Z$107)*'Inputs - No BOP BESS'!$G$30)","v":5.0797295970678533},{"$f":"(-('Inputs - No BOP BESS'!AA109-'Inputs - No BOP BESS'!AA$107)*'Inputs - No BOP BESS'!$G$30)","v":2.6091813860857656},{"$f":"(-('Inputs - No BOP BESS'!AB109-'Inputs - No BOP BESS'!AB$107)*'Inputs - No BOP BESS'!$G$30)","v":4.7295300853693334},{"$f":"(-('Inputs - No BOP BESS'!AC109-'Inputs - No BOP BESS'!AC$107)*'Inputs - No BOP BESS'!$G$30)","v":3.2999091924757522},{"$f":"(-('Inputs - No BOP BESS'!AD109-'Inputs - No BOP BESS'!AD$107)*'Inputs - No BOP BESS'!$G$30)","v":1.1100820398787619},{"$f":"(-('Inputs - No BOP BESS'!AE109-'Inputs - No BOP BESS'!AE$107)*'Inputs - No BOP BESS'!$G$30)","v":2.6499657258718798},{"$f":"(-('Inputs - No BOP BESS'!AF109-'Inputs - No BOP BESS'!AF$107)*'Inputs - No BOP BESS'!$G$30)","v":0.99025861475456622},{"$f":"(-('Inputs - No BOP BESS'!AG109-'Inputs - No BOP BESS'!AG$107)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",25.932151455166185,{"$f":"(-('Inputs - No BOP BESS'!G110-'Inputs - No BOP BESS'!G$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H110-'Inputs - No BOP BESS'!H$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I110-'Inputs - No BOP BESS'!I$107)*'Inputs - No BOP BESS'!$G$30)","v":-1.1279578060907625E-5},{"$f":"(-('Inputs - No BOP BESS'!J110-'Inputs - No BOP BESS'!J$107)*'Inputs - No BOP BESS'!$G$30)","v":2.8109815955498334},{"$f":"(-('Inputs - No BOP BESS'!K110-'Inputs - No BOP BESS'!K$107)*'Inputs - No BOP BESS'!$G$30)","v":0.90930134637596893},{"$f":"(-('Inputs - No BOP BESS'!L110-'Inputs - No BOP BESS'!L$107)*'Inputs - No BOP BESS'!$G$30)","v":1.5056044843299787},{"$f":"(-('Inputs - No BOP BESS'!M110-'Inputs - No BOP BESS'!M$107)*'Inputs - No BOP BESS'!$G$30)","v":0.51604767185199307},{"$f":"(-('Inputs - No BOP BESS'!N110-'Inputs - No BOP BESS'!N$107)*'Inputs - No BOP BESS'!$G$30)","v":1.9031661575222643},{"$f":"(-('Inputs - No BOP BESS'!O110-'Inputs - No BOP BESS'!O$107)*'Inputs - No BOP BESS'!$G$30)","v":2.5234303241104499},{"$f":"(-('Inputs - No BOP BESS'!P110-'Inputs - No BOP BESS'!P$107)*'Inputs - No BOP BESS'!$G$30)","v":2.9624312433561499},{"$f":"(-('Inputs - No BOP BESS'!Q110-'Inputs - No BOP BESS'!Q$107)*'Inputs - No BOP BESS'!$G$30)","v":3.0792678647267167},{"$f":"(-('Inputs - No BOP BESS'!R110-'Inputs - No BOP BESS'!R$107)*'Inputs - No BOP BESS'!$G$30)","v":1.9430171795356728},{"$f":"(-('Inputs - No BOP BESS'!S110-'Inputs - No BOP BESS'!S$107)*'Inputs - No BOP BESS'!$G$30)","v":1.3910308290687681},{"$f":"(-('Inputs - No BOP BESS'!T110-'Inputs - No BOP BESS'!T$107)*'Inputs - No BOP BESS'!$G$30)","v":1.4670452318778189},{"$f":"(-('Inputs - No BOP BESS'!U110-'Inputs - No BOP BESS'!U$107)*'Inputs - No BOP BESS'!$G$30)","v":1.96563470696492},{"$f":"(-('Inputs - No BOP BESS'!V110-'Inputs - No BOP BESS'!V$107)*'Inputs - No BOP BESS'!$G$30)","v":2.6161145144887996},{"$f":"(-('Inputs - No BOP BESS'!W110-'Inputs - No BOP BESS'!W$107)*'Inputs - No BOP BESS'!$G$30)","v":2.2476081214408623},{"$f":"(-('Inputs - No BOP BESS'!X110-'Inputs - No BOP BESS'!X$107)*'Inputs - No BOP BESS'!$G$30)","v":2.67410606413614},{"$f":"(-('Inputs - No BOP BESS'!Y110-'Inputs - No BOP BESS'!Y$107)*'Inputs - No BOP BESS'!$G$30)","v":3.6067840886771592},{"$f":"(-('Inputs - No BOP BESS'!Z110-'Inputs - No BOP BESS'!Z$107)*'Inputs - No BOP BESS'!$G$30)","v":5.0222479998501512},{"$f":"(-('Inputs - No BOP BESS'!AA110-'Inputs - No BOP BESS'!AA$107)*'Inputs - No BOP BESS'!$G$30)","v":2.4721089224749448},{"$f":"(-('Inputs - No BOP BESS'!AB110-'Inputs - No BOP BESS'!AB$107)*'Inputs - No BOP BESS'!$G$30)","v":4.6233284848276526},{"$f":"(-('Inputs - No BOP BESS'!AC110-'Inputs - No BOP BESS'!AC$107)*'Inputs - No BOP BESS'!$G$30)","v":3.4524465195208904},{"$f":"(-('Inputs - No BOP BESS'!AD110-'Inputs - No BOP BESS'!AD$107)*'Inputs - No BOP BESS'!$G$30)","v":1.3031430134396942},{"$f":"(-('Inputs - No BOP BESS'!AE110-'Inputs - No BOP BESS'!AE$107)*'Inputs - No BOP BESS'!$G$30)","v":2.9948970965924673},{"$f":"(-('Inputs - No BOP BESS'!AF110-'Inputs - No BOP BESS'!AF$107)*'Inputs - No BOP BESS'!$G$30)","v":0.79158368161006365},{"$f":"(-('Inputs - No BOP BESS'!AG110-'Inputs - No BOP BESS'!AG$107)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",24.555517681676612,{"$f":"(-('Inputs - No BOP BESS'!G111-'Inputs - No BOP BESS'!G$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H111-'Inputs - No BOP BESS'!H$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I111-'Inputs - No BOP BESS'!I$107)*'Inputs - No BOP BESS'!$G$30)","v":-2.2091457367423573E-4},{"$f":"(-('Inputs - No BOP BESS'!J111-'Inputs - No BOP BESS'!J$107)*'Inputs - No BOP BESS'!$G$30)","v":2.6980821094050498},{"$f":"(-('Inputs - No BOP BESS'!K111-'Inputs - No BOP BESS'!K$107)*'Inputs - No BOP BESS'!$G$30)","v":0.79773453754205548},{"$f":"(-('Inputs - No BOP BESS'!L111-'Inputs - No BOP BESS'!L$107)*'Inputs - No BOP BESS'!$G$30)","v":1.1077916939634633},{"$f":"(-('Inputs - No BOP BESS'!M111-'Inputs - No BOP BESS'!M$107)*'Inputs - No BOP BESS'!$G$30)","v":0.48873961338222216},{"$f":"(-('Inputs - No BOP BESS'!N111-'Inputs - No BOP BESS'!N$107)*'Inputs - No BOP BESS'!$G$30)","v":1.5217294227859384},{"$f":"(-('Inputs - No BOP BESS'!O111-'Inputs - No BOP BESS'!O$107)*'Inputs - No BOP BESS'!$G$30)","v":2.3086949137268675},{"$f":"(-('Inputs - No BOP BESS'!P111-'Inputs - No BOP BESS'!P$107)*'Inputs - No BOP BESS'!$G$30)","v":2.8499999987161573},{"$f":"(-('Inputs - No BOP BESS'!Q111-'Inputs - No BOP BESS'!Q$107)*'Inputs - No BOP BESS'!$G$30)","v":2.9304323449459844},{"$f":"(-('Inputs - No BOP BESS'!R111-'Inputs - No BOP BESS'!R$107)*'Inputs - No BOP BESS'!$G$30)","v":1.8040549161250965},{"$f":"(-('Inputs - No BOP BESS'!S111-'Inputs - No BOP BESS'!S$107)*'Inputs - No BOP BESS'!$G$30)","v":1.1555616491550609},{"$f":"(-('Inputs - No BOP BESS'!T111-'Inputs - No BOP BESS'!T$107)*'Inputs - No BOP BESS'!$G$30)","v":1.2890075939803864},{"$f":"(-('Inputs - No BOP BESS'!U111-'Inputs - No BOP BESS'!U$107)*'Inputs - No BOP BESS'!$G$30)","v":2.0825365647151557},{"$f":"(-('Inputs - No BOP BESS'!V111-'Inputs - No BOP BESS'!V$107)*'Inputs - No BOP BESS'!$G$30)","v":2.5269698376123415},{"$f":"(-('Inputs - No BOP BESS'!W111-'Inputs - No BOP BESS'!W$107)*'Inputs - No BOP BESS'!$G$30)","v":2.422613374197681},{"$f":"(-('Inputs - No BOP BESS'!X111-'Inputs - No BOP BESS'!X$107)*'Inputs - No BOP BESS'!$G$30)","v":2.525231672805603},{"$f":"(-('Inputs - No BOP BESS'!Y111-'Inputs - No BOP BESS'!Y$107)*'Inputs - No BOP BESS'!$G$30)","v":3.3464530184719479},{"$f":"(-('Inputs - No BOP BESS'!Z111-'Inputs - No BOP BESS'!Z$107)*'Inputs - No BOP BESS'!$G$30)","v":4.6981429256975389},{"$f":"(-('Inputs - No BOP BESS'!AA111-'Inputs - No BOP BESS'!AA$107)*'Inputs - No BOP BESS'!$G$30)","v":2.0494864254378626},{"$f":"(-('Inputs - No BOP BESS'!AB111-'Inputs - No BOP BESS'!AB$107)*'Inputs - No BOP BESS'!$G$30)","v":4.0437530440813134},{"$f":"(-('Inputs - No BOP BESS'!AC111-'Inputs - No BOP BESS'!AC$107)*'Inputs - No BOP BESS'!$G$30)","v":3.1925652499667194},{"$f":"(-('Inputs - No BOP BESS'!AD111-'Inputs - No BOP BESS'!AD$107)*'Inputs - No BOP BESS'!$G$30)","v":1.1402947549540841},{"$f":"(-('Inputs - No BOP BESS'!AE111-'Inputs - No BOP BESS'!AE$107)*'Inputs - No BOP BESS'!$G$30)","v":4.6894444444660621},{"$f":"(-('Inputs - No BOP BESS'!AF111-'Inputs - No BOP BESS'!AF$107)*'Inputs - No BOP BESS'!$G$30)","v":1.4057244869327405},{"$f":"(-('Inputs - No BOP BESS'!AG111-'Inputs - No BOP BESS'!AG$107)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",22.41576537195564,{"$f":"(-('Inputs - No BOP BESS'!G112-'Inputs - No BOP BESS'!G$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H112-'Inputs - No BOP BESS'!H$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I112-'Inputs - No BOP BESS'!I$107)*'Inputs - No BOP BESS'!$G$30)","v":-1.3450143867999031E-5},{"$f":"(-('Inputs - No BOP BESS'!J112-'Inputs - No BOP BESS'!J$107)*'Inputs - No BOP BESS'!$G$30)","v":2.0989070622583768},{"$f":"(-('Inputs - No BOP BESS'!K112-'Inputs - No BOP BESS'!K$107)*'Inputs - No BOP BESS'!$G$30)","v":0.89900054213762814},{"$f":"(-('Inputs - No BOP BESS'!L112-'Inputs - No BOP BESS'!L$107)*'Inputs - No BOP BESS'!$G$30)","v":1.0352255939883435},{"$f":"(-('Inputs - No BOP BESS'!M112-'Inputs - No BOP BESS'!M$107)*'Inputs - No BOP BESS'!$G$30)","v":0.4203972619598062},{"$f":"(-('Inputs - No BOP BESS'!N112-'Inputs - No BOP BESS'!N$107)*'Inputs - No BOP BESS'!$G$30)","v":1.6404107726120856},{"$f":"(-('Inputs - No BOP BESS'!O112-'Inputs - No BOP BESS'!O$107)*'Inputs - No BOP BESS'!$G$30)","v":2.4540080674851197},{"$f":"(-('Inputs - No BOP BESS'!P112-'Inputs - No BOP BESS'!P$107)*'Inputs - No BOP BESS'!$G$30)","v":3.0012329716064414},{"$f":"(-('Inputs - No BOP BESS'!Q112-'Inputs - No BOP BESS'!Q$107)*'Inputs - No BOP BESS'!$G$30)","v":3.0547078111912924},{"$f":"(-('Inputs - No BOP BESS'!R112-'Inputs - No BOP BESS'!R$107)*'Inputs - No BOP BESS'!$G$30)","v":2.2127275362181535},{"$f":"(-('Inputs - No BOP BESS'!S112-'Inputs - No BOP BESS'!S$107)*'Inputs - No BOP BESS'!$G$30)","v":1.7303982228058885},{"$f":"(-('Inputs - No BOP BESS'!T112-'Inputs - No BOP BESS'!T$107)*'Inputs - No BOP BESS'!$G$30)","v":1.4073430879925581},{"$f":"(-('Inputs - No BOP BESS'!U112-'Inputs - No BOP BESS'!U$107)*'Inputs - No BOP BESS'!$G$30)","v":1.6999630962427545},{"$f":"(-('Inputs - No BOP BESS'!V112-'Inputs - No BOP BESS'!V$107)*'Inputs - No BOP BESS'!$G$30)","v":3.2071102951231296},{"$f":"(-('Inputs - No BOP BESS'!W112-'Inputs - No BOP BESS'!W$107)*'Inputs - No BOP BESS'!$G$30)","v":1.7935608250118094},{"$f":"(-('Inputs - No BOP BESS'!X112-'Inputs - No BOP BESS'!X$107)*'Inputs - No BOP BESS'!$G$30)","v":2.7978205480667384},{"$f":"(-('Inputs - No BOP BESS'!Y112-'Inputs - No BOP BESS'!Y$107)*'Inputs - No BOP BESS'!$G$30)","v":3.1892982930930884},{"$f":"(-('Inputs - No BOP BESS'!Z112-'Inputs - No BOP BESS'!Z$107)*'Inputs - No BOP BESS'!$G$30)","v":5.9687874458668375},{"$f":"(-('Inputs - No BOP BESS'!AA112-'Inputs - No BOP BESS'!AA$107)*'Inputs - No BOP BESS'!$G$30)","v":2.1927396516748558},{"$f":"(-('Inputs - No BOP BESS'!AB112-'Inputs - No BOP BESS'!AB$107)*'Inputs - No BOP BESS'!$G$30)","v":5.4447323727999901},{"$f":"(-('Inputs - No BOP BESS'!AC112-'Inputs - No BOP BESS'!AC$107)*'Inputs - No BOP BESS'!$G$30)","v":3.4821249017386435},{"$f":"(-('Inputs - No BOP BESS'!AD112-'Inputs - No BOP BESS'!AD$107)*'Inputs - No BOP BESS'!$G$30)","v":2.1819844736946834},{"$f":"(-('Inputs - No BOP BESS'!AE112-'Inputs - No BOP BESS'!AE$107)*'Inputs - No BOP BESS'!$G$30)","v":-3.6217495072123711},{"$f":"(-('Inputs - No BOP BESS'!AF112-'Inputs - No BOP BESS'!AF$107)*'Inputs - No BOP BESS'!$G$30)","v":-4.3179496454213222},{"$f":"(-('Inputs - No BOP BESS'!AG112-'Inputs - No BOP BESS'!AG$107)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",87.103045282738179,{"$f":"(-('Inputs - No BOP BESS'!G113-'Inputs - No BOP BESS'!G$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H113-'Inputs - No BOP BESS'!H$107)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I113-'Inputs - No BOP BESS'!I$107)*'Inputs - No BOP BESS'!$G$30)","v":-2.6422002214587792E-4},{"$f":"(-('Inputs - No BOP BESS'!J113-'Inputs - No BOP BESS'!J$107)*'Inputs - No BOP BESS'!$G$30)","v":9.6352701898954365},{"$f":"(-('Inputs - No BOP BESS'!K113-'Inputs - No BOP BESS'!K$107)*'Inputs - No BOP BESS'!$G$30)","v":8.8016188003200568},{"$f":"(-('Inputs - No BOP BESS'!L113-'Inputs - No BOP BESS'!L$107)*'Inputs - No BOP BESS'!$G$30)","v":14.445485216621364},{"$f":"(-('Inputs - No BOP BESS'!M113-'Inputs - No BOP BESS'!M$107)*'Inputs - No BOP BESS'!$G$30)","v":2.9237420072113309},{"$f":"(-('Inputs - No BOP BESS'!N113-'Inputs - No BOP BESS'!N$107)*'Inputs - No BOP BESS'!$G$30)","v":0.14582953444687519},{"$f":"(-('Inputs - No BOP BESS'!O113-'Inputs - No BOP BESS'!O$107)*'Inputs - No BOP BESS'!$G$30)","v":6.1202808972138882},{"$f":"(-('Inputs - No BOP BESS'!P113-'Inputs - No BOP BESS'!P$107)*'Inputs - No BOP BESS'!$G$30)","v":6.5688781063072383},{"$f":"(-('Inputs - No BOP BESS'!Q113-'Inputs - No BOP BESS'!Q$107)*'Inputs - No BOP BESS'!$G$30)","v":9.1272152264764372},{"$f":"(-('Inputs - No BOP BESS'!R113-'Inputs - No BOP BESS'!R$107)*'Inputs - No BOP BESS'!$G$30)","v":7.6455417054585268},{"$f":"(-('Inputs - No BOP BESS'!S113-'Inputs - No BOP BESS'!S$107)*'Inputs - No BOP BESS'!$G$30)","v":7.3361633325230287},{"$f":"(-('Inputs - No BOP BESS'!T113-'Inputs - No BOP BESS'!T$107)*'Inputs - No BOP BESS'!$G$30)","v":8.1953399876210824},{"$f":"(-('Inputs - No BOP BESS'!U113-'Inputs - No BOP BESS'!U$107)*'Inputs - No BOP BESS'!$G$30)","v":8.288906509372282},{"$f":"(-('Inputs - No BOP BESS'!V113-'Inputs - No BOP BESS'!V$107)*'Inputs - No BOP BESS'!$G$30)","v":8.1799386690090614},{"$f":"(-('Inputs - No BOP BESS'!W113-'Inputs - No BOP BESS'!W$107)*'Inputs - No BOP BESS'!$G$30)","v":8.4122175847442122},{"$f":"(-('Inputs - No BOP BESS'!X113-'Inputs - No BOP BESS'!X$107)*'Inputs - No BOP BESS'!$G$30)","v":8.4118606828415068},{"$f":"(-('Inputs - No BOP BESS'!Y113-'Inputs - No BOP BESS'!Y$107)*'Inputs - No BOP BESS'!$G$30)","v":7.7284876346966485},{"$f":"(-('Inputs - No BOP BESS'!Z113-'Inputs - No BOP BESS'!Z$107)*'Inputs - No BOP BESS'!$G$30)","v":8.2686519441231212},{"$f":"(-('Inputs - No BOP BESS'!AA113-'Inputs - No BOP BESS'!AA$107)*'Inputs - No BOP BESS'!$G$30)","v":7.5403945476846275},{"$f":"(-('Inputs - No BOP BESS'!AB113-'Inputs - No BOP BESS'!AB$107)*'Inputs - No BOP BESS'!$G$30)","v":6.6726449975103606},{"$f":"(-('Inputs - No BOP BESS'!AC113-'Inputs - No BOP BESS'!AC$107)*'Inputs - No BOP BESS'!$G$30)","v":8.2068899021760444},{"$f":"(-('Inputs - No BOP BESS'!AD113-'Inputs - No BOP BESS'!AD$107)*'Inputs - No BOP BESS'!$G$30)","v":2.6901766882947413},{"$f":"(-('Inputs - No BOP BESS'!AE113-'Inputs - No BOP BESS'!AE$107)*'Inputs - No BOP BESS'!$G$30)","v":8.346087458969123},{"$f":"(-('Inputs - No BOP BESS'!AF113-'Inputs - No BOP BESS'!AF$107)*'Inputs - No BOP BESS'!$G$30)","v":7.9873640134646848},{"$f":"(-('Inputs - No BOP BESS'!AG113-'Inputs - No BOP BESS'!AG$107)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":4.6247045067832007},{"$f":"(-('Inputs - No BOP BESS'!G116-'Inputs - No BOP BESS'!G$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H116-'Inputs - No BOP BESS'!H$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I116-'Inputs - No BOP BESS'!I$115)*'Inputs - No BOP BESS'!$G$30)","v":-3.1193121760253462E-5},{"$f":"(-('Inputs - No BOP BESS'!J116-'Inputs - No BOP BESS'!J$115)*'Inputs - No BOP BESS'!$G$30)","v":0.35646790516642568},{"$f":"(-('Inputs - No BOP BESS'!K116-'Inputs - No BOP BESS'!K$115)*'Inputs - No BOP BESS'!$G$30)","v":0.10322394884698838},{"$f":"(-('Inputs - No BOP BESS'!L116-'Inputs - No BOP BESS'!L$115)*'Inputs - No BOP BESS'!$G$30)","v":0.19017840265331643},{"$f":"(-('Inputs - No BOP BESS'!M116-'Inputs - No BOP BESS'!M$115)*'Inputs - No BOP BESS'!$G$30)","v":6.5351651964817847E-2},{"$f":"(-('Inputs - No BOP BESS'!N116-'Inputs - No BOP BESS'!N$115)*'Inputs - No BOP BESS'!$G$30)","v":0.30606881317669377},{"$f":"(-('Inputs - No BOP BESS'!O116-'Inputs - No BOP BESS'!O$115)*'Inputs - No BOP BESS'!$G$30)","v":0.41288724506762264},{"$f":"(-('Inputs - No BOP BESS'!P116-'Inputs - No BOP BESS'!P$115)*'Inputs - No BOP BESS'!$G$30)","v":0.46837874731988904},{"$f":"(-('Inputs - No BOP BESS'!Q116-'Inputs - No BOP BESS'!Q$115)*'Inputs - No BOP BESS'!$G$30)","v":0.39396258449664856},{"$f":"(-('Inputs - No BOP BESS'!R116-'Inputs - No BOP BESS'!R$115)*'Inputs - No BOP BESS'!$G$30)","v":0.44128368512451743},{"$f":"(-('Inputs - No BOP BESS'!S116-'Inputs - No BOP BESS'!S$115)*'Inputs - No BOP BESS'!$G$30)","v":0.24199893373179293},{"$f":"(-('Inputs - No BOP BESS'!T116-'Inputs - No BOP BESS'!T$115)*'Inputs - No BOP BESS'!$G$30)","v":0.27545079433116371},{"$f":"(-('Inputs - No BOP BESS'!U116-'Inputs - No BOP BESS'!U$115)*'Inputs - No BOP BESS'!$G$30)","v":0.40087249706607508},{"$f":"(-('Inputs - No BOP BESS'!V116-'Inputs - No BOP BESS'!V$115)*'Inputs - No BOP BESS'!$G$30)","v":0.4525749768215519},{"$f":"(-('Inputs - No BOP BESS'!W116-'Inputs - No BOP BESS'!W$115)*'Inputs - No BOP BESS'!$G$30)","v":0.33088555455833557},{"$f":"(-('Inputs - No BOP BESS'!X116-'Inputs - No BOP BESS'!X$115)*'Inputs - No BOP BESS'!$G$30)","v":0.26609830043526017},{"$f":"(-('Inputs - No BOP BESS'!Y116-'Inputs - No BOP BESS'!Y$115)*'Inputs - No BOP BESS'!$G$30)","v":0.75126163440950222},{"$f":"(-('Inputs - No BOP BESS'!Z116-'Inputs - No BOP BESS'!Z$115)*'Inputs - No BOP BESS'!$G$30)","v":0.7288640438209768},{"$f":"(-('Inputs - No BOP BESS'!AA116-'Inputs - No BOP BESS'!AA$115)*'Inputs - No BOP BESS'!$G$30)","v":0.33335871835834041},{"$f":"(-('Inputs - No BOP BESS'!AB116-'Inputs - No BOP BESS'!AB$115)*'Inputs - No BOP BESS'!$G$30)","v":0.70276289892535715},{"$f":"(-('Inputs - No BOP BESS'!AC116-'Inputs - No BOP BESS'!AC$115)*'Inputs - No BOP BESS'!$G$30)","v":0.47585182540478854},{"$f":"(-('Inputs - No BOP BESS'!AD116-'Inputs - No BOP BESS'!AD$115)*'Inputs - No BOP BESS'!$G$30)","v":0.29565508510449945},{"$f":"(-('Inputs - No BOP BESS'!AE116-'Inputs - No BOP BESS'!AE$115)*'Inputs - No BOP BESS'!$G$30)","v":1.4090222393342628},{"$f":"(-('Inputs - No BOP BESS'!AF116-'Inputs - No BOP BESS'!AF$115)*'Inputs - No BOP BESS'!$G$30)","v":1.4529950452129015},{"$f":"(-('Inputs - No BOP BESS'!AG116-'Inputs - No BOP BESS'!AG$115)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",6.9760243058568863,{"$f":"(-('Inputs - No BOP BESS'!G117-'Inputs - No BOP BESS'!G$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H117-'Inputs - No BOP BESS'!H$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I117-'Inputs - No BOP BESS'!I$115)*'Inputs - No BOP BESS'!$G$30)","v":-1.7330684798366747E-7},{"$f":"(-('Inputs - No BOP BESS'!J117-'Inputs - No BOP BESS'!J$115)*'Inputs - No BOP BESS'!$G$30)","v":0.42060343978974402},{"$f":"(-('Inputs - No BOP BESS'!K117-'Inputs - No BOP BESS'!K$115)*'Inputs - No BOP BESS'!$G$30)","v":0.14000600876340741},{"$f":"(-('Inputs - No BOP BESS'!L117-'Inputs - No BOP BESS'!L$115)*'Inputs - No BOP BESS'!$G$30)","v":0.24678245975553637},{"$f":"(-('Inputs - No BOP BESS'!M117-'Inputs - No BOP BESS'!M$115)*'Inputs - No BOP BESS'!$G$30)","v":6.7403087428317576E-2},{"$f":"(-('Inputs - No BOP BESS'!N117-'Inputs - No BOP BESS'!N$115)*'Inputs - No BOP BESS'!$G$30)","v":0.38415235508023216},{"$f":"(-('Inputs - No BOP BESS'!O117-'Inputs - No BOP BESS'!O$115)*'Inputs - No BOP BESS'!$G$30)","v":0.61139654964733836},{"$f":"(-('Inputs - No BOP BESS'!P117-'Inputs - No BOP BESS'!P$115)*'Inputs - No BOP BESS'!$G$30)","v":0.71092611133838091},{"$f":"(-('Inputs - No BOP BESS'!Q117-'Inputs - No BOP BESS'!Q$115)*'Inputs - No BOP BESS'!$G$30)","v":0.64503888051638114},{"$f":"(-('Inputs - No BOP BESS'!R117-'Inputs - No BOP BESS'!R$115)*'Inputs - No BOP BESS'!$G$30)","v":0.56388148155178897},{"$f":"(-('Inputs - No BOP BESS'!S117-'Inputs - No BOP BESS'!S$115)*'Inputs - No BOP BESS'!$G$30)","v":0.42240554128397889},{"$f":"(-('Inputs - No BOP BESS'!T117-'Inputs - No BOP BESS'!T$115)*'Inputs - No BOP BESS'!$G$30)","v":0.37764924498173968},{"$f":"(-('Inputs - No BOP BESS'!U117-'Inputs - No BOP BESS'!U$115)*'Inputs - No BOP BESS'!$G$30)","v":0.62315027277145418},{"$f":"(-('Inputs - No BOP BESS'!V117-'Inputs - No BOP BESS'!V$115)*'Inputs - No BOP BESS'!$G$30)","v":0.6911158541322493},{"$f":"(-('Inputs - No BOP BESS'!W117-'Inputs - No BOP BESS'!W$115)*'Inputs - No BOP BESS'!$G$30)","v":0.61795469851654161},{"$f":"(-('Inputs - No BOP BESS'!X117-'Inputs - No BOP BESS'!X$115)*'Inputs - No BOP BESS'!$G$30)","v":0.78925889392166937},{"$f":"(-('Inputs - No BOP BESS'!Y117-'Inputs - No BOP BESS'!Y$115)*'Inputs - No BOP BESS'!$G$30)","v":1.215528702225356},{"$f":"(-('Inputs - No BOP BESS'!Z117-'Inputs - No BOP BESS'!Z$115)*'Inputs - No BOP BESS'!$G$30)","v":1.4923110667918991},{"$f":"(-('Inputs - No BOP BESS'!AA117-'Inputs - No BOP BESS'!AA$115)*'Inputs - No BOP BESS'!$G$30)","v":0.58900558168079442},{"$f":"(-('Inputs - No BOP BESS'!AB117-'Inputs - No BOP BESS'!AB$115)*'Inputs - No BOP BESS'!$G$30)","v":1.3268244986320497},{"$f":"(-('Inputs - No BOP BESS'!AC117-'Inputs - No BOP BESS'!AC$115)*'Inputs - No BOP BESS'!$G$30)","v":0.85244955030839265},{"$f":"(-('Inputs - No BOP BESS'!AD117-'Inputs - No BOP BESS'!AD$115)*'Inputs - No BOP BESS'!$G$30)","v":0.43378115076575341},{"$f":"(-('Inputs - No BOP BESS'!AE117-'Inputs - No BOP BESS'!AE$115)*'Inputs - No BOP BESS'!$G$30)","v":1.6504585095271977},{"$f":"(-('Inputs - No BOP BESS'!AF117-'Inputs - No BOP BESS'!AF$115)*'Inputs - No BOP BESS'!$G$30)","v":1.5201063162999162},{"$f":"(-('Inputs - No BOP BESS'!AG117-'Inputs - No BOP BESS'!AG$115)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.1039407546334523,{"$f":"(-('Inputs - No BOP BESS'!G118-'Inputs - No BOP BESS'!G$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H118-'Inputs - No BOP BESS'!H$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I118-'Inputs - No BOP BESS'!I$115)*'Inputs - No BOP BESS'!$G$30)","v":-1.8750291168601052E-6},{"$f":"(-('Inputs - No BOP BESS'!J118-'Inputs - No BOP BESS'!J$115)*'Inputs - No BOP BESS'!$G$30)","v":0.41982218375213165},{"$f":"(-('Inputs - No BOP BESS'!K118-'Inputs - No BOP BESS'!K$115)*'Inputs - No BOP BESS'!$G$30)","v":0.13836325573203112},{"$f":"(-('Inputs - No BOP BESS'!L118-'Inputs - No BOP BESS'!L$115)*'Inputs - No BOP BESS'!$G$30)","v":0.24169122944203991},{"$f":"(-('Inputs - No BOP BESS'!M118-'Inputs - No BOP BESS'!M$115)*'Inputs - No BOP BESS'!$G$30)","v":6.6148916072620523E-2},{"$f":"(-('Inputs - No BOP BESS'!N118-'Inputs - No BOP BESS'!N$115)*'Inputs - No BOP BESS'!$G$30)","v":0.38086118695650839},{"$f":"(-('Inputs - No BOP BESS'!O118-'Inputs - No BOP BESS'!O$115)*'Inputs - No BOP BESS'!$G$30)","v":0.6082373170761457},{"$f":"(-('Inputs - No BOP BESS'!P118-'Inputs - No BOP BESS'!P$115)*'Inputs - No BOP BESS'!$G$30)","v":0.70558785825096493},{"$f":"(-('Inputs - No BOP BESS'!Q118-'Inputs - No BOP BESS'!Q$115)*'Inputs - No BOP BESS'!$G$30)","v":0.64365675475926309},{"$f":"(-('Inputs - No BOP BESS'!R118-'Inputs - No BOP BESS'!R$115)*'Inputs - No BOP BESS'!$G$30)","v":0.5463278867491681},{"$f":"(-('Inputs - No BOP BESS'!S118-'Inputs - No BOP BESS'!S$115)*'Inputs - No BOP BESS'!$G$30)","v":0.40464059852183709},{"$f":"(-('Inputs - No BOP BESS'!T118-'Inputs - No BOP BESS'!T$115)*'Inputs - No BOP BESS'!$G$30)","v":0.36831556418383116},{"$f":"(-('Inputs - No BOP BESS'!U118-'Inputs - No BOP BESS'!U$115)*'Inputs - No BOP BESS'!$G$30)","v":0.61086071511908813},{"$f":"(-('Inputs - No BOP BESS'!V118-'Inputs - No BOP BESS'!V$115)*'Inputs - No BOP BESS'!$G$30)","v":0.67903649284903622},{"$f":"(-('Inputs - No BOP BESS'!W118-'Inputs - No BOP BESS'!W$115)*'Inputs - No BOP BESS'!$G$30)","v":0.64262200492976262},{"$f":"(-('Inputs - No BOP BESS'!X118-'Inputs - No BOP BESS'!X$115)*'Inputs - No BOP BESS'!$G$30)","v":0.7995460294307577},{"$f":"(-('Inputs - No BOP BESS'!Y118-'Inputs - No BOP BESS'!Y$115)*'Inputs - No BOP BESS'!$G$30)","v":1.1874931225779619},{"$f":"(-('Inputs - No BOP BESS'!Z118-'Inputs - No BOP BESS'!Z$115)*'Inputs - No BOP BESS'!$G$30)","v":1.4697877390776739},{"$f":"(-('Inputs - No BOP BESS'!AA118-'Inputs - No BOP BESS'!AA$115)*'Inputs - No BOP BESS'!$G$30)","v":0.53612968281913709},{"$f":"(-('Inputs - No BOP BESS'!AB118-'Inputs - No BOP BESS'!AB$115)*'Inputs - No BOP BESS'!$G$30)","v":1.2773315958170315},{"$f":"(-('Inputs - No BOP BESS'!AC118-'Inputs - No BOP BESS'!AC$115)*'Inputs - No BOP BESS'!$G$30)","v":0.85249731919702754},{"$f":"(-('Inputs - No BOP BESS'!AD118-'Inputs - No BOP BESS'!AD$115)*'Inputs - No BOP BESS'!$G$30)","v":0.46618443372972251},{"$f":"(-('Inputs - No BOP BESS'!AE118-'Inputs - No BOP BESS'!AE$115)*'Inputs - No BOP BESS'!$G$30)","v":2.0851930170792912},{"$f":"(-('Inputs - No BOP BESS'!AF118-'Inputs - No BOP BESS'!AF$115)*'Inputs - No BOP BESS'!$G$30)","v":1.8510302438776307},{"$f":"(-('Inputs - No BOP BESS'!AG118-'Inputs - No BOP BESS'!AG$115)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",7.000881063676224,{"$f":"(-('Inputs - No BOP BESS'!G119-'Inputs - No BOP BESS'!G$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H119-'Inputs - No BOP BESS'!H$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I119-'Inputs - No BOP BESS'!I$115)*'Inputs - No BOP BESS'!$G$30)","v":-3.6107312773481226E-5},{"$f":"(-('Inputs - No BOP BESS'!J119-'Inputs - No BOP BESS'!J$115)*'Inputs - No BOP BESS'!$G$30)","v":0.40288093820157656},{"$f":"(-('Inputs - No BOP BESS'!K119-'Inputs - No BOP BESS'!K$115)*'Inputs - No BOP BESS'!$G$30)","v":0.12114586929300231},{"$f":"(-('Inputs - No BOP BESS'!L119-'Inputs - No BOP BESS'!L$115)*'Inputs - No BOP BESS'!$G$30)","v":0.17873377253386025},{"$f":"(-('Inputs - No BOP BESS'!M119-'Inputs - No BOP BESS'!M$115)*'Inputs - No BOP BESS'!$G$30)","v":6.3575180346731486E-2},{"$f":"(-('Inputs - No BOP BESS'!N119-'Inputs - No BOP BESS'!N$115)*'Inputs - No BOP BESS'!$G$30)","v":0.30941968228455607},{"$f":"(-('Inputs - No BOP BESS'!O119-'Inputs - No BOP BESS'!O$115)*'Inputs - No BOP BESS'!$G$30)","v":0.5442456494823773},{"$f":"(-('Inputs - No BOP BESS'!P119-'Inputs - No BOP BESS'!P$115)*'Inputs - No BOP BESS'!$G$30)","v":0.65932889038765552},{"$f":"(-('Inputs - No BOP BESS'!Q119-'Inputs - No BOP BESS'!Q$115)*'Inputs - No BOP BESS'!$G$30)","v":0.599173356340998},{"$f":"(-('Inputs - No BOP BESS'!R119-'Inputs - No BOP BESS'!R$115)*'Inputs - No BOP BESS'!$G$30)","v":0.51364779900836766},{"$f":"(-('Inputs - No BOP BESS'!S119-'Inputs - No BOP BESS'!S$115)*'Inputs - No BOP BESS'!$G$30)","v":0.35290991508713887},{"$f":"(-('Inputs - No BOP BESS'!T119-'Inputs - No BOP BESS'!T$115)*'Inputs - No BOP BESS'!$G$30)","v":0.31127684380862775},{"$f":"(-('Inputs - No BOP BESS'!U119-'Inputs - No BOP BESS'!U$115)*'Inputs - No BOP BESS'!$G$30)","v":0.62267227898587407},{"$f":"(-('Inputs - No BOP BESS'!V119-'Inputs - No BOP BESS'!V$115)*'Inputs - No BOP BESS'!$G$30)","v":0.62267996147534177},{"$f":"(-('Inputs - No BOP BESS'!W119-'Inputs - No BOP BESS'!W$115)*'Inputs - No BOP BESS'!$G$30)","v":0.67325221473015517},{"$f":"(-('Inputs - No BOP BESS'!X119-'Inputs - No BOP BESS'!X$115)*'Inputs - No BOP BESS'!$G$30)","v":0.70820796876500935},{"$f":"(-('Inputs - No BOP BESS'!Y119-'Inputs - No BOP BESS'!Y$115)*'Inputs - No BOP BESS'!$G$30)","v":1.0927352288010752},{"$f":"(-('Inputs - No BOP BESS'!Z119-'Inputs - No BOP BESS'!Z$115)*'Inputs - No BOP BESS'!$G$30)","v":1.392498238765711},{"$f":"(-('Inputs - No BOP BESS'!AA119-'Inputs - No BOP BESS'!AA$115)*'Inputs - No BOP BESS'!$G$30)","v":0.41985082700193743},{"$f":"(-('Inputs - No BOP BESS'!AB119-'Inputs - No BOP BESS'!AB$115)*'Inputs - No BOP BESS'!$G$30)","v":1.1581513837340935},{"$f":"(-('Inputs - No BOP BESS'!AC119-'Inputs - No BOP BESS'!AC$115)*'Inputs - No BOP BESS'!$G$30)","v":0.78425308812620642},{"$f":"(-('Inputs - No BOP BESS'!AD119-'Inputs - No BOP BESS'!AD$115)*'Inputs - No BOP BESS'!$G$30)","v":0.46814323856733608},{"$f":"(-('Inputs - No BOP BESS'!AE119-'Inputs - No BOP BESS'!AE$115)*'Inputs - No BOP BESS'!$G$30)","v":2.9304575143096372},{"$f":"(-('Inputs - No BOP BESS'!AF119-'Inputs - No BOP BESS'!AF$115)*'Inputs - No BOP BESS'!$G$30)","v":2.4886646586428469},{"$f":"(-('Inputs - No BOP BESS'!AG119-'Inputs - No BOP BESS'!AG$115)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",4.8089633846830866,{"$f":"(-('Inputs - No BOP BESS'!G120-'Inputs - No BOP BESS'!G$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H120-'Inputs - No BOP BESS'!H$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I120-'Inputs - No BOP BESS'!I$115)*'Inputs - No BOP BESS'!$G$30)","v":-2.2093659275412847E-6},{"$f":"(-('Inputs - No BOP BESS'!J120-'Inputs - No BOP BESS'!J$115)*'Inputs - No BOP BESS'!$G$30)","v":0.31043099444477207},{"$f":"(-('Inputs - No BOP BESS'!K120-'Inputs - No BOP BESS'!K$115)*'Inputs - No BOP BESS'!$G$30)","v":0.14030627089513814},{"$f":"(-('Inputs - No BOP BESS'!L120-'Inputs - No BOP BESS'!L$115)*'Inputs - No BOP BESS'!$G$30)","v":0.16790659589565848},{"$f":"(-('Inputs - No BOP BESS'!M120-'Inputs - No BOP BESS'!M$115)*'Inputs - No BOP BESS'!$G$30)","v":5.215542500235415E-2},{"$f":"(-('Inputs - No BOP BESS'!N120-'Inputs - No BOP BESS'!N$115)*'Inputs - No BOP BESS'!$G$30)","v":0.33968081183320464},{"$f":"(-('Inputs - No BOP BESS'!O120-'Inputs - No BOP BESS'!O$115)*'Inputs - No BOP BESS'!$G$30)","v":0.63531693647701104},{"$f":"(-('Inputs - No BOP BESS'!P120-'Inputs - No BOP BESS'!P$115)*'Inputs - No BOP BESS'!$G$30)","v":0.74756596301688205},{"$f":"(-('Inputs - No BOP BESS'!Q120-'Inputs - No BOP BESS'!Q$115)*'Inputs - No BOP BESS'!$G$30)","v":0.65234914296229363},{"$f":"(-('Inputs - No BOP BESS'!R120-'Inputs - No BOP BESS'!R$115)*'Inputs - No BOP BESS'!$G$30)","v":0.60962034506997043},{"$f":"(-('Inputs - No BOP BESS'!S120-'Inputs - No BOP BESS'!S$115)*'Inputs - No BOP BESS'!$G$30)","v":0.50889406606688681},{"$f":"(-('Inputs - No BOP BESS'!T120-'Inputs - No BOP BESS'!T$115)*'Inputs - No BOP BESS'!$G$30)","v":0.38129887683817287},{"$f":"(-('Inputs - No BOP BESS'!U120-'Inputs - No BOP BESS'!U$115)*'Inputs - No BOP BESS'!$G$30)","v":0.59314523348825787},{"$f":"(-('Inputs - No BOP BESS'!V120-'Inputs - No BOP BESS'!V$115)*'Inputs - No BOP BESS'!$G$30)","v":0.84238740308205706},{"$f":"(-('Inputs - No BOP BESS'!W120-'Inputs - No BOP BESS'!W$115)*'Inputs - No BOP BESS'!$G$30)","v":0.53966840156067519},{"$f":"(-('Inputs - No BOP BESS'!X120-'Inputs - No BOP BESS'!X$115)*'Inputs - No BOP BESS'!$G$30)","v":0.91014456857374171},{"$f":"(-('Inputs - No BOP BESS'!Y120-'Inputs - No BOP BESS'!Y$115)*'Inputs - No BOP BESS'!$G$30)","v":1.174702878526432},{"$f":"(-('Inputs - No BOP BESS'!Z120-'Inputs - No BOP BESS'!Z$115)*'Inputs - No BOP BESS'!$G$30)","v":1.8758169769926099},{"$f":"(-('Inputs - No BOP BESS'!AA120-'Inputs - No BOP BESS'!AA$115)*'Inputs - No BOP BESS'!$G$30)","v":0.20551569473582276},{"$f":"(-('Inputs - No BOP BESS'!AB120-'Inputs - No BOP BESS'!AB$115)*'Inputs - No BOP BESS'!$G$30)","v":1.5710449045468522},{"$f":"(-('Inputs - No BOP BESS'!AC120-'Inputs - No BOP BESS'!AC$115)*'Inputs - No BOP BESS'!$G$30)","v":1.1230354266040194},{"$f":"(-('Inputs - No BOP BESS'!AD120-'Inputs - No BOP BESS'!AD$115)*'Inputs - No BOP BESS'!$G$30)","v":0.78622641264064441},{"$f":"(-('Inputs - No BOP BESS'!AE120-'Inputs - No BOP BESS'!AE$115)*'Inputs - No BOP BESS'!$G$30)","v":-3.0283245839095798},{"$f":"(-('Inputs - No BOP BESS'!AF120-'Inputs - No BOP BESS'!AF$115)*'Inputs - No BOP BESS'!$G$30)","v":-2.7449752106608685},{"$f":"(-('Inputs - No BOP BESS'!AG120-'Inputs - No BOP BESS'!AG$115)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",19.934126308218058,{"$f":"(-('Inputs - No BOP BESS'!G121-'Inputs - No BOP BESS'!G$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H121-'Inputs - No BOP BESS'!H$115)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I121-'Inputs - No BOP BESS'!I$115)*'Inputs - No BOP BESS'!$G$30)","v":-4.3234495539223872E-5},{"$f":"(-('Inputs - No BOP BESS'!J121-'Inputs - No BOP BESS'!J$115)*'Inputs - No BOP BESS'!$G$30)","v":1.7094094656808636},{"$f":"(-('Inputs - No BOP BESS'!K121-'Inputs - No BOP BESS'!K$115)*'Inputs - No BOP BESS'!$G$30)","v":1.555264799838568},{"$f":"(-('Inputs - No BOP BESS'!L121-'Inputs - No BOP BESS'!L$115)*'Inputs - No BOP BESS'!$G$30)","v":2.212514857875874},{"$f":"(-('Inputs - No BOP BESS'!M121-'Inputs - No BOP BESS'!M$115)*'Inputs - No BOP BESS'!$G$30)","v":0.32216660464177949},{"$f":"(-('Inputs - No BOP BESS'!N121-'Inputs - No BOP BESS'!N$115)*'Inputs - No BOP BESS'!$G$30)","v":-0.26057790607410425},{"$f":"(-('Inputs - No BOP BESS'!O121-'Inputs - No BOP BESS'!O$115)*'Inputs - No BOP BESS'!$G$30)","v":0.73298505916386603},{"$f":"(-('Inputs - No BOP BESS'!P121-'Inputs - No BOP BESS'!P$115)*'Inputs - No BOP BESS'!$G$30)","v":0.75165025975445587},{"$f":"(-('Inputs - No BOP BESS'!Q121-'Inputs - No BOP BESS'!Q$115)*'Inputs - No BOP BESS'!$G$30)","v":1.9224972557661886},{"$f":"(-('Inputs - No BOP BESS'!R121-'Inputs - No BOP BESS'!R$115)*'Inputs - No BOP BESS'!$G$30)","v":1.8371646329007945},{"$f":"(-('Inputs - No BOP BESS'!S121-'Inputs - No BOP BESS'!S$115)*'Inputs - No BOP BESS'!$G$30)","v":1.7679069744333447},{"$f":"(-('Inputs - No BOP BESS'!T121-'Inputs - No BOP BESS'!T$115)*'Inputs - No BOP BESS'!$G$30)","v":1.9298990890056302},{"$f":"(-('Inputs - No BOP BESS'!U121-'Inputs - No BOP BESS'!U$115)*'Inputs - No BOP BESS'!$G$30)","v":2.1191581371763277},{"$f":"(-('Inputs - No BOP BESS'!V121-'Inputs - No BOP BESS'!V$115)*'Inputs - No BOP BESS'!$G$30)","v":2.0301745738697718},{"$f":"(-('Inputs - No BOP BESS'!W121-'Inputs - No BOP BESS'!W$115)*'Inputs - No BOP BESS'!$G$30)","v":2.1050409855276939},{"$f":"(-('Inputs - No BOP BESS'!X121-'Inputs - No BOP BESS'!X$115)*'Inputs - No BOP BESS'!$G$30)","v":1.9768360477260103},{"$f":"(-('Inputs - No BOP BESS'!Y121-'Inputs - No BOP BESS'!Y$115)*'Inputs - No BOP BESS'!$G$30)","v":1.7999526878159031},{"$f":"(-('Inputs - No BOP BESS'!Z121-'Inputs - No BOP BESS'!Z$115)*'Inputs - No BOP BESS'!$G$30)","v":1.997841327401602},{"$f":"(-('Inputs - No BOP BESS'!AA121-'Inputs - No BOP BESS'!AA$115)*'Inputs - No BOP BESS'!$G$30)","v":1.8191996939190176},{"$f":"(-('Inputs - No BOP BESS'!AB121-'Inputs - No BOP BESS'!AB$115)*'Inputs - No BOP BESS'!$G$30)","v":1.5059612939107865},{"$f":"(-('Inputs - No BOP BESS'!AC121-'Inputs - No BOP BESS'!AC$115)*'Inputs - No BOP BESS'!$G$30)","v":1.8627768562687379},{"$f":"(-('Inputs - No BOP BESS'!AD121-'Inputs - No BOP BESS'!AD$115)*'Inputs - No BOP BESS'!$G$30)","v":2.269172358088781},{"$f":"(-('Inputs - No BOP BESS'!AE121-'Inputs - No BOP BESS'!AE$115)*'Inputs - No BOP BESS'!$G$30)","v":6.2116277651261953},{"$f":"(-('Inputs - No BOP BESS'!AF121-'Inputs - No BOP BESS'!AF$115)*'Inputs - No BOP BESS'!$G$30)","v":5.416710971966495},{"$f":"(-('Inputs - No BOP BESS'!AG121-'Inputs - No BOP BESS'!AG$115)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":-0.36118797161199279},{"$f":"(-('Inputs - No BOP BESS'!G124-'Inputs - No BOP BESS'!G$123)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H124-'Inputs - No BOP BESS'!H$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.3129999910006518E-3},{"$f":"(-('Inputs - No BOP BESS'!I124-'Inputs - No BOP BESS'!I$123)*'Inputs - No BOP BESS'!$G$30)","v":-9.0495731802775481E-3},{"$f":"(-('Inputs - No BOP BESS'!J124-'Inputs - No BOP BESS'!J$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.15917128720889195},{"$f":"(-('Inputs - No BOP BESS'!K124-'Inputs - No BOP BESS'!K$123)*'Inputs - No BOP BESS'!$G$30)","v":1.4130707091226213E-2},{"$f":"(-('Inputs - No BOP BESS'!L124-'Inputs - No BOP BESS'!L$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.4410403928281994E-2},{"$f":"(-('Inputs - No BOP BESS'!M124-'Inputs - No BOP BESS'!M$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.7686071213574905E-2},{"$f":"(-('Inputs - No BOP BESS'!N124-'Inputs - No BOP BESS'!N$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.5673816582630025E-2},{"$f":"(-('Inputs - No BOP BESS'!O124-'Inputs - No BOP BESS'!O$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.2723405953381643E-2},{"$f":"(-('Inputs - No BOP BESS'!P124-'Inputs - No BOP BESS'!P$123)*'Inputs - No BOP BESS'!$G$30)","v":-6.2557584277726619E-2},{"$f":"(-('Inputs - No BOP BESS'!Q124-'Inputs - No BOP BESS'!Q$123)*'Inputs - No BOP BESS'!$G$30)","v":-8.6429657058772591E-2},{"$f":"(-('Inputs - No BOP BESS'!R124-'Inputs - No BOP BESS'!R$123)*'Inputs - No BOP BESS'!$G$30)","v":-6.9957147370757866E-2},{"$f":"(-('Inputs - No BOP BESS'!S124-'Inputs - No BOP BESS'!S$123)*'Inputs - No BOP BESS'!$G$30)","v":1.2276519662748342E-2},{"$f":"(-('Inputs - No BOP BESS'!T124-'Inputs - No BOP BESS'!T$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.8579503994421884E-2},{"$f":"(-('Inputs - No BOP BESS'!U124-'Inputs - No BOP BESS'!U$123)*'Inputs - No BOP BESS'!$G$30)","v":-5.457922900518497E-3},{"$f":"(-('Inputs - No BOP BESS'!V124-'Inputs - No BOP BESS'!V$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.0999965942783092E-2},{"$f":"(-('Inputs - No BOP BESS'!W124-'Inputs - No BOP BESS'!W$123)*'Inputs - No BOP BESS'!$G$30)","v":1.6244046876352058E-2},{"$f":"(-('Inputs - No BOP BESS'!X124-'Inputs - No BOP BESS'!X$123)*'Inputs - No BOP BESS'!$G$30)","v":4.6492711660675923E-2},{"$f":"(-('Inputs - No BOP BESS'!Y124-'Inputs - No BOP BESS'!Y$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.498047288134785E-2},{"$f":"(-('Inputs - No BOP BESS'!Z124-'Inputs - No BOP BESS'!Z$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.3207939082235498E-2},{"$f":"(-('Inputs - No BOP BESS'!AA124-'Inputs - No BOP BESS'!AA$123)*'Inputs - No BOP BESS'!$G$30)","v":5.4165577663980002E-2},{"$f":"(-('Inputs - No BOP BESS'!AB124-'Inputs - No BOP BESS'!AB$123)*'Inputs - No BOP BESS'!$G$30)","v":-7.6828309070322121E-2},{"$f":"(-('Inputs - No BOP BESS'!AC124-'Inputs - No BOP BESS'!AC$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.2416807314821199E-3},{"$f":"(-('Inputs - No BOP BESS'!AD124-'Inputs - No BOP BESS'!AD$123)*'Inputs - No BOP BESS'!$G$30)","v":8.4878244274761983E-2},{"$f":"(-('Inputs - No BOP BESS'!AE124-'Inputs - No BOP BESS'!AE$123)*'Inputs - No BOP BESS'!$G$30)","v":-9.4963277791748624E-3},{"$f":"(-('Inputs - No BOP BESS'!AF124-'Inputs - No BOP BESS'!AF$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.5446249409810662E-2},{"$f":"(-('Inputs - No BOP BESS'!AG124-'Inputs - No BOP BESS'!AG$123)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.4994360102913421,{"$f":"(-('Inputs - No BOP BESS'!G125-'Inputs - No BOP BESS'!G$123)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H125-'Inputs - No BOP BESS'!H$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.1841962292892276E-3},{"$f":"(-('Inputs - No BOP BESS'!I125-'Inputs - No BOP BESS'!I$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.9820905871911236E-4},{"$f":"(-('Inputs - No BOP BESS'!J125-'Inputs - No BOP BESS'!J$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.18323672324765994},{"$f":"(-('Inputs - No BOP BESS'!K125-'Inputs - No BOP BESS'!K$123)*'Inputs - No BOP BESS'!$G$30)","v":7.2311513761519564E-2},{"$f":"(-('Inputs - No BOP BESS'!L125-'Inputs - No BOP BESS'!L$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.1383303158918352E-2},{"$f":"(-('Inputs - No BOP BESS'!M125-'Inputs - No BOP BESS'!M$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.4140827364590223E-2},{"$f":"(-('Inputs - No BOP BESS'!N125-'Inputs - No BOP BESS'!N$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.12092599282641459},{"$f":"(-('Inputs - No BOP BESS'!O125-'Inputs - No BOP BESS'!O$123)*'Inputs - No BOP BESS'!$G$30)","v":-8.9961090098711338E-2},{"$f":"(-('Inputs - No BOP BESS'!P125-'Inputs - No BOP BESS'!P$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.11201934151887372},{"$f":"(-('Inputs - No BOP BESS'!Q125-'Inputs - No BOP BESS'!Q$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.20082630917482902},{"$f":"(-('Inputs - No BOP BESS'!R125-'Inputs - No BOP BESS'!R$123)*'Inputs - No BOP BESS'!$G$30)","v":-7.7423875005308673E-2},{"$f":"(-('Inputs - No BOP BESS'!S125-'Inputs - No BOP BESS'!S$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.9981624476117759E-2},{"$f":"(-('Inputs - No BOP BESS'!T125-'Inputs - No BOP BESS'!T$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.4758714270130895E-2},{"$f":"(-('Inputs - No BOP BESS'!U125-'Inputs - No BOP BESS'!U$123)*'Inputs - No BOP BESS'!$G$30)","v":1.0750270356254532E-2},{"$f":"(-('Inputs - No BOP BESS'!V125-'Inputs - No BOP BESS'!V$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.10570297009576279},{"$f":"(-('Inputs - No BOP BESS'!W125-'Inputs - No BOP BESS'!W$123)*'Inputs - No BOP BESS'!$G$30)","v":8.3852973006628417E-3},{"$f":"(-('Inputs - No BOP BESS'!X125-'Inputs - No BOP BESS'!X$123)*'Inputs - No BOP BESS'!$G$30)","v":3.2986026280980241E-2},{"$f":"(-('Inputs - No BOP BESS'!Y125-'Inputs - No BOP BESS'!Y$123)*'Inputs - No BOP BESS'!$G$30)","v":3.6283739272334969E-2},{"$f":"(-('Inputs - No BOP BESS'!Z125-'Inputs - No BOP BESS'!Z$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.817452432105938E-2},{"$f":"(-('Inputs - No BOP BESS'!AA125-'Inputs - No BOP BESS'!AA$123)*'Inputs - No BOP BESS'!$G$30)","v":0.11509478611640134},{"$f":"(-('Inputs - No BOP BESS'!AB125-'Inputs - No BOP BESS'!AB$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.12108761704377002},{"$f":"(-('Inputs - No BOP BESS'!AC125-'Inputs - No BOP BESS'!AC$123)*'Inputs - No BOP BESS'!$G$30)","v":3.4649730500404985E-2},{"$f":"(-('Inputs - No BOP BESS'!AD125-'Inputs - No BOP BESS'!AD$123)*'Inputs - No BOP BESS'!$G$30)","v":0.22787373232728214},{"$f":"(-('Inputs - No BOP BESS'!AE125-'Inputs - No BOP BESS'!AE$123)*'Inputs - No BOP BESS'!$G$30)","v":8.5614093596859675E-3},{"$f":"(-('Inputs - No BOP BESS'!AF125-'Inputs - No BOP BESS'!AF$123)*'Inputs - No BOP BESS'!$G$30)","v":2.4276784976564159E-2},{"$f":"(-('Inputs - No BOP BESS'!AG125-'Inputs - No BOP BESS'!AG$123)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.48732099679347884,{"$f":"(-('Inputs - No BOP BESS'!G126-'Inputs - No BOP BESS'!G$123)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H126-'Inputs - No BOP BESS'!H$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.1520099273384403E-3},{"$f":"(-('Inputs - No BOP BESS'!I126-'Inputs - No BOP BESS'!I$123)*'Inputs - No BOP BESS'!$G$30)","v":-5.0116176009851188E-4},{"$f":"(-('Inputs - No BOP BESS'!J126-'Inputs - No BOP BESS'!J$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.18293227405820289},{"$f":"(-('Inputs - No BOP BESS'!K126-'Inputs - No BOP BESS'!K$123)*'Inputs - No BOP BESS'!$G$30)","v":7.2783152872602841E-2},{"$f":"(-('Inputs - No BOP BESS'!L126-'Inputs - No BOP BESS'!L$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.9292544920735963E-2},{"$f":"(-('Inputs - No BOP BESS'!M126-'Inputs - No BOP BESS'!M$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.4624141691674595E-2},{"$f":"(-('Inputs - No BOP BESS'!N126-'Inputs - No BOP BESS'!N$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.11927641799798039},{"$f":"(-('Inputs - No BOP BESS'!O126-'Inputs - No BOP BESS'!O$123)*'Inputs - No BOP BESS'!$G$30)","v":-9.0400166484585043E-2},{"$f":"(-('Inputs - No BOP BESS'!P126-'Inputs - No BOP BESS'!P$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.11198985999925526},{"$f":"(-('Inputs - No BOP BESS'!Q126-'Inputs - No BOP BESS'!Q$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.20074400629232514},{"$f":"(-('Inputs - No BOP BESS'!R126-'Inputs - No BOP BESS'!R$123)*'Inputs - No BOP BESS'!$G$30)","v":-7.3359212778825622E-2},{"$f":"(-('Inputs - No BOP BESS'!S126-'Inputs - No BOP BESS'!S$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.4876450484821362E-2},{"$f":"(-('Inputs - No BOP BESS'!T126-'Inputs - No BOP BESS'!T$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.3588493205106715E-2},{"$f":"(-('Inputs - No BOP BESS'!U126-'Inputs - No BOP BESS'!U$123)*'Inputs - No BOP BESS'!$G$30)","v":1.2562329340141787E-2},{"$f":"(-('Inputs - No BOP BESS'!V126-'Inputs - No BOP BESS'!V$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.10046353103479078},{"$f":"(-('Inputs - No BOP BESS'!W126-'Inputs - No BOP BESS'!W$123)*'Inputs - No BOP BESS'!$G$30)","v":2.3501869729329883E-3},{"$f":"(-('Inputs - No BOP BESS'!X126-'Inputs - No BOP BESS'!X$123)*'Inputs - No BOP BESS'!$G$30)","v":3.0530272603130015E-2},{"$f":"(-('Inputs - No BOP BESS'!Y126-'Inputs - No BOP BESS'!Y$123)*'Inputs - No BOP BESS'!$G$30)","v":4.150689932731666E-2},{"$f":"(-('Inputs - No BOP BESS'!Z126-'Inputs - No BOP BESS'!Z$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.2753789273338043E-2},{"$f":"(-('Inputs - No BOP BESS'!AA126-'Inputs - No BOP BESS'!AA$123)*'Inputs - No BOP BESS'!$G$30)","v":0.12842123533289396},{"$f":"(-('Inputs - No BOP BESS'!AB126-'Inputs - No BOP BESS'!AB$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.1160187934960959},{"$f":"(-('Inputs - No BOP BESS'!AC126-'Inputs - No BOP BESS'!AC$123)*'Inputs - No BOP BESS'!$G$30)","v":3.1480813918449257E-2},{"$f":"(-('Inputs - No BOP BESS'!AD126-'Inputs - No BOP BESS'!AD$123)*'Inputs - No BOP BESS'!$G$30)","v":0.20839995152135771},{"$f":"(-('Inputs - No BOP BESS'!AE126-'Inputs - No BOP BESS'!AE$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.2311549334403935E-3},{"$f":"(-('Inputs - No BOP BESS'!AF126-'Inputs - No BOP BESS'!AF$123)*'Inputs - No BOP BESS'!$G$30)","v":3.7951526837105121E-2},{"$f":"(-('Inputs - No BOP BESS'!AG126-'Inputs - No BOP BESS'!AG$123)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.46233478150723867,{"$f":"(-('Inputs - No BOP BESS'!G127-'Inputs - No BOP BESS'!G$123)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H127-'Inputs - No BOP BESS'!H$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.3126664166948103E-3},{"$f":"(-('Inputs - No BOP BESS'!I127-'Inputs - No BOP BESS'!I$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.0992086974256381E-4},{"$f":"(-('Inputs - No BOP BESS'!J127-'Inputs - No BOP BESS'!J$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.17599501164056619},{"$f":"(-('Inputs - No BOP BESS'!K127-'Inputs - No BOP BESS'!K$123)*'Inputs - No BOP BESS'!$G$30)","v":7.1272033126547285E-2},{"$f":"(-('Inputs - No BOP BESS'!L127-'Inputs - No BOP BESS'!L$123)*'Inputs - No BOP BESS'!$G$30)","v":-8.3530068806112467E-3},{"$f":"(-('Inputs - No BOP BESS'!M127-'Inputs - No BOP BESS'!M$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.3858306310216904E-2},{"$f":"(-('Inputs - No BOP BESS'!N127-'Inputs - No BOP BESS'!N$123)*'Inputs - No BOP BESS'!$G$30)","v":-9.5351620585347518E-2},{"$f":"(-('Inputs - No BOP BESS'!O127-'Inputs - No BOP BESS'!O$123)*'Inputs - No BOP BESS'!$G$30)","v":-9.1130394888523369E-2},{"$f":"(-('Inputs - No BOP BESS'!P127-'Inputs - No BOP BESS'!P$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.12144124257162048},{"$f":"(-('Inputs - No BOP BESS'!Q127-'Inputs - No BOP BESS'!Q$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.20626667238900609},{"$f":"(-('Inputs - No BOP BESS'!R127-'Inputs - No BOP BESS'!R$123)*'Inputs - No BOP BESS'!$G$30)","v":-7.5824725826009853E-2},{"$f":"(-('Inputs - No BOP BESS'!S127-'Inputs - No BOP BESS'!S$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.8881639713499681E-2},{"$f":"(-('Inputs - No BOP BESS'!T127-'Inputs - No BOP BESS'!T$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.9074321211217011E-2},{"$f":"(-('Inputs - No BOP BESS'!U127-'Inputs - No BOP BESS'!U$123)*'Inputs - No BOP BESS'!$G$30)","v":8.4490243119716979E-4},{"$f":"(-('Inputs - No BOP BESS'!V127-'Inputs - No BOP BESS'!V$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.10057163871499597},{"$f":"(-('Inputs - No BOP BESS'!W127-'Inputs - No BOP BESS'!W$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.4823250643919437E-2},{"$f":"(-('Inputs - No BOP BESS'!X127-'Inputs - No BOP BESS'!X$123)*'Inputs - No BOP BESS'!$G$30)","v":3.6089550132089698E-2},{"$f":"(-('Inputs - No BOP BESS'!Y127-'Inputs - No BOP BESS'!Y$123)*'Inputs - No BOP BESS'!$G$30)","v":4.8579804904079538E-2},{"$f":"(-('Inputs - No BOP BESS'!Z127-'Inputs - No BOP BESS'!Z$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.4706353101360037E-2},{"$f":"(-('Inputs - No BOP BESS'!AA127-'Inputs - No BOP BESS'!AA$123)*'Inputs - No BOP BESS'!$G$30)","v":0.16253205884788713},{"$f":"(-('Inputs - No BOP BESS'!AB127-'Inputs - No BOP BESS'!AB$123)*'Inputs - No BOP BESS'!$G$30)","v":-9.9701701716753632E-2},{"$f":"(-('Inputs - No BOP BESS'!AC127-'Inputs - No BOP BESS'!AC$123)*'Inputs - No BOP BESS'!$G$30)","v":3.9403829498496634E-2},{"$f":"(-('Inputs - No BOP BESS'!AD127-'Inputs - No BOP BESS'!AD$123)*'Inputs - No BOP BESS'!$G$30)","v":0.17950526561878632},{"$f":"(-('Inputs - No BOP BESS'!AE127-'Inputs - No BOP BESS'!AE$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.3124175703012497E-2},{"$f":"(-('Inputs - No BOP BESS'!AF127-'Inputs - No BOP BESS'!AF$123)*'Inputs - No BOP BESS'!$G$30)","v":3.5698238234203927E-2},{"$f":"(-('Inputs - No BOP BESS'!AG127-'Inputs - No BOP BESS'!AG$123)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.61067111769450177,{"$f":"(-('Inputs - No BOP BESS'!G128-'Inputs - No BOP BESS'!G$123)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H128-'Inputs - No BOP BESS'!H$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.298089403278027E-3},{"$f":"(-('Inputs - No BOP BESS'!I128-'Inputs - No BOP BESS'!I$123)*'Inputs - No BOP BESS'!$G$30)","v":-4.512813419523809E-4},{"$f":"(-('Inputs - No BOP BESS'!J128-'Inputs - No BOP BESS'!J$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.16148228445649693},{"$f":"(-('Inputs - No BOP BESS'!K128-'Inputs - No BOP BESS'!K$123)*'Inputs - No BOP BESS'!$G$30)","v":7.4923429293221488E-2},{"$f":"(-('Inputs - No BOP BESS'!L128-'Inputs - No BOP BESS'!L$123)*'Inputs - No BOP BESS'!$G$30)","v":4.021637295693381E-2},{"$f":"(-('Inputs - No BOP BESS'!M128-'Inputs - No BOP BESS'!M$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.0108126599657226E-2},{"$f":"(-('Inputs - No BOP BESS'!N128-'Inputs - No BOP BESS'!N$123)*'Inputs - No BOP BESS'!$G$30)","v":-6.9621194919818663E-2},{"$f":"(-('Inputs - No BOP BESS'!O128-'Inputs - No BOP BESS'!O$123)*'Inputs - No BOP BESS'!$G$30)","v":-6.6211106945104348E-2},{"$f":"(-('Inputs - No BOP BESS'!P128-'Inputs - No BOP BESS'!P$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.10840449479997005},{"$f":"(-('Inputs - No BOP BESS'!Q128-'Inputs - No BOP BESS'!Q$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.19024956561759154},{"$f":"(-('Inputs - No BOP BESS'!R128-'Inputs - No BOP BESS'!R$123)*'Inputs - No BOP BESS'!$G$30)","v":-8.3687908770173181E-2},{"$f":"(-('Inputs - No BOP BESS'!S128-'Inputs - No BOP BESS'!S$123)*'Inputs - No BOP BESS'!$G$30)","v":-6.6832468558573055E-2},{"$f":"(-('Inputs - No BOP BESS'!T128-'Inputs - No BOP BESS'!T$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.6507391419604573E-3},{"$f":"(-('Inputs - No BOP BESS'!U128-'Inputs - No BOP BESS'!U$123)*'Inputs - No BOP BESS'!$G$30)","v":-6.1392160866944323E-3},{"$f":"(-('Inputs - No BOP BESS'!V128-'Inputs - No BOP BESS'!V$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.22104077385847631},{"$f":"(-('Inputs - No BOP BESS'!W128-'Inputs - No BOP BESS'!W$123)*'Inputs - No BOP BESS'!$G$30)","v":-5.0433272096313431E-2},{"$f":"(-('Inputs - No BOP BESS'!X128-'Inputs - No BOP BESS'!X$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.13928993568146097},{"$f":"(-('Inputs - No BOP BESS'!Y128-'Inputs - No BOP BESS'!Y$123)*'Inputs - No BOP BESS'!$G$30)","v":-7.8785305590486132E-2},{"$f":"(-('Inputs - No BOP BESS'!Z128-'Inputs - No BOP BESS'!Z$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.19442355409790935},{"$f":"(-('Inputs - No BOP BESS'!AA128-'Inputs - No BOP BESS'!AA$123)*'Inputs - No BOP BESS'!$G$30)","v":9.6424302635170989E-2},{"$f":"(-('Inputs - No BOP BESS'!AB128-'Inputs - No BOP BESS'!AB$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.15424183440626393},{"$f":"(-('Inputs - No BOP BESS'!AC128-'Inputs - No BOP BESS'!AC$123)*'Inputs - No BOP BESS'!$G$30)","v":9.1373765870912393E-3},{"$f":"(-('Inputs - No BOP BESS'!AD128-'Inputs - No BOP BESS'!AD$123)*'Inputs - No BOP BESS'!$G$30)","v":0.1165837970066832},{"$f":"(-('Inputs - No BOP BESS'!AE128-'Inputs - No BOP BESS'!AE$123)*'Inputs - No BOP BESS'!$G$30)","v":0.27925859432463085},{"$f":"(-('Inputs - No BOP BESS'!AF128-'Inputs - No BOP BESS'!AF$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.0078779001560179E-2},{"$f":"(-('Inputs - No BOP BESS'!AG128-'Inputs - No BOP BESS'!AG$123)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.0302868689614191,{"$f":"(-('Inputs - No BOP BESS'!G129-'Inputs - No BOP BESS'!G$123)*'Inputs - No BOP BESS'!$G$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H129-'Inputs - No BOP BESS'!H$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.1024216798414272E-4},{"$f":"(-('Inputs - No BOP BESS'!I129-'Inputs - No BOP BESS'!I$123)*'Inputs - No BOP BESS'!$G$30)","v":4.8961039044570498E-4},{"$f":"(-('Inputs - No BOP BESS'!J129-'Inputs - No BOP BESS'!J$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.10164113226778682},{"$f":"(-('Inputs - No BOP BESS'!K129-'Inputs - No BOP BESS'!K$123)*'Inputs - No BOP BESS'!$G$30)","v":2.8701091893367447E-2},{"$f":"(-('Inputs - No BOP BESS'!L129-'Inputs - No BOP BESS'!L$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.23053036011503991},{"$f":"(-('Inputs - No BOP BESS'!M129-'Inputs - No BOP BESS'!M$123)*'Inputs - No BOP BESS'!$G$30)","v":0.52909008214987807},{"$f":"(-('Inputs - No BOP BESS'!N129-'Inputs - No BOP BESS'!N$123)*'Inputs - No BOP BESS'!$G$30)","v":0.81940173658949789},{"$f":"(-('Inputs - No BOP BESS'!O129-'Inputs - No BOP BESS'!O$123)*'Inputs - No BOP BESS'!$G$30)","v":0.51499122214431736},{"$f":"(-('Inputs - No BOP BESS'!P129-'Inputs - No BOP BESS'!P$123)*'Inputs - No BOP BESS'!$G$30)","v":0.34080931605348042},{"$f":"(-('Inputs - No BOP BESS'!Q129-'Inputs - No BOP BESS'!Q$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.24247124052828894},{"$f":"(-('Inputs - No BOP BESS'!R129-'Inputs - No BOP BESS'!R$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.372967200273024E-2},{"$f":"(-('Inputs - No BOP BESS'!S129-'Inputs - No BOP BESS'!S$123)*'Inputs - No BOP BESS'!$G$30)","v":-2.6993789878702046E-3},{"$f":"(-('Inputs - No BOP BESS'!T129-'Inputs - No BOP BESS'!T$123)*'Inputs - No BOP BESS'!$G$30)","v":-6.5056587923152165E-2},{"$f":"(-('Inputs - No BOP BESS'!U129-'Inputs - No BOP BESS'!U$123)*'Inputs - No BOP BESS'!$G$30)","v":-3.553750653827592E-2},{"$f":"(-('Inputs - No BOP BESS'!V129-'Inputs - No BOP BESS'!V$123)*'Inputs - No BOP BESS'!$G$30)","v":5.5789194385056362E-3},{"$f":"(-('Inputs - No BOP BESS'!W129-'Inputs - No BOP BESS'!W$123)*'Inputs - No BOP BESS'!$G$30)","v":-1.2169018299630352E-2},{"$f":"(-('Inputs - No BOP BESS'!X129-'Inputs - No BOP BESS'!X$123)*'Inputs - No BOP BESS'!$G$30)","v":2.3146026360279848E-2},{"$f":"(-('Inputs - No BOP BESS'!Y129-'Inputs - No BOP BESS'!Y$123)*'Inputs - No BOP BESS'!$G$30)","v":2.3903840946786659E-2},{"$f":"(-('Inputs - No BOP BESS'!Z129-'Inputs - No BOP BESS'!Z$123)*'Inputs - No BOP BESS'!$G$30)","v":-9.7081337980853277E-4},{"$f":"(-('Inputs - No BOP BESS'!AA129-'Inputs - No BOP BESS'!AA$123)*'Inputs - No BOP BESS'!$G$30)","v":4.0204150905879033E-2},{"$f":"(-('Inputs - No BOP BESS'!AB129-'Inputs - No BOP BESS'!AB$123)*'Inputs - No BOP BESS'!$G$30)","v":7.2825904805824848E-2},{"$f":"(-('Inputs - No BOP BESS'!AC129-'Inputs - No BOP BESS'!AC$123)*'Inputs - No BOP BESS'!$G$30)","v":5.8910067497208729E-4},{"$f":"(-('Inputs - No BOP BESS'!AD129-'Inputs - No BOP BESS'!AD$123)*'Inputs - No BOP BESS'!$G$30)","v":0.19723090363993379},{"$f":"(-('Inputs - No BOP BESS'!AE129-'Inputs - No BOP BESS'!AE$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.12850215220919381},{"$f":"(-('Inputs - No BOP BESS'!AF129-'Inputs - No BOP BESS'!AF$123)*'Inputs - No BOP BESS'!$G$30)","v":-0.35248218558672306},{"$f":"(-('Inputs - No BOP BESS'!AG129-'Inputs - No BOP BESS'!AG$123)*'Inputs - No BOP BESS'!$G$30)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G80+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":-1.0724272456498067},{"$f":"(-('Inputs - No BOP BESS'!G133-'Inputs - No BOP BESS'!G$132)*'Inputs - No BOP BESS'!$G$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H133-'Inputs - No BOP BESS'!H$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.9350400690121283E-7},{"$f":"(-('Inputs - No BOP BESS'!I133-'Inputs - No BOP BESS'!I$132)*'Inputs - No BOP BESS'!$G$31)","v":-2.7067172656825012E-6},{"$f":"(-('Inputs - No BOP BESS'!J133-'Inputs - No BOP BESS'!J$132)*'Inputs - No BOP BESS'!$G$31)","v":-6.1643122555854468E-6},{"$f":"(-('Inputs - No BOP BESS'!K133-'Inputs - No BOP BESS'!K$132)*'Inputs - No BOP BESS'!$G$31)","v":2.3318664731498684E-3},{"$f":"(-('Inputs - No BOP BESS'!L133-'Inputs - No BOP BESS'!L$132)*'Inputs - No BOP BESS'!$G$31)","v":2.8418488819674792E-3},{"$f":"(-('Inputs - No BOP BESS'!M133-'Inputs - No BOP BESS'!M$132)*'Inputs - No BOP BESS'!$G$31)","v":4.2146618187288709E-3},{"$f":"(-('Inputs - No BOP BESS'!N133-'Inputs - No BOP BESS'!N$132)*'Inputs - No BOP BESS'!$G$31)","v":1.1416404802133684E-4},{"$f":"(-('Inputs - No BOP BESS'!O133-'Inputs - No BOP BESS'!O$132)*'Inputs - No BOP BESS'!$G$31)","v":3.9853449026850285E-2},{"$f":"(-('Inputs - No BOP BESS'!P133-'Inputs - No BOP BESS'!P$132)*'Inputs - No BOP BESS'!$G$31)","v":-9.5431687029190471E-4},{"$f":"(-('Inputs - No BOP BESS'!Q133-'Inputs - No BOP BESS'!Q$132)*'Inputs - No BOP BESS'!$G$31)","v":8.572428584535885E-2},{"$f":"(-('Inputs - No BOP BESS'!R133-'Inputs - No BOP BESS'!R$132)*'Inputs - No BOP BESS'!$G$31)","v":-8.9654004882390836E-2},{"$f":"(-('Inputs - No BOP BESS'!S133-'Inputs - No BOP BESS'!S$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.18208456016836294},{"$f":"(-('Inputs - No BOP BESS'!T133-'Inputs - No BOP BESS'!T$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.18404643180696212},{"$f":"(-('Inputs - No BOP BESS'!U133-'Inputs - No BOP BESS'!U$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.14417320914080278},{"$f":"(-('Inputs - No BOP BESS'!V133-'Inputs - No BOP BESS'!V$132)*'Inputs - No BOP BESS'!$G$31)","v":-3.9039056883098056E-2},{"$f":"(-('Inputs - No BOP BESS'!W133-'Inputs - No BOP BESS'!W$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.10632134642315805},{"$f":"(-('Inputs - No BOP BESS'!X133-'Inputs - No BOP BESS'!X$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.8383377216878216E-2},{"$f":"(-('Inputs - No BOP BESS'!Y133-'Inputs - No BOP BESS'!Y$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.44774329736162599},{"$f":"(-('Inputs - No BOP BESS'!Z133-'Inputs - No BOP BESS'!Z$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.53871785539649863},{"$f":"(-('Inputs - No BOP BESS'!AA133-'Inputs - No BOP BESS'!AA$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.17062745990529038},{"$f":"(-('Inputs - No BOP BESS'!AB133-'Inputs - No BOP BESS'!AB$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.24869978572405671},{"$f":"(-('Inputs - No BOP BESS'!AC133-'Inputs - No BOP BESS'!AC$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.30438485859986031},{"$f":"(-('Inputs - No BOP BESS'!AD133-'Inputs - No BOP BESS'!AD$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.69730501251456189},{"$f":"(-('Inputs - No BOP BESS'!AE133-'Inputs - No BOP BESS'!AE$132)*'Inputs - No BOP BESS'!$G$31)","v":3.92376738150233E-2},{"$f":"(-('Inputs - No BOP BESS'!AF133-'Inputs - No BOP BESS'!AF$132)*'Inputs - No BOP BESS'!$G$31)","v":4.3935036360608137E-2},{"$f":"(-('Inputs - No BOP BESS'!AG133-'Inputs - No BOP BESS'!AG$132)*'Inputs - No BOP BESS'!$G$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",-2.1149023555487312,{"$f":"(-('Inputs - No BOP BESS'!G134-'Inputs - No BOP BESS'!G$132)*'Inputs - No BOP BESS'!$G$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H134-'Inputs - No BOP BESS'!H$132)*'Inputs - No BOP BESS'!$G$31)","v":2.4841686430132626E-8},{"$f":"(-('Inputs - No BOP BESS'!I134-'Inputs - No BOP BESS'!I$132)*'Inputs - No BOP BESS'!$G$31)","v":5.458638160926732E-8},{"$f":"(-('Inputs - No BOP BESS'!J134-'Inputs - No BOP BESS'!J$132)*'Inputs - No BOP BESS'!$G$31)","v":1.0700568042754099E-7},{"$f":"(-('Inputs - No BOP BESS'!K134-'Inputs - No BOP BESS'!K$132)*'Inputs - No BOP BESS'!$G$31)","v":2.2310032423135118E-3},{"$f":"(-('Inputs - No BOP BESS'!L134-'Inputs - No BOP BESS'!L$132)*'Inputs - No BOP BESS'!$G$31)","v":-4.3080755517207692E-2},{"$f":"(-('Inputs - No BOP BESS'!M134-'Inputs - No BOP BESS'!M$132)*'Inputs - No BOP BESS'!$G$31)","v":8.6165869591567912E-3},{"$f":"(-('Inputs - No BOP BESS'!N134-'Inputs - No BOP BESS'!N$132)*'Inputs - No BOP BESS'!$G$31)","v":1.4455269660317072E-2},{"$f":"(-('Inputs - No BOP BESS'!O134-'Inputs - No BOP BESS'!O$132)*'Inputs - No BOP BESS'!$G$31)","v":4.4065762108743911E-2},{"$f":"(-('Inputs - No BOP BESS'!P134-'Inputs - No BOP BESS'!P$132)*'Inputs - No BOP BESS'!$G$31)","v":1.5992964224409434E-3},{"$f":"(-('Inputs - No BOP BESS'!Q134-'Inputs - No BOP BESS'!Q$132)*'Inputs - No BOP BESS'!$G$31)","v":4.6243139073965267E-2},{"$f":"(-('Inputs - No BOP BESS'!R134-'Inputs - No BOP BESS'!R$132)*'Inputs - No BOP BESS'!$G$31)","v":-9.0917737769132145E-2},{"$f":"(-('Inputs - No BOP BESS'!S134-'Inputs - No BOP BESS'!S$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.15280469002863128},{"$f":"(-('Inputs - No BOP BESS'!T134-'Inputs - No BOP BESS'!T$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.17526068082156598},{"$f":"(-('Inputs - No BOP BESS'!U134-'Inputs - No BOP BESS'!U$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.11682734450425869},{"$f":"(-('Inputs - No BOP BESS'!V134-'Inputs - No BOP BESS'!V$132)*'Inputs - No BOP BESS'!$G$31)","v":0.13830636329015533},{"$f":"(-('Inputs - No BOP BESS'!W134-'Inputs - No BOP BESS'!W$132)*'Inputs - No BOP BESS'!$G$31)","v":8.8380031502310885E-4},{"$f":"(-('Inputs - No BOP BESS'!X134-'Inputs - No BOP BESS'!X$132)*'Inputs - No BOP BESS'!$G$31)","v":5.8642028210442732E-3},{"$f":"(-('Inputs - No BOP BESS'!Y134-'Inputs - No BOP BESS'!Y$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.1210087728900362},{"$f":"(-('Inputs - No BOP BESS'!Z134-'Inputs - No BOP BESS'!Z$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.0754917502491708},{"$f":"(-('Inputs - No BOP BESS'!AA134-'Inputs - No BOP BESS'!AA$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.68361828964623328},{"$f":"(-('Inputs - No BOP BESS'!AB134-'Inputs - No BOP BESS'!AB$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.90766206977104957},{"$f":"(-('Inputs - No BOP BESS'!AC134-'Inputs - No BOP BESS'!AC$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.94179794560068331},{"$f":"(-('Inputs - No BOP BESS'!AD134-'Inputs - No BOP BESS'!AD$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.7085110739349147},{"$f":"(-('Inputs - No BOP BESS'!AE134-'Inputs - No BOP BESS'!AE$132)*'Inputs - No BOP BESS'!$G$31)","v":0.5639788691044032},{"$f":"(-('Inputs - No BOP BESS'!AF134-'Inputs - No BOP BESS'!AF$132)*'Inputs - No BOP BESS'!$G$31)","v":0.11565453841512863},{"$f":"(-('Inputs - No BOP BESS'!AG134-'Inputs - No BOP BESS'!AG$132)*'Inputs - No BOP BESS'!$G$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-2.2463970424175366,{"$f":"(-('Inputs - No BOP BESS'!G135-'Inputs - No BOP BESS'!G$132)*'Inputs - No BOP BESS'!$G$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H135-'Inputs - No BOP BESS'!H$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.4820470461973656E-8},{"$f":"(-('Inputs - No BOP BESS'!I135-'Inputs - No BOP BESS'!I$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.7627408557818747E-7},{"$f":"(-('Inputs - No BOP BESS'!J135-'Inputs - No BOP BESS'!J$132)*'Inputs - No BOP BESS'!$G$31)","v":-3.7466516947248785E-7},{"$f":"(-('Inputs - No BOP BESS'!K135-'Inputs - No BOP BESS'!K$132)*'Inputs - No BOP BESS'!$G$31)","v":2.2298329850014564E-3},{"$f":"(-('Inputs - No BOP BESS'!L135-'Inputs - No BOP BESS'!L$132)*'Inputs - No BOP BESS'!$G$31)","v":-4.3317451324262457E-2},{"$f":"(-('Inputs - No BOP BESS'!M135-'Inputs - No BOP BESS'!M$132)*'Inputs - No BOP BESS'!$G$31)","v":1.0387205562125246E-2},{"$f":"(-('Inputs - No BOP BESS'!N135-'Inputs - No BOP BESS'!N$132)*'Inputs - No BOP BESS'!$G$31)","v":1.4391968213317341E-2},{"$f":"(-('Inputs - No BOP BESS'!O135-'Inputs - No BOP BESS'!O$132)*'Inputs - No BOP BESS'!$G$31)","v":4.8147474217714148E-2},{"$f":"(-('Inputs - No BOP BESS'!P135-'Inputs - No BOP BESS'!P$132)*'Inputs - No BOP BESS'!$G$31)","v":3.6033896371776564E-3},{"$f":"(-('Inputs - No BOP BESS'!Q135-'Inputs - No BOP BESS'!Q$132)*'Inputs - No BOP BESS'!$G$31)","v":5.2219237995842605E-2},{"$f":"(-('Inputs - No BOP BESS'!R135-'Inputs - No BOP BESS'!R$132)*'Inputs - No BOP BESS'!$G$31)","v":-8.9802885497988427E-2},{"$f":"(-('Inputs - No BOP BESS'!S135-'Inputs - No BOP BESS'!S$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.15550266159860371},{"$f":"(-('Inputs - No BOP BESS'!T135-'Inputs - No BOP BESS'!T$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.17117893814034346},{"$f":"(-('Inputs - No BOP BESS'!U135-'Inputs - No BOP BESS'!U$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.12178808143349329},{"$f":"(-('Inputs - No BOP BESS'!V135-'Inputs - No BOP BESS'!V$132)*'Inputs - No BOP BESS'!$G$31)","v":0.15202678158158278},{"$f":"(-('Inputs - No BOP BESS'!W135-'Inputs - No BOP BESS'!W$132)*'Inputs - No BOP BESS'!$G$31)","v":9.7563917112211129E-3},{"$f":"(-('Inputs - No BOP BESS'!X135-'Inputs - No BOP BESS'!X$132)*'Inputs - No BOP BESS'!$G$31)","v":2.0717734979143643E-2},{"$f":"(-('Inputs - No BOP BESS'!Y135-'Inputs - No BOP BESS'!Y$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.1884587332749561},{"$f":"(-('Inputs - No BOP BESS'!Z135-'Inputs - No BOP BESS'!Z$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.1536372979437601},{"$f":"(-('Inputs - No BOP BESS'!AA135-'Inputs - No BOP BESS'!AA$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.75100400699284364},{"$f":"(-('Inputs - No BOP BESS'!AB135-'Inputs - No BOP BESS'!AB$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.99939947770803883},{"$f":"(-('Inputs - No BOP BESS'!AC135-'Inputs - No BOP BESS'!AC$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.0171870952192421},{"$f":"(-('Inputs - No BOP BESS'!AD135-'Inputs - No BOP BESS'!AD$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.7167139447792579},{"$f":"(-('Inputs - No BOP BESS'!AE135-'Inputs - No BOP BESS'!AE$132)*'Inputs - No BOP BESS'!$G$31)","v":0.51950296117274775},{"$f":"(-('Inputs - No BOP BESS'!AF135-'Inputs - No BOP BESS'!AF$132)*'Inputs - No BOP BESS'!$G$31)","v":7.7772495057388369E-2},{"$f":"(-('Inputs - No BOP BESS'!AG135-'Inputs - No BOP BESS'!AG$132)*'Inputs - No BOP BESS'!$G$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-2.8515106522652287,{"$f":"(-('Inputs - No BOP BESS'!G136-'Inputs - No BOP BESS'!G$132)*'Inputs - No BOP BESS'!$G$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H136-'Inputs - No BOP BESS'!H$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.823477970286369E-7},{"$f":"(-('Inputs - No BOP BESS'!I136-'Inputs - No BOP BESS'!I$132)*'Inputs - No BOP BESS'!$G$31)","v":-2.7954027596033271E-6},{"$f":"(-('Inputs - No BOP BESS'!J136-'Inputs - No BOP BESS'!J$132)*'Inputs - No BOP BESS'!$G$31)","v":-6.625908025192917E-6},{"$f":"(-('Inputs - No BOP BESS'!K136-'Inputs - No BOP BESS'!K$132)*'Inputs - No BOP BESS'!$G$31)","v":1.9339568141309438E-3},{"$f":"(-('Inputs - No BOP BESS'!L136-'Inputs - No BOP BESS'!L$132)*'Inputs - No BOP BESS'!$G$31)","v":-3.5457464665020311E-2},{"$f":"(-('Inputs - No BOP BESS'!M136-'Inputs - No BOP BESS'!M$132)*'Inputs - No BOP BESS'!$G$31)","v":1.290145917320018E-2},{"$f":"(-('Inputs - No BOP BESS'!N136-'Inputs - No BOP BESS'!N$132)*'Inputs - No BOP BESS'!$G$31)","v":1.3675631619662454E-2},{"$f":"(-('Inputs - No BOP BESS'!O136-'Inputs - No BOP BESS'!O$132)*'Inputs - No BOP BESS'!$G$31)","v":5.1639304644055528E-2},{"$f":"(-('Inputs - No BOP BESS'!P136-'Inputs - No BOP BESS'!P$132)*'Inputs - No BOP BESS'!$G$31)","v":8.1553896080777122E-3},{"$f":"(-('Inputs - No BOP BESS'!Q136-'Inputs - No BOP BESS'!Q$132)*'Inputs - No BOP BESS'!$G$31)","v":1.585360534953395E-2},{"$f":"(-('Inputs - No BOP BESS'!R136-'Inputs - No BOP BESS'!R$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.16815349193134921},{"$f":"(-('Inputs - No BOP BESS'!S136-'Inputs - No BOP BESS'!S$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.23182729551660941},{"$f":"(-('Inputs - No BOP BESS'!T136-'Inputs - No BOP BESS'!T$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.23055979604109211},{"$f":"(-('Inputs - No BOP BESS'!U136-'Inputs - No BOP BESS'!U$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.22043500576026531},{"$f":"(-('Inputs - No BOP BESS'!V136-'Inputs - No BOP BESS'!V$132)*'Inputs - No BOP BESS'!$G$31)","v":0.13315560058055098},{"$f":"(-('Inputs - No BOP BESS'!W136-'Inputs - No BOP BESS'!W$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.0681733373871793E-3},{"$f":"(-('Inputs - No BOP BESS'!X136-'Inputs - No BOP BESS'!X$132)*'Inputs - No BOP BESS'!$G$31)","v":1.9740067035399989E-2},{"$f":"(-('Inputs - No BOP BESS'!Y136-'Inputs - No BOP BESS'!Y$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.3008803481345694},{"$f":"(-('Inputs - No BOP BESS'!Z136-'Inputs - No BOP BESS'!Z$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.3912030143578704},{"$f":"(-('Inputs - No BOP BESS'!AA136-'Inputs - No BOP BESS'!AA$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.0845548304731665},{"$f":"(-('Inputs - No BOP BESS'!AB136-'Inputs - No BOP BESS'!AB$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.2335360541956106},{"$f":"(-('Inputs - No BOP BESS'!AC136-'Inputs - No BOP BESS'!AC$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.245711106293129},{"$f":"(-('Inputs - No BOP BESS'!AD136-'Inputs - No BOP BESS'!AD$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.7983182215402849},{"$f":"(-('Inputs - No BOP BESS'!AE136-'Inputs - No BOP BESS'!AE$132)*'Inputs - No BOP BESS'!$G$31)","v":0.55565858098975696},{"$f":"(-('Inputs - No BOP BESS'!AF136-'Inputs - No BOP BESS'!AF$132)*'Inputs - No BOP BESS'!$G$31)","v":3.8910770210804912E-3},{"$f":"(-('Inputs - No BOP BESS'!AG136-'Inputs - No BOP BESS'!AG$132)*'Inputs - No BOP BESS'!$G$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.59123558253164665,{"$f":"(-('Inputs - No BOP BESS'!G137-'Inputs - No BOP BESS'!G$132)*'Inputs - No BOP BESS'!$G$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H137-'Inputs - No BOP BESS'!H$132)*'Inputs - No BOP BESS'!$G$31)","v":1.0897889923811022E-8},{"$f":"(-('Inputs - No BOP BESS'!I137-'Inputs - No BOP BESS'!I$132)*'Inputs - No BOP BESS'!$G$31)","v":-8.1363005582923975E-8},{"$f":"(-('Inputs - No BOP BESS'!J137-'Inputs - No BOP BESS'!J$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.2677866245702774E-7},{"$f":"(-('Inputs - No BOP BESS'!K137-'Inputs - No BOP BESS'!K$132)*'Inputs - No BOP BESS'!$G$31)","v":2.2157901471092645E-3},{"$f":"(-('Inputs - No BOP BESS'!L137-'Inputs - No BOP BESS'!L$132)*'Inputs - No BOP BESS'!$G$31)","v":-7.5550077483024225E-2},{"$f":"(-('Inputs - No BOP BESS'!M137-'Inputs - No BOP BESS'!M$132)*'Inputs - No BOP BESS'!$G$31)","v":4.3908307114222112E-3},{"$f":"(-('Inputs - No BOP BESS'!N137-'Inputs - No BOP BESS'!N$132)*'Inputs - No BOP BESS'!$G$31)","v":6.2041850914482666E-3},{"$f":"(-('Inputs - No BOP BESS'!O137-'Inputs - No BOP BESS'!O$132)*'Inputs - No BOP BESS'!$G$31)","v":4.6087530103463337E-2},{"$f":"(-('Inputs - No BOP BESS'!P137-'Inputs - No BOP BESS'!P$132)*'Inputs - No BOP BESS'!$G$31)","v":-2.3376497595393175E-3},{"$f":"(-('Inputs - No BOP BESS'!Q137-'Inputs - No BOP BESS'!Q$132)*'Inputs - No BOP BESS'!$G$31)","v":1.6741149668888511E-3},{"$f":"(-('Inputs - No BOP BESS'!R137-'Inputs - No BOP BESS'!R$132)*'Inputs - No BOP BESS'!$G$31)","v":-4.0133764619412204E-2},{"$f":"(-('Inputs - No BOP BESS'!S137-'Inputs - No BOP BESS'!S$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.10771074543458781},{"$f":"(-('Inputs - No BOP BESS'!T137-'Inputs - No BOP BESS'!T$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.16339587406210399},{"$f":"(-('Inputs - No BOP BESS'!U137-'Inputs - No BOP BESS'!U$132)*'Inputs - No BOP BESS'!$G$31)","v":-4.6727746750775623E-2},{"$f":"(-('Inputs - No BOP BESS'!V137-'Inputs - No BOP BESS'!V$132)*'Inputs - No BOP BESS'!$G$31)","v":0.6957635197475156},{"$f":"(-('Inputs - No BOP BESS'!W137-'Inputs - No BOP BESS'!W$132)*'Inputs - No BOP BESS'!$G$31)","v":0.42901903523102192},{"$f":"(-('Inputs - No BOP BESS'!X137-'Inputs - No BOP BESS'!X$132)*'Inputs - No BOP BESS'!$G$31)","v":0.46473661572861147},{"$f":"(-('Inputs - No BOP BESS'!Y137-'Inputs - No BOP BESS'!Y$132)*'Inputs - No BOP BESS'!$G$31)","v":0.32003375270676315},{"$f":"(-('Inputs - No BOP BESS'!Z137-'Inputs - No BOP BESS'!Z$132)*'Inputs - No BOP BESS'!$G$31)","v":0.52790599079287404},{"$f":"(-('Inputs - No BOP BESS'!AA137-'Inputs - No BOP BESS'!AA$132)*'Inputs - No BOP BESS'!$G$31)","v":0.84000512071645517},{"$f":"(-('Inputs - No BOP BESS'!AB137-'Inputs - No BOP BESS'!AB$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.37187628186597976},{"$f":"(-('Inputs - No BOP BESS'!AC137-'Inputs - No BOP BESS'!AC$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.45223822359866972},{"$f":"(-('Inputs - No BOP BESS'!AD137-'Inputs - No BOP BESS'!AD$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.8882467014757367},{"$f":"(-('Inputs - No BOP BESS'!AE137-'Inputs - No BOP BESS'!AE$132)*'Inputs - No BOP BESS'!$G$31)","v":1.0366821716900176},{"$f":"(-('Inputs - No BOP BESS'!AF137-'Inputs - No BOP BESS'!AF$132)*'Inputs - No BOP BESS'!$G$31)","v":0.1349813343410915},{"$f":"(-('Inputs - No BOP BESS'!AG137-'Inputs - No BOP BESS'!AG$132)*'Inputs - No BOP BESS'!$G$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",-1.6532914702841344,{"$f":"(-('Inputs - No BOP BESS'!G138-'Inputs - No BOP BESS'!G$132)*'Inputs - No BOP BESS'!$G$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H138-'Inputs - No BOP BESS'!H$132)*'Inputs - No BOP BESS'!$G$31)","v":-8.829855943637277E-8},{"$f":"(-('Inputs - No BOP BESS'!I138-'Inputs - No BOP BESS'!I$132)*'Inputs - No BOP BESS'!$G$31)","v":-2.8090379801948284E-6},{"$f":"(-('Inputs - No BOP BESS'!J138-'Inputs - No BOP BESS'!J$132)*'Inputs - No BOP BESS'!$G$31)","v":-6.6401785104586164E-6},{"$f":"(-('Inputs - No BOP BESS'!K138-'Inputs - No BOP BESS'!K$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.1846644799667849E-2},{"$f":"(-('Inputs - No BOP BESS'!L138-'Inputs - No BOP BESS'!L$132)*'Inputs - No BOP BESS'!$G$31)","v":-5.8007504852366942E-2},{"$f":"(-('Inputs - No BOP BESS'!M138-'Inputs - No BOP BESS'!M$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.1720835840058896E-2},{"$f":"(-('Inputs - No BOP BESS'!N138-'Inputs - No BOP BESS'!N$132)*'Inputs - No BOP BESS'!$G$31)","v":1.481330755462551E-2},{"$f":"(-('Inputs - No BOP BESS'!O138-'Inputs - No BOP BESS'!O$132)*'Inputs - No BOP BESS'!$G$31)","v":-6.8212428717941975E-3},{"$f":"(-('Inputs - No BOP BESS'!P138-'Inputs - No BOP BESS'!P$132)*'Inputs - No BOP BESS'!$G$31)","v":-5.3721548069773917E-3},{"$f":"(-('Inputs - No BOP BESS'!Q138-'Inputs - No BOP BESS'!Q$132)*'Inputs - No BOP BESS'!$G$31)","v":0.21633273883631432},{"$f":"(-('Inputs - No BOP BESS'!R138-'Inputs - No BOP BESS'!R$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.15071356317335471},{"$f":"(-('Inputs - No BOP BESS'!S138-'Inputs - No BOP BESS'!S$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.14996654166523626},{"$f":"(-('Inputs - No BOP BESS'!T138-'Inputs - No BOP BESS'!T$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.1268363023270922},{"$f":"(-('Inputs - No BOP BESS'!U138-'Inputs - No BOP BESS'!U$132)*'Inputs - No BOP BESS'!$G$31)","v":-7.1362984715364064E-2},{"$f":"(-('Inputs - No BOP BESS'!V138-'Inputs - No BOP BESS'!V$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.27116551344272466},{"$f":"(-('Inputs - No BOP BESS'!W138-'Inputs - No BOP BESS'!W$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.34415227017569805},{"$f":"(-('Inputs - No BOP BESS'!X138-'Inputs - No BOP BESS'!X$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.17449877746594211},{"$f":"(-('Inputs - No BOP BESS'!Y138-'Inputs - No BOP BESS'!Y$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.46805478562635017},{"$f":"(-('Inputs - No BOP BESS'!Z138-'Inputs - No BOP BESS'!Z$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.53101494633460788},{"$f":"(-('Inputs - No BOP BESS'!AA138-'Inputs - No BOP BESS'!AA$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.39139363450726705},{"$f":"(-('Inputs - No BOP BESS'!AB138-'Inputs - No BOP BESS'!AB$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.41376622922848583},{"$f":"(-('Inputs - No BOP BESS'!AC138-'Inputs - No BOP BESS'!AC$132)*'Inputs - No BOP BESS'!$G$31)","v":-0.38515477617488614},{"$f":"(-('Inputs - No BOP BESS'!AD138-'Inputs - No BOP BESS'!AD$132)*'Inputs - No BOP BESS'!$G$31)","v":-1.2707330928858482},{"$f":"(-('Inputs - No BOP BESS'!AE138-'Inputs - No BOP BESS'!AE$132)*'Inputs - No BOP BESS'!$G$31)","v":-9.453538232696701E-2},{"$f":"(-('Inputs - No BOP BESS'!AF138-'Inputs - No BOP BESS'!AF$132)*'Inputs - No BOP BESS'!$G$31)","v":0.12253442640326284},{"$f":"(-('Inputs - No BOP BESS'!AG138-'Inputs - No BOP BESS'!AG$132)*'Inputs - No BOP BESS'!$G$31)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G89+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0}]
[null,null,null,"Option 2","June $2022 m",0]
[null,null,null,"Option 2A","June $2022 m",0]
[null,null,null,"Option 2B","June $2022 m",0]
[null,null,null,"Option 3","June $2022 m",0]
[null,null,null,"Option 4","June $2022 m",0]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G98+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-0.3761267109228969},{"$f":"(-('Inputs - No BOP BESS'!G151-'Inputs - No BOP BESS'!G$150)*'Inputs - No BOP BESS'!$G$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H151-'Inputs - No BOP BESS'!H$150)*'Inputs - No BOP BESS'!$G$33)","v":-5.0517506103631149E-5},{"$f":"(-('Inputs - No BOP BESS'!I151-'Inputs - No BOP BESS'!I$150)*'Inputs - No BOP BESS'!$G$33)","v":-4.4998424677089588E-5},{"$f":"(-('Inputs - No BOP BESS'!J151-'Inputs - No BOP BESS'!J$150)*'Inputs - No BOP BESS'!$G$33)","v":9.5366842088040471E-3},{"$f":"(-('Inputs - No BOP BESS'!K151-'Inputs - No BOP BESS'!K$150)*'Inputs - No BOP BESS'!$G$33)","v":3.5786600733332286E-2},{"$f":"(-('Inputs - No BOP BESS'!L151-'Inputs - No BOP BESS'!L$150)*'Inputs - No BOP BESS'!$G$33)","v":8.0657969906496874E-3},{"$f":"(-('Inputs - No BOP BESS'!M151-'Inputs - No BOP BESS'!M$150)*'Inputs - No BOP BESS'!$G$33)","v":4.5682119245917363E-2},{"$f":"(-('Inputs - No BOP BESS'!N151-'Inputs - No BOP BESS'!N$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.0982832070882687E-4},{"$f":"(-('Inputs - No BOP BESS'!O151-'Inputs - No BOP BESS'!O$150)*'Inputs - No BOP BESS'!$G$33)","v":-7.7646568058042931E-4},{"$f":"(-('Inputs - No BOP BESS'!P151-'Inputs - No BOP BESS'!P$150)*'Inputs - No BOP BESS'!$G$33)","v":1.0493198245219215E-2},{"$f":"(-('Inputs - No BOP BESS'!Q151-'Inputs - No BOP BESS'!Q$150)*'Inputs - No BOP BESS'!$G$33)","v":2.1684857374632216E-2},{"$f":"(-('Inputs - No BOP BESS'!R151-'Inputs - No BOP BESS'!R$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.12277916262587141},{"$f":"(-('Inputs - No BOP BESS'!S151-'Inputs - No BOP BESS'!S$150)*'Inputs - No BOP BESS'!$G$33)","v":2.0674077542977898E-2},{"$f":"(-('Inputs - No BOP BESS'!T151-'Inputs - No BOP BESS'!T$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.0248164089480483E-2},{"$f":"(-('Inputs - No BOP BESS'!U151-'Inputs - No BOP BESS'!U$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.4647271139013327E-3},{"$f":"(-('Inputs - No BOP BESS'!V151-'Inputs - No BOP BESS'!V$150)*'Inputs - No BOP BESS'!$G$33)","v":4.3757432129844176E-2},{"$f":"(-('Inputs - No BOP BESS'!W151-'Inputs - No BOP BESS'!W$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.2345440043946563E-4},{"$f":"(-('Inputs - No BOP BESS'!X151-'Inputs - No BOP BESS'!X$150)*'Inputs - No BOP BESS'!$G$33)","v":-5.6358330273925006E-2},{"$f":"(-('Inputs - No BOP BESS'!Y151-'Inputs - No BOP BESS'!Y$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.15917148744344445},{"$f":"(-('Inputs - No BOP BESS'!Z151-'Inputs - No BOP BESS'!Z$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.17293851484301115},{"$f":"(-('Inputs - No BOP BESS'!AA151-'Inputs - No BOP BESS'!AA$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.5186282726865841E-2},{"$f":"(-('Inputs - No BOP BESS'!AB151-'Inputs - No BOP BESS'!AB$150)*'Inputs - No BOP BESS'!$G$33)","v":-5.7756086235983162E-2},{"$f":"(-('Inputs - No BOP BESS'!AC151-'Inputs - No BOP BESS'!AC$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.10446888711138058},{"$f":"(-('Inputs - No BOP BESS'!AD151-'Inputs - No BOP BESS'!AD$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.40310397908707785},{"$f":"(-('Inputs - No BOP BESS'!AE151-'Inputs - No BOP BESS'!AE$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.2579011204870767},{"$f":"(-('Inputs - No BOP BESS'!AF151-'Inputs - No BOP BESS'!AF$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.13685838907193215},{"$f":"(-('Inputs - No BOP BESS'!AG151-'Inputs - No BOP BESS'!AG$150)*'Inputs - No BOP BESS'!$G$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.38226904017517649,{"$f":"(-('Inputs - No BOP BESS'!G152-'Inputs - No BOP BESS'!G$150)*'Inputs - No BOP BESS'!$G$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H152-'Inputs - No BOP BESS'!H$150)*'Inputs - No BOP BESS'!$G$33)","v":-8.090838328200789E-7},{"$f":"(-('Inputs - No BOP BESS'!I152-'Inputs - No BOP BESS'!I$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.8208656033257284E-7},{"$f":"(-('Inputs - No BOP BESS'!J152-'Inputs - No BOP BESS'!J$150)*'Inputs - No BOP BESS'!$G$33)","v":2.2402157821538538E-2},{"$f":"(-('Inputs - No BOP BESS'!K152-'Inputs - No BOP BESS'!K$150)*'Inputs - No BOP BESS'!$G$33)","v":5.9225643497724967E-2},{"$f":"(-('Inputs - No BOP BESS'!L152-'Inputs - No BOP BESS'!L$150)*'Inputs - No BOP BESS'!$G$33)","v":1.0228903301855663E-2},{"$f":"(-('Inputs - No BOP BESS'!M152-'Inputs - No BOP BESS'!M$150)*'Inputs - No BOP BESS'!$G$33)","v":0.10603536206467723},{"$f":"(-('Inputs - No BOP BESS'!N152-'Inputs - No BOP BESS'!N$150)*'Inputs - No BOP BESS'!$G$33)","v":-4.0903812344783574E-5},{"$f":"(-('Inputs - No BOP BESS'!O152-'Inputs - No BOP BESS'!O$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.3688291203486358E-3},{"$f":"(-('Inputs - No BOP BESS'!P152-'Inputs - No BOP BESS'!P$150)*'Inputs - No BOP BESS'!$G$33)","v":8.8675566578366727E-3},{"$f":"(-('Inputs - No BOP BESS'!Q152-'Inputs - No BOP BESS'!Q$150)*'Inputs - No BOP BESS'!$G$33)","v":2.1718890857605366E-2},{"$f":"(-('Inputs - No BOP BESS'!R152-'Inputs - No BOP BESS'!R$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.37825887929906088},{"$f":"(-('Inputs - No BOP BESS'!S152-'Inputs - No BOP BESS'!S$150)*'Inputs - No BOP BESS'!$G$33)","v":2.0773893908128782E-2},{"$f":"(-('Inputs - No BOP BESS'!T152-'Inputs - No BOP BESS'!T$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.1446145054715871E-2},{"$f":"(-('Inputs - No BOP BESS'!U152-'Inputs - No BOP BESS'!U$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.307168570670747E-2},{"$f":"(-('Inputs - No BOP BESS'!V152-'Inputs - No BOP BESS'!V$150)*'Inputs - No BOP BESS'!$G$33)","v":3.538080344377903E-2},{"$f":"(-('Inputs - No BOP BESS'!W152-'Inputs - No BOP BESS'!W$150)*'Inputs - No BOP BESS'!$G$33)","v":-4.9526445054478337E-7},{"$f":"(-('Inputs - No BOP BESS'!X152-'Inputs - No BOP BESS'!X$150)*'Inputs - No BOP BESS'!$G$33)","v":-4.4863557132929444E-2},{"$f":"(-('Inputs - No BOP BESS'!Y152-'Inputs - No BOP BESS'!Y$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.10046936270239115},{"$f":"(-('Inputs - No BOP BESS'!Z152-'Inputs - No BOP BESS'!Z$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.25351449285253835},{"$f":"(-('Inputs - No BOP BESS'!AA152-'Inputs - No BOP BESS'!AA$150)*'Inputs - No BOP BESS'!$G$33)","v":9.6737122593992808E-3},{"$f":"(-('Inputs - No BOP BESS'!AB152-'Inputs - No BOP BESS'!AB$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.388406875667215E-2},{"$f":"(-('Inputs - No BOP BESS'!AC152-'Inputs - No BOP BESS'!AC$150)*'Inputs - No BOP BESS'!$G$33)","v":-7.358217800972966E-2},{"$f":"(-('Inputs - No BOP BESS'!AD152-'Inputs - No BOP BESS'!AD$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.30815317520034569},{"$f":"(-('Inputs - No BOP BESS'!AE152-'Inputs - No BOP BESS'!AE$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.1660185123559188},{"$f":"(-('Inputs - No BOP BESS'!AF152-'Inputs - No BOP BESS'!AF$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.1530691695998172},{"$f":"(-('Inputs - No BOP BESS'!AG152-'Inputs - No BOP BESS'!AG$150)*'Inputs - No BOP BESS'!$G$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.4534897909651715,{"$f":"(-('Inputs - No BOP BESS'!G153-'Inputs - No BOP BESS'!G$150)*'Inputs - No BOP BESS'!$G$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H153-'Inputs - No BOP BESS'!H$150)*'Inputs - No BOP BESS'!$G$33)","v":-3.4592854234460901E-6},{"$f":"(-('Inputs - No BOP BESS'!I153-'Inputs - No BOP BESS'!I$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.9916275963159933E-6},{"$f":"(-('Inputs - No BOP BESS'!J153-'Inputs - No BOP BESS'!J$150)*'Inputs - No BOP BESS'!$G$33)","v":2.2394567930696496E-2},{"$f":"(-('Inputs - No BOP BESS'!K153-'Inputs - No BOP BESS'!K$150)*'Inputs - No BOP BESS'!$G$33)","v":5.9408668131147202E-2},{"$f":"(-('Inputs - No BOP BESS'!L153-'Inputs - No BOP BESS'!L$150)*'Inputs - No BOP BESS'!$G$33)","v":1.0193273007968795E-2},{"$f":"(-('Inputs - No BOP BESS'!M153-'Inputs - No BOP BESS'!M$150)*'Inputs - No BOP BESS'!$G$33)","v":0.10509158374644656},{"$f":"(-('Inputs - No BOP BESS'!N153-'Inputs - No BOP BESS'!N$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.8524506124005811E-5},{"$f":"(-('Inputs - No BOP BESS'!O153-'Inputs - No BOP BESS'!O$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.4319579599870735E-3},{"$f":"(-('Inputs - No BOP BESS'!P153-'Inputs - No BOP BESS'!P$150)*'Inputs - No BOP BESS'!$G$33)","v":8.8162330056897886E-3},{"$f":"(-('Inputs - No BOP BESS'!Q153-'Inputs - No BOP BESS'!Q$150)*'Inputs - No BOP BESS'!$G$33)","v":2.1782769822608294E-2},{"$f":"(-('Inputs - No BOP BESS'!R153-'Inputs - No BOP BESS'!R$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.35757707464730615},{"$f":"(-('Inputs - No BOP BESS'!S153-'Inputs - No BOP BESS'!S$150)*'Inputs - No BOP BESS'!$G$33)","v":2.0768308748991382E-2},{"$f":"(-('Inputs - No BOP BESS'!T153-'Inputs - No BOP BESS'!T$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.3536007006528692E-2},{"$f":"(-('Inputs - No BOP BESS'!U153-'Inputs - No BOP BESS'!U$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.2197941395519329E-2},{"$f":"(-('Inputs - No BOP BESS'!V153-'Inputs - No BOP BESS'!V$150)*'Inputs - No BOP BESS'!$G$33)","v":3.7327878104633783E-2},{"$f":"(-('Inputs - No BOP BESS'!W153-'Inputs - No BOP BESS'!W$150)*'Inputs - No BOP BESS'!$G$33)","v":-7.2950448148348846E-6},{"$f":"(-('Inputs - No BOP BESS'!X153-'Inputs - No BOP BESS'!X$150)*'Inputs - No BOP BESS'!$G$33)","v":-4.3862178921331818E-2},{"$f":"(-('Inputs - No BOP BESS'!Y153-'Inputs - No BOP BESS'!Y$150)*'Inputs - No BOP BESS'!$G$33)","v":-9.2095822985122311E-2},{"$f":"(-('Inputs - No BOP BESS'!Z153-'Inputs - No BOP BESS'!Z$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.27050184617953477},{"$f":"(-('Inputs - No BOP BESS'!AA153-'Inputs - No BOP BESS'!AA$150)*'Inputs - No BOP BESS'!$G$33)","v":9.2338079263569739E-3},{"$f":"(-('Inputs - No BOP BESS'!AB153-'Inputs - No BOP BESS'!AB$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.1988436356176635E-2},{"$f":"(-('Inputs - No BOP BESS'!AC153-'Inputs - No BOP BESS'!AC$150)*'Inputs - No BOP BESS'!$G$33)","v":-6.9597907148789773E-2},{"$f":"(-('Inputs - No BOP BESS'!AD153-'Inputs - No BOP BESS'!AD$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.33920675102049813},{"$f":"(-('Inputs - No BOP BESS'!AE153-'Inputs - No BOP BESS'!AE$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.3439017383397811},{"$f":"(-('Inputs - No BOP BESS'!AF153-'Inputs - No BOP BESS'!AF$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.2539391625186056},{"$f":"(-('Inputs - No BOP BESS'!AG153-'Inputs - No BOP BESS'!AG$150)*'Inputs - No BOP BESS'!$G$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.84000638013090945,{"$f":"(-('Inputs - No BOP BESS'!G154-'Inputs - No BOP BESS'!G$150)*'Inputs - No BOP BESS'!$G$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H154-'Inputs - No BOP BESS'!H$150)*'Inputs - No BOP BESS'!$G$33)","v":-6.0455910045220662E-5},{"$f":"(-('Inputs - No BOP BESS'!I154-'Inputs - No BOP BESS'!I$150)*'Inputs - No BOP BESS'!$G$33)","v":-5.3639042182140884E-5},{"$f":"(-('Inputs - No BOP BESS'!J154-'Inputs - No BOP BESS'!J$150)*'Inputs - No BOP BESS'!$G$33)","v":2.1950745101534608E-2},{"$f":"(-('Inputs - No BOP BESS'!K154-'Inputs - No BOP BESS'!K$150)*'Inputs - No BOP BESS'!$G$33)","v":6.4148921507935164E-2},{"$f":"(-('Inputs - No BOP BESS'!L154-'Inputs - No BOP BESS'!L$150)*'Inputs - No BOP BESS'!$G$33)","v":1.1899415721650985E-2},{"$f":"(-('Inputs - No BOP BESS'!M154-'Inputs - No BOP BESS'!M$150)*'Inputs - No BOP BESS'!$G$33)","v":9.0574244900896161E-2},{"$f":"(-('Inputs - No BOP BESS'!N154-'Inputs - No BOP BESS'!N$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.2373136211674129E-4},{"$f":"(-('Inputs - No BOP BESS'!O154-'Inputs - No BOP BESS'!O$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.0084270507739745E-3},{"$f":"(-('Inputs - No BOP BESS'!P154-'Inputs - No BOP BESS'!P$150)*'Inputs - No BOP BESS'!$G$33)","v":9.1466888560463033E-3},{"$f":"(-('Inputs - No BOP BESS'!Q154-'Inputs - No BOP BESS'!Q$150)*'Inputs - No BOP BESS'!$G$33)","v":2.1744173158640301E-2},{"$f":"(-('Inputs - No BOP BESS'!R154-'Inputs - No BOP BESS'!R$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.38328563254989945},{"$f":"(-('Inputs - No BOP BESS'!S154-'Inputs - No BOP BESS'!S$150)*'Inputs - No BOP BESS'!$G$33)","v":2.0654478594652526E-2},{"$f":"(-('Inputs - No BOP BESS'!T154-'Inputs - No BOP BESS'!T$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.9058907433354477E-2},{"$f":"(-('Inputs - No BOP BESS'!U154-'Inputs - No BOP BESS'!U$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.3371454753561949E-2},{"$f":"(-('Inputs - No BOP BESS'!V154-'Inputs - No BOP BESS'!V$150)*'Inputs - No BOP BESS'!$G$33)","v":4.5528321910673242E-2},{"$f":"(-('Inputs - No BOP BESS'!W154-'Inputs - No BOP BESS'!W$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.474707049779908E-4},{"$f":"(-('Inputs - No BOP BESS'!X154-'Inputs - No BOP BESS'!X$150)*'Inputs - No BOP BESS'!$G$33)","v":-5.2328222579793859E-2},{"$f":"(-('Inputs - No BOP BESS'!Y154-'Inputs - No BOP BESS'!Y$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.14255404357543711},{"$f":"(-('Inputs - No BOP BESS'!Z154-'Inputs - No BOP BESS'!Z$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.30865215798721124},{"$f":"(-('Inputs - No BOP BESS'!AA154-'Inputs - No BOP BESS'!AA$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.9150561056051174E-2},{"$f":"(-('Inputs - No BOP BESS'!AB154-'Inputs - No BOP BESS'!AB$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.2926245161443148E-2},{"$f":"(-('Inputs - No BOP BESS'!AC154-'Inputs - No BOP BESS'!AC$150)*'Inputs - No BOP BESS'!$G$33)","v":-3.6407820633726828E-2},{"$f":"(-('Inputs - No BOP BESS'!AD154-'Inputs - No BOP BESS'!AD$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.69401151169662967},{"$f":"(-('Inputs - No BOP BESS'!AE154-'Inputs - No BOP BESS'!AE$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.71123772357327653},{"$f":"(-('Inputs - No BOP BESS'!AF154-'Inputs - No BOP BESS'!AF$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.72138267903082465},{"$f":"(-('Inputs - No BOP BESS'!AG154-'Inputs - No BOP BESS'!AG$150)*'Inputs - No BOP BESS'!$G$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.62967931830698898,{"$f":"(-('Inputs - No BOP BESS'!G155-'Inputs - No BOP BESS'!G$150)*'Inputs - No BOP BESS'!$G$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H155-'Inputs - No BOP BESS'!H$150)*'Inputs - No BOP BESS'!$G$33)","v":-3.8430535980182867E-6},{"$f":"(-('Inputs - No BOP BESS'!I155-'Inputs - No BOP BESS'!I$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.7241643536513038E-6},{"$f":"(-('Inputs - No BOP BESS'!J155-'Inputs - No BOP BESS'!J$150)*'Inputs - No BOP BESS'!$G$33)","v":2.6812080850966424E-2},{"$f":"(-('Inputs - No BOP BESS'!K155-'Inputs - No BOP BESS'!K$150)*'Inputs - No BOP BESS'!$G$33)","v":4.3636451556318789E-2},{"$f":"(-('Inputs - No BOP BESS'!L155-'Inputs - No BOP BESS'!L$150)*'Inputs - No BOP BESS'!$G$33)","v":1.0517104459133897E-2},{"$f":"(-('Inputs - No BOP BESS'!M155-'Inputs - No BOP BESS'!M$150)*'Inputs - No BOP BESS'!$G$33)","v":9.8438949053047509E-2},{"$f":"(-('Inputs - No BOP BESS'!N155-'Inputs - No BOP BESS'!N$150)*'Inputs - No BOP BESS'!$G$33)","v":-4.6987233131456918E-5},{"$f":"(-('Inputs - No BOP BESS'!O155-'Inputs - No BOP BESS'!O$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.5361167830931777E-3},{"$f":"(-('Inputs - No BOP BESS'!P155-'Inputs - No BOP BESS'!P$150)*'Inputs - No BOP BESS'!$G$33)","v":1.132667143391819E-2},{"$f":"(-('Inputs - No BOP BESS'!Q155-'Inputs - No BOP BESS'!Q$150)*'Inputs - No BOP BESS'!$G$33)","v":2.1856034067536889E-2},{"$f":"(-('Inputs - No BOP BESS'!R155-'Inputs - No BOP BESS'!R$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.56006909612091249},{"$f":"(-('Inputs - No BOP BESS'!S155-'Inputs - No BOP BESS'!S$150)*'Inputs - No BOP BESS'!$G$33)","v":2.076755321986079E-2},{"$f":"(-('Inputs - No BOP BESS'!T155-'Inputs - No BOP BESS'!T$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.0853725755930697E-2},{"$f":"(-('Inputs - No BOP BESS'!U155-'Inputs - No BOP BESS'!U$150)*'Inputs - No BOP BESS'!$G$33)","v":-9.653866471750483E-3},{"$f":"(-('Inputs - No BOP BESS'!V155-'Inputs - No BOP BESS'!V$150)*'Inputs - No BOP BESS'!$G$33)","v":-6.4291185885494428E-3},{"$f":"(-('Inputs - No BOP BESS'!W155-'Inputs - No BOP BESS'!W$150)*'Inputs - No BOP BESS'!$G$33)","v":-8.2641991713792735E-6},{"$f":"(-('Inputs - No BOP BESS'!X155-'Inputs - No BOP BESS'!X$150)*'Inputs - No BOP BESS'!$G$33)","v":-5.380885482654918E-3},{"$f":"(-('Inputs - No BOP BESS'!Y155-'Inputs - No BOP BESS'!Y$150)*'Inputs - No BOP BESS'!$G$33)","v":-2.0885953969152382E-2},{"$f":"(-('Inputs - No BOP BESS'!Z155-'Inputs - No BOP BESS'!Z$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.23330517900061665},{"$f":"(-('Inputs - No BOP BESS'!AA155-'Inputs - No BOP BESS'!AA$150)*'Inputs - No BOP BESS'!$G$33)","v":0.18609507284016047},{"$f":"(-('Inputs - No BOP BESS'!AB155-'Inputs - No BOP BESS'!AB$150)*'Inputs - No BOP BESS'!$G$33)","v":4.6748149576799847E-2},{"$f":"(-('Inputs - No BOP BESS'!AC155-'Inputs - No BOP BESS'!AC$150)*'Inputs - No BOP BESS'!$G$33)","v":-4.4851230573883072E-2},{"$f":"(-('Inputs - No BOP BESS'!AD155-'Inputs - No BOP BESS'!AD$150)*'Inputs - No BOP BESS'!$G$33)","v":0.31992169908279777},{"$f":"(-('Inputs - No BOP BESS'!AE155-'Inputs - No BOP BESS'!AE$150)*'Inputs - No BOP BESS'!$G$33)","v":1.4836540561531137},{"$f":"(-('Inputs - No BOP BESS'!AF155-'Inputs - No BOP BESS'!AF$150)*'Inputs - No BOP BESS'!$G$33)","v":1.2074493909464366},{"$f":"(-('Inputs - No BOP BESS'!AG155-'Inputs - No BOP BESS'!AG$150)*'Inputs - No BOP BESS'!$G$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.26744935634751715,{"$f":"(-('Inputs - No BOP BESS'!G156-'Inputs - No BOP BESS'!G$150)*'Inputs - No BOP BESS'!$G$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H156-'Inputs - No BOP BESS'!H$150)*'Inputs - No BOP BESS'!$G$33)","v":-7.0877475106811971E-5},{"$f":"(-('Inputs - No BOP BESS'!I156-'Inputs - No BOP BESS'!I$150)*'Inputs - No BOP BESS'!$G$33)","v":-6.2965546728577237E-5},{"$f":"(-('Inputs - No BOP BESS'!J156-'Inputs - No BOP BESS'!J$150)*'Inputs - No BOP BESS'!$G$33)","v":0.23056339814132087},{"$f":"(-('Inputs - No BOP BESS'!K156-'Inputs - No BOP BESS'!K$150)*'Inputs - No BOP BESS'!$G$33)","v":0.23671639374054187},{"$f":"(-('Inputs - No BOP BESS'!L156-'Inputs - No BOP BESS'!L$150)*'Inputs - No BOP BESS'!$G$33)","v":0.60023536288737023},{"$f":"(-('Inputs - No BOP BESS'!M156-'Inputs - No BOP BESS'!M$150)*'Inputs - No BOP BESS'!$G$33)","v":-7.1545137141839632E-2},{"$f":"(-('Inputs - No BOP BESS'!N156-'Inputs - No BOP BESS'!N$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.401282320043773E-4},{"$f":"(-('Inputs - No BOP BESS'!O156-'Inputs - No BOP BESS'!O$150)*'Inputs - No BOP BESS'!$G$33)","v":6.2086862502258811E-2},{"$f":"(-('Inputs - No BOP BESS'!P156-'Inputs - No BOP BESS'!P$150)*'Inputs - No BOP BESS'!$G$33)","v":0.15024245407234771},{"$f":"(-('Inputs - No BOP BESS'!Q156-'Inputs - No BOP BESS'!Q$150)*'Inputs - No BOP BESS'!$G$33)","v":2.1193334101075045E-2},{"$f":"(-('Inputs - No BOP BESS'!R156-'Inputs - No BOP BESS'!R$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.10763842439467552},{"$f":"(-('Inputs - No BOP BESS'!S156-'Inputs - No BOP BESS'!S$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.4039646843233555E-4},{"$f":"(-('Inputs - No BOP BESS'!T156-'Inputs - No BOP BESS'!T$150)*'Inputs - No BOP BESS'!$G$33)","v":-5.8881612704052344E-2},{"$f":"(-('Inputs - No BOP BESS'!U156-'Inputs - No BOP BESS'!U$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.8891587904393603E-2},{"$f":"(-('Inputs - No BOP BESS'!V156-'Inputs - No BOP BESS'!V$150)*'Inputs - No BOP BESS'!$G$33)","v":3.1770998466932099E-2},{"$f":"(-('Inputs - No BOP BESS'!W156-'Inputs - No BOP BESS'!W$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.7395220852709135E-4},{"$f":"(-('Inputs - No BOP BESS'!X156-'Inputs - No BOP BESS'!X$150)*'Inputs - No BOP BESS'!$G$33)","v":-7.5137643656942643E-2},{"$f":"(-('Inputs - No BOP BESS'!Y156-'Inputs - No BOP BESS'!Y$150)*'Inputs - No BOP BESS'!$G$33)","v":0.12573260277036624},{"$f":"(-('Inputs - No BOP BESS'!Z156-'Inputs - No BOP BESS'!Z$150)*'Inputs - No BOP BESS'!$G$33)","v":-8.494845338840662E-2},{"$f":"(-('Inputs - No BOP BESS'!AA156-'Inputs - No BOP BESS'!AA$150)*'Inputs - No BOP BESS'!$G$33)","v":3.6474938380465005E-2},{"$f":"(-('Inputs - No BOP BESS'!AB156-'Inputs - No BOP BESS'!AB$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.1785051780796465},{"$f":"(-('Inputs - No BOP BESS'!AC156-'Inputs - No BOP BESS'!AC$150)*'Inputs - No BOP BESS'!$G$33)","v":-3.4808240884700581E-3},{"$f":"(-('Inputs - No BOP BESS'!AD156-'Inputs - No BOP BESS'!AD$150)*'Inputs - No BOP BESS'!$G$33)","v":-0.71575604134253012},{"$f":"(-('Inputs - No BOP BESS'!AE156-'Inputs - No BOP BESS'!AE$150)*'Inputs - No BOP BESS'!$G$33)","v":-1.1740230734597787},{"$f":"(-('Inputs - No BOP BESS'!AF156-'Inputs - No BOP BESS'!AF$150)*'Inputs - No BOP BESS'!$G$33)","v":1.6777812724740215E-2},{"$f":"(-('Inputs - No BOP BESS'!AG156-'Inputs - No BOP BESS'!AG$150)*'Inputs - No BOP BESS'!$G$33)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G107+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":9.7506255854812277E-2},{"$f":"(-('Inputs - No BOP BESS'!G160-'Inputs - No BOP BESS'!G$159)*'Inputs - No BOP BESS'!$G$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H160-'Inputs - No BOP BESS'!H$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.1425669171671871E-5},{"$f":"(-('Inputs - No BOP BESS'!I160-'Inputs - No BOP BESS'!I$159)*'Inputs - No BOP BESS'!$G$34)","v":6.7023481321371037E-5},{"$f":"(-('Inputs - No BOP BESS'!J160-'Inputs - No BOP BESS'!J$159)*'Inputs - No BOP BESS'!$G$34)","v":4.8943974130679635E-3},{"$f":"(-('Inputs - No BOP BESS'!K160-'Inputs - No BOP BESS'!K$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2861512991232146E-5},{"$f":"(-('Inputs - No BOP BESS'!L160-'Inputs - No BOP BESS'!L$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.3604176570056821E-5},{"$f":"(-('Inputs - No BOP BESS'!M160-'Inputs - No BOP BESS'!M$159)*'Inputs - No BOP BESS'!$G$34)","v":0.12893142130599244},{"$f":"(-('Inputs - No BOP BESS'!N160-'Inputs - No BOP BESS'!N$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.510213470542201E-5},{"$f":"(-('Inputs - No BOP BESS'!O160-'Inputs - No BOP BESS'!O$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.5936060489097802E-5},{"$f":"(-('Inputs - No BOP BESS'!P160-'Inputs - No BOP BESS'!P$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.6856411443586618E-5},{"$f":"(-('Inputs - No BOP BESS'!Q160-'Inputs - No BOP BESS'!Q$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.7736612575466939E-5},{"$f":"(-('Inputs - No BOP BESS'!R160-'Inputs - No BOP BESS'!R$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.8713991292416447E-5},{"$f":"(-('Inputs - No BOP BESS'!S160-'Inputs - No BOP BESS'!S$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.9746635609777447E-5},{"$f":"(-('Inputs - No BOP BESS'!T160-'Inputs - No BOP BESS'!T$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.0880829018707215E-5},{"$f":"(-('Inputs - No BOP BESS'!U160-'Inputs - No BOP BESS'!U$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.1970064388583036E-5},{"$f":"(-('Inputs - No BOP BESS'!V160-'Inputs - No BOP BESS'!V$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.3191925559982398E-5},{"$f":"(-('Inputs - No BOP BESS'!W160-'Inputs - No BOP BESS'!W$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.4456645661009478E-5},{"$f":"(-('Inputs - No BOP BESS'!X160-'Inputs - No BOP BESS'!X$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.5872526795099105E-5},{"$f":"(-('Inputs - No BOP BESS'!Y160-'Inputs - No BOP BESS'!Y$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.7221344273271575E-5},{"$f":"(-('Inputs - No BOP BESS'!Z160-'Inputs - No BOP BESS'!Z$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.8716072570700589E-5},{"$f":"(-('Inputs - No BOP BESS'!AA160-'Inputs - No BOP BESS'!AA$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.0300473458438407E-5},{"$f":"(-('Inputs - No BOP BESS'!AB160-'Inputs - No BOP BESS'!AB$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.2067594461431296E-5},{"$f":"(-('Inputs - No BOP BESS'!AC160-'Inputs - No BOP BESS'!AC$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.3728220834305154E-5},{"$f":"(-('Inputs - No BOP BESS'!AD160-'Inputs - No BOP BESS'!AD$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.5577454791829855E-5},{"$f":"(-('Inputs - No BOP BESS'!AE160-'Inputs - No BOP BESS'!AE$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.7553000464213775E-5},{"$f":"(-('Inputs - No BOP BESS'!AF160-'Inputs - No BOP BESS'!AF$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.971668673819269E-5},{"$f":"(-('Inputs - No BOP BESS'!AG160-'Inputs - No BOP BESS'!AG$159)*'Inputs - No BOP BESS'!$G$34)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.21914244405626893,{"$f":"(-('Inputs - No BOP BESS'!G161-'Inputs - No BOP BESS'!G$159)*'Inputs - No BOP BESS'!$G$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H161-'Inputs - No BOP BESS'!H$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.5309383861203969E-8},{"$f":"(-('Inputs - No BOP BESS'!I161-'Inputs - No BOP BESS'!I$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.1932764816010604E-8},{"$f":"(-('Inputs - No BOP BESS'!J161-'Inputs - No BOP BESS'!J$159)*'Inputs - No BOP BESS'!$G$34)","v":3.5402624580882502E-3},{"$f":"(-('Inputs - No BOP BESS'!K161-'Inputs - No BOP BESS'!K$159)*'Inputs - No BOP BESS'!$G$34)","v":-5.8356913833416919E-8},{"$f":"(-('Inputs - No BOP BESS'!L161-'Inputs - No BOP BESS'!L$159)*'Inputs - No BOP BESS'!$G$34)","v":-6.1338176731086147E-8},{"$f":"(-('Inputs - No BOP BESS'!M161-'Inputs - No BOP BESS'!M$159)*'Inputs - No BOP BESS'!$G$34)","v":0.29800730726532265},{"$f":"(-('Inputs - No BOP BESS'!N161-'Inputs - No BOP BESS'!N$159)*'Inputs - No BOP BESS'!$G$34)","v":-6.7970343801753656E-8},{"$f":"(-('Inputs - No BOP BESS'!O161-'Inputs - No BOP BESS'!O$159)*'Inputs - No BOP BESS'!$G$34)","v":-7.1684598398437437E-8},{"$f":"(-('Inputs - No BOP BESS'!P161-'Inputs - No BOP BESS'!P$159)*'Inputs - No BOP BESS'!$G$34)","v":-7.5719832138979384E-8},{"$f":"(-('Inputs - No BOP BESS'!Q161-'Inputs - No BOP BESS'!Q$159)*'Inputs - No BOP BESS'!$G$34)","v":-7.9647102281695231E-8},{"$f":"(-('Inputs - No BOP BESS'!R161-'Inputs - No BOP BESS'!R$159)*'Inputs - No BOP BESS'!$G$34)","v":-8.3920177179345654E-8},{"$f":"(-('Inputs - No BOP BESS'!S161-'Inputs - No BOP BESS'!S$159)*'Inputs - No BOP BESS'!$G$34)","v":-8.861485037112046E-8},{"$f":"(-('Inputs - No BOP BESS'!T161-'Inputs - No BOP BESS'!T$159)*'Inputs - No BOP BESS'!$G$34)","v":-9.3426345154907066E-8},{"$f":"(-('Inputs - No BOP BESS'!U161-'Inputs - No BOP BESS'!U$159)*'Inputs - No BOP BESS'!$G$34)","v":-9.8268545508555308E-8},{"$f":"(-('Inputs - No BOP BESS'!V161-'Inputs - No BOP BESS'!V$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.0402673887695903E-7},{"$f":"(-('Inputs - No BOP BESS'!W161-'Inputs - No BOP BESS'!W$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.0950696246220557E-7},{"$f":"(-('Inputs - No BOP BESS'!X161-'Inputs - No BOP BESS'!X$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.1558679584091638E-7},{"$f":"(-('Inputs - No BOP BESS'!Y161-'Inputs - No BOP BESS'!Y$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2149995302896234E-7},{"$f":"(-('Inputs - No BOP BESS'!Z161-'Inputs - No BOP BESS'!Z$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2826380832965602E-7},{"$f":"(-('Inputs - No BOP BESS'!AA161-'Inputs - No BOP BESS'!AA$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.352686796763107E-7},{"$f":"(-('Inputs - No BOP BESS'!AB161-'Inputs - No BOP BESS'!AB$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.4367617789476524E-7},{"$f":"(-('Inputs - No BOP BESS'!AC161-'Inputs - No BOP BESS'!AC$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.5056547926368529E-7},{"$f":"(-('Inputs - No BOP BESS'!AD161-'Inputs - No BOP BESS'!AD$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.5890365343236362E-7},{"$f":"(-('Inputs - No BOP BESS'!AE161-'Inputs - No BOP BESS'!AE$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.6844020007557151E-7},{"$f":"(-('Inputs - No BOP BESS'!AF161-'Inputs - No BOP BESS'!AF$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.7813646073524636E-7},{"$f":"(-('Inputs - No BOP BESS'!AG161-'Inputs - No BOP BESS'!AG$159)*'Inputs - No BOP BESS'!$G$34)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.21773105357603614,{"$f":"(-('Inputs - No BOP BESS'!G162-'Inputs - No BOP BESS'!G$159)*'Inputs - No BOP BESS'!$G$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H162-'Inputs - No BOP BESS'!H$159)*'Inputs - No BOP BESS'!$G$34)","v":-7.3232851605098404E-7},{"$f":"(-('Inputs - No BOP BESS'!I162-'Inputs - No BOP BESS'!I$159)*'Inputs - No BOP BESS'!$G$34)","v":2.0495172208256918E-6},{"$f":"(-('Inputs - No BOP BESS'!J162-'Inputs - No BOP BESS'!J$159)*'Inputs - No BOP BESS'!$G$34)","v":3.5063258942642506E-3},{"$f":"(-('Inputs - No BOP BESS'!K162-'Inputs - No BOP BESS'!K$159)*'Inputs - No BOP BESS'!$G$34)","v":-8.0767853823191993E-7},{"$f":"(-('Inputs - No BOP BESS'!L162-'Inputs - No BOP BESS'!L$159)*'Inputs - No BOP BESS'!$G$34)","v":-8.5395358264240097E-7},{"$f":"(-('Inputs - No BOP BESS'!M162-'Inputs - No BOP BESS'!M$159)*'Inputs - No BOP BESS'!$G$34)","v":0.29611692859555205},{"$f":"(-('Inputs - No BOP BESS'!N162-'Inputs - No BOP BESS'!N$159)*'Inputs - No BOP BESS'!$G$34)","v":-9.4794107127315401E-7},{"$f":"(-('Inputs - No BOP BESS'!O162-'Inputs - No BOP BESS'!O$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.0002807167766101E-6},{"$f":"(-('Inputs - No BOP BESS'!P162-'Inputs - No BOP BESS'!P$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.057997450542094E-6},{"$f":"(-('Inputs - No BOP BESS'!Q162-'Inputs - No BOP BESS'!Q$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.1131937608745268E-6},{"$f":"(-('Inputs - No BOP BESS'!R162-'Inputs - No BOP BESS'!R$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.1744879723055201E-6},{"$f":"(-('Inputs - No BOP BESS'!S162-'Inputs - No BOP BESS'!S$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2393613082344564E-6},{"$f":"(-('Inputs - No BOP BESS'!T162-'Inputs - No BOP BESS'!T$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.31033872642105E-6},{"$f":"(-('Inputs - No BOP BESS'!U162-'Inputs - No BOP BESS'!U$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.3787061234923865E-6},{"$f":"(-('Inputs - No BOP BESS'!V162-'Inputs - No BOP BESS'!V$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.4554868296320732E-6},{"$f":"(-('Inputs - No BOP BESS'!W162-'Inputs - No BOP BESS'!W$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.5348724628802576E-6},{"$f":"(-('Inputs - No BOP BESS'!X162-'Inputs - No BOP BESS'!X$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.6235182848556469E-6},{"$f":"(-('Inputs - No BOP BESS'!Y162-'Inputs - No BOP BESS'!Y$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.7081429917138044E-6},{"$f":"(-('Inputs - No BOP BESS'!Z162-'Inputs - No BOP BESS'!Z$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.8020317165913088E-6},{"$f":"(-('Inputs - No BOP BESS'!AA162-'Inputs - No BOP BESS'!AA$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.9013882044700763E-6},{"$f":"(-('Inputs - No BOP BESS'!AB162-'Inputs - No BOP BESS'!AB$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.0126593219220237E-6},{"$f":"(-('Inputs - No BOP BESS'!AC162-'Inputs - No BOP BESS'!AC$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.1164272743991755E-6},{"$f":"(-('Inputs - No BOP BESS'!AD162-'Inputs - No BOP BESS'!AD$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.2326611751503976E-6},{"$f":"(-('Inputs - No BOP BESS'!AE162-'Inputs - No BOP BESS'!AE$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.3570777073091386E-6},{"$f":"(-('Inputs - No BOP BESS'!AF162-'Inputs - No BOP BESS'!AF$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.4929742676195043E-6},{"$f":"(-('Inputs - No BOP BESS'!AG162-'Inputs - No BOP BESS'!AG$159)*'Inputs - No BOP BESS'!$G$34)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.18799952805568132,{"$f":"(-('Inputs - No BOP BESS'!G163-'Inputs - No BOP BESS'!G$159)*'Inputs - No BOP BESS'!$G$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H163-'Inputs - No BOP BESS'!H$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2677779835712499E-5},{"$f":"(-('Inputs - No BOP BESS'!I163-'Inputs - No BOP BESS'!I$159)*'Inputs - No BOP BESS'!$G$34)","v":7.6037010288132478E-5},{"$f":"(-('Inputs - No BOP BESS'!J163-'Inputs - No BOP BESS'!J$159)*'Inputs - No BOP BESS'!$G$34)","v":3.1169171888620895E-3},{"$f":"(-('Inputs - No BOP BESS'!K163-'Inputs - No BOP BESS'!K$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.4957397607238894E-5},{"$f":"(-('Inputs - No BOP BESS'!L163-'Inputs - No BOP BESS'!L$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.5821266987155247E-5},{"$f":"(-('Inputs - No BOP BESS'!M163-'Inputs - No BOP BESS'!M$159)*'Inputs - No BOP BESS'!$G$34)","v":0.25583413087169049},{"$f":"(-('Inputs - No BOP BESS'!N163-'Inputs - No BOP BESS'!N$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.756338357504654E-5},{"$f":"(-('Inputs - No BOP BESS'!O163-'Inputs - No BOP BESS'!O$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.8533425227615452E-5},{"$f":"(-('Inputs - No BOP BESS'!P163-'Inputs - No BOP BESS'!P$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.9603834184216215E-5},{"$f":"(-('Inputs - No BOP BESS'!Q163-'Inputs - No BOP BESS'!Q$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.0627696421404663E-5},{"$f":"(-('Inputs - No BOP BESS'!R163-'Inputs - No BOP BESS'!R$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.1764399206771878E-5},{"$f":"(-('Inputs - No BOP BESS'!S163-'Inputs - No BOP BESS'!S$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.2965280681785127E-5},{"$f":"(-('Inputs - No BOP BESS'!T163-'Inputs - No BOP BESS'!T$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.4284657825782277E-5},{"$f":"(-('Inputs - No BOP BESS'!U163-'Inputs - No BOP BESS'!U$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.5551425074811186E-5},{"$f":"(-('Inputs - No BOP BESS'!V163-'Inputs - No BOP BESS'!V$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.6972621635535574E-5},{"$f":"(-('Inputs - No BOP BESS'!W163-'Inputs - No BOP BESS'!W$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.8443174187157521E-5},{"$f":"(-('Inputs - No BOP BESS'!X163-'Inputs - No BOP BESS'!X$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.0090328878807046E-5},{"$f":"(-('Inputs - No BOP BESS'!Y163-'Inputs - No BOP BESS'!Y$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.1658938590447165E-5},{"$f":"(-('Inputs - No BOP BESS'!Z163-'Inputs - No BOP BESS'!Z$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.3397383658182107E-5},{"$f":"(-('Inputs - No BOP BESS'!AA163-'Inputs - No BOP BESS'!AA$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.5240050520805755E-5},{"$f":"(-('Inputs - No BOP BESS'!AB163-'Inputs - No BOP BESS'!AB$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.7295164959244873E-5},{"$f":"(-('Inputs - No BOP BESS'!AC163-'Inputs - No BOP BESS'!AC$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.9227367761732663E-5},{"$f":"(-('Inputs - No BOP BESS'!AD163-'Inputs - No BOP BESS'!AD$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.1377011107971422E-5},{"$f":"(-('Inputs - No BOP BESS'!AE163-'Inputs - No BOP BESS'!AE$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.3673776015112412E-5},{"$f":"(-('Inputs - No BOP BESS'!AF163-'Inputs - No BOP BESS'!AF$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.6189343817798668E-5},{"$f":"(-('Inputs - No BOP BESS'!AG163-'Inputs - No BOP BESS'!AG$159)*'Inputs - No BOP BESS'!$G$34)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.19816706593876909,{"$f":"(-('Inputs - No BOP BESS'!G164-'Inputs - No BOP BESS'!G$159)*'Inputs - No BOP BESS'!$G$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H164-'Inputs - No BOP BESS'!H$159)*'Inputs - No BOP BESS'!$G$34)","v":-7.2303612341784174E-7},{"$f":"(-('Inputs - No BOP BESS'!I164-'Inputs - No BOP BESS'!I$159)*'Inputs - No BOP BESS'!$G$34)","v":2.0600708552365177E-6},{"$f":"(-('Inputs - No BOP BESS'!J164-'Inputs - No BOP BESS'!J$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2436617667361816E-3},{"$f":"(-('Inputs - No BOP BESS'!K164-'Inputs - No BOP BESS'!K$159)*'Inputs - No BOP BESS'!$G$34)","v":-7.9268294965202979E-7},{"$f":"(-('Inputs - No BOP BESS'!L164-'Inputs - No BOP BESS'!L$159)*'Inputs - No BOP BESS'!$G$34)","v":-8.3861127952791566E-7},{"$f":"(-('Inputs - No BOP BESS'!M164-'Inputs - No BOP BESS'!M$159)*'Inputs - No BOP BESS'!$G$34)","v":0.27471853518451894},{"$f":"(-('Inputs - No BOP BESS'!N164-'Inputs - No BOP BESS'!N$159)*'Inputs - No BOP BESS'!$G$34)","v":-9.3091574629612103E-7},{"$f":"(-('Inputs - No BOP BESS'!O164-'Inputs - No BOP BESS'!O$159)*'Inputs - No BOP BESS'!$G$34)","v":-9.8232335038072024E-7},{"$f":"(-('Inputs - No BOP BESS'!P164-'Inputs - No BOP BESS'!P$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.0390713659820984E-6},{"$f":"(-('Inputs - No BOP BESS'!Q164-'Inputs - No BOP BESS'!Q$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.0933857626266911E-6},{"$f":"(-('Inputs - No BOP BESS'!R164-'Inputs - No BOP BESS'!R$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.1535903212516257E-6},{"$f":"(-('Inputs - No BOP BESS'!S164-'Inputs - No BOP BESS'!S$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2172599302528439E-6},{"$f":"(-('Inputs - No BOP BESS'!T164-'Inputs - No BOP BESS'!T$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.2872144257878722E-6},{"$f":"(-('Inputs - No BOP BESS'!U164-'Inputs - No BOP BESS'!U$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.3543442361659675E-6},{"$f":"(-('Inputs - No BOP BESS'!V164-'Inputs - No BOP BESS'!V$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.4297288600125421E-6},{"$f":"(-('Inputs - No BOP BESS'!W164-'Inputs - No BOP BESS'!W$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.5075681381188438E-6},{"$f":"(-('Inputs - No BOP BESS'!X164-'Inputs - No BOP BESS'!X$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.5948942288037017E-6},{"$f":"(-('Inputs - No BOP BESS'!Y164-'Inputs - No BOP BESS'!Y$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.6779991206115324E-6},{"$f":"(-('Inputs - No BOP BESS'!Z164-'Inputs - No BOP BESS'!Z$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.7701727533425877E-6},{"$f":"(-('Inputs - No BOP BESS'!AA164-'Inputs - No BOP BESS'!AA$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.8677418379137173E-6},{"$f":"(-('Inputs - No BOP BESS'!AB164-'Inputs - No BOP BESS'!AB$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.9769238389259958E-6},{"$f":"(-('Inputs - No BOP BESS'!AC164-'Inputs - No BOP BESS'!AC$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.0792320167063082E-6},{"$f":"(-('Inputs - No BOP BESS'!AD164-'Inputs - No BOP BESS'!AD$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.1931218615442972E-6},{"$f":"(-('Inputs - No BOP BESS'!AE164-'Inputs - No BOP BESS'!AE$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.3147560618741101E-6},{"$f":"(-('Inputs - No BOP BESS'!AF164-'Inputs - No BOP BESS'!AF$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.4479158586018877E-6},{"$f":"(-('Inputs - No BOP BESS'!AG164-'Inputs - No BOP BESS'!AG$159)*'Inputs - No BOP BESS'!$G$34)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.1761112201456616,{"$f":"(-('Inputs - No BOP BESS'!G165-'Inputs - No BOP BESS'!G$159)*'Inputs - No BOP BESS'!$G$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H165-'Inputs - No BOP BESS'!H$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.4293041544988228E-5},{"$f":"(-('Inputs - No BOP BESS'!I165-'Inputs - No BOP BESS'!I$159)*'Inputs - No BOP BESS'!$G$34)","v":9.5430693903608699E-5},{"$f":"(-('Inputs - No BOP BESS'!J165-'Inputs - No BOP BESS'!J$159)*'Inputs - No BOP BESS'!$G$34)","v":1.6518074796671556},{"$f":"(-('Inputs - No BOP BESS'!K165-'Inputs - No BOP BESS'!K$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.7244808317724189E-5},{"$f":"(-('Inputs - No BOP BESS'!L165-'Inputs - No BOP BESS'!L$159)*'Inputs - No BOP BESS'!$G$34)","v":-1.8241606364757705E-5},{"$f":"(-('Inputs - No BOP BESS'!M165-'Inputs - No BOP BESS'!M$159)*'Inputs - No BOP BESS'!$G$34)","v":-0.31764419122083609},{"$f":"(-('Inputs - No BOP BESS'!N165-'Inputs - No BOP BESS'!N$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.0250682276104016E-5},{"$f":"(-('Inputs - No BOP BESS'!O165-'Inputs - No BOP BESS'!O$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.1369387126606482E-5},{"$f":"(-('Inputs - No BOP BESS'!P165-'Inputs - No BOP BESS'!P$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.2603702655723404E-5},{"$f":"(-('Inputs - No BOP BESS'!Q165-'Inputs - No BOP BESS'!Q$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.3784679461670905E-5},{"$f":"(-('Inputs - No BOP BESS'!R165-'Inputs - No BOP BESS'!R$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.5095467028699991E-5},{"$f":"(-('Inputs - No BOP BESS'!S165-'Inputs - No BOP BESS'!S$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.64800437436523E-5},{"$f":"(-('Inputs - No BOP BESS'!T165-'Inputs - No BOP BESS'!T$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.8002129732022922E-5},{"$f":"(-('Inputs - No BOP BESS'!U165-'Inputs - No BOP BESS'!U$159)*'Inputs - No BOP BESS'!$G$34)","v":-2.9462804484704727E-5},{"$f":"(-('Inputs - No BOP BESS'!V165-'Inputs - No BOP BESS'!V$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.1102027622057482E-5},{"$f":"(-('Inputs - No BOP BESS'!W165-'Inputs - No BOP BESS'!W$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.2796708766379763E-5},{"$f":"(-('Inputs - No BOP BESS'!X165-'Inputs - No BOP BESS'!X$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.4697035265191778E-5},{"$f":"(-('Inputs - No BOP BESS'!Y165-'Inputs - No BOP BESS'!Y$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.6505805850451077E-5},{"$f":"(-('Inputs - No BOP BESS'!Z165-'Inputs - No BOP BESS'!Z$159)*'Inputs - No BOP BESS'!$G$34)","v":-3.8510404184187146E-5},{"$f":"(-('Inputs - No BOP BESS'!AA165-'Inputs - No BOP BESS'!AA$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.0635282695643309E-5},{"$f":"(-('Inputs - No BOP BESS'!AB165-'Inputs - No BOP BESS'!AB$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.3004522603293509E-5},{"$f":"(-('Inputs - No BOP BESS'!AC165-'Inputs - No BOP BESS'!AC$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.5234102616643035E-5},{"$f":"(-('Inputs - No BOP BESS'!AD165-'Inputs - No BOP BESS'!AD$159)*'Inputs - No BOP BESS'!$G$34)","v":-4.771156429435694E-5},{"$f":"(-('Inputs - No BOP BESS'!AE165-'Inputs - No BOP BESS'!AE$159)*'Inputs - No BOP BESS'!$G$34)","v":-5.0358568435754028E-5},{"$f":"(-('Inputs - No BOP BESS'!AF165-'Inputs - No BOP BESS'!AF$159)*'Inputs - No BOP BESS'!$G$34)","v":-5.3258342953328439E-5},{"$f":"(-('Inputs - No BOP BESS'!AG165-'Inputs - No BOP BESS'!AG$159)*'Inputs - No BOP BESS'!$G$34)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G116+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":19.469147395184706},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":4.6640123531908856E-2},0.22385409856680979,2.2960081752293653,1.1015569387974751,1.2890928387347165,1.0075112926369769,1.4681758610324842,1.6782678724663462,1.9858131662124481,1.734080294285842,1.2566262273382229,0.72310845739575891,1.0664131765843932,1.1749336033290034,1.6686218687239571,1.6457500437464305,1.4435395128766486,2.5425114316412682,2.9330640276077489,1.7271087263128242,2.4012606208596301,2.5938367236603672,1.6049556201688271,2.8537761963938979,2.5434623409177752,0]
[null,null,null,"Option 2","June $2022 m",27.141800337021696,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},9.3051941620217737E-2,7.0769407658628908E-2,2.9316362605851487,1.5116578661892974,1.6161054305783438,1.5172339131386359,1.9248361814072081,2.4270222206043868,2.9568050516920401,2.6837032857940084,1.2261428587554664,1.1746848306896043,1.4074090597061548,1.6253911324658892,2.3557916994177011,2.335343995895061,2.9927661478671896,3.7755912275117591,5.0431343457658269,2.4831912215312126,3.527749533269795,3.5119585878073609,1.4132077647753003,4.3588983698493937,2.4953156589630221,0]
[null,null,null,"Option 2A","June $2022 m",27.015048501221052,0,9.2145072595217037E-2,6.8982868578682383E-2,2.9191030306213013,1.4955555931193272,1.5936650594692907,1.5110982365440755,1.9105365469965681,2.4185454269688424,2.9367774025947586,2.6764772903718934,1.2088021190846034,1.1305426479440779,1.3804515781792652,1.5865529920541244,2.310295243359457,2.365858191968385,3.00542485037839,3.7093774777952051,4.9402046226033693,2.330779357785095,3.4078368457293928,3.6086019414827399,1.520413963460995,4.6104477095493595,2.6590827151807379,0]
[null,null,null,"Option 2B","June $2022 m",24.811856625962246,0,9.0287935475949432E-2,6.6443124976595214E-2,2.7834656084749869,1.3658102136503116,1.3123560018308633,1.3793600908415833,1.5787216123509717,2.224415246527907,2.8111859215686534,2.4406893334792947,0.93558503539054583,0.88117320889678119,1.0793072106975006,1.4454201299809921,2.1639320932547266,2.4486557107550162,2.7080851634688021,3.3580037998618466,4.4268248623965167,1.8029437232802379,2.8365129251959318,3.3048842919957937,1.1210812141484396,5.7223825157284454,3.1944069522491412,0]
[null,null,null,"Option 3","June $2022 m",23.535568411962547,0,8.2235445848700239E-2,6.0087442733152224E-2,1.4298385724054616,1.3716201712713774,1.3382274979755713,1.4458223873409324,1.8639636582800443,2.4603434146584671,2.9964759117321011,2.7092582920364916,1.2528699002369279,1.3081882982963831,1.4421257658234072,1.468447194040962,2.9328780221008244,2.2406511614654225,3.1786562680781825,3.9537234736946432,6.5459752936108071,2.936732902920332,4.324821432359629,3.5267688107432367,1.9372168273351034,-0.84742023420109758,-5.1828657397975748,0]
[null,null,null,"Option 4","June $2022 m",108.29454163298205,0,-4.0941132864936808E-2,-3.8436002644573558E-2,12.96515444080894,10.748602798926541,14.971005487115978,4.5121890369578139,3.3796012594871456,8.2371754591484354,8.7443681894408893,10.512852866300362,8.7614817195983914,8.6894036276094013,9.3665793755240081,9.4187664969899796,9.4724655427207747,9.752083335429603,9.9337725007153193,9.6269572810919453,9.6911890901664428,9.3917543814447182,8.344585807077344,9.9734782848537389,5.3836311111641617,10.693425024743286,11.575266625141373,0]

{"sheet":"Progressive Change - No BOP BES","index":17,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Results - No BOP BESS'!B1","v":"Increasing capacity for generation in Molong and Parkes area - No BOP BESS sensitivity"}]
[null,null,"Progressive Change scenario - No BOP BESS sensitivity"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Progressive change scenario. The calculations here determine the preferred option for this RIT-T under the Progressive change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":13.938244166081599},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":-0.22783099611040272},-1.0477504814327665,-0.32011282974210953,0.83788476875911155,0.71240443364524031,0.83589980517062756,0.75568821430010069,0.549141095792408,0.44434559966390391,0.73827262863895537,1.0766395980329306,1.0391387709082032,1.2944570248096621,1.2831193220018808,1.8165155494184571,1.4131643075988713,1.6546886590886334,3.0182027882199693,3.5322638250613938,2.334521342687871,2.3221508126742085,2.8123302576346134,2.6170026103082238,3.6663279003785276,2.2423269381757618,{"$f":"'Inputs - No BOP BESS'!G64","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",16.783615325271807,{"$f":"(G119-G40)","v":0},-0.43413922900336599,-4.7506310708992974,-2.50597609373657,1.1138914522059864,1.0220449026125147,1.2227558546417479,0.98632954619799873,0.78446793081685229,0.72879417102411148,1.0324594455286846,1.8739799896374492,1.6207678039978268,1.9025541240116719,1.6337500252581236,2.6266975195948734,1.9384066467099337,2.2285426783996636,5.2184367602452184,5.3219147663511803,3.3041822179150211,3.4896858394698094,3.8413923729898278,4.0040504639332202,5.2921937304076003,2.914382021394553,{"$f":"'Inputs - No BOP BESS'!G65","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",16.298110752908361,0,-0.48127906740945992,-5.1633029322829556,-2.7074680733442738,1.1024061196898125,1.0115314009501086,1.2062444590846186,0.97666068607568723,0.77344493484511012,0.71905875572839084,1.0183702009701945,1.8403401136556312,1.5828683747807226,1.8590941702977901,1.6060788438526141,2.593417271259312,1.9269564429575523,2.2020441629976544,5.1848337949167975,5.3925299767631163,3.3489559087520391,3.3898052930147351,3.9744567853535142,3.9713677538757977,5.2772201447386315,3.322684345694046,{"$f":"'Inputs - No BOP BESS'!G66","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",-2.6225652566328765,0,-1.5629427610218101,-16.447082861612071,-8.2068028619449791,0.86853180166443944,0.75669196691716434,0.93594864152762836,0.76689868684722318,0.52828701149932245,0.50102095918519551,0.75719908174307959,1.3697829537046124,1.0902952045204226,1.4637789364900846,1.1729997251127837,2.1285434261531981,1.5901533860172801,1.8137671016301735,4.8421331513264185,5.3225875540609415,3.2634415651731046,2.9370787742115492,3.8770287370020227,3.6549731860135863,5.5335233030234185,3.5257078113509177,{"$f":"'Inputs - No BOP BESS'!G67","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-12.740388110801277,0,-1.9601068231857455,-23.975321210046058,-13.549057631861867,0.74720664272154791,0.76966159251391952,1.0076122840496833,0.71086505819943169,0.53789337148330052,0.46714504763102227,0.80564296598888696,1.6798061383355098,1.4818603912454571,1.8447425125839012,1.7193023554824967,2.506063983187341,1.6554066996223042,2.058453414035132,5.129967210197961,2.94107671688651,0.49485012974379183,3.7734747826523036,1.4441203906087412,2.3005996031449736,-4.9619615591662836E-3,-2.7637475702948886,{"$f":"'Inputs - No BOP BESS'!G68","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-59.088425758016548,0,-18.768584985617842,-98.486045232834925,-58.321504951014241,6.7796689985723138,6.0293184838965459,6.1800983696458847,6.1660400580593251,7.6062620004813262,7.1330143475229093,7.5425580182233922,9.342388696376366,8.3705670171400968,9.477073808344425,9.7848062839899139,9.1412665308979904,8.4269407061594208,9.0698182248412209,9.8820122933145562,10.014210197158967,8.308393315217895,7.8677897877471192,9.4026879172738571,8.5699908596676231,9.1518368346504424,9.6733067385930909,{"$f":"'Inputs - No BOP BESS'!G69","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"'Inputs - No BOP BESS'!G75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!H75*'Inputs - No BOP BESS'!$H$23","v":0.24384112619406736},{"$f":"'Inputs - No BOP BESS'!I75*'Inputs - No BOP BESS'!$H$23","v":1.1629346018486288},{"$f":"'Inputs - No BOP BESS'!J75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!K75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!L75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!M75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!N75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!O75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!P75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!R75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!S75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!T75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!U75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!V75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!W75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!X75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF75*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG75*'Inputs - No BOP BESS'!$H$23","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Inputs - No BOP BESS'!G76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!H76*'Inputs - No BOP BESS'!$H$23","v":0.45016823297366276},{"$f":"'Inputs - No BOP BESS'!I76*'Inputs - No BOP BESS'!$H$23","v":4.7549019607843137},{"$f":"'Inputs - No BOP BESS'!J76*'Inputs - No BOP BESS'!$H$23","v":2.297733689136404},{"$f":"'Inputs - No BOP BESS'!K76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!L76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!M76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!N76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!O76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!P76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!R76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!S76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!T76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!U76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!V76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!W76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!X76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF76*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG76*'Inputs - No BOP BESS'!$H$23","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"'Inputs - No BOP BESS'!G77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!H77*'Inputs - No BOP BESS'!$H$23","v":0.49706075724175269},{"$f":"'Inputs - No BOP BESS'!I77*'Inputs - No BOP BESS'!$H$23","v":5.1675561743435043},{"$f":"'Inputs - No BOP BESS'!J77*'Inputs - No BOP BESS'!$H$23","v":2.4946822910623814},{"$f":"'Inputs - No BOP BESS'!K77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!L77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!M77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!N77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!O77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!P77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!R77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!S77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!T77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!U77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!V77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!W77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!X77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF77*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG77*'Inputs - No BOP BESS'!$H$23","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Inputs - No BOP BESS'!G78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!H78*'Inputs - No BOP BESS'!$H$23","v":1.5755888154078197},{"$f":"'Inputs - No BOP BESS'!I78*'Inputs - No BOP BESS'!$H$23","v":16.449897513245926},{"$f":"'Inputs - No BOP BESS'!J78*'Inputs - No BOP BESS'!$H$23","v":7.9435936110144256},{"$f":"'Inputs - No BOP BESS'!K78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!L78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!M78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!N78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!O78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!P78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!R78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!S78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!T78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!U78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!V78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!W78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!X78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF78*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG78*'Inputs - No BOP BESS'!$H$23","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Inputs - No BOP BESS'!G79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!H79*'Inputs - No BOP BESS'!$H$23","v":1.9788645241133926},{"$f":"'Inputs - No BOP BESS'!I79*'Inputs - No BOP BESS'!$H$23","v":23.980836910701161},{"$f":"'Inputs - No BOP BESS'!J79*'Inputs - No BOP BESS'!$H$23","v":12.576575008701704},{"$f":"'Inputs - No BOP BESS'!K79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!L79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!M79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!N79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!O79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!P79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!R79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!S79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!T79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!U79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!V79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!W79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!X79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF79*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG79*'Inputs - No BOP BESS'!$H$23","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Inputs - No BOP BESS'!G80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!H80*'Inputs - No BOP BESS'!$H$23","v":18.757009707235952},{"$f":"'Inputs - No BOP BESS'!I80*'Inputs - No BOP BESS'!$H$23","v":98.474300962988735},{"$f":"'Inputs - No BOP BESS'!J80*'Inputs - No BOP BESS'!$H$23","v":68.463085431411216},{"$f":"'Inputs - No BOP BESS'!K80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!L80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!M80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!N80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!O80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!P80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!R80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!S80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!T80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!U80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!V80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!W80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!X80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF80*'Inputs - No BOP BESS'!$H$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG80*'Inputs - No BOP BESS'!$H$23","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"'Inputs - No BOP BESS'!G84*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!H84*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!I84*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!J84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!K84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!L84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!M84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!N84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!O84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!P84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Q84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!R84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!S84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!T84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!U84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!V84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!W84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!X84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Y84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Z84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AA84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AB84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AC84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AD84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AE84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AF84*'Inputs - No BOP BESS'!$H$25","v":1.4067757280426963E-2},0]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Inputs - No BOP BESS'!G85*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!H85*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!I85*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!J85*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!K85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!L85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!M85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!N85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!O85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!P85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Q85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!R85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!S85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!T85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!U85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!V85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!W85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!X85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Y85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Z85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AA85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AB85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AC85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AD85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AE85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AF85*'Inputs - No BOP BESS'!$H$25","v":7.5028038828943808E-2},0]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Inputs - No BOP BESS'!G86*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!H86*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!I86*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!J86*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!K86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!L86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!M86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!N86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!O86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!P86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Q86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!R86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!S86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!T86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!U86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!V86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!W86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!X86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Y86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Z86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AA86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AB86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AC86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AD86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AE86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AF86*'Inputs - No BOP BESS'!$H$25","v":8.1592992226476396E-2},0]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Inputs - No BOP BESS'!G87*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!H87*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!I87*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!J87*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!K87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!L87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!M87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!N87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!O87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!P87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Q87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!R87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!S87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!T87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!U87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!V87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!W87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!X87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Y87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Z87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AA87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AB87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AC87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AD87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AE87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AF87*'Inputs - No BOP BESS'!$H$25","v":0.25969079939668172},0]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Inputs - No BOP BESS'!G88*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!H88*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!I88*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!J88*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!K88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!L88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!M88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!N88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!O88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!P88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Q88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!R88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!S88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!T88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!U88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!V88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!W88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!X88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Y88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Z88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AA88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AB88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AC88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AD88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AE88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AF88*'Inputs - No BOP BESS'!$H$25","v":0.3853627644351626},0]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Inputs - No BOP BESS'!G89*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!H89*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!I89*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!J89*'Inputs - No BOP BESS'!$H$25","v":0},{"$f":"'Inputs - No BOP BESS'!K89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!L89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!M89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!N89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!O89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!P89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Q89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!R89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!S89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!T89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!U89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!V89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!W89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!X89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Y89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Z89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AA89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AB89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AC89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AD89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AE89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AF89*'Inputs - No BOP BESS'!$H$25","v":1.8569439610163592},0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":3.2963348361172256},{"$f":"(-('Inputs - No BOP BESS'!G172-'Inputs - No BOP BESS'!G$171)*'Inputs - No BOP BESS'!$H$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H172-'Inputs - No BOP BESS'!H$171)*'Inputs - No BOP BESS'!$H$29)","v":2.9755778311482572E-2},{"$f":"(-('Inputs - No BOP BESS'!I172-'Inputs - No BOP BESS'!I$171)*'Inputs - No BOP BESS'!$H$29)","v":0.12214112092851792},{"$f":"(-('Inputs - No BOP BESS'!J172-'Inputs - No BOP BESS'!J$171)*'Inputs - No BOP BESS'!$H$29)","v":0.54136822580630906},{"$f":"(-('Inputs - No BOP BESS'!K172-'Inputs - No BOP BESS'!K$171)*'Inputs - No BOP BESS'!$H$29)","v":0.68572156792106398},{"$f":"(-('Inputs - No BOP BESS'!L172-'Inputs - No BOP BESS'!L$171)*'Inputs - No BOP BESS'!$H$29)","v":0.71139074172879191},{"$f":"(-('Inputs - No BOP BESS'!M172-'Inputs - No BOP BESS'!M$171)*'Inputs - No BOP BESS'!$H$29)","v":0.86453665136173186},{"$f":"(-('Inputs - No BOP BESS'!N172-'Inputs - No BOP BESS'!N$171)*'Inputs - No BOP BESS'!$H$29)","v":0.88147674853485114},{"$f":"(-('Inputs - No BOP BESS'!O172-'Inputs - No BOP BESS'!O$171)*'Inputs - No BOP BESS'!$H$29)","v":1.0014647179068561},{"$f":"(-('Inputs - No BOP BESS'!P172-'Inputs - No BOP BESS'!P$171)*'Inputs - No BOP BESS'!$H$29)","v":0.94035086972280624},{"$f":"(-('Inputs - No BOP BESS'!Q172-'Inputs - No BOP BESS'!Q$171)*'Inputs - No BOP BESS'!$H$29)","v":1.0785576508724262},{"$f":"(-('Inputs - No BOP BESS'!R172-'Inputs - No BOP BESS'!R$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.11513225059934484},{"$f":"(-('Inputs - No BOP BESS'!S172-'Inputs - No BOP BESS'!S$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.97146795862863655},{"$f":"(-('Inputs - No BOP BESS'!T172-'Inputs - No BOP BESS'!T$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.23869275383458444},{"$f":"(-('Inputs - No BOP BESS'!U172-'Inputs - No BOP BESS'!U$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.35118363594847324},{"$f":"(-('Inputs - No BOP BESS'!V172-'Inputs - No BOP BESS'!V$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.65106640177100417},{"$f":"(-('Inputs - No BOP BESS'!W172-'Inputs - No BOP BESS'!W$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.58581494371946974},{"$f":"(-('Inputs - No BOP BESS'!X172-'Inputs - No BOP BESS'!X$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.62092164648493053},{"$f":"(-('Inputs - No BOP BESS'!Y172-'Inputs - No BOP BESS'!Y$171)*'Inputs - No BOP BESS'!$H$29)","v":0.17538634454604107},{"$f":"(-('Inputs - No BOP BESS'!Z172-'Inputs - No BOP BESS'!Z$171)*'Inputs - No BOP BESS'!$H$29)","v":0.5418414266146101},{"$f":"(-('Inputs - No BOP BESS'!AA172-'Inputs - No BOP BESS'!AA$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.82048796795697854},{"$f":"(-('Inputs - No BOP BESS'!AB172-'Inputs - No BOP BESS'!AB$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.70741793151410093},{"$f":"(-('Inputs - No BOP BESS'!AC172-'Inputs - No BOP BESS'!AC$171)*'Inputs - No BOP BESS'!$H$29)","v":0.13039845734738265},{"$f":"(-('Inputs - No BOP BESS'!AD172-'Inputs - No BOP BESS'!AD$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.61434416766405775},{"$f":"(-('Inputs - No BOP BESS'!AE172-'Inputs - No BOP BESS'!AE$171)*'Inputs - No BOP BESS'!$H$29)","v":1.6885923108720817},{"$f":"(-('Inputs - No BOP BESS'!AF172-'Inputs - No BOP BESS'!AF$171)*'Inputs - No BOP BESS'!$H$29)","v":0.274797654633403},{"$f":"(-('Inputs - No BOP BESS'!AG172-'Inputs - No BOP BESS'!AG$171)*'Inputs - No BOP BESS'!$H$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",3.4865827147556643,{"$f":"(-('Inputs - No BOP BESS'!G173-'Inputs - No BOP BESS'!G$171)*'Inputs - No BOP BESS'!$H$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H173-'Inputs - No BOP BESS'!H$171)*'Inputs - No BOP BESS'!$H$29)","v":2.8710095447422646E-2},{"$f":"(-('Inputs - No BOP BESS'!I173-'Inputs - No BOP BESS'!I$171)*'Inputs - No BOP BESS'!$H$29)","v":7.549257622940786E-3},{"$f":"(-('Inputs - No BOP BESS'!J173-'Inputs - No BOP BESS'!J$171)*'Inputs - No BOP BESS'!$H$29)","v":0.78106673438674079},{"$f":"(-('Inputs - No BOP BESS'!K173-'Inputs - No BOP BESS'!K$171)*'Inputs - No BOP BESS'!$H$29)","v":0.99465782753190979},{"$f":"(-('Inputs - No BOP BESS'!L173-'Inputs - No BOP BESS'!L$171)*'Inputs - No BOP BESS'!$H$29)","v":1.0702854725172983},{"$f":"(-('Inputs - No BOP BESS'!M173-'Inputs - No BOP BESS'!M$171)*'Inputs - No BOP BESS'!$H$29)","v":1.2871433548193636},{"$f":"(-('Inputs - No BOP BESS'!N173-'Inputs - No BOP BESS'!N$171)*'Inputs - No BOP BESS'!$H$29)","v":1.3154772727004911},{"$f":"(-('Inputs - No BOP BESS'!O173-'Inputs - No BOP BESS'!O$171)*'Inputs - No BOP BESS'!$H$29)","v":1.4770707330978894},{"$f":"(-('Inputs - No BOP BESS'!P173-'Inputs - No BOP BESS'!P$171)*'Inputs - No BOP BESS'!$H$29)","v":1.5028029174459334},{"$f":"(-('Inputs - No BOP BESS'!Q173-'Inputs - No BOP BESS'!Q$171)*'Inputs - No BOP BESS'!$H$29)","v":1.5669046146822438},{"$f":"(-('Inputs - No BOP BESS'!R173-'Inputs - No BOP BESS'!R$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.37194919268495141},{"$f":"(-('Inputs - No BOP BESS'!S173-'Inputs - No BOP BESS'!S$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.2352091330903932},{"$f":"(-('Inputs - No BOP BESS'!T173-'Inputs - No BOP BESS'!T$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.77326725116745365},{"$f":"(-('Inputs - No BOP BESS'!U173-'Inputs - No BOP BESS'!U$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.28207067182665924},{"$f":"(-('Inputs - No BOP BESS'!V173-'Inputs - No BOP BESS'!V$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.4292346153188191},{"$f":"(-('Inputs - No BOP BESS'!W173-'Inputs - No BOP BESS'!W$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.2179582277076406},{"$f":"(-('Inputs - No BOP BESS'!X173-'Inputs - No BOP BESS'!X$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.1427777231856453},{"$f":"(-('Inputs - No BOP BESS'!Y173-'Inputs - No BOP BESS'!Y$171)*'Inputs - No BOP BESS'!$H$29)","v":0.47074078785863094},{"$f":"(-('Inputs - No BOP BESS'!Z173-'Inputs - No BOP BESS'!Z$171)*'Inputs - No BOP BESS'!$H$29)","v":0.64129516907451034},{"$f":"(-('Inputs - No BOP BESS'!AA173-'Inputs - No BOP BESS'!AA$171)*'Inputs - No BOP BESS'!$H$29)","v":-2.1692850669242034},{"$f":"(-('Inputs - No BOP BESS'!AB173-'Inputs - No BOP BESS'!AB$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.4372678890858879},{"$f":"(-('Inputs - No BOP BESS'!AC173-'Inputs - No BOP BESS'!AC$171)*'Inputs - No BOP BESS'!$H$29)","v":-7.1062225561945525E-2},{"$f":"(-('Inputs - No BOP BESS'!AD173-'Inputs - No BOP BESS'!AD$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.5735323619974224},{"$f":"(-('Inputs - No BOP BESS'!AE173-'Inputs - No BOP BESS'!AE$171)*'Inputs - No BOP BESS'!$H$29)","v":2.7572265733288077},{"$f":"(-('Inputs - No BOP BESS'!AF173-'Inputs - No BOP BESS'!AF$171)*'Inputs - No BOP BESS'!$H$29)","v":0.11167848024933846},{"$f":"(-('Inputs - No BOP BESS'!AG173-'Inputs - No BOP BESS'!AG$171)*'Inputs - No BOP BESS'!$H$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",3.6797001351676029,{"$f":"(-('Inputs - No BOP BESS'!G174-'Inputs - No BOP BESS'!G$171)*'Inputs - No BOP BESS'!$H$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H174-'Inputs - No BOP BESS'!H$171)*'Inputs - No BOP BESS'!$H$29)","v":2.8275274166844611E-2},{"$f":"(-('Inputs - No BOP BESS'!I174-'Inputs - No BOP BESS'!I$171)*'Inputs - No BOP BESS'!$H$29)","v":7.5350482984504197E-3},{"$f":"(-('Inputs - No BOP BESS'!J174-'Inputs - No BOP BESS'!J$171)*'Inputs - No BOP BESS'!$H$29)","v":0.77636375435372429},{"$f":"(-('Inputs - No BOP BESS'!K174-'Inputs - No BOP BESS'!K$171)*'Inputs - No BOP BESS'!$H$29)","v":0.98992712844597008},{"$f":"(-('Inputs - No BOP BESS'!L174-'Inputs - No BOP BESS'!L$171)*'Inputs - No BOP BESS'!$H$29)","v":1.0662465320888259},{"$f":"(-('Inputs - No BOP BESS'!M174-'Inputs - No BOP BESS'!M$171)*'Inputs - No BOP BESS'!$H$29)","v":1.2789214164063196},{"$f":"(-('Inputs - No BOP BESS'!N174-'Inputs - No BOP BESS'!N$171)*'Inputs - No BOP BESS'!$H$29)","v":1.3061463545586776},{"$f":"(-('Inputs - No BOP BESS'!O174-'Inputs - No BOP BESS'!O$171)*'Inputs - No BOP BESS'!$H$29)","v":1.4673003212080857},{"$f":"(-('Inputs - No BOP BESS'!P174-'Inputs - No BOP BESS'!P$171)*'Inputs - No BOP BESS'!$H$29)","v":1.4940406061759859},{"$f":"(-('Inputs - No BOP BESS'!Q174-'Inputs - No BOP BESS'!Q$171)*'Inputs - No BOP BESS'!$H$29)","v":1.5557245114009675},{"$f":"(-('Inputs - No BOP BESS'!R174-'Inputs - No BOP BESS'!R$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.3728221697506342},{"$f":"(-('Inputs - No BOP BESS'!S174-'Inputs - No BOP BESS'!S$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.2375375208639525},{"$f":"(-('Inputs - No BOP BESS'!T174-'Inputs - No BOP BESS'!T$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.79033482640488728},{"$f":"(-('Inputs - No BOP BESS'!U174-'Inputs - No BOP BESS'!U$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.38312388546501097},{"$f":"(-('Inputs - No BOP BESS'!V174-'Inputs - No BOP BESS'!V$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.4463036041979649},{"$f":"(-('Inputs - No BOP BESS'!W174-'Inputs - No BOP BESS'!W$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.1643060128008074},{"$f":"(-('Inputs - No BOP BESS'!X174-'Inputs - No BOP BESS'!X$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.1254969729898221},{"$f":"(-('Inputs - No BOP BESS'!Y174-'Inputs - No BOP BESS'!Y$171)*'Inputs - No BOP BESS'!$H$29)","v":0.4096750561097906},{"$f":"(-('Inputs - No BOP BESS'!Z174-'Inputs - No BOP BESS'!Z$171)*'Inputs - No BOP BESS'!$H$29)","v":0.90708678979490287},{"$f":"(-('Inputs - No BOP BESS'!AA174-'Inputs - No BOP BESS'!AA$171)*'Inputs - No BOP BESS'!$H$29)","v":-2.0061427159853338},{"$f":"(-('Inputs - No BOP BESS'!AB174-'Inputs - No BOP BESS'!AB$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.3360974183219696},{"$f":"(-('Inputs - No BOP BESS'!AC174-'Inputs - No BOP BESS'!AC$171)*'Inputs - No BOP BESS'!$H$29)","v":-9.8782606958593533E-2},{"$f":"(-('Inputs - No BOP BESS'!AD174-'Inputs - No BOP BESS'!AD$171)*'Inputs - No BOP BESS'!$H$29)","v":-2.3076921571550884},{"$f":"(-('Inputs - No BOP BESS'!AE174-'Inputs - No BOP BESS'!AE$171)*'Inputs - No BOP BESS'!$H$29)","v":3.1432570517754357},{"$f":"(-('Inputs - No BOP BESS'!AF174-'Inputs - No BOP BESS'!AF$171)*'Inputs - No BOP BESS'!$H$29)","v":0.97148654809234358},{"$f":"(-('Inputs - No BOP BESS'!AG174-'Inputs - No BOP BESS'!AG$171)*'Inputs - No BOP BESS'!$H$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",3.3380401493591396,{"$f":"(-('Inputs - No BOP BESS'!G175-'Inputs - No BOP BESS'!G$171)*'Inputs - No BOP BESS'!$H$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H175-'Inputs - No BOP BESS'!H$171)*'Inputs - No BOP BESS'!$H$29)","v":2.4122064670791588E-2},{"$f":"(-('Inputs - No BOP BESS'!I175-'Inputs - No BOP BESS'!I$171)*'Inputs - No BOP BESS'!$H$29)","v":6.846329839390819E-3},{"$f":"(-('Inputs - No BOP BESS'!J175-'Inputs - No BOP BESS'!J$171)*'Inputs - No BOP BESS'!$H$29)","v":0.72422288119378209},{"$f":"(-('Inputs - No BOP BESS'!K175-'Inputs - No BOP BESS'!K$171)*'Inputs - No BOP BESS'!$H$29)","v":0.93628989372109572},{"$f":"(-('Inputs - No BOP BESS'!L175-'Inputs - No BOP BESS'!L$171)*'Inputs - No BOP BESS'!$H$29)","v":0.98737664032773864},{"$f":"(-('Inputs - No BOP BESS'!M175-'Inputs - No BOP BESS'!M$171)*'Inputs - No BOP BESS'!$H$29)","v":1.1827148139896053},{"$f":"(-('Inputs - No BOP BESS'!N175-'Inputs - No BOP BESS'!N$171)*'Inputs - No BOP BESS'!$H$29)","v":1.1935111854641036},{"$f":"(-('Inputs - No BOP BESS'!O175-'Inputs - No BOP BESS'!O$171)*'Inputs - No BOP BESS'!$H$29)","v":1.337897519561011},{"$f":"(-('Inputs - No BOP BESS'!P175-'Inputs - No BOP BESS'!P$171)*'Inputs - No BOP BESS'!$H$29)","v":1.3799096619979991},{"$f":"(-('Inputs - No BOP BESS'!Q175-'Inputs - No BOP BESS'!Q$171)*'Inputs - No BOP BESS'!$H$29)","v":1.4244558258665165},{"$f":"(-('Inputs - No BOP BESS'!R175-'Inputs - No BOP BESS'!R$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.47130492101587151},{"$f":"(-('Inputs - No BOP BESS'!S175-'Inputs - No BOP BESS'!S$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.3948737319856264},{"$f":"(-('Inputs - No BOP BESS'!T175-'Inputs - No BOP BESS'!T$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.75751661893036726},{"$f":"(-('Inputs - No BOP BESS'!U175-'Inputs - No BOP BESS'!U$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.34245556795303855},{"$f":"(-('Inputs - No BOP BESS'!V175-'Inputs - No BOP BESS'!V$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.5805975887938075},{"$f":"(-('Inputs - No BOP BESS'!W175-'Inputs - No BOP BESS'!W$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.2849200293717331},{"$f":"(-('Inputs - No BOP BESS'!X175-'Inputs - No BOP BESS'!X$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.082552025316545},{"$f":"(-('Inputs - No BOP BESS'!Y175-'Inputs - No BOP BESS'!Y$171)*'Inputs - No BOP BESS'!$H$29)","v":0.25201436718953119},{"$f":"(-('Inputs - No BOP BESS'!Z175-'Inputs - No BOP BESS'!Z$171)*'Inputs - No BOP BESS'!$H$29)","v":1.0444803573800527},{"$f":"(-('Inputs - No BOP BESS'!AA175-'Inputs - No BOP BESS'!AA$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.6427390437511349},{"$f":"(-('Inputs - No BOP BESS'!AB175-'Inputs - No BOP BESS'!AB$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.2673915004334049},{"$f":"(-('Inputs - No BOP BESS'!AC175-'Inputs - No BOP BESS'!AC$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.0797754173763678},{"$f":"(-('Inputs - No BOP BESS'!AD175-'Inputs - No BOP BESS'!AD$171)*'Inputs - No BOP BESS'!$H$29)","v":-3.5034030579213322},{"$f":"(-('Inputs - No BOP BESS'!AE175-'Inputs - No BOP BESS'!AE$171)*'Inputs - No BOP BESS'!$H$29)","v":5.3859034096267351},{"$f":"(-('Inputs - No BOP BESS'!AF175-'Inputs - No BOP BESS'!AF$171)*'Inputs - No BOP BESS'!$H$29)","v":2.0389696795186865},{"$f":"(-('Inputs - No BOP BESS'!AG175-'Inputs - No BOP BESS'!AG$171)*'Inputs - No BOP BESS'!$H$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",1.2930802161793449,{"$f":"(-('Inputs - No BOP BESS'!G176-'Inputs - No BOP BESS'!G$171)*'Inputs - No BOP BESS'!$H$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H176-'Inputs - No BOP BESS'!H$171)*'Inputs - No BOP BESS'!$H$29)","v":3.3776349886920798E-2},{"$f":"(-('Inputs - No BOP BESS'!I176-'Inputs - No BOP BESS'!I$171)*'Inputs - No BOP BESS'!$H$29)","v":9.4827594225534995E-3},{"$f":"(-('Inputs - No BOP BESS'!J176-'Inputs - No BOP BESS'!J$171)*'Inputs - No BOP BESS'!$H$29)","v":5.7992216805814678E-2},{"$f":"(-('Inputs - No BOP BESS'!K176-'Inputs - No BOP BESS'!K$171)*'Inputs - No BOP BESS'!$H$29)","v":0.93249889508615524},{"$f":"(-('Inputs - No BOP BESS'!L176-'Inputs - No BOP BESS'!L$171)*'Inputs - No BOP BESS'!$H$29)","v":1.1325251903308526},{"$f":"(-('Inputs - No BOP BESS'!M176-'Inputs - No BOP BESS'!M$171)*'Inputs - No BOP BESS'!$H$29)","v":1.3872463940031139},{"$f":"(-('Inputs - No BOP BESS'!N176-'Inputs - No BOP BESS'!N$171)*'Inputs - No BOP BESS'!$H$29)","v":1.4216725838473394},{"$f":"(-('Inputs - No BOP BESS'!O176-'Inputs - No BOP BESS'!O$171)*'Inputs - No BOP BESS'!$H$29)","v":1.5989811485069367},{"$f":"(-('Inputs - No BOP BESS'!P176-'Inputs - No BOP BESS'!P$171)*'Inputs - No BOP BESS'!$H$29)","v":1.6052706367120209},{"$f":"(-('Inputs - No BOP BESS'!Q176-'Inputs - No BOP BESS'!Q$171)*'Inputs - No BOP BESS'!$H$29)","v":1.6951749124427806},{"$f":"(-('Inputs - No BOP BESS'!R176-'Inputs - No BOP BESS'!R$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.40045357485314526},{"$f":"(-('Inputs - No BOP BESS'!S176-'Inputs - No BOP BESS'!S$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.2178105542129742},{"$f":"(-('Inputs - No BOP BESS'!T176-'Inputs - No BOP BESS'!T$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.5121397202146909},{"$f":"(-('Inputs - No BOP BESS'!U176-'Inputs - No BOP BESS'!U$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.367679433621106},{"$f":"(-('Inputs - No BOP BESS'!V176-'Inputs - No BOP BESS'!V$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.1084145541653925},{"$f":"(-('Inputs - No BOP BESS'!W176-'Inputs - No BOP BESS'!W$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.80764359152817633},{"$f":"(-('Inputs - No BOP BESS'!X176-'Inputs - No BOP BESS'!X$171)*'Inputs - No BOP BESS'!$H$29)","v":-1.0584206592793635},{"$f":"(-('Inputs - No BOP BESS'!Y176-'Inputs - No BOP BESS'!Y$171)*'Inputs - No BOP BESS'!$H$29)","v":0.57410110747650833},{"$f":"(-('Inputs - No BOP BESS'!Z176-'Inputs - No BOP BESS'!Z$171)*'Inputs - No BOP BESS'!$H$29)","v":-2.5060441708869803},{"$f":"(-('Inputs - No BOP BESS'!AA176-'Inputs - No BOP BESS'!AA$171)*'Inputs - No BOP BESS'!$H$29)","v":-4.4538736949311897},{"$f":"(-('Inputs - No BOP BESS'!AB176-'Inputs - No BOP BESS'!AB$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.92223444168121205},{"$f":"(-('Inputs - No BOP BESS'!AC176-'Inputs - No BOP BESS'!AC$171)*'Inputs - No BOP BESS'!$H$29)","v":3.3010459715901561},{"$f":"(-('Inputs - No BOP BESS'!AD176-'Inputs - No BOP BESS'!AD$171)*'Inputs - No BOP BESS'!$H$29)","v":2.4042524852325187},{"$f":"(-('Inputs - No BOP BESS'!AE176-'Inputs - No BOP BESS'!AE$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.51547975589892303},{"$f":"(-('Inputs - No BOP BESS'!AF176-'Inputs - No BOP BESS'!AF$171)*'Inputs - No BOP BESS'!$H$29)","v":-7.3615996326043387},{"$f":"(-('Inputs - No BOP BESS'!AG176-'Inputs - No BOP BESS'!AG$171)*'Inputs - No BOP BESS'!$H$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",20.604468599829495,{"$f":"(-('Inputs - No BOP BESS'!G177-'Inputs - No BOP BESS'!G$171)*'Inputs - No BOP BESS'!$H$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H177-'Inputs - No BOP BESS'!H$171)*'Inputs - No BOP BESS'!$H$29)","v":-2.0926152863921743E-2},{"$f":"(-('Inputs - No BOP BESS'!I177-'Inputs - No BOP BESS'!I$171)*'Inputs - No BOP BESS'!$H$29)","v":-2.134613759108106E-2},{"$f":"(-('Inputs - No BOP BESS'!J177-'Inputs - No BOP BESS'!J$171)*'Inputs - No BOP BESS'!$H$29)","v":2.8979311796290403},{"$f":"(-('Inputs - No BOP BESS'!K177-'Inputs - No BOP BESS'!K$171)*'Inputs - No BOP BESS'!$H$29)","v":3.2216331886468197},{"$f":"(-('Inputs - No BOP BESS'!L177-'Inputs - No BOP BESS'!L$171)*'Inputs - No BOP BESS'!$H$29)","v":2.8108518638823625},{"$f":"(-('Inputs - No BOP BESS'!M177-'Inputs - No BOP BESS'!M$171)*'Inputs - No BOP BESS'!$H$29)","v":2.2118136717119796},{"$f":"(-('Inputs - No BOP BESS'!N177-'Inputs - No BOP BESS'!N$171)*'Inputs - No BOP BESS'!$H$29)","v":1.9518506315494051},{"$f":"(-('Inputs - No BOP BESS'!O177-'Inputs - No BOP BESS'!O$171)*'Inputs - No BOP BESS'!$H$29)","v":3.0104038091865277},{"$f":"(-('Inputs - No BOP BESS'!P177-'Inputs - No BOP BESS'!P$171)*'Inputs - No BOP BESS'!$H$29)","v":2.2570649176082043},{"$f":"(-('Inputs - No BOP BESS'!Q177-'Inputs - No BOP BESS'!Q$171)*'Inputs - No BOP BESS'!$H$29)","v":2.9691127711362242},{"$f":"(-('Inputs - No BOP BESS'!R177-'Inputs - No BOP BESS'!R$171)*'Inputs - No BOP BESS'!$H$29)","v":3.2827316434991189},{"$f":"(-('Inputs - No BOP BESS'!S177-'Inputs - No BOP BESS'!S$171)*'Inputs - No BOP BESS'!$H$29)","v":2.6982306836171119},{"$f":"(-('Inputs - No BOP BESS'!T177-'Inputs - No BOP BESS'!T$171)*'Inputs - No BOP BESS'!$H$29)","v":0.38776478804584258},{"$f":"(-('Inputs - No BOP BESS'!U177-'Inputs - No BOP BESS'!U$171)*'Inputs - No BOP BESS'!$H$29)","v":0.39611233720688688},{"$f":"(-('Inputs - No BOP BESS'!V177-'Inputs - No BOP BESS'!V$171)*'Inputs - No BOP BESS'!$H$29)","v":1.7758714049523405},{"$f":"(-('Inputs - No BOP BESS'!W177-'Inputs - No BOP BESS'!W$171)*'Inputs - No BOP BESS'!$H$29)","v":0.80865946649919351},{"$f":"(-('Inputs - No BOP BESS'!X177-'Inputs - No BOP BESS'!X$171)*'Inputs - No BOP BESS'!$H$29)","v":0.68042780936548297},{"$f":"(-('Inputs - No BOP BESS'!Y177-'Inputs - No BOP BESS'!Y$171)*'Inputs - No BOP BESS'!$H$29)","v":0.32413821602676762},{"$f":"(-('Inputs - No BOP BESS'!Z177-'Inputs - No BOP BESS'!Z$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.13268649378687769},{"$f":"(-('Inputs - No BOP BESS'!AA177-'Inputs - No BOP BESS'!AA$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.40214285948968609},{"$f":"(-('Inputs - No BOP BESS'!AB177-'Inputs - No BOP BESS'!AB$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.67132908837493233},{"$f":"(-('Inputs - No BOP BESS'!AC177-'Inputs - No BOP BESS'!AC$171)*'Inputs - No BOP BESS'!$H$29)","v":-0.83898599127087437},{"$f":"(-('Inputs - No BOP BESS'!AD177-'Inputs - No BOP BESS'!AD$171)*'Inputs - No BOP BESS'!$H$29)","v":-3.0737143336314148},{"$f":"(-('Inputs - No BOP BESS'!AE177-'Inputs - No BOP BESS'!AE$171)*'Inputs - No BOP BESS'!$H$29)","v":4.0772473915471892},{"$f":"(-('Inputs - No BOP BESS'!AF177-'Inputs - No BOP BESS'!AF$171)*'Inputs - No BOP BESS'!$H$29)","v":2.51055360805276},{"$f":"(-('Inputs - No BOP BESS'!AG177-'Inputs - No BOP BESS'!AG$171)*'Inputs - No BOP BESS'!$H$29)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},2049]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":10.31768212082506},{"$f":"(-('Inputs - No BOP BESS'!G182-'Inputs - No BOP BESS'!G$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H182-'Inputs - No BOP BESS'!H$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I182-'Inputs - No BOP BESS'!I$181)*'Inputs - No BOP BESS'!$H$30)","v":1.7486680466447524E-3},{"$f":"(-('Inputs - No BOP BESS'!J182-'Inputs - No BOP BESS'!J$181)*'Inputs - No BOP BESS'!$H$30)","v":0.27006681069212846},{"$f":"(-('Inputs - No BOP BESS'!K182-'Inputs - No BOP BESS'!K$181)*'Inputs - No BOP BESS'!$H$30)","v":0.13355911050405211},{"$f":"(-('Inputs - No BOP BESS'!L182-'Inputs - No BOP BESS'!L$181)*'Inputs - No BOP BESS'!$H$30)","v":0.13398943759852955},{"$f":"(-('Inputs - No BOP BESS'!M182-'Inputs - No BOP BESS'!M$181)*'Inputs - No BOP BESS'!$H$30)","v":0.16474912902526739},{"$f":"(-('Inputs - No BOP BESS'!N182-'Inputs - No BOP BESS'!N$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.18202903510518809},{"$f":"(-('Inputs - No BOP BESS'!O182-'Inputs - No BOP BESS'!O$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.52236402844664553},{"$f":"(-('Inputs - No BOP BESS'!P182-'Inputs - No BOP BESS'!P$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.52377667525615834},{"$f":"(-('Inputs - No BOP BESS'!Q182-'Inputs - No BOP BESS'!Q$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.56147313504970953},{"$f":"(-('Inputs - No BOP BESS'!R182-'Inputs - No BOP BESS'!R$181)*'Inputs - No BOP BESS'!$H$30)","v":1.0636837587862829},{"$f":"(-('Inputs - No BOP BESS'!S182-'Inputs - No BOP BESS'!S$181)*'Inputs - No BOP BESS'!$H$30)","v":1.7925818464982513},{"$f":"(-('Inputs - No BOP BESS'!T182-'Inputs - No BOP BESS'!T$181)*'Inputs - No BOP BESS'!$H$30)","v":1.2020467706233831},{"$f":"(-('Inputs - No BOP BESS'!U182-'Inputs - No BOP BESS'!U$181)*'Inputs - No BOP BESS'!$H$30)","v":1.3563184480117343},{"$f":"(-('Inputs - No BOP BESS'!V182-'Inputs - No BOP BESS'!V$181)*'Inputs - No BOP BESS'!$H$30)","v":1.9381566980628122},{"$f":"(-('Inputs - No BOP BESS'!W182-'Inputs - No BOP BESS'!W$181)*'Inputs - No BOP BESS'!$H$30)","v":1.6263543642908189},{"$f":"(-('Inputs - No BOP BESS'!X182-'Inputs - No BOP BESS'!X$181)*'Inputs - No BOP BESS'!$H$30)","v":1.8697119992029911},{"$f":"(-('Inputs - No BOP BESS'!Y182-'Inputs - No BOP BESS'!Y$181)*'Inputs - No BOP BESS'!$H$30)","v":2.2768107456086},{"$f":"(-('Inputs - No BOP BESS'!Z182-'Inputs - No BOP BESS'!Z$181)*'Inputs - No BOP BESS'!$H$30)","v":2.3967340222898201},{"$f":"(-('Inputs - No BOP BESS'!AA182-'Inputs - No BOP BESS'!AA$181)*'Inputs - No BOP BESS'!$H$30)","v":2.4960198174248944},{"$f":"(-('Inputs - No BOP BESS'!AB182-'Inputs - No BOP BESS'!AB$181)*'Inputs - No BOP BESS'!$H$30)","v":2.5594990257468453},{"$f":"(-('Inputs - No BOP BESS'!AC182-'Inputs - No BOP BESS'!AC$181)*'Inputs - No BOP BESS'!$H$30)","v":2.4819106821742025},{"$f":"(-('Inputs - No BOP BESS'!AD182-'Inputs - No BOP BESS'!AD$181)*'Inputs - No BOP BESS'!$H$30)","v":2.6737252666825952},{"$f":"(-('Inputs - No BOP BESS'!AE182-'Inputs - No BOP BESS'!AE$181)*'Inputs - No BOP BESS'!$H$30)","v":1.3064240722724207},{"$f":"(-('Inputs - No BOP BESS'!AF182-'Inputs - No BOP BESS'!AF$181)*'Inputs - No BOP BESS'!$H$30)","v":1.7593837519052613},{"$f":"(-('Inputs - No BOP BESS'!AG182-'Inputs - No BOP BESS'!AG$181)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",16.373211518252774,{"$f":"(-('Inputs - No BOP BESS'!G183-'Inputs - No BOP BESS'!G$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H183-'Inputs - No BOP BESS'!H$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I183-'Inputs - No BOP BESS'!I$181)*'Inputs - No BOP BESS'!$H$30)","v":3.0780560157666059E-3},{"$f":"(-('Inputs - No BOP BESS'!J183-'Inputs - No BOP BESS'!J$181)*'Inputs - No BOP BESS'!$H$30)","v":0.32662578622978344},{"$f":"(-('Inputs - No BOP BESS'!K183-'Inputs - No BOP BESS'!K$181)*'Inputs - No BOP BESS'!$H$30)","v":0.1697564642515772},{"$f":"(-('Inputs - No BOP BESS'!L183-'Inputs - No BOP BESS'!L$181)*'Inputs - No BOP BESS'!$H$30)","v":0.17020183796284982},{"$f":"(-('Inputs - No BOP BESS'!M183-'Inputs - No BOP BESS'!M$181)*'Inputs - No BOP BESS'!$H$30)","v":0.20129983558763342},{"$f":"(-('Inputs - No BOP BESS'!N183-'Inputs - No BOP BESS'!N$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.35303879630373558},{"$f":"(-('Inputs - No BOP BESS'!O183-'Inputs - No BOP BESS'!O$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.74356025437782591},{"$f":"(-('Inputs - No BOP BESS'!P183-'Inputs - No BOP BESS'!P$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.74554730315412598},{"$f":"(-('Inputs - No BOP BESS'!Q183-'Inputs - No BOP BESS'!Q$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.80433406987958733},{"$f":"(-('Inputs - No BOP BESS'!R183-'Inputs - No BOP BESS'!R$181)*'Inputs - No BOP BESS'!$H$30)","v":2.0706105405324706},{"$f":"(-('Inputs - No BOP BESS'!S183-'Inputs - No BOP BESS'!S$181)*'Inputs - No BOP BESS'!$H$30)","v":2.2983076652526506},{"$f":"(-('Inputs - No BOP BESS'!T183-'Inputs - No BOP BESS'!T$181)*'Inputs - No BOP BESS'!$H$30)","v":2.3190456763222755},{"$f":"(-('Inputs - No BOP BESS'!U183-'Inputs - No BOP BESS'!U$181)*'Inputs - No BOP BESS'!$H$30)","v":1.685675118385916},{"$f":"(-('Inputs - No BOP BESS'!V183-'Inputs - No BOP BESS'!V$181)*'Inputs - No BOP BESS'!$H$30)","v":3.2778790654992918},{"$f":"(-('Inputs - No BOP BESS'!W183-'Inputs - No BOP BESS'!W$181)*'Inputs - No BOP BESS'!$H$30)","v":2.547124206913395},{"$f":"(-('Inputs - No BOP BESS'!X183-'Inputs - No BOP BESS'!X$181)*'Inputs - No BOP BESS'!$H$30)","v":2.7439118020229216},{"$f":"(-('Inputs - No BOP BESS'!Y183-'Inputs - No BOP BESS'!Y$181)*'Inputs - No BOP BESS'!$H$30)","v":3.8500935968168051},{"$f":"(-('Inputs - No BOP BESS'!Z183-'Inputs - No BOP BESS'!Z$181)*'Inputs - No BOP BESS'!$H$30)","v":3.8181609037819726},{"$f":"(-('Inputs - No BOP BESS'!AA183-'Inputs - No BOP BESS'!AA$181)*'Inputs - No BOP BESS'!$H$30)","v":4.6354635440184211},{"$f":"(-('Inputs - No BOP BESS'!AB183-'Inputs - No BOP BESS'!AB$181)*'Inputs - No BOP BESS'!$H$30)","v":4.1810269606321526},{"$f":"(-('Inputs - No BOP BESS'!AC183-'Inputs - No BOP BESS'!AC$181)*'Inputs - No BOP BESS'!$H$30)","v":3.5788623842090601},{"$f":"(-('Inputs - No BOP BESS'!AD183-'Inputs - No BOP BESS'!AD$181)*'Inputs - No BOP BESS'!$H$30)","v":4.5784890859122243},{"$f":"(-('Inputs - No BOP BESS'!AE183-'Inputs - No BOP BESS'!AE$181)*'Inputs - No BOP BESS'!$H$30)","v":1.7476035046474863},{"$f":"(-('Inputs - No BOP BESS'!AF183-'Inputs - No BOP BESS'!AF$181)*'Inputs - No BOP BESS'!$H$30)","v":2.4972703703442676},{"$f":"(-('Inputs - No BOP BESS'!AG183-'Inputs - No BOP BESS'!AG$181)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",16.595747318220536,{"$f":"(-('Inputs - No BOP BESS'!G184-'Inputs - No BOP BESS'!G$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H184-'Inputs - No BOP BESS'!H$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I184-'Inputs - No BOP BESS'!I$181)*'Inputs - No BOP BESS'!$H$30)","v":3.0803469832392238E-3},{"$f":"(-('Inputs - No BOP BESS'!J184-'Inputs - No BOP BESS'!J$181)*'Inputs - No BOP BESS'!$H$30)","v":0.32662280742647454},{"$f":"(-('Inputs - No BOP BESS'!K184-'Inputs - No BOP BESS'!K$181)*'Inputs - No BOP BESS'!$H$30)","v":0.16976522657444093},{"$f":"(-('Inputs - No BOP BESS'!L184-'Inputs - No BOP BESS'!L$181)*'Inputs - No BOP BESS'!$H$30)","v":0.17021867124230994},{"$f":"(-('Inputs - No BOP BESS'!M184-'Inputs - No BOP BESS'!M$181)*'Inputs - No BOP BESS'!$H$30)","v":0.20132219310653454},{"$f":"(-('Inputs - No BOP BESS'!N184-'Inputs - No BOP BESS'!N$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.34702312803619861},{"$f":"(-('Inputs - No BOP BESS'!O184-'Inputs - No BOP BESS'!O$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.73782654712522344},{"$f":"(-('Inputs - No BOP BESS'!P184-'Inputs - No BOP BESS'!P$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.73979749233649272},{"$f":"(-('Inputs - No BOP BESS'!Q184-'Inputs - No BOP BESS'!Q$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.79831313055228748},{"$f":"(-('Inputs - No BOP BESS'!R184-'Inputs - No BOP BESS'!R$181)*'Inputs - No BOP BESS'!$H$30)","v":2.0573524011515474},{"$f":"(-('Inputs - No BOP BESS'!S184-'Inputs - No BOP BESS'!S$181)*'Inputs - No BOP BESS'!$H$30)","v":2.287355022542215},{"$f":"(-('Inputs - No BOP BESS'!T184-'Inputs - No BOP BESS'!T$181)*'Inputs - No BOP BESS'!$H$30)","v":2.3032266529389744},{"$f":"(-('Inputs - No BOP BESS'!U184-'Inputs - No BOP BESS'!U$181)*'Inputs - No BOP BESS'!$H$30)","v":1.7566570563058121},{"$f":"(-('Inputs - No BOP BESS'!V184-'Inputs - No BOP BESS'!V$181)*'Inputs - No BOP BESS'!$H$30)","v":3.2704088539603617},{"$f":"(-('Inputs - No BOP BESS'!W184-'Inputs - No BOP BESS'!W$181)*'Inputs - No BOP BESS'!$H$30)","v":2.4992994426147561},{"$f":"(-('Inputs - No BOP BESS'!X184-'Inputs - No BOP BESS'!X$181)*'Inputs - No BOP BESS'!$H$30)","v":2.710951844522242},{"$f":"(-('Inputs - No BOP BESS'!Y184-'Inputs - No BOP BESS'!Y$181)*'Inputs - No BOP BESS'!$H$30)","v":3.8807797952495093},{"$f":"(-('Inputs - No BOP BESS'!Z184-'Inputs - No BOP BESS'!Z$181)*'Inputs - No BOP BESS'!$H$30)","v":3.6605961541536089},{"$f":"(-('Inputs - No BOP BESS'!AA184-'Inputs - No BOP BESS'!AA$181)*'Inputs - No BOP BESS'!$H$30)","v":4.5155110118666926},{"$f":"(-('Inputs - No BOP BESS'!AB184-'Inputs - No BOP BESS'!AB$181)*'Inputs - No BOP BESS'!$H$30)","v":4.0112025217003975},{"$f":"(-('Inputs - No BOP BESS'!AC184-'Inputs - No BOP BESS'!AC$181)*'Inputs - No BOP BESS'!$H$30)","v":3.6350868994959455},{"$f":"(-('Inputs - No BOP BESS'!AD184-'Inputs - No BOP BESS'!AD$181)*'Inputs - No BOP BESS'!$H$30)","v":5.159450420684152},{"$f":"(-('Inputs - No BOP BESS'!AE184-'Inputs - No BOP BESS'!AE$181)*'Inputs - No BOP BESS'!$H$30)","v":1.533203024921022},{"$f":"(-('Inputs - No BOP BESS'!AF184-'Inputs - No BOP BESS'!AF$181)*'Inputs - No BOP BESS'!$H$30)","v":3.4350302466100402},{"$f":"(-('Inputs - No BOP BESS'!AG184-'Inputs - No BOP BESS'!AG$181)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",16.205272843263185,{"$f":"(-('Inputs - No BOP BESS'!G185-'Inputs - No BOP BESS'!G$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H185-'Inputs - No BOP BESS'!H$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I185-'Inputs - No BOP BESS'!I$181)*'Inputs - No BOP BESS'!$H$30)","v":2.3100453385040964E-3},{"$f":"(-('Inputs - No BOP BESS'!J185-'Inputs - No BOP BESS'!J$181)*'Inputs - No BOP BESS'!$H$30)","v":0.3256611771101916},{"$f":"(-('Inputs - No BOP BESS'!K185-'Inputs - No BOP BESS'!K$181)*'Inputs - No BOP BESS'!$H$30)","v":0.16846114865620621},{"$f":"(-('Inputs - No BOP BESS'!L185-'Inputs - No BOP BESS'!L$181)*'Inputs - No BOP BESS'!$H$30)","v":0.16900612787389946},{"$f":"(-('Inputs - No BOP BESS'!M185-'Inputs - No BOP BESS'!M$181)*'Inputs - No BOP BESS'!$H$30)","v":0.20159051827704388},{"$f":"(-('Inputs - No BOP BESS'!N185-'Inputs - No BOP BESS'!N$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.26125494813140904},{"$f":"(-('Inputs - No BOP BESS'!O185-'Inputs - No BOP BESS'!O$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.65608276964621837},{"$f":"(-('Inputs - No BOP BESS'!P185-'Inputs - No BOP BESS'!P$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.65786116401159234},{"$f":"(-('Inputs - No BOP BESS'!Q185-'Inputs - No BOP BESS'!Q$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.71269064803618676},{"$f":"(-('Inputs - No BOP BESS'!R185-'Inputs - No BOP BESS'!R$181)*'Inputs - No BOP BESS'!$H$30)","v":1.9055923201185578},{"$f":"(-('Inputs - No BOP BESS'!S185-'Inputs - No BOP BESS'!S$181)*'Inputs - No BOP BESS'!$H$30)","v":2.2264651939326541},{"$f":"(-('Inputs - No BOP BESS'!T185-'Inputs - No BOP BESS'!T$181)*'Inputs - No BOP BESS'!$H$30)","v":2.0676790448906104},{"$f":"(-('Inputs - No BOP BESS'!U185-'Inputs - No BOP BESS'!U$181)*'Inputs - No BOP BESS'!$H$30)","v":1.4841981106865205},{"$f":"(-('Inputs - No BOP BESS'!V185-'Inputs - No BOP BESS'!V$181)*'Inputs - No BOP BESS'!$H$30)","v":3.1291185288973793},{"$f":"(-('Inputs - No BOP BESS'!W185-'Inputs - No BOP BESS'!W$181)*'Inputs - No BOP BESS'!$H$30)","v":2.4767338857545838},{"$f":"(-('Inputs - No BOP BESS'!X185-'Inputs - No BOP BESS'!X$181)*'Inputs - No BOP BESS'!$H$30)","v":2.4820882072726818},{"$f":"(-('Inputs - No BOP BESS'!Y185-'Inputs - No BOP BESS'!Y$181)*'Inputs - No BOP BESS'!$H$30)","v":3.7873412271101188},{"$f":"(-('Inputs - No BOP BESS'!Z185-'Inputs - No BOP BESS'!Z$181)*'Inputs - No BOP BESS'!$H$30)","v":3.5266517490945262},{"$f":"(-('Inputs - No BOP BESS'!AA185-'Inputs - No BOP BESS'!AA$181)*'Inputs - No BOP BESS'!$H$30)","v":4.1045051753681037},{"$f":"(-('Inputs - No BOP BESS'!AB185-'Inputs - No BOP BESS'!AB$181)*'Inputs - No BOP BESS'!$H$30)","v":3.6862635009456426},{"$f":"(-('Inputs - No BOP BESS'!AC185-'Inputs - No BOP BESS'!AC$181)*'Inputs - No BOP BESS'!$H$30)","v":4.5482431091986655},{"$f":"(-('Inputs - No BOP BESS'!AD185-'Inputs - No BOP BESS'!AD$181)*'Inputs - No BOP BESS'!$H$30)","v":6.0733808161930938},{"$f":"(-('Inputs - No BOP BESS'!AE185-'Inputs - No BOP BESS'!AE$181)*'Inputs - No BOP BESS'!$H$30)","v":0.28734629434802628},{"$f":"(-('Inputs - No BOP BESS'!AF185-'Inputs - No BOP BESS'!AF$181)*'Inputs - No BOP BESS'!$H$30)","v":3.6428950282024744},{"$f":"(-('Inputs - No BOP BESS'!AG185-'Inputs - No BOP BESS'!AG$181)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",15.308703631501174,{"$f":"(-('Inputs - No BOP BESS'!G186-'Inputs - No BOP BESS'!G$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H186-'Inputs - No BOP BESS'!H$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I186-'Inputs - No BOP BESS'!I$181)*'Inputs - No BOP BESS'!$H$30)","v":2.1026781009823026E-3},{"$f":"(-('Inputs - No BOP BESS'!J186-'Inputs - No BOP BESS'!J$181)*'Inputs - No BOP BESS'!$H$30)","v":0.29370013225616276},{"$f":"(-('Inputs - No BOP BESS'!K186-'Inputs - No BOP BESS'!K$181)*'Inputs - No BOP BESS'!$H$30)","v":0.16381805051480569},{"$f":"(-('Inputs - No BOP BESS'!L186-'Inputs - No BOP BESS'!L$181)*'Inputs - No BOP BESS'!$H$30)","v":0.16422410306381607},{"$f":"(-('Inputs - No BOP BESS'!M186-'Inputs - No BOP BESS'!M$181)*'Inputs - No BOP BESS'!$H$30)","v":0.19823407795774983},{"$f":"(-('Inputs - No BOP BESS'!N186-'Inputs - No BOP BESS'!N$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.42565200790204472},{"$f":"(-('Inputs - No BOP BESS'!O186-'Inputs - No BOP BESS'!O$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.80515369036129414},{"$f":"(-('Inputs - No BOP BESS'!P186-'Inputs - No BOP BESS'!P$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.80729756968048605},{"$f":"(-('Inputs - No BOP BESS'!Q186-'Inputs - No BOP BESS'!Q$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.87392294082155786},{"$f":"(-('Inputs - No BOP BESS'!R186-'Inputs - No BOP BESS'!R$181)*'Inputs - No BOP BESS'!$H$30)","v":2.3181853328737816},{"$f":"(-('Inputs - No BOP BESS'!S186-'Inputs - No BOP BESS'!S$181)*'Inputs - No BOP BESS'!$H$30)","v":2.5218041347702638},{"$f":"(-('Inputs - No BOP BESS'!T186-'Inputs - No BOP BESS'!T$181)*'Inputs - No BOP BESS'!$H$30)","v":2.3331738484166635},{"$f":"(-('Inputs - No BOP BESS'!U186-'Inputs - No BOP BESS'!U$181)*'Inputs - No BOP BESS'!$H$30)","v":2.1378367672932654},{"$f":"(-('Inputs - No BOP BESS'!V186-'Inputs - No BOP BESS'!V$181)*'Inputs - No BOP BESS'!$H$30)","v":3.3793340031925254},{"$f":"(-('Inputs - No BOP BESS'!W186-'Inputs - No BOP BESS'!W$181)*'Inputs - No BOP BESS'!$H$30)","v":2.3514767065271371},{"$f":"(-('Inputs - No BOP BESS'!X186-'Inputs - No BOP BESS'!X$181)*'Inputs - No BOP BESS'!$H$30)","v":2.9570427069820653},{"$f":"(-('Inputs - No BOP BESS'!Y186-'Inputs - No BOP BESS'!Y$181)*'Inputs - No BOP BESS'!$H$30)","v":4.061910920138871},{"$f":"(-('Inputs - No BOP BESS'!Z186-'Inputs - No BOP BESS'!Z$181)*'Inputs - No BOP BESS'!$H$30)","v":4.8935168473326485},{"$f":"(-('Inputs - No BOP BESS'!AA186-'Inputs - No BOP BESS'!AA$181)*'Inputs - No BOP BESS'!$H$30)","v":5.6415216820241767},{"$f":"(-('Inputs - No BOP BESS'!AB186-'Inputs - No BOP BESS'!AB$181)*'Inputs - No BOP BESS'!$H$30)","v":4.1438944407454983},{"$f":"(-('Inputs - No BOP BESS'!AC186-'Inputs - No BOP BESS'!AC$181)*'Inputs - No BOP BESS'!$H$30)","v":-0.71274794378041406},{"$f":"(-('Inputs - No BOP BESS'!AD186-'Inputs - No BOP BESS'!AD$181)*'Inputs - No BOP BESS'!$H$30)","v":0.16846204154171573},{"$f":"(-('Inputs - No BOP BESS'!AE186-'Inputs - No BOP BESS'!AE$181)*'Inputs - No BOP BESS'!$H$30)","v":2.8087736504367058},{"$f":"(-('Inputs - No BOP BESS'!AF186-'Inputs - No BOP BESS'!AF$181)*'Inputs - No BOP BESS'!$H$30)","v":3.0076307500166877},{"$f":"(-('Inputs - No BOP BESS'!AG186-'Inputs - No BOP BESS'!AG$181)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",75.43587423426338,{"$f":"(-('Inputs - No BOP BESS'!G187-'Inputs - No BOP BESS'!G$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H187-'Inputs - No BOP BESS'!H$181)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I187-'Inputs - No BOP BESS'!I$181)*'Inputs - No BOP BESS'!$H$30)","v":2.9127367822070482E-3},{"$f":"(-('Inputs - No BOP BESS'!J187-'Inputs - No BOP BESS'!J$181)*'Inputs - No BOP BESS'!$H$30)","v":3.9118504739403761},{"$f":"(-('Inputs - No BOP BESS'!K187-'Inputs - No BOP BESS'!K$181)*'Inputs - No BOP BESS'!$H$30)","v":4.2165979822732425},{"$f":"(-('Inputs - No BOP BESS'!L187-'Inputs - No BOP BESS'!L$181)*'Inputs - No BOP BESS'!$H$30)","v":4.0739925199070512},{"$f":"(-('Inputs - No BOP BESS'!M187-'Inputs - No BOP BESS'!M$181)*'Inputs - No BOP BESS'!$H$30)","v":4.1925809102892799},{"$f":"(-('Inputs - No BOP BESS'!N187-'Inputs - No BOP BESS'!N$181)*'Inputs - No BOP BESS'!$H$30)","v":5.0715706990981744},{"$f":"(-('Inputs - No BOP BESS'!O187-'Inputs - No BOP BESS'!O$181)*'Inputs - No BOP BESS'!$H$30)","v":5.5878911579084161},{"$f":"(-('Inputs - No BOP BESS'!P187-'Inputs - No BOP BESS'!P$181)*'Inputs - No BOP BESS'!$H$30)","v":5.6027954185124145},{"$f":"(-('Inputs - No BOP BESS'!Q187-'Inputs - No BOP BESS'!Q$181)*'Inputs - No BOP BESS'!$H$30)","v":5.660200113044084},{"$f":"(-('Inputs - No BOP BESS'!R187-'Inputs - No BOP BESS'!R$181)*'Inputs - No BOP BESS'!$H$30)","v":7.2444078281041584},{"$f":"(-('Inputs - No BOP BESS'!S187-'Inputs - No BOP BESS'!S$181)*'Inputs - No BOP BESS'!$H$30)","v":6.4288751128592594},{"$f":"(-('Inputs - No BOP BESS'!T187-'Inputs - No BOP BESS'!T$181)*'Inputs - No BOP BESS'!$H$30)","v":8.7283509691242216},{"$f":"(-('Inputs - No BOP BESS'!U187-'Inputs - No BOP BESS'!U$181)*'Inputs - No BOP BESS'!$H$30)","v":9.0885350361286328},{"$f":"(-('Inputs - No BOP BESS'!V187-'Inputs - No BOP BESS'!V$181)*'Inputs - No BOP BESS'!$H$30)","v":6.9432376288641535},{"$f":"(-('Inputs - No BOP BESS'!W187-'Inputs - No BOP BESS'!W$181)*'Inputs - No BOP BESS'!$H$30)","v":7.4701979194951491},{"$f":"(-('Inputs - No BOP BESS'!X187-'Inputs - No BOP BESS'!X$181)*'Inputs - No BOP BESS'!$H$30)","v":8.0811250812639628},{"$f":"(-('Inputs - No BOP BESS'!Y187-'Inputs - No BOP BESS'!Y$181)*'Inputs - No BOP BESS'!$H$30)","v":9.1105491383041226},{"$f":"(-('Inputs - No BOP BESS'!Z187-'Inputs - No BOP BESS'!Z$181)*'Inputs - No BOP BESS'!$H$30)","v":9.3737390076221345},{"$f":"(-('Inputs - No BOP BESS'!AA187-'Inputs - No BOP BESS'!AA$181)*'Inputs - No BOP BESS'!$H$30)","v":8.5871100259591913},{"$f":"(-('Inputs - No BOP BESS'!AB187-'Inputs - No BOP BESS'!AB$181)*'Inputs - No BOP BESS'!$H$30)","v":8.5166960927035689},{"$f":"(-('Inputs - No BOP BESS'!AC187-'Inputs - No BOP BESS'!AC$181)*'Inputs - No BOP BESS'!$H$30)","v":10.316835284831541},{"$f":"(-('Inputs - No BOP BESS'!AD187-'Inputs - No BOP BESS'!AD$181)*'Inputs - No BOP BESS'!$H$30)","v":11.130176419570489},{"$f":"(-('Inputs - No BOP BESS'!AE187-'Inputs - No BOP BESS'!AE$181)*'Inputs - No BOP BESS'!$H$30)","v":5.3186451066267182},{"$f":"(-('Inputs - No BOP BESS'!AF187-'Inputs - No BOP BESS'!AF$181)*'Inputs - No BOP BESS'!$H$30)","v":9.8590382114343811},{"$f":"(-('Inputs - No BOP BESS'!AG187-'Inputs - No BOP BESS'!AG$181)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":2.2518282832323337},{"$f":"(-('Inputs - No BOP BESS'!G190-'Inputs - No BOP BESS'!G$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H190-'Inputs - No BOP BESS'!H$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I190-'Inputs - No BOP BESS'!I$189)*'Inputs - No BOP BESS'!$H$30)","v":3.1976455774795909E-4},{"$f":"(-('Inputs - No BOP BESS'!J190-'Inputs - No BOP BESS'!J$189)*'Inputs - No BOP BESS'!$H$30)","v":3.5641817366553141E-2},{"$f":"(-('Inputs - No BOP BESS'!K190-'Inputs - No BOP BESS'!K$189)*'Inputs - No BOP BESS'!$H$30)","v":9.9526123048292447E-3},{"$f":"(-('Inputs - No BOP BESS'!L190-'Inputs - No BOP BESS'!L$189)*'Inputs - No BOP BESS'!$H$30)","v":9.9830007536638732E-3},{"$f":"(-('Inputs - No BOP BESS'!M190-'Inputs - No BOP BESS'!M$189)*'Inputs - No BOP BESS'!$H$30)","v":1.4710777609536763E-2},{"$f":"(-('Inputs - No BOP BESS'!N190-'Inputs - No BOP BESS'!N$189)*'Inputs - No BOP BESS'!$H$30)","v":1.4036460017507579E-2},{"$f":"(-('Inputs - No BOP BESS'!O190-'Inputs - No BOP BESS'!O$189)*'Inputs - No BOP BESS'!$H$30)","v":-3.3103703741858226E-2},{"$f":"(-('Inputs - No BOP BESS'!P190-'Inputs - No BOP BESS'!P$189)*'Inputs - No BOP BESS'!$H$30)","v":-3.3195284263285885E-2},{"$f":"(-('Inputs - No BOP BESS'!Q190-'Inputs - No BOP BESS'!Q$189)*'Inputs - No BOP BESS'!$H$30)","v":-3.8572786234283285E-2},{"$f":"(-('Inputs - No BOP BESS'!R190-'Inputs - No BOP BESS'!R$189)*'Inputs - No BOP BESS'!$H$30)","v":0.22553795120381892},{"$f":"(-('Inputs - No BOP BESS'!S190-'Inputs - No BOP BESS'!S$189)*'Inputs - No BOP BESS'!$H$30)","v":0.39892813412234318},{"$f":"(-('Inputs - No BOP BESS'!T190-'Inputs - No BOP BESS'!T$189)*'Inputs - No BOP BESS'!$H$30)","v":0.30689129510676594},{"$f":"(-('Inputs - No BOP BESS'!U190-'Inputs - No BOP BESS'!U$189)*'Inputs - No BOP BESS'!$H$30)","v":0.26944805540733796},{"$f":"(-('Inputs - No BOP BESS'!V190-'Inputs - No BOP BESS'!V$189)*'Inputs - No BOP BESS'!$H$30)","v":0.41684189207308009},{"$f":"(-('Inputs - No BOP BESS'!W190-'Inputs - No BOP BESS'!W$189)*'Inputs - No BOP BESS'!$H$30)","v":0.36352965884157129},{"$f":"(-('Inputs - No BOP BESS'!X190-'Inputs - No BOP BESS'!X$189)*'Inputs - No BOP BESS'!$H$30)","v":0.41839753402814495},{"$f":"(-('Inputs - No BOP BESS'!Y190-'Inputs - No BOP BESS'!Y$189)*'Inputs - No BOP BESS'!$H$30)","v":0.51041819696183666},{"$f":"(-('Inputs - No BOP BESS'!Z190-'Inputs - No BOP BESS'!Z$189)*'Inputs - No BOP BESS'!$H$30)","v":0.50860451709831977},{"$f":"(-('Inputs - No BOP BESS'!AA190-'Inputs - No BOP BESS'!AA$189)*'Inputs - No BOP BESS'!$H$30)","v":0.45943806370200946},{"$f":"(-('Inputs - No BOP BESS'!AB190-'Inputs - No BOP BESS'!AB$189)*'Inputs - No BOP BESS'!$H$30)","v":0.50767308064246208},{"$f":"(-('Inputs - No BOP BESS'!AC190-'Inputs - No BOP BESS'!AC$189)*'Inputs - No BOP BESS'!$H$30)","v":0.50267592554610019},{"$f":"(-('Inputs - No BOP BESS'!AD190-'Inputs - No BOP BESS'!AD$189)*'Inputs - No BOP BESS'!$H$30)","v":0.62791891428059898},{"$f":"(-('Inputs - No BOP BESS'!AE190-'Inputs - No BOP BESS'!AE$189)*'Inputs - No BOP BESS'!$H$30)","v":8.8069645573341404E-2},{"$f":"(-('Inputs - No BOP BESS'!AF190-'Inputs - No BOP BESS'!AF$189)*'Inputs - No BOP BESS'!$H$30)","v":0.23516010584444302},{"$f":"(-('Inputs - No BOP BESS'!AG190-'Inputs - No BOP BESS'!AG$189)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",3.6379026168792929,{"$f":"(-('Inputs - No BOP BESS'!G191-'Inputs - No BOP BESS'!G$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H191-'Inputs - No BOP BESS'!H$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I191-'Inputs - No BOP BESS'!I$189)*'Inputs - No BOP BESS'!$H$30)","v":5.349407384862559E-4},{"$f":"(-('Inputs - No BOP BESS'!J191-'Inputs - No BOP BESS'!J$189)*'Inputs - No BOP BESS'!$H$30)","v":4.3266011568420026E-2},{"$f":"(-('Inputs - No BOP BESS'!K191-'Inputs - No BOP BESS'!K$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3610102678114799E-2},{"$f":"(-('Inputs - No BOP BESS'!L191-'Inputs - No BOP BESS'!L$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3644933730859066E-2},{"$f":"(-('Inputs - No BOP BESS'!M191-'Inputs - No BOP BESS'!M$189)*'Inputs - No BOP BESS'!$H$30)","v":1.8557943812027133E-2},{"$f":"(-('Inputs - No BOP BESS'!N191-'Inputs - No BOP BESS'!N$189)*'Inputs - No BOP BESS'!$H$30)","v":8.6088866680142928E-3},{"$f":"(-('Inputs - No BOP BESS'!O191-'Inputs - No BOP BESS'!O$189)*'Inputs - No BOP BESS'!$H$30)","v":-4.5482246131712145E-2},{"$f":"(-('Inputs - No BOP BESS'!P191-'Inputs - No BOP BESS'!P$189)*'Inputs - No BOP BESS'!$H$30)","v":-4.5604215193748132E-2},{"$f":"(-('Inputs - No BOP BESS'!Q191-'Inputs - No BOP BESS'!Q$189)*'Inputs - No BOP BESS'!$H$30)","v":-5.3952490668223163E-2},{"$f":"(-('Inputs - No BOP BESS'!R191-'Inputs - No BOP BESS'!R$189)*'Inputs - No BOP BESS'!$H$30)","v":0.38087514453286531},{"$f":"(-('Inputs - No BOP BESS'!S191-'Inputs - No BOP BESS'!S$189)*'Inputs - No BOP BESS'!$H$30)","v":0.53774057760892902},{"$f":"(-('Inputs - No BOP BESS'!T191-'Inputs - No BOP BESS'!T$189)*'Inputs - No BOP BESS'!$H$30)","v":0.45431321000376101},{"$f":"(-('Inputs - No BOP BESS'!U191-'Inputs - No BOP BESS'!U$189)*'Inputs - No BOP BESS'!$H$30)","v":0.27222921744157702},{"$f":"(-('Inputs - No BOP BESS'!V191-'Inputs - No BOP BESS'!V$189)*'Inputs - No BOP BESS'!$H$30)","v":0.67497695852148354},{"$f":"(-('Inputs - No BOP BESS'!W191-'Inputs - No BOP BESS'!W$189)*'Inputs - No BOP BESS'!$H$30)","v":0.55177791640949181},{"$f":"(-('Inputs - No BOP BESS'!X191-'Inputs - No BOP BESS'!X$189)*'Inputs - No BOP BESS'!$H$30)","v":0.59348457381656772},{"$f":"(-('Inputs - No BOP BESS'!Y191-'Inputs - No BOP BESS'!Y$189)*'Inputs - No BOP BESS'!$H$30)","v":0.81569686247257778},{"$f":"(-('Inputs - No BOP BESS'!Z191-'Inputs - No BOP BESS'!Z$189)*'Inputs - No BOP BESS'!$H$30)","v":0.85673930838152046},{"$f":"(-('Inputs - No BOP BESS'!AA191-'Inputs - No BOP BESS'!AA$189)*'Inputs - No BOP BESS'!$H$30)","v":0.91696232825211155},{"$f":"(-('Inputs - No BOP BESS'!AB191-'Inputs - No BOP BESS'!AB$189)*'Inputs - No BOP BESS'!$H$30)","v":0.90681497485093132},{"$f":"(-('Inputs - No BOP BESS'!AC191-'Inputs - No BOP BESS'!AC$189)*'Inputs - No BOP BESS'!$H$30)","v":0.83174646058114377},{"$f":"(-('Inputs - No BOP BESS'!AD191-'Inputs - No BOP BESS'!AD$189)*'Inputs - No BOP BESS'!$H$30)","v":1.1615338522510683},{"$f":"(-('Inputs - No BOP BESS'!AE191-'Inputs - No BOP BESS'!AE$189)*'Inputs - No BOP BESS'!$H$30)","v":0.29265894321497399},{"$f":"(-('Inputs - No BOP BESS'!AF191-'Inputs - No BOP BESS'!AF$189)*'Inputs - No BOP BESS'!$H$30)","v":0.45170455417155608},{"$f":"(-('Inputs - No BOP BESS'!AG191-'Inputs - No BOP BESS'!AG$189)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",3.5331030977074502,{"$f":"(-('Inputs - No BOP BESS'!G192-'Inputs - No BOP BESS'!G$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H192-'Inputs - No BOP BESS'!H$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I192-'Inputs - No BOP BESS'!I$189)*'Inputs - No BOP BESS'!$H$30)","v":5.3553146036122712E-4},{"$f":"(-('Inputs - No BOP BESS'!J192-'Inputs - No BOP BESS'!J$189)*'Inputs - No BOP BESS'!$H$30)","v":4.3265846174676881E-2},{"$f":"(-('Inputs - No BOP BESS'!K192-'Inputs - No BOP BESS'!K$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3611843727233008E-2},{"$f":"(-('Inputs - No BOP BESS'!L192-'Inputs - No BOP BESS'!L$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3647593107975808E-2},{"$f":"(-('Inputs - No BOP BESS'!M192-'Inputs - No BOP BESS'!M$189)*'Inputs - No BOP BESS'!$H$30)","v":1.8565226917701239E-2},{"$f":"(-('Inputs - No BOP BESS'!N192-'Inputs - No BOP BESS'!N$189)*'Inputs - No BOP BESS'!$H$30)","v":9.0455514534824033E-3},{"$f":"(-('Inputs - No BOP BESS'!O192-'Inputs - No BOP BESS'!O$189)*'Inputs - No BOP BESS'!$H$30)","v":-4.5084636362787478E-2},{"$f":"(-('Inputs - No BOP BESS'!P192-'Inputs - No BOP BESS'!P$189)*'Inputs - No BOP BESS'!$H$30)","v":-4.5205421683533586E-2},{"$f":"(-('Inputs - No BOP BESS'!Q192-'Inputs - No BOP BESS'!Q$189)*'Inputs - No BOP BESS'!$H$30)","v":-5.351568072774171E-2},{"$f":"(-('Inputs - No BOP BESS'!R192-'Inputs - No BOP BESS'!R$189)*'Inputs - No BOP BESS'!$H$30)","v":0.37862985078299971},{"$f":"(-('Inputs - No BOP BESS'!S192-'Inputs - No BOP BESS'!S$189)*'Inputs - No BOP BESS'!$H$30)","v":0.53627528990978135},{"$f":"(-('Inputs - No BOP BESS'!T192-'Inputs - No BOP BESS'!T$189)*'Inputs - No BOP BESS'!$H$30)","v":0.45378149880195906},{"$f":"(-('Inputs - No BOP BESS'!U192-'Inputs - No BOP BESS'!U$189)*'Inputs - No BOP BESS'!$H$30)","v":0.28787618307524099},{"$f":"(-('Inputs - No BOP BESS'!V192-'Inputs - No BOP BESS'!V$189)*'Inputs - No BOP BESS'!$H$30)","v":0.67289662472967393},{"$f":"(-('Inputs - No BOP BESS'!W192-'Inputs - No BOP BESS'!W$189)*'Inputs - No BOP BESS'!$H$30)","v":0.54287777598028697},{"$f":"(-('Inputs - No BOP BESS'!X192-'Inputs - No BOP BESS'!X$189)*'Inputs - No BOP BESS'!$H$30)","v":0.58641188683509426},{"$f":"(-('Inputs - No BOP BESS'!Y192-'Inputs - No BOP BESS'!Y$189)*'Inputs - No BOP BESS'!$H$30)","v":0.82226847141441795},{"$f":"(-('Inputs - No BOP BESS'!Z192-'Inputs - No BOP BESS'!Z$189)*'Inputs - No BOP BESS'!$H$30)","v":0.80980771679401187},{"$f":"(-('Inputs - No BOP BESS'!AA192-'Inputs - No BOP BESS'!AA$189)*'Inputs - No BOP BESS'!$H$30)","v":0.87952560200892549},{"$f":"(-('Inputs - No BOP BESS'!AB192-'Inputs - No BOP BESS'!AB$189)*'Inputs - No BOP BESS'!$H$30)","v":0.88153499741565611},{"$f":"(-('Inputs - No BOP BESS'!AC192-'Inputs - No BOP BESS'!AC$189)*'Inputs - No BOP BESS'!$H$30)","v":0.8778910681949128},{"$f":"(-('Inputs - No BOP BESS'!AD192-'Inputs - No BOP BESS'!AD$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3002130774389116},{"$f":"(-('Inputs - No BOP BESS'!AE192-'Inputs - No BOP BESS'!AE$189)*'Inputs - No BOP BESS'!$H$30)","v":7.5071843422392703E-2},{"$f":"(-('Inputs - No BOP BESS'!AF192-'Inputs - No BOP BESS'!AF$189)*'Inputs - No BOP BESS'!$H$30)","v":0.21371644533564904},{"$f":"(-('Inputs - No BOP BESS'!AG192-'Inputs - No BOP BESS'!AG$189)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",3.1983483682086051,{"$f":"(-('Inputs - No BOP BESS'!G193-'Inputs - No BOP BESS'!G$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H193-'Inputs - No BOP BESS'!H$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I193-'Inputs - No BOP BESS'!I$189)*'Inputs - No BOP BESS'!$H$30)","v":4.2551198599838358E-4},{"$f":"(-('Inputs - No BOP BESS'!J193-'Inputs - No BOP BESS'!J$189)*'Inputs - No BOP BESS'!$H$30)","v":4.3124110931756832E-2},{"$f":"(-('Inputs - No BOP BESS'!K193-'Inputs - No BOP BESS'!K$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3438590873334988E-2},{"$f":"(-('Inputs - No BOP BESS'!L193-'Inputs - No BOP BESS'!L$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3477975514888385E-2},{"$f":"(-('Inputs - No BOP BESS'!M193-'Inputs - No BOP BESS'!M$189)*'Inputs - No BOP BESS'!$H$30)","v":1.8590457538266492E-2},{"$f":"(-('Inputs - No BOP BESS'!N193-'Inputs - No BOP BESS'!N$189)*'Inputs - No BOP BESS'!$H$30)","v":1.5275009243225668E-2},{"$f":"(-('Inputs - No BOP BESS'!O193-'Inputs - No BOP BESS'!O$189)*'Inputs - No BOP BESS'!$H$30)","v":-3.9413158134777859E-2},{"$f":"(-('Inputs - No BOP BESS'!P193-'Inputs - No BOP BESS'!P$189)*'Inputs - No BOP BESS'!$H$30)","v":-3.9523104162242362E-2},{"$f":"(-('Inputs - No BOP BESS'!Q193-'Inputs - No BOP BESS'!Q$189)*'Inputs - No BOP BESS'!$H$30)","v":-4.7330113072177937E-2},{"$f":"(-('Inputs - No BOP BESS'!R193-'Inputs - No BOP BESS'!R$189)*'Inputs - No BOP BESS'!$H$30)","v":0.35650769875462629},{"$f":"(-('Inputs - No BOP BESS'!S193-'Inputs - No BOP BESS'!S$189)*'Inputs - No BOP BESS'!$H$30)","v":0.52211557609291503},{"$f":"(-('Inputs - No BOP BESS'!T193-'Inputs - No BOP BESS'!T$189)*'Inputs - No BOP BESS'!$H$30)","v":0.41485113164003451},{"$f":"(-('Inputs - No BOP BESS'!U193-'Inputs - No BOP BESS'!U$189)*'Inputs - No BOP BESS'!$H$30)","v":0.24076537066764558},{"$f":"(-('Inputs - No BOP BESS'!V193-'Inputs - No BOP BESS'!V$189)*'Inputs - No BOP BESS'!$H$30)","v":0.63953485065690074},{"$f":"(-('Inputs - No BOP BESS'!W193-'Inputs - No BOP BESS'!W$189)*'Inputs - No BOP BESS'!$H$30)","v":0.52978721602471524},{"$f":"(-('Inputs - No BOP BESS'!X193-'Inputs - No BOP BESS'!X$189)*'Inputs - No BOP BESS'!$H$30)","v":0.54350234742560133},{"$f":"(-('Inputs - No BOP BESS'!Y193-'Inputs - No BOP BESS'!Y$189)*'Inputs - No BOP BESS'!$H$30)","v":0.82455098526634174},{"$f":"(-('Inputs - No BOP BESS'!Z193-'Inputs - No BOP BESS'!Z$189)*'Inputs - No BOP BESS'!$H$30)","v":0.7737051677142972},{"$f":"(-('Inputs - No BOP BESS'!AA193-'Inputs - No BOP BESS'!AA$189)*'Inputs - No BOP BESS'!$H$30)","v":0.73378144425305436},{"$f":"(-('Inputs - No BOP BESS'!AB193-'Inputs - No BOP BESS'!AB$189)*'Inputs - No BOP BESS'!$H$30)","v":0.78967951972936135},{"$f":"(-('Inputs - No BOP BESS'!AC193-'Inputs - No BOP BESS'!AC$189)*'Inputs - No BOP BESS'!$H$30)","v":1.0428968523333424},{"$f":"(-('Inputs - No BOP BESS'!AD193-'Inputs - No BOP BESS'!AD$189)*'Inputs - No BOP BESS'!$H$30)","v":1.4066368180901918},{"$f":"(-('Inputs - No BOP BESS'!AE193-'Inputs - No BOP BESS'!AE$189)*'Inputs - No BOP BESS'!$H$30)","v":-0.46893199801479568},{"$f":"(-('Inputs - No BOP BESS'!AF193-'Inputs - No BOP BESS'!AF$189)*'Inputs - No BOP BESS'!$H$30)","v":-0.12804443191271275},{"$f":"(-('Inputs - No BOP BESS'!AG193-'Inputs - No BOP BESS'!AG$189)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",4.0090222664015851,{"$f":"(-('Inputs - No BOP BESS'!G194-'Inputs - No BOP BESS'!G$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H194-'Inputs - No BOP BESS'!H$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I194-'Inputs - No BOP BESS'!I$189)*'Inputs - No BOP BESS'!$H$30)","v":3.6080857801934485E-4},{"$f":"(-('Inputs - No BOP BESS'!J194-'Inputs - No BOP BESS'!J$189)*'Inputs - No BOP BESS'!$H$30)","v":3.7246353277183175E-2},{"$f":"(-('Inputs - No BOP BESS'!K194-'Inputs - No BOP BESS'!K$189)*'Inputs - No BOP BESS'!$H$30)","v":1.2639174783373619E-2},{"$f":"(-('Inputs - No BOP BESS'!L194-'Inputs - No BOP BESS'!L$189)*'Inputs - No BOP BESS'!$H$30)","v":1.2670445000907193E-2},{"$f":"(-('Inputs - No BOP BESS'!M194-'Inputs - No BOP BESS'!M$189)*'Inputs - No BOP BESS'!$H$30)","v":1.7266199538767069E-2},{"$f":"(-('Inputs - No BOP BESS'!N194-'Inputs - No BOP BESS'!N$189)*'Inputs - No BOP BESS'!$H$30)","v":3.6735532074203547E-3},{"$f":"(-('Inputs - No BOP BESS'!O194-'Inputs - No BOP BESS'!O$189)*'Inputs - No BOP BESS'!$H$30)","v":-4.8891067264548838E-2},{"$f":"(-('Inputs - No BOP BESS'!P194-'Inputs - No BOP BESS'!P$189)*'Inputs - No BOP BESS'!$H$30)","v":-4.9020916461017805E-2},{"$f":"(-('Inputs - No BOP BESS'!Q194-'Inputs - No BOP BESS'!Q$189)*'Inputs - No BOP BESS'!$H$30)","v":-5.8462254408254921E-2},{"$f":"(-('Inputs - No BOP BESS'!R194-'Inputs - No BOP BESS'!R$189)*'Inputs - No BOP BESS'!$H$30)","v":0.41471475189223383},{"$f":"(-('Inputs - No BOP BESS'!S194-'Inputs - No BOP BESS'!S$189)*'Inputs - No BOP BESS'!$H$30)","v":0.59218373281748882},{"$f":"(-('Inputs - No BOP BESS'!T194-'Inputs - No BOP BESS'!T$189)*'Inputs - No BOP BESS'!$H$30)","v":0.46590495471843951},{"$f":"(-('Inputs - No BOP BESS'!U194-'Inputs - No BOP BESS'!U$189)*'Inputs - No BOP BESS'!$H$30)","v":0.33444133410853283},{"$f":"(-('Inputs - No BOP BESS'!V194-'Inputs - No BOP BESS'!V$189)*'Inputs - No BOP BESS'!$H$30)","v":0.63651208971941742},{"$f":"(-('Inputs - No BOP BESS'!W194-'Inputs - No BOP BESS'!W$189)*'Inputs - No BOP BESS'!$H$30)","v":0.46289728361171001},{"$f":"(-('Inputs - No BOP BESS'!X194-'Inputs - No BOP BESS'!X$189)*'Inputs - No BOP BESS'!$H$30)","v":0.58482942805176208},{"$f":"(-('Inputs - No BOP BESS'!Y194-'Inputs - No BOP BESS'!Y$189)*'Inputs - No BOP BESS'!$H$30)","v":0.7933593685033884},{"$f":"(-('Inputs - No BOP BESS'!Z194-'Inputs - No BOP BESS'!Z$189)*'Inputs - No BOP BESS'!$H$30)","v":1.1384569388399086},{"$f":"(-('Inputs - No BOP BESS'!AA194-'Inputs - No BOP BESS'!AA$189)*'Inputs - No BOP BESS'!$H$30)","v":1.2768355009338848},{"$f":"(-('Inputs - No BOP BESS'!AB194-'Inputs - No BOP BESS'!AB$189)*'Inputs - No BOP BESS'!$H$30)","v":0.99814972772696819},{"$f":"(-('Inputs - No BOP BESS'!AC194-'Inputs - No BOP BESS'!AC$189)*'Inputs - No BOP BESS'!$H$30)","v":2.6820419330306322E-2},{"$f":"(-('Inputs - No BOP BESS'!AD194-'Inputs - No BOP BESS'!AD$189)*'Inputs - No BOP BESS'!$H$30)","v":0.27445996091182678},{"$f":"(-('Inputs - No BOP BESS'!AE194-'Inputs - No BOP BESS'!AE$189)*'Inputs - No BOP BESS'!$H$30)","v":1.4247984346925477},{"$f":"(-('Inputs - No BOP BESS'!AF194-'Inputs - No BOP BESS'!AF$189)*'Inputs - No BOP BESS'!$H$30)","v":1.6426044932595687},{"$f":"(-('Inputs - No BOP BESS'!AG194-'Inputs - No BOP BESS'!AG$189)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",11.729802516118125,{"$f":"(-('Inputs - No BOP BESS'!G195-'Inputs - No BOP BESS'!G$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H195-'Inputs - No BOP BESS'!H$189)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I195-'Inputs - No BOP BESS'!I$189)*'Inputs - No BOP BESS'!$H$30)","v":5.007213696934798E-4},{"$f":"(-('Inputs - No BOP BESS'!J195-'Inputs - No BOP BESS'!J$189)*'Inputs - No BOP BESS'!$H$30)","v":0.53757829449205019},{"$f":"(-('Inputs - No BOP BESS'!K195-'Inputs - No BOP BESS'!K$189)*'Inputs - No BOP BESS'!$H$30)","v":0.59737627333851151},{"$f":"(-('Inputs - No BOP BESS'!L195-'Inputs - No BOP BESS'!L$189)*'Inputs - No BOP BESS'!$H$30)","v":0.57442692233783532},{"$f":"(-('Inputs - No BOP BESS'!M195-'Inputs - No BOP BESS'!M$189)*'Inputs - No BOP BESS'!$H$30)","v":0.59721007583181063},{"$f":"(-('Inputs - No BOP BESS'!N195-'Inputs - No BOP BESS'!N$189)*'Inputs - No BOP BESS'!$H$30)","v":0.60865752476701118},{"$f":"(-('Inputs - No BOP BESS'!O195-'Inputs - No BOP BESS'!O$189)*'Inputs - No BOP BESS'!$H$30)","v":0.68017306065564753},{"$f":"(-('Inputs - No BOP BESS'!P195-'Inputs - No BOP BESS'!P$189)*'Inputs - No BOP BESS'!$H$30)","v":0.68198748886089788},{"$f":"(-('Inputs - No BOP BESS'!Q195-'Inputs - No BOP BESS'!Q$189)*'Inputs - No BOP BESS'!$H$30)","v":0.69024689382433735},{"$f":"(-('Inputs - No BOP BESS'!R195-'Inputs - No BOP BESS'!R$189)*'Inputs - No BOP BESS'!$H$30)","v":0.66214549383437316},{"$f":"(-('Inputs - No BOP BESS'!S195-'Inputs - No BOP BESS'!S$189)*'Inputs - No BOP BESS'!$H$30)","v":1.1125198573668058},{"$f":"(-('Inputs - No BOP BESS'!T195-'Inputs - No BOP BESS'!T$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3525408792440885},{"$f":"(-('Inputs - No BOP BESS'!U195-'Inputs - No BOP BESS'!U$189)*'Inputs - No BOP BESS'!$H$30)","v":1.3695976309232947},{"$f":"(-('Inputs - No BOP BESS'!V195-'Inputs - No BOP BESS'!V$189)*'Inputs - No BOP BESS'!$H$30)","v":1.0676050777171895},{"$f":"(-('Inputs - No BOP BESS'!W195-'Inputs - No BOP BESS'!W$189)*'Inputs - No BOP BESS'!$H$30)","v":1.1584711124376099},{"$f":"(-('Inputs - No BOP BESS'!X195-'Inputs - No BOP BESS'!X$189)*'Inputs - No BOP BESS'!$H$30)","v":1.2722802868186136},{"$f":"(-('Inputs - No BOP BESS'!Y195-'Inputs - No BOP BESS'!Y$189)*'Inputs - No BOP BESS'!$H$30)","v":1.6007588733434659},{"$f":"(-('Inputs - No BOP BESS'!Z195-'Inputs - No BOP BESS'!Z$189)*'Inputs - No BOP BESS'!$H$30)","v":1.9755977953454931},{"$f":"(-('Inputs - No BOP BESS'!AA195-'Inputs - No BOP BESS'!AA$189)*'Inputs - No BOP BESS'!$H$30)","v":1.7001344051623164},{"$f":"(-('Inputs - No BOP BESS'!AB195-'Inputs - No BOP BESS'!AB$189)*'Inputs - No BOP BESS'!$H$30)","v":1.749396414290004},{"$f":"(-('Inputs - No BOP BESS'!AC195-'Inputs - No BOP BESS'!AC$189)*'Inputs - No BOP BESS'!$H$30)","v":2.1571512627258471},{"$f":"(-('Inputs - No BOP BESS'!AD195-'Inputs - No BOP BESS'!AD$189)*'Inputs - No BOP BESS'!$H$30)","v":2.4505938362080997},{"$f":"(-('Inputs - No BOP BESS'!AE195-'Inputs - No BOP BESS'!AE$189)*'Inputs - No BOP BESS'!$H$30)","v":0.83720428799324509},{"$f":"(-('Inputs - No BOP BESS'!AF195-'Inputs - No BOP BESS'!AF$189)*'Inputs - No BOP BESS'!$H$30)","v":1.473606647838551},{"$f":"(-('Inputs - No BOP BESS'!AG195-'Inputs - No BOP BESS'!AG$189)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":9.734127127783862E-2},{"$f":"(-('Inputs - No BOP BESS'!G198-'Inputs - No BOP BESS'!G$197)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H198-'Inputs - No BOP BESS'!H$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.3648109582732104E-2},{"$f":"(-('Inputs - No BOP BESS'!I198-'Inputs - No BOP BESS'!I$197)*'Inputs - No BOP BESS'!$H$30)","v":-8.1537832669482668E-3},{"$f":"(-('Inputs - No BOP BESS'!J198-'Inputs - No BOP BESS'!J$197)*'Inputs - No BOP BESS'!$H$30)","v":-7.834953026531366E-3},{"$f":"(-('Inputs - No BOP BESS'!K198-'Inputs - No BOP BESS'!K$197)*'Inputs - No BOP BESS'!$H$30)","v":3.4288360186224054E-2},{"$f":"(-('Inputs - No BOP BESS'!L198-'Inputs - No BOP BESS'!L$197)*'Inputs - No BOP BESS'!$H$30)","v":1.2444094469287847E-2},{"$f":"(-('Inputs - No BOP BESS'!M198-'Inputs - No BOP BESS'!M$197)*'Inputs - No BOP BESS'!$H$30)","v":5.6167616889979399E-3},{"$f":"(-('Inputs - No BOP BESS'!N198-'Inputs - No BOP BESS'!N$197)*'Inputs - No BOP BESS'!$H$30)","v":5.6405318703923513E-2},{"$f":"(-('Inputs - No BOP BESS'!O198-'Inputs - No BOP BESS'!O$197)*'Inputs - No BOP BESS'!$H$30)","v":5.0945849143886335E-2},{"$f":"(-('Inputs - No BOP BESS'!P198-'Inputs - No BOP BESS'!P$197)*'Inputs - No BOP BESS'!$H$30)","v":7.5184322555742256E-2},{"$f":"(-('Inputs - No BOP BESS'!Q198-'Inputs - No BOP BESS'!Q$197)*'Inputs - No BOP BESS'!$H$30)","v":0.11546153443828189},{"$f":"(-('Inputs - No BOP BESS'!R198-'Inputs - No BOP BESS'!R$197)*'Inputs - No BOP BESS'!$H$30)","v":7.9825030674101072E-3},{"$f":"(-('Inputs - No BOP BESS'!S198-'Inputs - No BOP BESS'!S$197)*'Inputs - No BOP BESS'!$H$30)","v":6.4365984434289203E-3},{"$f":"(-('Inputs - No BOP BESS'!T198-'Inputs - No BOP BESS'!T$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.2957599928049603E-2},{"$f":"(-('Inputs - No BOP BESS'!U198-'Inputs - No BOP BESS'!U$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.231351313128016E-2},{"$f":"(-('Inputs - No BOP BESS'!V198-'Inputs - No BOP BESS'!V$197)*'Inputs - No BOP BESS'!$H$30)","v":1.4458174237233834E-2},{"$f":"(-('Inputs - No BOP BESS'!W198-'Inputs - No BOP BESS'!W$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.3078288757583323E-2},{"$f":"(-('Inputs - No BOP BESS'!X198-'Inputs - No BOP BESS'!X$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.0922310246969573E-2},{"$f":"(-('Inputs - No BOP BESS'!Y198-'Inputs - No BOP BESS'!Y$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.8938703965773129E-2},{"$f":"(-('Inputs - No BOP BESS'!Z198-'Inputs - No BOP BESS'!Z$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.3020925003947923E-2},{"$f":"(-('Inputs - No BOP BESS'!AA198-'Inputs - No BOP BESS'!AA$197)*'Inputs - No BOP BESS'!$H$30)","v":-6.4684565079232925E-2},{"$f":"(-('Inputs - No BOP BESS'!AB198-'Inputs - No BOP BESS'!AB$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.1002644606833201E-2},{"$f":"(-('Inputs - No BOP BESS'!AC198-'Inputs - No BOP BESS'!AC$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.4271708156325076E-2},{"$f":"(-('Inputs - No BOP BESS'!AD198-'Inputs - No BOP BESS'!AD$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.9314204741165213E-2},{"$f":"(-('Inputs - No BOP BESS'!AE198-'Inputs - No BOP BESS'!AE$197)*'Inputs - No BOP BESS'!$H$30)","v":5.1791447108655575E-2},{"$f":"(-('Inputs - No BOP BESS'!AF198-'Inputs - No BOP BESS'!AF$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.4448977006784389E-2},{"$f":"(-('Inputs - No BOP BESS'!AG198-'Inputs - No BOP BESS'!AG$197)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",9.9993152143233774E-2,{"$f":"(-('Inputs - No BOP BESS'!G199-'Inputs - No BOP BESS'!G$197)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H199-'Inputs - No BOP BESS'!H$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.2671819825072816E-2},{"$f":"(-('Inputs - No BOP BESS'!I199-'Inputs - No BOP BESS'!I$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.5407852610187547E-3},{"$f":"(-('Inputs - No BOP BESS'!J199-'Inputs - No BOP BESS'!J$197)*'Inputs - No BOP BESS'!$H$30)","v":3.269546841124793E-3},{"$f":"(-('Inputs - No BOP BESS'!K199-'Inputs - No BOP BESS'!K$197)*'Inputs - No BOP BESS'!$H$30)","v":2.9405055865026952E-2},{"$f":"(-('Inputs - No BOP BESS'!L199-'Inputs - No BOP BESS'!L$197)*'Inputs - No BOP BESS'!$H$30)","v":8.4728432422025435E-3},{"$f":"(-('Inputs - No BOP BESS'!M199-'Inputs - No BOP BESS'!M$197)*'Inputs - No BOP BESS'!$H$30)","v":2.5486309417146913E-2},{"$f":"(-('Inputs - No BOP BESS'!N199-'Inputs - No BOP BESS'!N$197)*'Inputs - No BOP BESS'!$H$30)","v":9.0323825165455673E-2},{"$f":"(-('Inputs - No BOP BESS'!O199-'Inputs - No BOP BESS'!O$197)*'Inputs - No BOP BESS'!$H$30)","v":7.9077127183609264E-2},{"$f":"(-('Inputs - No BOP BESS'!P199-'Inputs - No BOP BESS'!P$197)*'Inputs - No BOP BESS'!$H$30)","v":9.2186128023286074E-2},{"$f":"(-('Inputs - No BOP BESS'!Q199-'Inputs - No BOP BESS'!Q$197)*'Inputs - No BOP BESS'!$H$30)","v":0.17547549442360832},{"$f":"(-('Inputs - No BOP BESS'!R199-'Inputs - No BOP BESS'!R$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.0606885404154127E-2},{"$f":"(-('Inputs - No BOP BESS'!S199-'Inputs - No BOP BESS'!S$197)*'Inputs - No BOP BESS'!$H$30)","v":6.811616289394351E-2},{"$f":"(-('Inputs - No BOP BESS'!T199-'Inputs - No BOP BESS'!T$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.12900397359635463},{"$f":"(-('Inputs - No BOP BESS'!U199-'Inputs - No BOP BESS'!U$197)*'Inputs - No BOP BESS'!$H$30)","v":-6.0518709074131039E-3},{"$f":"(-('Inputs - No BOP BESS'!V199-'Inputs - No BOP BESS'!V$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.8828469478612533E-2},{"$f":"(-('Inputs - No BOP BESS'!W199-'Inputs - No BOP BESS'!W$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.5551608002615467E-2},{"$f":"(-('Inputs - No BOP BESS'!X199-'Inputs - No BOP BESS'!X$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.5741627409597641E-2},{"$f":"(-('Inputs - No BOP BESS'!Y199-'Inputs - No BOP BESS'!Y$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.7314112625892903E-2},{"$f":"(-('Inputs - No BOP BESS'!Z199-'Inputs - No BOP BESS'!Z$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.7904291908537289E-2},{"$f":"(-('Inputs - No BOP BESS'!AA199-'Inputs - No BOP BESS'!AA$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.12380171149374064},{"$f":"(-('Inputs - No BOP BESS'!AB199-'Inputs - No BOP BESS'!AB$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.3089673803592632E-2},{"$f":"(-('Inputs - No BOP BESS'!AC199-'Inputs - No BOP BESS'!AC$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.0058789597840132E-2},{"$f":"(-('Inputs - No BOP BESS'!AD199-'Inputs - No BOP BESS'!AD$197)*'Inputs - No BOP BESS'!$H$30)","v":-6.7679817288990307E-2},{"$f":"(-('Inputs - No BOP BESS'!AE199-'Inputs - No BOP BESS'!AE$197)*'Inputs - No BOP BESS'!$H$30)","v":7.0882883881324688E-2},{"$f":"(-('Inputs - No BOP BESS'!AF199-'Inputs - No BOP BESS'!AF$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.6394197882259505E-2},{"$f":"(-('Inputs - No BOP BESS'!AG199-'Inputs - No BOP BESS'!AG$197)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.10460036442008329,{"$f":"(-('Inputs - No BOP BESS'!G200-'Inputs - No BOP BESS'!G$197)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H200-'Inputs - No BOP BESS'!H$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.2483960916824799E-2},{"$f":"(-('Inputs - No BOP BESS'!I200-'Inputs - No BOP BESS'!I$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.5500384548849979E-3},{"$f":"(-('Inputs - No BOP BESS'!J200-'Inputs - No BOP BESS'!J$197)*'Inputs - No BOP BESS'!$H$30)","v":3.379476465170228E-3},{"$f":"(-('Inputs - No BOP BESS'!K200-'Inputs - No BOP BESS'!K$197)*'Inputs - No BOP BESS'!$H$30)","v":2.9204389633491701E-2},{"$f":"(-('Inputs - No BOP BESS'!L200-'Inputs - No BOP BESS'!L$197)*'Inputs - No BOP BESS'!$H$30)","v":8.5435878547741595E-3},{"$f":"(-('Inputs - No BOP BESS'!M200-'Inputs - No BOP BESS'!M$197)*'Inputs - No BOP BESS'!$H$30)","v":2.3756653375016867E-2},{"$f":"(-('Inputs - No BOP BESS'!N200-'Inputs - No BOP BESS'!N$197)*'Inputs - No BOP BESS'!$H$30)","v":9.0098432634022174E-2},{"$f":"(-('Inputs - No BOP BESS'!O200-'Inputs - No BOP BESS'!O$197)*'Inputs - No BOP BESS'!$H$30)","v":7.9051291596783813E-2},{"$f":"(-('Inputs - No BOP BESS'!P200-'Inputs - No BOP BESS'!P$197)*'Inputs - No BOP BESS'!$H$30)","v":9.1629235811353738E-2},{"$f":"(-('Inputs - No BOP BESS'!Q200-'Inputs - No BOP BESS'!Q$197)*'Inputs - No BOP BESS'!$H$30)","v":0.17447027230502954},{"$f":"(-('Inputs - No BOP BESS'!R200-'Inputs - No BOP BESS'!R$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.1140778828898874E-2},{"$f":"(-('Inputs - No BOP BESS'!S200-'Inputs - No BOP BESS'!S$197)*'Inputs - No BOP BESS'!$H$30)","v":6.7916457381329565E-2},{"$f":"(-('Inputs - No BOP BESS'!T200-'Inputs - No BOP BESS'!T$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.12946122222399481},{"$f":"(-('Inputs - No BOP BESS'!U200-'Inputs - No BOP BESS'!U$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.2892805069895985E-2},{"$f":"(-('Inputs - No BOP BESS'!V200-'Inputs - No BOP BESS'!V$197)*'Inputs - No BOP BESS'!$H$30)","v":-6.0121597864281284E-2},{"$f":"(-('Inputs - No BOP BESS'!W200-'Inputs - No BOP BESS'!W$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.9131919712085619E-2},{"$f":"(-('Inputs - No BOP BESS'!X200-'Inputs - No BOP BESS'!X$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.3916340825262523E-2},{"$f":"(-('Inputs - No BOP BESS'!Y200-'Inputs - No BOP BESS'!Y$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.1095635570741251E-2},{"$f":"(-('Inputs - No BOP BESS'!Z200-'Inputs - No BOP BESS'!Z$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.6594961742773648E-2},{"$f":"(-('Inputs - No BOP BESS'!AA200-'Inputs - No BOP BESS'!AA$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.10874911822321565},{"$f":"(-('Inputs - No BOP BESS'!AB200-'Inputs - No BOP BESS'!AB$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.9395884483951704E-2},{"$f":"(-('Inputs - No BOP BESS'!AC200-'Inputs - No BOP BESS'!AC$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.8691216889237694E-2},{"$f":"(-('Inputs - No BOP BESS'!AD200-'Inputs - No BOP BESS'!AD$197)*'Inputs - No BOP BESS'!$H$30)","v":-8.5354905286351368E-2},{"$f":"(-('Inputs - No BOP BESS'!AE200-'Inputs - No BOP BESS'!AE$197)*'Inputs - No BOP BESS'!$H$30)","v":7.5020522296995296E-2},{"$f":"(-('Inputs - No BOP BESS'!AF200-'Inputs - No BOP BESS'!AF$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.4920244906411426E-2},{"$f":"(-('Inputs - No BOP BESS'!AG200-'Inputs - No BOP BESS'!AG$197)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",8.9765778504386509E-2,{"$f":"(-('Inputs - No BOP BESS'!G201-'Inputs - No BOP BESS'!G$197)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H201-'Inputs - No BOP BESS'!H$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.1328487208857041E-2},{"$f":"(-('Inputs - No BOP BESS'!I201-'Inputs - No BOP BESS'!I$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.5935635626838121E-3},{"$f":"(-('Inputs - No BOP BESS'!J201-'Inputs - No BOP BESS'!J$197)*'Inputs - No BOP BESS'!$H$30)","v":5.1619336692283468E-3},{"$f":"(-('Inputs - No BOP BESS'!K201-'Inputs - No BOP BESS'!K$197)*'Inputs - No BOP BESS'!$H$30)","v":2.8617368279128641E-2},{"$f":"(-('Inputs - No BOP BESS'!L201-'Inputs - No BOP BESS'!L$197)*'Inputs - No BOP BESS'!$H$30)","v":1.1894796115939243E-2},{"$f":"(-('Inputs - No BOP BESS'!M201-'Inputs - No BOP BESS'!M$197)*'Inputs - No BOP BESS'!$H$30)","v":2.8459960758482339E-2},{"$f":"(-('Inputs - No BOP BESS'!N201-'Inputs - No BOP BESS'!N$197)*'Inputs - No BOP BESS'!$H$30)","v":7.9269039153473386E-2},{"$f":"(-('Inputs - No BOP BESS'!O201-'Inputs - No BOP BESS'!O$197)*'Inputs - No BOP BESS'!$H$30)","v":6.5657410041012554E-2},{"$f":"(-('Inputs - No BOP BESS'!P201-'Inputs - No BOP BESS'!P$197)*'Inputs - No BOP BESS'!$H$30)","v":7.8422142944361894E-2},{"$f":"(-('Inputs - No BOP BESS'!Q201-'Inputs - No BOP BESS'!Q$197)*'Inputs - No BOP BESS'!$H$30)","v":0.15712729740198483},{"$f":"(-('Inputs - No BOP BESS'!R201-'Inputs - No BOP BESS'!R$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.2270608608200746E-2},{"$f":"(-('Inputs - No BOP BESS'!S201-'Inputs - No BOP BESS'!S$197)*'Inputs - No BOP BESS'!$H$30)","v":6.1060371353050868E-2},{"$f":"(-('Inputs - No BOP BESS'!T201-'Inputs - No BOP BESS'!T$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.12257553404526789},{"$f":"(-('Inputs - No BOP BESS'!U201-'Inputs - No BOP BESS'!U$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.058927117445819E-3},{"$f":"(-('Inputs - No BOP BESS'!V201-'Inputs - No BOP BESS'!V$197)*'Inputs - No BOP BESS'!$H$30)","v":-6.2907584009735729E-2},{"$f":"(-('Inputs - No BOP BESS'!W201-'Inputs - No BOP BESS'!W$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.0068659092526104E-2},{"$f":"(-('Inputs - No BOP BESS'!X201-'Inputs - No BOP BESS'!X$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.2685662384096759E-2},{"$f":"(-('Inputs - No BOP BESS'!Y201-'Inputs - No BOP BESS'!Y$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.8477682688114783E-2},{"$f":"(-('Inputs - No BOP BESS'!Z201-'Inputs - No BOP BESS'!Z$197)*'Inputs - No BOP BESS'!$H$30)","v":5.304012388882029E-2},{"$f":"(-('Inputs - No BOP BESS'!AA201-'Inputs - No BOP BESS'!AA$197)*'Inputs - No BOP BESS'!$H$30)","v":-7.9223612301746016E-2},{"$f":"(-('Inputs - No BOP BESS'!AB201-'Inputs - No BOP BESS'!AB$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.2723931543348499E-2},{"$f":"(-('Inputs - No BOP BESS'!AC201-'Inputs - No BOP BESS'!AC$197)*'Inputs - No BOP BESS'!$H$30)","v":-7.6791522738858475E-2},{"$f":"(-('Inputs - No BOP BESS'!AD201-'Inputs - No BOP BESS'!AD$197)*'Inputs - No BOP BESS'!$H$30)","v":-8.8175454443614854E-2},{"$f":"(-('Inputs - No BOP BESS'!AE201-'Inputs - No BOP BESS'!AE$197)*'Inputs - No BOP BESS'!$H$30)","v":9.372260993927739E-3},{"$f":"(-('Inputs - No BOP BESS'!AF201-'Inputs - No BOP BESS'!AF$197)*'Inputs - No BOP BESS'!$H$30)","v":-6.5746994997709862E-2},{"$f":"(-('Inputs - No BOP BESS'!AG201-'Inputs - No BOP BESS'!AG$197)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",-1.1139492680742397E-2,{"$f":"(-('Inputs - No BOP BESS'!G202-'Inputs - No BOP BESS'!G$197)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H202-'Inputs - No BOP BESS'!H$197)*'Inputs - No BOP BESS'!$H$30)","v":-1.5039392025073539E-2},{"$f":"(-('Inputs - No BOP BESS'!I202-'Inputs - No BOP BESS'!I$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.5404560478109488E-3},{"$f":"(-('Inputs - No BOP BESS'!J202-'Inputs - No BOP BESS'!J$197)*'Inputs - No BOP BESS'!$H$30)","v":1.0111112193158078E-2},{"$f":"(-('Inputs - No BOP BESS'!K202-'Inputs - No BOP BESS'!K$197)*'Inputs - No BOP BESS'!$H$30)","v":4.0009118341004068E-2},{"$f":"(-('Inputs - No BOP BESS'!L202-'Inputs - No BOP BESS'!L$197)*'Inputs - No BOP BESS'!$H$30)","v":8.1621113851042537E-3},{"$f":"(-('Inputs - No BOP BESS'!M202-'Inputs - No BOP BESS'!M$197)*'Inputs - No BOP BESS'!$H$30)","v":1.8906147546999819E-2},{"$f":"(-('Inputs - No BOP BESS'!N202-'Inputs - No BOP BESS'!N$197)*'Inputs - No BOP BESS'!$H$30)","v":9.6512193214721265E-2},{"$f":"(-('Inputs - No BOP BESS'!O202-'Inputs - No BOP BESS'!O$197)*'Inputs - No BOP BESS'!$H$30)","v":8.3129735848274322E-2},{"$f":"(-('Inputs - No BOP BESS'!P202-'Inputs - No BOP BESS'!P$197)*'Inputs - No BOP BESS'!$H$30)","v":0.10210964917285992},{"$f":"(-('Inputs - No BOP BESS'!Q202-'Inputs - No BOP BESS'!Q$197)*'Inputs - No BOP BESS'!$H$30)","v":0.1859934132211265},{"$f":"(-('Inputs - No BOP BESS'!R202-'Inputs - No BOP BESS'!R$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.847494350838133E-2},{"$f":"(-('Inputs - No BOP BESS'!S202-'Inputs - No BOP BESS'!S$197)*'Inputs - No BOP BESS'!$H$30)","v":5.5950789426674419E-2},{"$f":"(-('Inputs - No BOP BESS'!T202-'Inputs - No BOP BESS'!T$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.12650801069821682},{"$f":"(-('Inputs - No BOP BESS'!U202-'Inputs - No BOP BESS'!U$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.0512425997699211E-2},{"$f":"(-('Inputs - No BOP BESS'!V202-'Inputs - No BOP BESS'!V$197)*'Inputs - No BOP BESS'!$H$30)","v":-4.0756057536668777E-2},{"$f":"(-('Inputs - No BOP BESS'!W202-'Inputs - No BOP BESS'!W$197)*'Inputs - No BOP BESS'!$H$30)","v":3.7284642605413865E-2},{"$f":"(-('Inputs - No BOP BESS'!X202-'Inputs - No BOP BESS'!X$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.4560801730985986E-2},{"$f":"(-('Inputs - No BOP BESS'!Y202-'Inputs - No BOP BESS'!Y$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.2831901743445542E-2},{"$f":"(-('Inputs - No BOP BESS'!Z202-'Inputs - No BOP BESS'!Z$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.33184089920729321},{"$f":"(-('Inputs - No BOP BESS'!AA202-'Inputs - No BOP BESS'!AA$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.30026978100710267},{"$f":"(-('Inputs - No BOP BESS'!AB202-'Inputs - No BOP BESS'!AB$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.1756608295438582E-2},{"$f":"(-('Inputs - No BOP BESS'!AC202-'Inputs - No BOP BESS'!AC$197)*'Inputs - No BOP BESS'!$H$30)","v":8.043079758181193E-3},{"$f":"(-('Inputs - No BOP BESS'!AD202-'Inputs - No BOP BESS'!AD$197)*'Inputs - No BOP BESS'!$H$30)","v":-6.4033598723653995E-2},{"$f":"(-('Inputs - No BOP BESS'!AE202-'Inputs - No BOP BESS'!AE$197)*'Inputs - No BOP BESS'!$H$30)","v":9.9219158709047406E-3},{"$f":"(-('Inputs - No BOP BESS'!AF202-'Inputs - No BOP BESS'!AF$197)*'Inputs - No BOP BESS'!$H$30)","v":7.9873412749066119E-2},{"$f":"(-('Inputs - No BOP BESS'!AG202-'Inputs - No BOP BESS'!AG$197)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",3.3676801082809349,{"$f":"(-('Inputs - No BOP BESS'!G203-'Inputs - No BOP BESS'!G$197)*'Inputs - No BOP BESS'!$H$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H203-'Inputs - No BOP BESS'!H$197)*'Inputs - No BOP BESS'!$H$30)","v":9.3257830900483896E-3},{"$f":"(-('Inputs - No BOP BESS'!I203-'Inputs - No BOP BESS'!I$197)*'Inputs - No BOP BESS'!$H$30)","v":7.4192047413816908E-3},{"$f":"(-('Inputs - No BOP BESS'!J203-'Inputs - No BOP BESS'!J$197)*'Inputs - No BOP BESS'!$H$30)","v":0.5874748950564026},{"$f":"(-('Inputs - No BOP BESS'!K203-'Inputs - No BOP BESS'!K$197)*'Inputs - No BOP BESS'!$H$30)","v":0.58136474472235022},{"$f":"(-('Inputs - No BOP BESS'!L203-'Inputs - No BOP BESS'!L$197)*'Inputs - No BOP BESS'!$H$30)","v":0.58631622137454542},{"$f":"(-('Inputs - No BOP BESS'!M203-'Inputs - No BOP BESS'!M$197)*'Inputs - No BOP BESS'!$H$30)","v":0.56673357250917888},{"$f":"(-('Inputs - No BOP BESS'!N203-'Inputs - No BOP BESS'!N$197)*'Inputs - No BOP BESS'!$H$30)","v":0.39085355634131247},{"$f":"(-('Inputs - No BOP BESS'!O203-'Inputs - No BOP BESS'!O$197)*'Inputs - No BOP BESS'!$H$30)","v":0.35436344402387476},{"$f":"(-('Inputs - No BOP BESS'!P203-'Inputs - No BOP BESS'!P$197)*'Inputs - No BOP BESS'!$H$30)","v":0.44805444859832733},{"$f":"(-('Inputs - No BOP BESS'!Q203-'Inputs - No BOP BESS'!Q$197)*'Inputs - No BOP BESS'!$H$30)","v":0.47192484761797004},{"$f":"(-('Inputs - No BOP BESS'!R203-'Inputs - No BOP BESS'!R$197)*'Inputs - No BOP BESS'!$H$30)","v":6.7029881200255659E-2},{"$f":"(-('Inputs - No BOP BESS'!S203-'Inputs - No BOP BESS'!S$197)*'Inputs - No BOP BESS'!$H$30)","v":0.27504015393617465},{"$f":"(-('Inputs - No BOP BESS'!T203-'Inputs - No BOP BESS'!T$197)*'Inputs - No BOP BESS'!$H$30)","v":0.16440536749132661},{"$f":"(-('Inputs - No BOP BESS'!U203-'Inputs - No BOP BESS'!U$197)*'Inputs - No BOP BESS'!$H$30)","v":0.11469510044275921},{"$f":"(-('Inputs - No BOP BESS'!V203-'Inputs - No BOP BESS'!V$197)*'Inputs - No BOP BESS'!$H$30)","v":0.24782175612256196},{"$f":"(-('Inputs - No BOP BESS'!W203-'Inputs - No BOP BESS'!W$197)*'Inputs - No BOP BESS'!$H$30)","v":0.10707864125481592},{"$f":"(-('Inputs - No BOP BESS'!X203-'Inputs - No BOP BESS'!X$197)*'Inputs - No BOP BESS'!$H$30)","v":0.10754904961277134},{"$f":"(-('Inputs - No BOP BESS'!Y203-'Inputs - No BOP BESS'!Y$197)*'Inputs - No BOP BESS'!$H$30)","v":5.6451965023029516E-2},{"$f":"(-('Inputs - No BOP BESS'!Z203-'Inputs - No BOP BESS'!Z$197)*'Inputs - No BOP BESS'!$H$30)","v":3.5067480921384231E-2},{"$f":"(-('Inputs - No BOP BESS'!AA203-'Inputs - No BOP BESS'!AA$197)*'Inputs - No BOP BESS'!$H$30)","v":-5.4034781365771778E-2},{"$f":"(-('Inputs - No BOP BESS'!AB203-'Inputs - No BOP BESS'!AB$197)*'Inputs - No BOP BESS'!$H$30)","v":1.0820327679766706E-2},{"$f":"(-('Inputs - No BOP BESS'!AC203-'Inputs - No BOP BESS'!AC$197)*'Inputs - No BOP BESS'!$H$30)","v":-3.0692207626998425E-2},{"$f":"(-('Inputs - No BOP BESS'!AD203-'Inputs - No BOP BESS'!AD$197)*'Inputs - No BOP BESS'!$H$30)","v":-2.9241746446245998E-2},{"$f":"(-('Inputs - No BOP BESS'!AE203-'Inputs - No BOP BESS'!AE$197)*'Inputs - No BOP BESS'!$H$30)","v":-7.9503867545327012E-2},{"$f":"(-('Inputs - No BOP BESS'!AF203-'Inputs - No BOP BESS'!AF$197)*'Inputs - No BOP BESS'!$H$30)","v":-0.1016602034258085},{"$f":"(-('Inputs - No BOP BESS'!AG203-'Inputs - No BOP BESS'!AG$197)*'Inputs - No BOP BESS'!$H$30)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":0.28068108987694601},{"$f":"(-('Inputs - No BOP BESS'!G207-'Inputs - No BOP BESS'!G$206)*'Inputs - No BOP BESS'!$H$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H207-'Inputs - No BOP BESS'!H$206)*'Inputs - No BOP BESS'!$H$31)","v":-4.3834992496938341E-7},{"$f":"(-('Inputs - No BOP BESS'!I207-'Inputs - No BOP BESS'!I$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.1967491115614255E-6},{"$f":"(-('Inputs - No BOP BESS'!J207-'Inputs - No BOP BESS'!J$206)*'Inputs - No BOP BESS'!$H$31)","v":-6.0934301698012394E-6},{"$f":"(-('Inputs - No BOP BESS'!K207-'Inputs - No BOP BESS'!K$206)*'Inputs - No BOP BESS'!$H$31)","v":-6.8007891002863641E-6},{"$f":"(-('Inputs - No BOP BESS'!L207-'Inputs - No BOP BESS'!L$206)*'Inputs - No BOP BESS'!$H$31)","v":-7.2440880023449949E-6},{"$f":"(-('Inputs - No BOP BESS'!M207-'Inputs - No BOP BESS'!M$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.3317433746051766E-6},{"$f":"(-('Inputs - No BOP BESS'!N207-'Inputs - No BOP BESS'!N$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.0919633293138276E-6},{"$f":"(-('Inputs - No BOP BESS'!O207-'Inputs - No BOP BESS'!O$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.7601292955915504E-6},{"$f":"(-('Inputs - No BOP BESS'!P207-'Inputs - No BOP BESS'!P$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.2873457851957379E-6},{"$f":"(-('Inputs - No BOP BESS'!Q207-'Inputs - No BOP BESS'!Q$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.6963714027116179E-6},{"$f":"(-('Inputs - No BOP BESS'!R207-'Inputs - No BOP BESS'!R$206)*'Inputs - No BOP BESS'!$H$31)","v":5.4822856594674008E-2},{"$f":"(-('Inputs - No BOP BESS'!S207-'Inputs - No BOP BESS'!S$206)*'Inputs - No BOP BESS'!$H$31)","v":4.0942103464120194E-2},{"$f":"(-('Inputs - No BOP BESS'!T207-'Inputs - No BOP BESS'!T$206)*'Inputs - No BOP BESS'!$H$31)","v":9.6237032444243198E-2},{"$f":"(-('Inputs - No BOP BESS'!U207-'Inputs - No BOP BESS'!U$206)*'Inputs - No BOP BESS'!$H$31)","v":4.6996221914199054E-2},{"$f":"(-('Inputs - No BOP BESS'!V207-'Inputs - No BOP BESS'!V$206)*'Inputs - No BOP BESS'!$H$31)","v":3.6469391457643496E-2},{"$f":"(-('Inputs - No BOP BESS'!W207-'Inputs - No BOP BESS'!W$206)*'Inputs - No BOP BESS'!$H$31)","v":3.647596857919666E-2},{"$f":"(-('Inputs - No BOP BESS'!X207-'Inputs - No BOP BESS'!X$206)*'Inputs - No BOP BESS'!$H$31)","v":4.274049250062717E-2},{"$f":"(-('Inputs - No BOP BESS'!Y207-'Inputs - No BOP BESS'!Y$206)*'Inputs - No BOP BESS'!$H$31)","v":8.9031449950823571E-2},{"$f":"(-('Inputs - No BOP BESS'!Z207-'Inputs - No BOP BESS'!Z$206)*'Inputs - No BOP BESS'!$H$31)","v":0.11708466088120417},{"$f":"(-('Inputs - No BOP BESS'!AA207-'Inputs - No BOP BESS'!AA$206)*'Inputs - No BOP BESS'!$H$31)","v":0.23920310320846738},{"$f":"(-('Inputs - No BOP BESS'!AB207-'Inputs - No BOP BESS'!AB$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.1190172124809123E-2},{"$f":"(-('Inputs - No BOP BESS'!AC207-'Inputs - No BOP BESS'!AC$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.25541568405623138},{"$f":"(-('Inputs - No BOP BESS'!AD207-'Inputs - No BOP BESS'!AD$206)*'Inputs - No BOP BESS'!$H$31)","v":9.7276697539427914E-3},{"$f":"(-('Inputs - No BOP BESS'!AE207-'Inputs - No BOP BESS'!AE$206)*'Inputs - No BOP BESS'!$H$31)","v":0.12755004528276004},{"$f":"(-('Inputs - No BOP BESS'!AF207-'Inputs - No BOP BESS'!AF$206)*'Inputs - No BOP BESS'!$H$31)","v":7.2948693339185411E-3},{"$f":"(-('Inputs - No BOP BESS'!AG207-'Inputs - No BOP BESS'!AG$206)*'Inputs - No BOP BESS'!$H$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.5206723238399078,{"$f":"(-('Inputs - No BOP BESS'!G208-'Inputs - No BOP BESS'!G$206)*'Inputs - No BOP BESS'!$H$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H208-'Inputs - No BOP BESS'!H$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.2717389289161893E-7},{"$f":"(-('Inputs - No BOP BESS'!I208-'Inputs - No BOP BESS'!I$206)*'Inputs - No BOP BESS'!$H$31)","v":-8.8681058713069305E-7},{"$f":"(-('Inputs - No BOP BESS'!J208-'Inputs - No BOP BESS'!J$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.5629761619950777E-6},{"$f":"(-('Inputs - No BOP BESS'!K208-'Inputs - No BOP BESS'!K$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.8127467140138798E-6},{"$f":"(-('Inputs - No BOP BESS'!L208-'Inputs - No BOP BESS'!L$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.9442000670777393E-6},{"$f":"(-('Inputs - No BOP BESS'!M208-'Inputs - No BOP BESS'!M$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.061959156640647E-6},{"$f":"(-('Inputs - No BOP BESS'!N208-'Inputs - No BOP BESS'!N$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.1780529288750738E-6},{"$f":"(-('Inputs - No BOP BESS'!O208-'Inputs - No BOP BESS'!O$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.4028217632532378E-6},{"$f":"(-('Inputs - No BOP BESS'!P208-'Inputs - No BOP BESS'!P$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.5999695803247125E-6},{"$f":"(-('Inputs - No BOP BESS'!Q208-'Inputs - No BOP BESS'!Q$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.0019527416658143E-6},{"$f":"(-('Inputs - No BOP BESS'!R208-'Inputs - No BOP BESS'!R$206)*'Inputs - No BOP BESS'!$H$31)","v":9.1414890572648844E-2},{"$f":"(-('Inputs - No BOP BESS'!S208-'Inputs - No BOP BESS'!S$206)*'Inputs - No BOP BESS'!$H$31)","v":9.1692401626394471E-2},{"$f":"(-('Inputs - No BOP BESS'!T208-'Inputs - No BOP BESS'!T$206)*'Inputs - No BOP BESS'!$H$31)","v":0.12894877106000635},{"$f":"(-('Inputs - No BOP BESS'!U208-'Inputs - No BOP BESS'!U$206)*'Inputs - No BOP BESS'!$H$31)","v":4.4152265135053881E-2},{"$f":"(-('Inputs - No BOP BESS'!V208-'Inputs - No BOP BESS'!V$206)*'Inputs - No BOP BESS'!$H$31)","v":0.15802239891749537},{"$f":"(-('Inputs - No BOP BESS'!W208-'Inputs - No BOP BESS'!W$206)*'Inputs - No BOP BESS'!$H$31)","v":0.15806207772766356},{"$f":"(-('Inputs - No BOP BESS'!X208-'Inputs - No BOP BESS'!X$206)*'Inputs - No BOP BESS'!$H$31)","v":0.15471457749205797},{"$f":"(-('Inputs - No BOP BESS'!Y208-'Inputs - No BOP BESS'!Y$206)*'Inputs - No BOP BESS'!$H$31)","v":0.19492942954803993},{"$f":"(-('Inputs - No BOP BESS'!Z208-'Inputs - No BOP BESS'!Z$206)*'Inputs - No BOP BESS'!$H$31)","v":0.12405859802515806},{"$f":"(-('Inputs - No BOP BESS'!AA208-'Inputs - No BOP BESS'!AA$206)*'Inputs - No BOP BESS'!$H$31)","v":0.29714237642355101},{"$f":"(-('Inputs - No BOP BESS'!AB208-'Inputs - No BOP BESS'!AB$206)*'Inputs - No BOP BESS'!$H$31)","v":-4.7611600551192623E-2},{"$f":"(-('Inputs - No BOP BESS'!AC208-'Inputs - No BOP BESS'!AC$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.40597624236352203},{"$f":"(-('Inputs - No BOP BESS'!AD208-'Inputs - No BOP BESS'!AD$206)*'Inputs - No BOP BESS'!$H$31)","v":1.544890611324945E-2},{"$f":"(-('Inputs - No BOP BESS'!AE208-'Inputs - No BOP BESS'!AE$206)*'Inputs - No BOP BESS'!$H$31)","v":0.21650488220393527},{"$f":"(-('Inputs - No BOP BESS'!AF208-'Inputs - No BOP BESS'!AF$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.2665369771621044E-2},{"$f":"(-('Inputs - No BOP BESS'!AG208-'Inputs - No BOP BESS'!AG$206)*'Inputs - No BOP BESS'!$H$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.50965695499230113,{"$f":"(-('Inputs - No BOP BESS'!G209-'Inputs - No BOP BESS'!G$206)*'Inputs - No BOP BESS'!$H$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H209-'Inputs - No BOP BESS'!H$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.5282240575786865E-7},{"$f":"(-('Inputs - No BOP BESS'!I209-'Inputs - No BOP BESS'!I$206)*'Inputs - No BOP BESS'!$H$31)","v":-6.1423950961647655E-7},{"$f":"(-('Inputs - No BOP BESS'!J209-'Inputs - No BOP BESS'!J$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.1634125144099894E-6},{"$f":"(-('Inputs - No BOP BESS'!K209-'Inputs - No BOP BESS'!K$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.327737234407822E-6},{"$f":"(-('Inputs - No BOP BESS'!L209-'Inputs - No BOP BESS'!L$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.4316674245284933E-6},{"$f":"(-('Inputs - No BOP BESS'!M209-'Inputs - No BOP BESS'!M$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.445128787941341E-6},{"$f":"(-('Inputs - No BOP BESS'!N209-'Inputs - No BOP BESS'!N$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.5342558472020151E-6},{"$f":"(-('Inputs - No BOP BESS'!O209-'Inputs - No BOP BESS'!O$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.690562977052501E-6},{"$f":"(-('Inputs - No BOP BESS'!P209-'Inputs - No BOP BESS'!P$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.8299745963845648E-6},{"$f":"(-('Inputs - No BOP BESS'!Q209-'Inputs - No BOP BESS'!Q$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.1189375317975934E-6},{"$f":"(-('Inputs - No BOP BESS'!R209-'Inputs - No BOP BESS'!R$206)*'Inputs - No BOP BESS'!$H$31)","v":8.9149367119105705E-2},{"$f":"(-('Inputs - No BOP BESS'!S209-'Inputs - No BOP BESS'!S$206)*'Inputs - No BOP BESS'!$H$31)","v":8.8295984120389193E-2},{"$f":"(-('Inputs - No BOP BESS'!T209-'Inputs - No BOP BESS'!T$206)*'Inputs - No BOP BESS'!$H$31)","v":0.12635180774057986},{"$f":"(-('Inputs - No BOP BESS'!U209-'Inputs - No BOP BESS'!U$206)*'Inputs - No BOP BESS'!$H$31)","v":4.6412612215732452E-2},{"$f":"(-('Inputs - No BOP BESS'!V209-'Inputs - No BOP BESS'!V$206)*'Inputs - No BOP BESS'!$H$31)","v":0.15979082881850104},{"$f":"(-('Inputs - No BOP BESS'!W209-'Inputs - No BOP BESS'!W$206)*'Inputs - No BOP BESS'!$H$31)","v":0.15983106116792101},{"$f":"(-('Inputs - No BOP BESS'!X209-'Inputs - No BOP BESS'!X$206)*'Inputs - No BOP BESS'!$H$31)","v":0.15570894995818207},{"$f":"(-('Inputs - No BOP BESS'!Y209-'Inputs - No BOP BESS'!Y$206)*'Inputs - No BOP BESS'!$H$31)","v":0.19549515867754508},{"$f":"(-('Inputs - No BOP BESS'!Z209-'Inputs - No BOP BESS'!Z$206)*'Inputs - No BOP BESS'!$H$31)","v":0.11855281357810554},{"$f":"(-('Inputs - No BOP BESS'!AA209-'Inputs - No BOP BESS'!AA$206)*'Inputs - No BOP BESS'!$H$31)","v":0.29453311899027312},{"$f":"(-('Inputs - No BOP BESS'!AB209-'Inputs - No BOP BESS'!AB$206)*'Inputs - No BOP BESS'!$H$31)","v":-5.7171065511226971E-2},{"$f":"(-('Inputs - No BOP BESS'!AC209-'Inputs - No BOP BESS'!AC$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.34421633005848662},{"$f":"(-('Inputs - No BOP BESS'!AD209-'Inputs - No BOP BESS'!AD$206)*'Inputs - No BOP BESS'!$H$31)","v":2.2157335730753402E-2},{"$f":"(-('Inputs - No BOP BESS'!AE209-'Inputs - No BOP BESS'!AE$206)*'Inputs - No BOP BESS'!$H$31)","v":0.12114233206864355},{"$f":"(-('Inputs - No BOP BESS'!AF209-'Inputs - No BOP BESS'!AF$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.698500345377397E-2},{"$f":"(-('Inputs - No BOP BESS'!AG209-'Inputs - No BOP BESS'!AG$206)*'Inputs - No BOP BESS'!$H$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.578033294168801,{"$f":"(-('Inputs - No BOP BESS'!G210-'Inputs - No BOP BESS'!G$206)*'Inputs - No BOP BESS'!$H$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H210-'Inputs - No BOP BESS'!H$206)*'Inputs - No BOP BESS'!$H$31)","v":-6.3121590523906868E-7},{"$f":"(-('Inputs - No BOP BESS'!I210-'Inputs - No BOP BESS'!I$206)*'Inputs - No BOP BESS'!$H$31)","v":-4.9349100594009432E-6},{"$f":"(-('Inputs - No BOP BESS'!J210-'Inputs - No BOP BESS'!J$206)*'Inputs - No BOP BESS'!$H$31)","v":-9.7236244715193099E-6},{"$f":"(-('Inputs - No BOP BESS'!K210-'Inputs - No BOP BESS'!K$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.0818625285957673E-5},{"$f":"(-('Inputs - No BOP BESS'!L210-'Inputs - No BOP BESS'!L$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.1579695182645233E-5},{"$f":"(-('Inputs - No BOP BESS'!M210-'Inputs - No BOP BESS'!M$206)*'Inputs - No BOP BESS'!$H$31)","v":-9.7547603152281503E-6},{"$f":"(-('Inputs - No BOP BESS'!N210-'Inputs - No BOP BESS'!N$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.0143764068659689E-5},{"$f":"(-('Inputs - No BOP BESS'!O210-'Inputs - No BOP BESS'!O$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.1258976284733713E-5},{"$f":"(-('Inputs - No BOP BESS'!P210-'Inputs - No BOP BESS'!P$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.2148857673116575E-5},{"$f":"(-('Inputs - No BOP BESS'!Q210-'Inputs - No BOP BESS'!Q$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.4400163112410214E-5},{"$f":"(-('Inputs - No BOP BESS'!R210-'Inputs - No BOP BESS'!R$206)*'Inputs - No BOP BESS'!$H$31)","v":9.9878412554243567E-2},{"$f":"(-('Inputs - No BOP BESS'!S210-'Inputs - No BOP BESS'!S$206)*'Inputs - No BOP BESS'!$H$31)","v":0.10143930166120008},{"$f":"(-('Inputs - No BOP BESS'!T210-'Inputs - No BOP BESS'!T$206)*'Inputs - No BOP BESS'!$H$31)","v":0.14099058349011528},{"$f":"(-('Inputs - No BOP BESS'!U210-'Inputs - No BOP BESS'!U$206)*'Inputs - No BOP BESS'!$H$31)","v":5.9080378619185581E-2},{"$f":"(-('Inputs - No BOP BESS'!V210-'Inputs - No BOP BESS'!V$206)*'Inputs - No BOP BESS'!$H$31)","v":0.16863151523429565},{"$f":"(-('Inputs - No BOP BESS'!W210-'Inputs - No BOP BESS'!W$206)*'Inputs - No BOP BESS'!$H$31)","v":0.16866716781245827},{"$f":"(-('Inputs - No BOP BESS'!X210-'Inputs - No BOP BESS'!X$206)*'Inputs - No BOP BESS'!$H$31)","v":0.16348308371419762},{"$f":"(-('Inputs - No BOP BESS'!Y210-'Inputs - No BOP BESS'!Y$206)*'Inputs - No BOP BESS'!$H$31)","v":0.25736037356324459},{"$f":"(-('Inputs - No BOP BESS'!Z210-'Inputs - No BOP BESS'!Z$206)*'Inputs - No BOP BESS'!$H$31)","v":0.18563136529212443},{"$f":"(-('Inputs - No BOP BESS'!AA210-'Inputs - No BOP BESS'!AA$206)*'Inputs - No BOP BESS'!$H$31)","v":0.32848429934085743},{"$f":"(-('Inputs - No BOP BESS'!AB210-'Inputs - No BOP BESS'!AB$206)*'Inputs - No BOP BESS'!$H$31)","v":-1.4742567564894671E-2},{"$f":"(-('Inputs - No BOP BESS'!AC210-'Inputs - No BOP BESS'!AC$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.30302034307811709},{"$f":"(-('Inputs - No BOP BESS'!AD210-'Inputs - No BOP BESS'!AD$206)*'Inputs - No BOP BESS'!$H$31)","v":5.6462998841709577E-2},{"$f":"(-('Inputs - No BOP BESS'!AE210-'Inputs - No BOP BESS'!AE$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.1034379718234959},{"$f":"(-('Inputs - No BOP BESS'!AF210-'Inputs - No BOP BESS'!AF$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.6123501862448393E-2},{"$f":"(-('Inputs - No BOP BESS'!AG210-'Inputs - No BOP BESS'!AG$206)*'Inputs - No BOP BESS'!$H$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.24179776667411598,{"$f":"(-('Inputs - No BOP BESS'!G211-'Inputs - No BOP BESS'!G$206)*'Inputs - No BOP BESS'!$H$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H211-'Inputs - No BOP BESS'!H$206)*'Inputs - No BOP BESS'!$H$31)","v":-9.1748122210688621E-8},{"$f":"(-('Inputs - No BOP BESS'!I211-'Inputs - No BOP BESS'!I$206)*'Inputs - No BOP BESS'!$H$31)","v":2.0676079734438524E-7},{"$f":"(-('Inputs - No BOP BESS'!J211-'Inputs - No BOP BESS'!J$206)*'Inputs - No BOP BESS'!$H$31)","v":6.5926055611842393E-7},{"$f":"(-('Inputs - No BOP BESS'!K211-'Inputs - No BOP BESS'!K$206)*'Inputs - No BOP BESS'!$H$31)","v":7.2513817281349979E-7},{"$f":"(-('Inputs - No BOP BESS'!L211-'Inputs - No BOP BESS'!L$206)*'Inputs - No BOP BESS'!$H$31)","v":7.3387131885316315E-7},{"$f":"(-('Inputs - No BOP BESS'!M211-'Inputs - No BOP BESS'!M$206)*'Inputs - No BOP BESS'!$H$31)","v":-7.2584647274887004E-6},{"$f":"(-('Inputs - No BOP BESS'!N211-'Inputs - No BOP BESS'!N$206)*'Inputs - No BOP BESS'!$H$31)","v":-8.0191327168632753E-6},{"$f":"(-('Inputs - No BOP BESS'!O211-'Inputs - No BOP BESS'!O$206)*'Inputs - No BOP BESS'!$H$31)","v":-7.9717553068958669E-6},{"$f":"(-('Inputs - No BOP BESS'!P211-'Inputs - No BOP BESS'!P$206)*'Inputs - No BOP BESS'!$H$31)","v":-7.9770426677228112E-6},{"$f":"(-('Inputs - No BOP BESS'!Q211-'Inputs - No BOP BESS'!Q$206)*'Inputs - No BOP BESS'!$H$31)","v":-7.8193340825871704E-6},{"$f":"(-('Inputs - No BOP BESS'!R211-'Inputs - No BOP BESS'!R$206)*'Inputs - No BOP BESS'!$H$31)","v":6.6366485264104824E-2},{"$f":"(-('Inputs - No BOP BESS'!S211-'Inputs - No BOP BESS'!S$206)*'Inputs - No BOP BESS'!$H$31)","v":6.7545482354521624E-2},{"$f":"(-('Inputs - No BOP BESS'!T211-'Inputs - No BOP BESS'!T$206)*'Inputs - No BOP BESS'!$H$31)","v":0.10550056909281125},{"$f":"(-('Inputs - No BOP BESS'!U211-'Inputs - No BOP BESS'!U$206)*'Inputs - No BOP BESS'!$H$31)","v":4.9752254549787267E-2},{"$f":"(-('Inputs - No BOP BESS'!V211-'Inputs - No BOP BESS'!V$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.357167136073258E-3},{"$f":"(-('Inputs - No BOP BESS'!W211-'Inputs - No BOP BESS'!W$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.2982582860370258E-3},{"$f":"(-('Inputs - No BOP BESS'!X211-'Inputs - No BOP BESS'!X$206)*'Inputs - No BOP BESS'!$H$31)","v":1.4869438109457178E-2},{"$f":"(-('Inputs - No BOP BESS'!Y211-'Inputs - No BOP BESS'!Y$206)*'Inputs - No BOP BESS'!$H$31)","v":0.13985698213932096},{"$f":"(-('Inputs - No BOP BESS'!Z211-'Inputs - No BOP BESS'!Z$206)*'Inputs - No BOP BESS'!$H$31)","v":0.11247149901092257},{"$f":"(-('Inputs - No BOP BESS'!AA211-'Inputs - No BOP BESS'!AA$206)*'Inputs - No BOP BESS'!$H$31)","v":0.24791308535054668},{"$f":"(-('Inputs - No BOP BESS'!AB211-'Inputs - No BOP BESS'!AB$206)*'Inputs - No BOP BESS'!$H$31)","v":0.12906164434173206},{"$f":"(-('Inputs - No BOP BESS'!AC211-'Inputs - No BOP BESS'!AC$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.78752029200256857},{"$f":"(-('Inputs - No BOP BESS'!AD211-'Inputs - No BOP BESS'!AD$206)*'Inputs - No BOP BESS'!$H$31)","v":-2.1181431094419167E-4},{"$f":"(-('Inputs - No BOP BESS'!AE211-'Inputs - No BOP BESS'!AE$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.21221817734408432},{"$f":"(-('Inputs - No BOP BESS'!AF211-'Inputs - No BOP BESS'!AF$206)*'Inputs - No BOP BESS'!$H$31)","v":0.65069970599711269},{"$f":"(-('Inputs - No BOP BESS'!AG211-'Inputs - No BOP BESS'!AG$206)*'Inputs - No BOP BESS'!$H$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",2.6096834469902981,{"$f":"(-('Inputs - No BOP BESS'!G212-'Inputs - No BOP BESS'!G$206)*'Inputs - No BOP BESS'!$H$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H212-'Inputs - No BOP BESS'!H$206)*'Inputs - No BOP BESS'!$H$31)","v":1.3640140797410716E-7},{"$f":"(-('Inputs - No BOP BESS'!I212-'Inputs - No BOP BESS'!I$206)*'Inputs - No BOP BESS'!$H$31)","v":1.0007713416582131E-6},{"$f":"(-('Inputs - No BOP BESS'!J212-'Inputs - No BOP BESS'!J$206)*'Inputs - No BOP BESS'!$H$31)","v":1.8889544126932112E-6},{"$f":"(-('Inputs - No BOP BESS'!K212-'Inputs - No BOP BESS'!K$206)*'Inputs - No BOP BESS'!$H$31)","v":2.1069090194725248E-6},{"$f":"(-('Inputs - No BOP BESS'!L212-'Inputs - No BOP BESS'!L$206)*'Inputs - No BOP BESS'!$H$31)","v":2.2430483918312039E-6},{"$f":"(-('Inputs - No BOP BESS'!M212-'Inputs - No BOP BESS'!M$206)*'Inputs - No BOP BESS'!$H$31)","v":1.527143355209426E-5},{"$f":"(-('Inputs - No BOP BESS'!N212-'Inputs - No BOP BESS'!N$206)*'Inputs - No BOP BESS'!$H$31)","v":1.6655218173233788E-5},{"$f":"(-('Inputs - No BOP BESS'!O212-'Inputs - No BOP BESS'!O$206)*'Inputs - No BOP BESS'!$H$31)","v":1.6862033742737204E-5},{"$f":"(-('Inputs - No BOP BESS'!P212-'Inputs - No BOP BESS'!P$206)*'Inputs - No BOP BESS'!$H$31)","v":1.7054896202794989E-5},{"$f":"(-('Inputs - No BOP BESS'!Q212-'Inputs - No BOP BESS'!Q$206)*'Inputs - No BOP BESS'!$H$31)","v":1.7417112142592561E-5},{"$f":"(-('Inputs - No BOP BESS'!R212-'Inputs - No BOP BESS'!R$206)*'Inputs - No BOP BESS'!$H$31)","v":0.67080671269487091},{"$f":"(-('Inputs - No BOP BESS'!S212-'Inputs - No BOP BESS'!S$206)*'Inputs - No BOP BESS'!$H$31)","v":0.70118185993163351},{"$f":"(-('Inputs - No BOP BESS'!T212-'Inputs - No BOP BESS'!T$206)*'Inputs - No BOP BESS'!$H$31)","v":0.66557577516883981},{"$f":"(-('Inputs - No BOP BESS'!U212-'Inputs - No BOP BESS'!U$206)*'Inputs - No BOP BESS'!$H$31)","v":0.73584278280060289},{"$f":"(-('Inputs - No BOP BESS'!V212-'Inputs - No BOP BESS'!V$206)*'Inputs - No BOP BESS'!$H$31)","v":0.73937745593116233},{"$f":"(-('Inputs - No BOP BESS'!W212-'Inputs - No BOP BESS'!W$206)*'Inputs - No BOP BESS'!$H$31)","v":0.73941569503398341},{"$f":"(-('Inputs - No BOP BESS'!X212-'Inputs - No BOP BESS'!X$206)*'Inputs - No BOP BESS'!$H$31)","v":0.78531418654984009},{"$f":"(-('Inputs - No BOP BESS'!Y212-'Inputs - No BOP BESS'!Y$206)*'Inputs - No BOP BESS'!$H$31)","v":0.64730168868894111},{"$f":"(-('Inputs - No BOP BESS'!Z212-'Inputs - No BOP BESS'!Z$206)*'Inputs - No BOP BESS'!$H$31)","v":0.61337564136175615},{"$f":"(-('Inputs - No BOP BESS'!AA212-'Inputs - No BOP BESS'!AA$206)*'Inputs - No BOP BESS'!$H$31)","v":0.25682566633906845},{"$f":"(-('Inputs - No BOP BESS'!AB212-'Inputs - No BOP BESS'!AB$206)*'Inputs - No BOP BESS'!$H$31)","v":9.3604394656836121E-2},{"$f":"(-('Inputs - No BOP BESS'!AC212-'Inputs - No BOP BESS'!AC$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.34976525813806347},{"$f":"(-('Inputs - No BOP BESS'!AD212-'Inputs - No BOP BESS'!AD$206)*'Inputs - No BOP BESS'!$H$31)","v":-3.9423390389515589E-2},{"$f":"(-('Inputs - No BOP BESS'!AE212-'Inputs - No BOP BESS'!AE$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.32997082823624169},{"$f":"(-('Inputs - No BOP BESS'!AF212-'Inputs - No BOP BESS'!AF$206)*'Inputs - No BOP BESS'!$H$31)","v":-0.56747421679028776},{"$f":"(-('Inputs - No BOP BESS'!AG212-'Inputs - No BOP BESS'!AG$206)*'Inputs - No BOP BESS'!$H$31)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0}]
[null,null,null,"Option 2","June $2022 m",0]
[null,null,null,"Option 2A","June $2022 m",0]
[null,null,null,"Option 2B","June $2022 m",0]
[null,null,null,"Option 3","June $2022 m",0]
[null,null,null,"Option 4","June $2022 m",0]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-7.4551724972237721E-2},{"$f":"(-('Inputs - No BOP BESS'!G225-'Inputs - No BOP BESS'!G$224)*'Inputs - No BOP BESS'!$H$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H225-'Inputs - No BOP BESS'!H$224)*'Inputs - No BOP BESS'!$H$33)","v":-7.87634943719695E-5},{"$f":"(-('Inputs - No BOP BESS'!I225-'Inputs - No BOP BESS'!I$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.144215116421492E-5},{"$f":"(-('Inputs - No BOP BESS'!J225-'Inputs - No BOP BESS'!J$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.28258114814506285},{"$f":"(-('Inputs - No BOP BESS'!K225-'Inputs - No BOP BESS'!K$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.1540879790821634E-2},{"$f":"(-('Inputs - No BOP BESS'!L225-'Inputs - No BOP BESS'!L$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.1413059586565133},{"$f":"(-('Inputs - No BOP BESS'!M225-'Inputs - No BOP BESS'!M$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.4644957826787106E-3},{"$f":"(-('Inputs - No BOP BESS'!N225-'Inputs - No BOP BESS'!N$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.0814364594983881E-4},{"$f":"(-('Inputs - No BOP BESS'!O225-'Inputs - No BOP BESS'!O$224)*'Inputs - No BOP BESS'!$H$33)","v":5.9676648949988476E-2},{"$f":"(-('Inputs - No BOP BESS'!P225-'Inputs - No BOP BESS'!P$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.2048401075037685E-4},{"$f":"(-('Inputs - No BOP BESS'!Q225-'Inputs - No BOP BESS'!Q$224)*'Inputs - No BOP BESS'!$H$33)","v":0.15839934577563675},{"$f":"(-('Inputs - No BOP BESS'!R225-'Inputs - No BOP BESS'!R$224)*'Inputs - No BOP BESS'!$H$33)","v":1.750202098926934E-2},{"$f":"(-('Inputs - No BOP BESS'!S225-'Inputs - No BOP BESS'!S$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.19712771152183E-2},{"$f":"(-('Inputs - No BOP BESS'!T225-'Inputs - No BOP BESS'!T$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.4696621661087761E-3},{"$f":"(-('Inputs - No BOP BESS'!U225-'Inputs - No BOP BESS'!U$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.0431222195682608E-3},{"$f":"(-('Inputs - No BOP BESS'!V225-'Inputs - No BOP BESS'!V$224)*'Inputs - No BOP BESS'!$H$33)","v":6.5776910654506082E-2},{"$f":"(-('Inputs - No BOP BESS'!W225-'Inputs - No BOP BESS'!W$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.9532279111133304E-4},{"$f":"(-('Inputs - No BOP BESS'!X225-'Inputs - No BOP BESS'!X$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.0800204886379603E-4},{"$f":"(-('Inputs - No BOP BESS'!Y225-'Inputs - No BOP BESS'!Y$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.9366309218766271E-4},{"$f":"(-('Inputs - No BOP BESS'!Z225-'Inputs - No BOP BESS'!Z$224)*'Inputs - No BOP BESS'!$H$33)","v":5.134136528326394E-3},{"$f":"(-('Inputs - No BOP BESS'!AA225-'Inputs - No BOP BESS'!AA$224)*'Inputs - No BOP BESS'!$H$33)","v":3.9149429719666173E-2},{"$f":"(-('Inputs - No BOP BESS'!AB225-'Inputs - No BOP BESS'!AB$224)*'Inputs - No BOP BESS'!$H$33)","v":1.870882927131845E-2},{"$f":"(-('Inputs - No BOP BESS'!AC225-'Inputs - No BOP BESS'!AC$224)*'Inputs - No BOP BESS'!$H$33)","v":1.1546540026827756E-3},{"$f":"(-('Inputs - No BOP BESS'!AD225-'Inputs - No BOP BESS'!AD$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.6585822011700557E-2},{"$f":"(-('Inputs - No BOP BESS'!AE225-'Inputs - No BOP BESS'!AE$224)*'Inputs - No BOP BESS'!$H$33)","v":0.41802859589413899},{"$f":"(-('Inputs - No BOP BESS'!AF225-'Inputs - No BOP BESS'!AF$224)*'Inputs - No BOP BESS'!$H$33)","v":4.2712470816841375E-3},{"$f":"(-('Inputs - No BOP BESS'!AG225-'Inputs - No BOP BESS'!AG$224)*'Inputs - No BOP BESS'!$H$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.20516331094650656,{"$f":"(-('Inputs - No BOP BESS'!G226-'Inputs - No BOP BESS'!G$224)*'Inputs - No BOP BESS'!$H$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H226-'Inputs - No BOP BESS'!H$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.1421153496610259E-6},{"$f":"(-('Inputs - No BOP BESS'!I226-'Inputs - No BOP BESS'!I$224)*'Inputs - No BOP BESS'!$H$33)","v":5.1366694613363961E-6},{"$f":"(-('Inputs - No BOP BESS'!J226-'Inputs - No BOP BESS'!J$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.33766031829483723},{"$f":"(-('Inputs - No BOP BESS'!K226-'Inputs - No BOP BESS'!K$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.8505103728005068E-2},{"$f":"(-('Inputs - No BOP BESS'!L226-'Inputs - No BOP BESS'!L$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.16552791557799118},{"$f":"(-('Inputs - No BOP BESS'!M226-'Inputs - No BOP BESS'!M$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.5911190214268345E-5},{"$f":"(-('Inputs - No BOP BESS'!N226-'Inputs - No BOP BESS'!N$224)*'Inputs - No BOP BESS'!$H$33)","v":-8.8877848803107129E-6},{"$f":"(-('Inputs - No BOP BESS'!O226-'Inputs - No BOP BESS'!O$224)*'Inputs - No BOP BESS'!$H$33)","v":8.4983435908672078E-2},{"$f":"(-('Inputs - No BOP BESS'!P226-'Inputs - No BOP BESS'!P$224)*'Inputs - No BOP BESS'!$H$33)","v":-9.885683460886252E-6},{"$f":"(-('Inputs - No BOP BESS'!Q226-'Inputs - No BOP BESS'!Q$224)*'Inputs - No BOP BESS'!$H$33)","v":0.22339991772122403},{"$f":"(-('Inputs - No BOP BESS'!R226-'Inputs - No BOP BESS'!R$224)*'Inputs - No BOP BESS'!$H$33)","v":3.3444490488733436E-2},{"$f":"(-('Inputs - No BOP BESS'!S226-'Inputs - No BOP BESS'!S$224)*'Inputs - No BOP BESS'!$H$33)","v":-4.7524515931328892E-2},{"$f":"(-('Inputs - No BOP BESS'!T226-'Inputs - No BOP BESS'!T$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.766366279172928E-3},{"$f":"(-('Inputs - No BOP BESS'!U226-'Inputs - No BOP BESS'!U$224)*'Inputs - No BOP BESS'!$H$33)","v":-5.1523006254896586E-3},{"$f":"(-('Inputs - No BOP BESS'!V226-'Inputs - No BOP BESS'!V$224)*'Inputs - No BOP BESS'!$H$33)","v":8.5306999232756198E-2},{"$f":"(-('Inputs - No BOP BESS'!W226-'Inputs - No BOP BESS'!W$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.5568779672496714E-5},{"$f":"(-('Inputs - No BOP BESS'!X226-'Inputs - No BOP BESS'!X$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.653712675991594E-5},{"$f":"(-('Inputs - No BOP BESS'!Y226-'Inputs - No BOP BESS'!Y$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.7718995410245841E-4},{"$f":"(-('Inputs - No BOP BESS'!Z226-'Inputs - No BOP BESS'!Z$224)*'Inputs - No BOP BESS'!$H$33)","v":4.5979451083155709E-3},{"$f":"(-('Inputs - No BOP BESS'!AA226-'Inputs - No BOP BESS'!AA$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.17726612103973949},{"$f":"(-('Inputs - No BOP BESS'!AB226-'Inputs - No BOP BESS'!AB$224)*'Inputs - No BOP BESS'!$H$33)","v":4.8464946616064708E-3},{"$f":"(-('Inputs - No BOP BESS'!AC226-'Inputs - No BOP BESS'!AC$224)*'Inputs - No BOP BESS'!$H$33)","v":2.9144923451074334E-3},{"$f":"(-('Inputs - No BOP BESS'!AD226-'Inputs - No BOP BESS'!AD$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.5175182959491735E-2},{"$f":"(-('Inputs - No BOP BESS'!AE226-'Inputs - No BOP BESS'!AE$224)*'Inputs - No BOP BESS'!$H$33)","v":0.28235129465709363},{"$f":"(-('Inputs - No BOP BESS'!AF226-'Inputs - No BOP BESS'!AF$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.1770982898892122E-3},{"$f":"(-('Inputs - No BOP BESS'!AG226-'Inputs - No BOP BESS'!AG$224)*'Inputs - No BOP BESS'!$H$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.4637655730592613,{"$f":"(-('Inputs - No BOP BESS'!G227-'Inputs - No BOP BESS'!G$224)*'Inputs - No BOP BESS'!$H$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H227-'Inputs - No BOP BESS'!H$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.608477260527934E-6},{"$f":"(-('Inputs - No BOP BESS'!I227-'Inputs - No BOP BESS'!I$224)*'Inputs - No BOP BESS'!$H$33)","v":5.1249099630723549E-6},{"$f":"(-('Inputs - No BOP BESS'!J227-'Inputs - No BOP BESS'!J$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.33764957236457604},{"$f":"(-('Inputs - No BOP BESS'!K227-'Inputs - No BOP BESS'!K$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.850576736319276E-2},{"$f":"(-('Inputs - No BOP BESS'!L227-'Inputs - No BOP BESS'!L$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.16552832883374968},{"$f":"(-('Inputs - No BOP BESS'!M227-'Inputs - No BOP BESS'!M$224)*'Inputs - No BOP BESS'!$H$33)","v":-4.2694423296296691E-5},{"$f":"(-('Inputs - No BOP BESS'!N227-'Inputs - No BOP BESS'!N$224)*'Inputs - No BOP BESS'!$H$33)","v":-9.5223757613869934E-6},{"$f":"(-('Inputs - No BOP BESS'!O227-'Inputs - No BOP BESS'!O$224)*'Inputs - No BOP BESS'!$H$33)","v":8.4312843303113283E-2},{"$f":"(-('Inputs - No BOP BESS'!P227-'Inputs - No BOP BESS'!P$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.0586747634822036E-5},{"$f":"(-('Inputs - No BOP BESS'!Q227-'Inputs - No BOP BESS'!Q$224)*'Inputs - No BOP BESS'!$H$33)","v":0.22160224790439109},{"$f":"(-('Inputs - No BOP BESS'!R227-'Inputs - No BOP BESS'!R$224)*'Inputs - No BOP BESS'!$H$33)","v":3.3450394652973614E-2},{"$f":"(-('Inputs - No BOP BESS'!S227-'Inputs - No BOP BESS'!S$224)*'Inputs - No BOP BESS'!$H$33)","v":-4.6871438887592376E-2},{"$f":"(-('Inputs - No BOP BESS'!T227-'Inputs - No BOP BESS'!T$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.9448554786526415E-3},{"$f":"(-('Inputs - No BOP BESS'!U227-'Inputs - No BOP BESS'!U$224)*'Inputs - No BOP BESS'!$H$33)","v":-7.2537194797135385E-3},{"$f":"(-('Inputs - No BOP BESS'!V227-'Inputs - No BOP BESS'!V$224)*'Inputs - No BOP BESS'!$H$33)","v":8.1549768704732628E-2},{"$f":"(-('Inputs - No BOP BESS'!W227-'Inputs - No BOP BESS'!W$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.689887568214824E-5},{"$f":"(-('Inputs - No BOP BESS'!X227-'Inputs - No BOP BESS'!X$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.7967381660547105E-5},{"$f":"(-('Inputs - No BOP BESS'!Y227-'Inputs - No BOP BESS'!Y$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.9159185136716261E-4},{"$f":"(-('Inputs - No BOP BESS'!Z227-'Inputs - No BOP BESS'!Z$224)*'Inputs - No BOP BESS'!$H$33)","v":4.6791705332509537E-3},{"$f":"(-('Inputs - No BOP BESS'!AA227-'Inputs - No BOP BESS'!AA$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.14412402536232705},{"$f":"(-('Inputs - No BOP BESS'!AB227-'Inputs - No BOP BESS'!AB$224)*'Inputs - No BOP BESS'!$H$33)","v":1.1330396744199334E-2},{"$f":"(-('Inputs - No BOP BESS'!AC227-'Inputs - No BOP BESS'!AC$224)*'Inputs - No BOP BESS'!$H$33)","v":4.7674991642647768E-3},{"$f":"(-('Inputs - No BOP BESS'!AD227-'Inputs - No BOP BESS'!AD$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.5807185428001986E-2},{"$f":"(-('Inputs - No BOP BESS'!AE227-'Inputs - No BOP BESS'!AE$224)*'Inputs - No BOP BESS'!$H$33)","v":0.41112452916661013},{"$f":"(-('Inputs - No BOP BESS'!AF227-'Inputs - No BOP BESS'!AF$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.1640441284226251},{"$f":"(-('Inputs - No BOP BESS'!AG227-'Inputs - No BOP BESS'!AG$224)*'Inputs - No BOP BESS'!$H$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.4476847625464459,{"$f":"(-('Inputs - No BOP BESS'!G228-'Inputs - No BOP BESS'!G$224)*'Inputs - No BOP BESS'!$H$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H228-'Inputs - No BOP BESS'!H$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.1901975376638063E-4},{"$f":"(-('Inputs - No BOP BESS'!I228-'Inputs - No BOP BESS'!I$224)*'Inputs - No BOP BESS'!$H$33)","v":-9.3930342375259102E-5},{"$f":"(-('Inputs - No BOP BESS'!J228-'Inputs - No BOP BESS'!J$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.33746822813658994},{"$f":"(-('Inputs - No BOP BESS'!K228-'Inputs - No BOP BESS'!K$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.8541126722933399E-2},{"$f":"(-('Inputs - No BOP BESS'!L228-'Inputs - No BOP BESS'!L$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.16532786501867669},{"$f":"(-('Inputs - No BOP BESS'!M228-'Inputs - No BOP BESS'!M$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.099101222093779E-3},{"$f":"(-('Inputs - No BOP BESS'!N228-'Inputs - No BOP BESS'!N$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.6366453338665762E-4},{"$f":"(-('Inputs - No BOP BESS'!O228-'Inputs - No BOP BESS'!O$224)*'Inputs - No BOP BESS'!$H$33)","v":7.446061982874852E-2},{"$f":"(-('Inputs - No BOP BESS'!P228-'Inputs - No BOP BESS'!P$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.8234545709971961E-4},{"$f":"(-('Inputs - No BOP BESS'!Q228-'Inputs - No BOP BESS'!Q$224)*'Inputs - No BOP BESS'!$H$33)","v":0.19538537007646539},{"$f":"(-('Inputs - No BOP BESS'!R228-'Inputs - No BOP BESS'!R$224)*'Inputs - No BOP BESS'!$H$33)","v":3.2767130828460722E-2},{"$f":"(-('Inputs - No BOP BESS'!S228-'Inputs - No BOP BESS'!S$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.519484986780185E-2},{"$f":"(-('Inputs - No BOP BESS'!T228-'Inputs - No BOP BESS'!T$224)*'Inputs - No BOP BESS'!$H$33)","v":2.0805289035052965E-4},{"$f":"(-('Inputs - No BOP BESS'!U228-'Inputs - No BOP BESS'!U$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.7849627710856453E-3},{"$f":"(-('Inputs - No BOP BESS'!V228-'Inputs - No BOP BESS'!V$224)*'Inputs - No BOP BESS'!$H$33)","v":9.3535099262126664E-2},{"$f":"(-('Inputs - No BOP BESS'!W228-'Inputs - No BOP BESS'!W$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.9543153108613815E-4},{"$f":"(-('Inputs - No BOP BESS'!X228-'Inputs - No BOP BESS'!X$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.1461345131917674E-4},{"$f":"(-('Inputs - No BOP BESS'!Y228-'Inputs - No BOP BESS'!Y$224)*'Inputs - No BOP BESS'!$H$33)","v":-8.9857455445496726E-4},{"$f":"(-('Inputs - No BOP BESS'!Z228-'Inputs - No BOP BESS'!Z$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.1599627862324269E-3},{"$f":"(-('Inputs - No BOP BESS'!AA228-'Inputs - No BOP BESS'!AA$224)*'Inputs - No BOP BESS'!$H$33)","v":7.8398395357142547E-2},{"$f":"(-('Inputs - No BOP BESS'!AB228-'Inputs - No BOP BESS'!AB$224)*'Inputs - No BOP BESS'!$H$33)","v":1.5763163996531659E-2},{"$f":"(-('Inputs - No BOP BESS'!AC228-'Inputs - No BOP BESS'!AC$224)*'Inputs - No BOP BESS'!$H$33)","v":5.2495740163589488E-3},{"$f":"(-('Inputs - No BOP BESS'!AD228-'Inputs - No BOP BESS'!AD$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.0150885878866163E-2},{"$f":"(-('Inputs - No BOP BESS'!AE228-'Inputs - No BOP BESS'!AE$224)*'Inputs - No BOP BESS'!$H$33)","v":0.68305418106427851},{"$f":"(-('Inputs - No BOP BESS'!AF228-'Inputs - No BOP BESS'!AF$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.666453772501546},{"$f":"(-('Inputs - No BOP BESS'!AG228-'Inputs - No BOP BESS'!AG$224)*'Inputs - No BOP BESS'!$H$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",-1.7901703916359752,{"$f":"(-('Inputs - No BOP BESS'!G229-'Inputs - No BOP BESS'!G$224)*'Inputs - No BOP BESS'!$H$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H229-'Inputs - No BOP BESS'!H$224)*'Inputs - No BOP BESS'!$H$33)","v":1.7508828797474507E-5},{"$f":"(-('Inputs - No BOP BESS'!I229-'Inputs - No BOP BESS'!I$224)*'Inputs - No BOP BESS'!$H$33)","v":2.2710876413256642E-5},{"$f":"(-('Inputs - No BOP BESS'!J229-'Inputs - No BOP BESS'!J$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.32902016826314906},{"$f":"(-('Inputs - No BOP BESS'!K229-'Inputs - No BOP BESS'!K$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.6400783370754013E-2},{"$f":"(-('Inputs - No BOP BESS'!L229-'Inputs - No BOP BESS'!L$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.16256282033836733},{"$f":"(-('Inputs - No BOP BESS'!M229-'Inputs - No BOP BESS'!M$224)*'Inputs - No BOP BESS'!$H$33)","v":3.0184460672124658E-3},{"$f":"(-('Inputs - No BOP BESS'!N229-'Inputs - No BOP BESS'!N$224)*'Inputs - No BOP BESS'!$H$33)","v":2.4421106623935323E-5},{"$f":"(-('Inputs - No BOP BESS'!O229-'Inputs - No BOP BESS'!O$224)*'Inputs - No BOP BESS'!$H$33)","v":9.0181701263485792E-2},{"$f":"(-('Inputs - No BOP BESS'!P229-'Inputs - No BOP BESS'!P$224)*'Inputs - No BOP BESS'!$H$33)","v":1.4482988823573129E-3},{"$f":"(-('Inputs - No BOP BESS'!Q229-'Inputs - No BOP BESS'!Q$224)*'Inputs - No BOP BESS'!$H$33)","v":0.24222442983538883},{"$f":"(-('Inputs - No BOP BESS'!R229-'Inputs - No BOP BESS'!R$224)*'Inputs - No BOP BESS'!$H$33)","v":3.7246724786044183E-2},{"$f":"(-('Inputs - No BOP BESS'!S229-'Inputs - No BOP BESS'!S$224)*'Inputs - No BOP BESS'!$H$33)","v":-5.8701119405967006E-2},{"$f":"(-('Inputs - No BOP BESS'!T229-'Inputs - No BOP BESS'!T$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.6832829924574355E-2},{"$f":"(-('Inputs - No BOP BESS'!U229-'Inputs - No BOP BESS'!U$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.9180804654265415E-2},{"$f":"(-('Inputs - No BOP BESS'!V229-'Inputs - No BOP BESS'!V$224)*'Inputs - No BOP BESS'!$H$33)","v":5.169106570910742E-2},{"$f":"(-('Inputs - No BOP BESS'!W229-'Inputs - No BOP BESS'!W$224)*'Inputs - No BOP BESS'!$H$33)","v":4.4413728092968332E-5},{"$f":"(-('Inputs - No BOP BESS'!X229-'Inputs - No BOP BESS'!X$224)*'Inputs - No BOP BESS'!$H$33)","v":4.7320002766679763E-5},{"$f":"(-('Inputs - No BOP BESS'!Y229-'Inputs - No BOP BESS'!Y$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.0757048656668128E-3},{"$f":"(-('Inputs - No BOP BESS'!Z229-'Inputs - No BOP BESS'!Z$224)*'Inputs - No BOP BESS'!$H$33)","v":1.9869551275760955E-2},{"$f":"(-('Inputs - No BOP BESS'!AA229-'Inputs - No BOP BESS'!AA$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.5319241420715066},{"$f":"(-('Inputs - No BOP BESS'!AB229-'Inputs - No BOP BESS'!AB$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.15828805552610703},{"$f":"(-('Inputs - No BOP BESS'!AC229-'Inputs - No BOP BESS'!AC$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.1694865617880623E-3},{"$f":"(-('Inputs - No BOP BESS'!AD229-'Inputs - No BOP BESS'!AD$224)*'Inputs - No BOP BESS'!$H$33)","v":-9.6978738601967152E-2},{"$f":"(-('Inputs - No BOP BESS'!AE229-'Inputs - No BOP BESS'!AE$224)*'Inputs - No BOP BESS'!$H$33)","v":-3.1354079609614161},{"$f":"(-('Inputs - No BOP BESS'!AF229-'Inputs - No BOP BESS'!AF$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.39760696613379976},{"$f":"(-('Inputs - No BOP BESS'!AG229-'Inputs - No BOP BESS'!AG$224)*'Inputs - No BOP BESS'!$H$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.39000342580212771,{"$f":"(-('Inputs - No BOP BESS'!G230-'Inputs - No BOP BESS'!G$224)*'Inputs - No BOP BESS'!$H$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H230-'Inputs - No BOP BESS'!H$224)*'Inputs - No BOP BESS'!$H$33)","v":2.0698296175680753E-5},{"$f":"(-('Inputs - No BOP BESS'!I230-'Inputs - No BOP BESS'!I$224)*'Inputs - No BOP BESS'!$H$33)","v":2.8690045448698243E-5},{"$f":"(-('Inputs - No BOP BESS'!J230-'Inputs - No BOP BESS'!J$224)*'Inputs - No BOP BESS'!$H$33)","v":0.57044590558588126},{"$f":"(-('Inputs - No BOP BESS'!K230-'Inputs - No BOP BESS'!K$224)*'Inputs - No BOP BESS'!$H$33)","v":1.9632764484178722E-2},{"$f":"(-('Inputs - No BOP BESS'!L230-'Inputs - No BOP BESS'!L$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.15933320404960583},{"$f":"(-('Inputs - No BOP BESS'!M230-'Inputs - No BOP BESS'!M$224)*'Inputs - No BOP BESS'!$H$33)","v":-4.7689273602600224E-3},{"$f":"(-('Inputs - No BOP BESS'!N230-'Inputs - No BOP BESS'!N$224)*'Inputs - No BOP BESS'!$H$33)","v":2.8427881450039996E-5},{"$f":"(-('Inputs - No BOP BESS'!O230-'Inputs - No BOP BESS'!O$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.14578810270491616},{"$f":"(-('Inputs - No BOP BESS'!P230-'Inputs - No BOP BESS'!P$224)*'Inputs - No BOP BESS'!$H$33)","v":3.1698568616511658E-5},{"$f":"(-('Inputs - No BOP BESS'!Q230-'Inputs - No BOP BESS'!Q$224)*'Inputs - No BOP BESS'!$H$33)","v":-0.39200772719651233},{"$f":"(-('Inputs - No BOP BESS'!R230-'Inputs - No BOP BESS'!R$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.2891116958954285E-2},{"$f":"(-('Inputs - No BOP BESS'!S230-'Inputs - No BOP BESS'!S$224)*'Inputs - No BOP BESS'!$H$33)","v":0.68783663380824578},{"$f":"(-('Inputs - No BOP BESS'!T230-'Inputs - No BOP BESS'!T$224)*'Inputs - No BOP BESS'!$H$33)","v":1.3928828125216342E-2},{"$f":"(-('Inputs - No BOP BESS'!U230-'Inputs - No BOP BESS'!U$224)*'Inputs - No BOP BESS'!$H$33)","v":-6.3042145095703717E-2},{"$f":"(-('Inputs - No BOP BESS'!V230-'Inputs - No BOP BESS'!V$224)*'Inputs - No BOP BESS'!$H$33)","v":0.16598910923538313},{"$f":"(-('Inputs - No BOP BESS'!W230-'Inputs - No BOP BESS'!W$224)*'Inputs - No BOP BESS'!$H$33)","v":5.1256265754870569E-5},{"$f":"(-('Inputs - No BOP BESS'!X230-'Inputs - No BOP BESS'!X$224)*'Inputs - No BOP BESS'!$H$33)","v":5.4583977705658081E-5},{"$f":"(-('Inputs - No BOP BESS'!Y230-'Inputs - No BOP BESS'!Y$224)*'Inputs - No BOP BESS'!$H$33)","v":-2.5539911927069392E-4},{"$f":"(-('Inputs - No BOP BESS'!Z230-'Inputs - No BOP BESS'!Z$224)*'Inputs - No BOP BESS'!$H$33)","v":6.0483016402912426E-3},{"$f":"(-('Inputs - No BOP BESS'!AA230-'Inputs - No BOP BESS'!AA$224)*'Inputs - No BOP BESS'!$H$33)","v":7.7431716076706181E-2},{"$f":"(-('Inputs - No BOP BESS'!AB230-'Inputs - No BOP BESS'!AB$224)*'Inputs - No BOP BESS'!$H$33)","v":2.5531742236815091E-2},{"$f":"(-('Inputs - No BOP BESS'!AC230-'Inputs - No BOP BESS'!AC$224)*'Inputs - No BOP BESS'!$H$33)","v":5.0741989926592623E-3},{"$f":"(-('Inputs - No BOP BESS'!AD230-'Inputs - No BOP BESS'!AD$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.1471353523143435E-2},{"$f":"(-('Inputs - No BOP BESS'!AE230-'Inputs - No BOP BESS'!AE$224)*'Inputs - No BOP BESS'!$H$33)","v":1.1851424639917134},{"$f":"(-('Inputs - No BOP BESS'!AF230-'Inputs - No BOP BESS'!AF$224)*'Inputs - No BOP BESS'!$H$33)","v":-1.6438305288043811},{"$f":"(-('Inputs - No BOP BESS'!AG230-'Inputs - No BOP BESS'!AG$224)*'Inputs - No BOP BESS'!$H$33)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":-1.0584007880200852},{"$f":"(-('Inputs - No BOP BESS'!G234-'Inputs - No BOP BESS'!G$233)*'Inputs - No BOP BESS'!$H$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H234-'Inputs - No BOP BESS'!H$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.8336800788887331E-5},{"$f":"(-('Inputs - No BOP BESS'!I234-'Inputs - No BOP BESS'!I$233)*'Inputs - No BOP BESS'!$H$34)","v":-8.0701094982416066E-4},{"$f":"(-('Inputs - No BOP BESS'!J234-'Inputs - No BOP BESS'!J$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.86269973172490921},{"$f":"(-('Inputs - No BOP BESS'!K234-'Inputs - No BOP BESS'!K$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.1444296708941698E-5},{"$f":"(-('Inputs - No BOP BESS'!L234-'Inputs - No BOP BESS'!L$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.1880880090268309E-5},{"$f":"(-('Inputs - No BOP BESS'!M234-'Inputs - No BOP BESS'!M$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.19717992970842602},{"$f":"(-('Inputs - No BOP BESS'!N234-'Inputs - No BOP BESS'!N$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.4284961287340395E-5},{"$f":"(-('Inputs - No BOP BESS'!O234-'Inputs - No BOP BESS'!O$233)*'Inputs - No BOP BESS'!$H$34)","v":6.5911293899034717E-3},{"$f":"(-('Inputs - No BOP BESS'!P234-'Inputs - No BOP BESS'!P$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.7104458237773047E-5},{"$f":"(-('Inputs - No BOP BESS'!Q234-'Inputs - No BOP BESS'!Q$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.8527511566852694E-5},{"$f":"(-('Inputs - No BOP BESS'!R234-'Inputs - No BOP BESS'!R$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.16368948472875289},{"$f":"(-('Inputs - No BOP BESS'!S234-'Inputs - No BOP BESS'!S$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.18224291859565867},{"$f":"(-('Inputs - No BOP BESS'!T234-'Inputs - No BOP BESS'!T$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.5303001555604396E-3},{"$f":"(-('Inputs - No BOP BESS'!U234-'Inputs - No BOP BESS'!U$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.5374751641984321E-5},{"$f":"(-('Inputs - No BOP BESS'!V234-'Inputs - No BOP BESS'!V$233)*'Inputs - No BOP BESS'!$H$34)","v":9.9466419846123699E-3},{"$f":"(-('Inputs - No BOP BESS'!W234-'Inputs - No BOP BESS'!W$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.9371564124262894E-5},{"$f":"(-('Inputs - No BOP BESS'!X234-'Inputs - No BOP BESS'!X$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.1650581939063577E-5},{"$f":"(-('Inputs - No BOP BESS'!Y234-'Inputs - No BOP BESS'!Y$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.3824508944227805E-5},{"$f":"(-('Inputs - No BOP BESS'!Z234-'Inputs - No BOP BESS'!Z$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.6256066511790174E-5},{"$f":"(-('Inputs - No BOP BESS'!AA234-'Inputs - No BOP BESS'!AA$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.8781050527715075E-5},{"$f":"(-('Inputs - No BOP BESS'!AB234-'Inputs - No BOP BESS'!AB$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.161746024705396E-5},{"$f":"(-('Inputs - No BOP BESS'!AC234-'Inputs - No BOP BESS'!AC$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.4311942770956086E-5},{"$f":"(-('Inputs - No BOP BESS'!AD234-'Inputs - No BOP BESS'!AD$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.7288711562545767E-5},{"$f":"(-('Inputs - No BOP BESS'!AE234-'Inputs - No BOP BESS'!AE$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.0459344443713445E-5},{"$f":"(-('Inputs - No BOP BESS'!AF234-'Inputs - No BOP BESS'!AF$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.3956335736861756E-5},{"$f":"(-('Inputs - No BOP BESS'!AG234-'Inputs - No BOP BESS'!AG$233)*'Inputs - No BOP BESS'!$H$34)","v":0}]
[null,null,null,"Option 2","June $2022 m",-1.1853958786544925,{"$f":"(-('Inputs - No BOP BESS'!G235-'Inputs - No BOP BESS'!G$233)*'Inputs - No BOP BESS'!$H$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H235-'Inputs - No BOP BESS'!H$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.9023628105306898E-6},{"$f":"(-('Inputs - No BOP BESS'!I235-'Inputs - No BOP BESS'!I$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.3548290900331494E-3},{"$f":"(-('Inputs - No BOP BESS'!J235-'Inputs - No BOP BESS'!J$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.0248086023552361},{"$f":"(-('Inputs - No BOP BESS'!K235-'Inputs - No BOP BESS'!K$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.0428169794696329E-6},{"$f":"(-('Inputs - No BOP BESS'!L235-'Inputs - No BOP BESS'!L$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.2862336931132868E-6},{"$f":"(-('Inputs - No BOP BESS'!M235-'Inputs - No BOP BESS'!M$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.23468557701610848},{"$f":"(-('Inputs - No BOP BESS'!N235-'Inputs - No BOP BESS'!N$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.5373654737904487E-6},{"$f":"(-('Inputs - No BOP BESS'!O235-'Inputs - No BOP BESS'!O$233)*'Inputs - No BOP BESS'!$H$34)","v":7.4095767869266638E-3},{"$f":"(-('Inputs - No BOP BESS'!P235-'Inputs - No BOP BESS'!P$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.8316152488497718E-6},{"$f":"(-('Inputs - No BOP BESS'!Q235-'Inputs - No BOP BESS'!Q$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.979968895708503E-6},{"$f":"(-('Inputs - No BOP BESS'!R235-'Inputs - No BOP BESS'!R$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.2247809595712198},{"$f":"(-('Inputs - No BOP BESS'!S235-'Inputs - No BOP BESS'!S$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.7327315533425036E-2},{"$f":"(-('Inputs - No BOP BESS'!T235-'Inputs - No BOP BESS'!T$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.868790350244609E-2},{"$f":"(-('Inputs - No BOP BESS'!U235-'Inputs - No BOP BESS'!U$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.6935159175108883E-6},{"$f":"(-('Inputs - No BOP BESS'!V235-'Inputs - No BOP BESS'!V$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.3967789497780814E-3},{"$f":"(-('Inputs - No BOP BESS'!W235-'Inputs - No BOP BESS'!W$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.1110217444114219E-6},{"$f":"(-('Inputs - No BOP BESS'!X235-'Inputs - No BOP BESS'!X$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.3483809369659717E-6},{"$f":"(-('Inputs - No BOP BESS'!Y235-'Inputs - No BOP BESS'!Y$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.575041895880519E-6},{"$f":"(-('Inputs - No BOP BESS'!Z235-'Inputs - No BOP BESS'!Z$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.8272828150389995E-6},{"$f":"(-('Inputs - No BOP BESS'!AA235-'Inputs - No BOP BESS'!AA$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.0924924353794722E-6},{"$f":"(-('Inputs - No BOP BESS'!AB235-'Inputs - No BOP BESS'!AB$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.3884052643951455E-6},{"$f":"(-('Inputs - No BOP BESS'!AC235-'Inputs - No BOP BESS'!AC$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.6677932322439126E-6},{"$f":"(-('Inputs - No BOP BESS'!AD235-'Inputs - No BOP BESS'!AD$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.9792684729354704E-6},{"$f":"(-('Inputs - No BOP BESS'!AE235-'Inputs - No BOP BESS'!AE$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.3126970772060061E-6},{"$f":"(-('Inputs - No BOP BESS'!AF235-'Inputs - No BOP BESS'!AF$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.6785978954407777E-6},{"$f":"(-('Inputs - No BOP BESS'!AG235-'Inputs - No BOP BESS'!AG$233)*'Inputs - No BOP BESS'!$H$34)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-1.1961925361007155,{"$f":"(-('Inputs - No BOP BESS'!G236-'Inputs - No BOP BESS'!G$233)*'Inputs - No BOP BESS'!$H$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H236-'Inputs - No BOP BESS'!H$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.8621180607757424E-6},{"$f":"(-('Inputs - No BOP BESS'!I236-'Inputs - No BOP BESS'!I$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.3521568970702447E-3},{"$f":"(-('Inputs - No BOP BESS'!J236-'Inputs - No BOP BESS'!J$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.0247669309248479},{"$f":"(-('Inputs - No BOP BESS'!K236-'Inputs - No BOP BESS'!K$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.3813644197081953E-6},{"$f":"(-('Inputs - No BOP BESS'!L236-'Inputs - No BOP BESS'!L$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.230616126549852E-6},{"$f":"(-('Inputs - No BOP BESS'!M236-'Inputs - No BOP BESS'!M$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.23468389894239294},{"$f":"(-('Inputs - No BOP BESS'!N236-'Inputs - No BOP BESS'!N$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.4756762110584911E-6},{"$f":"(-('Inputs - No BOP BESS'!O236-'Inputs - No BOP BESS'!O$233)*'Inputs - No BOP BESS'!$H$34)","v":7.2863450145916886E-3},{"$f":"(-('Inputs - No BOP BESS'!P236-'Inputs - No BOP BESS'!P$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.7632902147561782E-6},{"$f":"(-('Inputs - No BOP BESS'!Q236-'Inputs - No BOP BESS'!Q$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.908196156338839E-6},{"$f":"(-('Inputs - No BOP BESS'!R236-'Inputs - No BOP BESS'!R$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.2326859592449857},{"$f":"(-('Inputs - No BOP BESS'!S236-'Inputs - No BOP BESS'!S$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.0972427194971175E-2},{"$f":"(-('Inputs - No BOP BESS'!T236-'Inputs - No BOP BESS'!T$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.9931892849712085E-2},{"$f":"(-('Inputs - No BOP BESS'!U236-'Inputs - No BOP BESS'!U$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.6055030745697715E-6},{"$f":"(-('Inputs - No BOP BESS'!V236-'Inputs - No BOP BESS'!V$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.2106106652349808E-3},{"$f":"(-('Inputs - No BOP BESS'!W236-'Inputs - No BOP BESS'!W$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.0131903601997208E-6},{"$f":"(-('Inputs - No BOP BESS'!X236-'Inputs - No BOP BESS'!X$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.2448946425296908E-6},{"$f":"(-('Inputs - No BOP BESS'!Y236-'Inputs - No BOP BESS'!Y$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.4668858808601653E-6},{"$f":"(-('Inputs - No BOP BESS'!Z236-'Inputs - No BOP BESS'!Z$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.7141215132143831E-6},{"$f":"(-('Inputs - No BOP BESS'!AA236-'Inputs - No BOP BESS'!AA$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.9723164992621072E-6},{"$f":"(-('Inputs - No BOP BESS'!AB236-'Inputs - No BOP BESS'!AB$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.2623018931625596E-6},{"$f":"(-('Inputs - No BOP BESS'!AC236-'Inputs - No BOP BESS'!AC$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.5353688147000466E-6},{"$f":"(-('Inputs - No BOP BESS'!AD236-'Inputs - No BOP BESS'!AD$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.8398821011535374E-6},{"$f":"(-('Inputs - No BOP BESS'!AE236-'Inputs - No BOP BESS'!AE$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.1666859912424702E-6},{"$f":"(-('Inputs - No BOP BESS'!AF236-'Inputs - No BOP BESS'!AF$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.5253347000670148E-6},{"$f":"(-('Inputs - No BOP BESS'!AG236-'Inputs - No BOP BESS'!AG$233)*'Inputs - No BOP BESS'!$H$34)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.2689907079043787,{"$f":"(-('Inputs - No BOP BESS'!G237-'Inputs - No BOP BESS'!G$233)*'Inputs - No BOP BESS'!$H$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H237-'Inputs - No BOP BESS'!H$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.7872106253212792E-5},{"$f":"(-('Inputs - No BOP BESS'!I237-'Inputs - No BOP BESS'!I$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.0748067149179974E-3},{"$f":"(-('Inputs - No BOP BESS'!J237-'Inputs - No BOP BESS'!J$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.0239014020744506},{"$f":"(-('Inputs - No BOP BESS'!K237-'Inputs - No BOP BESS'!K$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.245512042515234E-5},{"$f":"(-('Inputs - No BOP BESS'!L237-'Inputs - No BOP BESS'!L$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.3328804760196338E-5},{"$f":"(-('Inputs - No BOP BESS'!M237-'Inputs - No BOP BESS'!M$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.2346074536566789},{"$f":"(-('Inputs - No BOP BESS'!N237-'Inputs - No BOP BESS'!N$233)*'Inputs - No BOP BESS'!$H$34)","v":-3.6991188033308025E-5},{"$f":"(-('Inputs - No BOP BESS'!O237-'Inputs - No BOP BESS'!O$233)*'Inputs - No BOP BESS'!$H$34)","v":5.4694482225130514E-3},{"$f":"(-('Inputs - No BOP BESS'!P237-'Inputs - No BOP BESS'!P$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.1283871876345722E-5},{"$f":"(-('Inputs - No BOP BESS'!Q237-'Inputs - No BOP BESS'!Q$233)*'Inputs - No BOP BESS'!$H$34)","v":-4.345093372839951E-5},{"$f":"(-('Inputs - No BOP BESS'!R237-'Inputs - No BOP BESS'!R$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.26169627953052199},{"$f":"(-('Inputs - No BOP BESS'!S237-'Inputs - No BOP BESS'!S$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.14102585726928751},{"$f":"(-('Inputs - No BOP BESS'!T237-'Inputs - No BOP BESS'!T$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.0166924048709234E-2},{"$f":"(-('Inputs - No BOP BESS'!U237-'Inputs - No BOP BESS'!U$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.3877622316317658E-5},{"$f":"(-('Inputs - No BOP BESS'!V237-'Inputs - No BOP BESS'!V$233)*'Inputs - No BOP BESS'!$H$34)","v":9.1940430272074991E-4},{"$f":"(-('Inputs - No BOP BESS'!W237-'Inputs - No BOP BESS'!W$233)*'Inputs - No BOP BESS'!$H$34)","v":-5.9964182450107028E-5},{"$f":"(-('Inputs - No BOP BESS'!X237-'Inputs - No BOP BESS'!X$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.3436233664670316E-5},{"$f":"(-('Inputs - No BOP BESS'!Y237-'Inputs - No BOP BESS'!Y$233)*'Inputs - No BOP BESS'!$H$34)","v":-6.6745163566636606E-5},{"$f":"(-('Inputs - No BOP BESS'!Z237-'Inputs - No BOP BESS'!Z$233)*'Inputs - No BOP BESS'!$H$34)","v":-7.0447125965818571E-5},{"$f":"(-('Inputs - No BOP BESS'!AA237-'Inputs - No BOP BESS'!AA$233)*'Inputs - No BOP BESS'!$H$34)","v":-7.4293696490596969E-5},{"$f":"(-('Inputs - No BOP BESS'!AB237-'Inputs - No BOP BESS'!AB$233)*'Inputs - No BOP BESS'!$H$34)","v":-7.8611521656640597E-5},{"$f":"(-('Inputs - No BOP BESS'!AC237-'Inputs - No BOP BESS'!AC$233)*'Inputs - No BOP BESS'!$H$34)","v":-8.2715956319269837E-5},{"$f":"(-('Inputs - No BOP BESS'!AD237-'Inputs - No BOP BESS'!AD$233)*'Inputs - No BOP BESS'!$H$34)","v":-8.7249470914053159E-5},{"$f":"(-('Inputs - No BOP BESS'!AE237-'Inputs - No BOP BESS'!AE$233)*'Inputs - No BOP BESS'!$H$34)","v":-9.2073774575558693E-5},{"$f":"(-('Inputs - No BOP BESS'!AF237-'Inputs - No BOP BESS'!AF$233)*'Inputs - No BOP BESS'!$H$34)","v":-9.7395699144453579E-5},{"$f":"(-('Inputs - No BOP BESS'!AG237-'Inputs - No BOP BESS'!AG$233)*'Inputs - No BOP BESS'!$H$34)","v":0}]
[null,null,null,"Option 3","June $2022 m",-1.3015973666171052,{"$f":"(-('Inputs - No BOP BESS'!G238-'Inputs - No BOP BESS'!G$233)*'Inputs - No BOP BESS'!$H$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H238-'Inputs - No BOP BESS'!H$233)*'Inputs - No BOP BESS'!$H$34)","v":3.3259851246469907E-6},{"$f":"(-('Inputs - No BOP BESS'!I238-'Inputs - No BOP BESS'!I$233)*'Inputs - No BOP BESS'!$H$34)","v":-9.1300703585162069E-4},{"$f":"(-('Inputs - No BOP BESS'!J238-'Inputs - No BOP BESS'!J$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.042512928689888},{"$f":"(-('Inputs - No BOP BESS'!K238-'Inputs - No BOP BESS'!K$233)*'Inputs - No BOP BESS'!$H$34)","v":4.2266639530277095E-6},{"$f":"(-('Inputs - No BOP BESS'!L238-'Inputs - No BOP BESS'!L$233)*'Inputs - No BOP BESS'!$H$34)","v":4.5936354504041101E-6},{"$f":"(-('Inputs - No BOP BESS'!M238-'Inputs - No BOP BESS'!M$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.23168895816426982},{"$f":"(-('Inputs - No BOP BESS'!N238-'Inputs - No BOP BESS'!N$233)*'Inputs - No BOP BESS'!$H$34)","v":5.098293250796182E-6},{"$f":"(-('Inputs - No BOP BESS'!O238-'Inputs - No BOP BESS'!O$233)*'Inputs - No BOP BESS'!$H$34)","v":5.0162796809161136E-3},{"$f":"(-('Inputs - No BOP BESS'!P238-'Inputs - No BOP BESS'!P$233)*'Inputs - No BOP BESS'!$H$34)","v":5.6904831183550287E-6},{"$f":"(-('Inputs - No BOP BESS'!Q238-'Inputs - No BOP BESS'!Q$233)*'Inputs - No BOP BESS'!$H$34)","v":5.9894886488916406E-6},{"$f":"(-('Inputs - No BOP BESS'!R238-'Inputs - No BOP BESS'!R$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.32241587368396551},{"$f":"(-('Inputs - No BOP BESS'!S238-'Inputs - No BOP BESS'!S$233)*'Inputs - No BOP BESS'!$H$34)","v":-9.3749310069387803E-2},{"$f":"(-('Inputs - No BOP BESS'!T238-'Inputs - No BOP BESS'!T$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.8993534371368526E-2},{"$f":"(-('Inputs - No BOP BESS'!U238-'Inputs - No BOP BESS'!U$233)*'Inputs - No BOP BESS'!$H$34)","v":7.4282391444381905E-6},{"$f":"(-('Inputs - No BOP BESS'!V238-'Inputs - No BOP BESS'!V$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.3582632160412231E-2},{"$f":"(-('Inputs - No BOP BESS'!W238-'Inputs - No BOP BESS'!W$233)*'Inputs - No BOP BESS'!$H$34)","v":8.2673993260586165E-6},{"$f":"(-('Inputs - No BOP BESS'!X238-'Inputs - No BOP BESS'!X$233)*'Inputs - No BOP BESS'!$H$34)","v":8.7463345927867866E-6},{"$f":"(-('Inputs - No BOP BESS'!Y238-'Inputs - No BOP BESS'!Y$233)*'Inputs - No BOP BESS'!$H$34)","v":9.2029841470343582E-6},{"$f":"(-('Inputs - No BOP BESS'!Z238-'Inputs - No BOP BESS'!Z$233)*'Inputs - No BOP BESS'!$H$34)","v":9.7149567052657787E-6},{"$f":"(-('Inputs - No BOP BESS'!AA238-'Inputs - No BOP BESS'!AA$233)*'Inputs - No BOP BESS'!$H$34)","v":1.0243880145305985E-5},{"$f":"(-('Inputs - No BOP BESS'!AB238-'Inputs - No BOP BESS'!AB$233)*'Inputs - No BOP BESS'!$H$34)","v":1.0839776025064896E-5},{"$f":"(-('Inputs - No BOP BESS'!AC238-'Inputs - No BOP BESS'!AC$233)*'Inputs - No BOP BESS'!$H$34)","v":1.1406710031064331E-5},{"$f":"(-('Inputs - No BOP BESS'!AD238-'Inputs - No BOP BESS'!AD$233)*'Inputs - No BOP BESS'!$H$34)","v":1.203153064017318E-5},{"$f":"(-('Inputs - No BOP BESS'!AE238-'Inputs - No BOP BESS'!AE$233)*'Inputs - No BOP BESS'!$H$34)","v":1.2696080261464828E-5},{"$f":"(-('Inputs - No BOP BESS'!AF238-'Inputs - No BOP BESS'!AF$233)*'Inputs - No BOP BESS'!$H$34)","v":1.3430855977199289E-5},{"$f":"(-('Inputs - No BOP BESS'!AG238-'Inputs - No BOP BESS'!AG$233)*'Inputs - No BOP BESS'!$H$34)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.47873950739395676,{"$f":"(-('Inputs - No BOP BESS'!G239-'Inputs - No BOP BESS'!G$233)*'Inputs - No BOP BESS'!$H$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H239-'Inputs - No BOP BESS'!H$233)*'Inputs - No BOP BESS'!$H$34)","v":4.2566943978528116E-6},{"$f":"(-('Inputs - No BOP BESS'!I239-'Inputs - No BOP BESS'!I$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.2604859651865752E-3},{"$f":"(-('Inputs - No BOP BESS'!J239-'Inputs - No BOP BESS'!J$233)*'Inputs - No BOP BESS'!$H$34)","v":1.6362978427388128},{"$f":"(-('Inputs - No BOP BESS'!K239-'Inputs - No BOP BESS'!K$233)*'Inputs - No BOP BESS'!$H$34)","v":5.8992145517866684E-6},{"$f":"(-('Inputs - No BOP BESS'!L239-'Inputs - No BOP BESS'!L$233)*'Inputs - No BOP BESS'!$H$34)","v":5.878412324413362E-6},{"$f":"(-('Inputs - No BOP BESS'!M239-'Inputs - No BOP BESS'!M$233)*'Inputs - No BOP BESS'!$H$34)","v":0.47345775624670239},{"$f":"(-('Inputs - No BOP BESS'!N239-'Inputs - No BOP BESS'!N$233)*'Inputs - No BOP BESS'!$H$34)","v":6.5242201575339343E-6},{"$f":"(-('Inputs - No BOP BESS'!O239-'Inputs - No BOP BESS'!O$233)*'Inputs - No BOP BESS'!$H$34)","v":-2.3854269605607215E-2},{"$f":"(-('Inputs - No BOP BESS'!P239-'Inputs - No BOP BESS'!P$233)*'Inputs - No BOP BESS'!$H$34)","v":7.2814946050445432E-6},{"$f":"(-('Inputs - No BOP BESS'!Q239-'Inputs - No BOP BESS'!Q$233)*'Inputs - No BOP BESS'!$H$34)","v":7.663701505776785E-6},{"$f":"(-('Inputs - No BOP BESS'!R239-'Inputs - No BOP BESS'!R$233)*'Inputs - No BOP BESS'!$H$34)","v":-0.71489778498109757},{"$f":"(-('Inputs - No BOP BESS'!S239-'Inputs - No BOP BESS'!S$233)*'Inputs - No BOP BESS'!$H$34)","v":-1.6761733233627751},{"$f":"(-('Inputs - No BOP BESS'!T239-'Inputs - No BOP BESS'!T$233)*'Inputs - No BOP BESS'!$H$34)","v":2.145116216124876E-2},{"$f":"(-('Inputs - No BOP BESS'!U239-'Inputs - No BOP BESS'!U$233)*'Inputs - No BOP BESS'!$H$34)","v":9.5025998005325156E-6},{"$f":"(-('Inputs - No BOP BESS'!V239-'Inputs - No BOP BESS'!V$233)*'Inputs - No BOP BESS'!$H$34)","v":5.8308059091558562E-2},{"$f":"(-('Inputs - No BOP BESS'!W239-'Inputs - No BOP BESS'!W$233)*'Inputs - No BOP BESS'!$H$34)","v":1.0576189274106345E-5},{"$f":"(-('Inputs - No BOP BESS'!X239-'Inputs - No BOP BESS'!X$233)*'Inputs - No BOP BESS'!$H$34)","v":1.1188269203976191E-5},{"$f":"(-('Inputs - No BOP BESS'!Y239-'Inputs - No BOP BESS'!Y$233)*'Inputs - No BOP BESS'!$H$34)","v":1.1772063859361052E-5},{"$f":"(-('Inputs - No BOP BESS'!Z239-'Inputs - No BOP BESS'!Z$233)*'Inputs - No BOP BESS'!$H$34)","v":1.2425071143593211E-5},{"$f":"(-('Inputs - No BOP BESS'!AA239-'Inputs - No BOP BESS'!AA$233)*'Inputs - No BOP BESS'!$H$34)","v":1.3103552429492694E-5},{"$f":"(-('Inputs - No BOP BESS'!AB239-'Inputs - No BOP BESS'!AB$233)*'Inputs - No BOP BESS'!$H$34)","v":1.3865571420263263E-5},{"$f":"(-('Inputs - No BOP BESS'!AC239-'Inputs - No BOP BESS'!AC$233)*'Inputs - No BOP BESS'!$H$34)","v":1.4588776105352941E-5},{"$f":"(-('Inputs - No BOP BESS'!AD239-'Inputs - No BOP BESS'!AD$233)*'Inputs - No BOP BESS'!$H$34)","v":1.5388895712593515E-5},{"$f":"(-('Inputs - No BOP BESS'!AE239-'Inputs - No BOP BESS'!AE$233)*'Inputs - No BOP BESS'!$H$34)","v":1.6241289503822515E-5},{"$f":"(-('Inputs - No BOP BESS'!AF239-'Inputs - No BOP BESS'!AF$233)*'Inputs - No BOP BESS'!$H$34)","v":1.7181304234675847E-5},{"$f":"(-('Inputs - No BOP BESS'!AG239-'Inputs - No BOP BESS'!AG$233)*'Inputs - No BOP BESS'!$H$34)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":15.11091508833708},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":1.6010130083664642E-2},0.11518412041586243,-0.30604507246168255,0.85195252603953853,0.72647219092566728,0.84996756245105454,0.76975597158052766,0.56320885307283497,0.45841335694433089,0.75234038591938235,1.0907073553133575,1.05320652818863,1.3085247820900889,1.2971870792823077,1.8305833066988839,1.4272320648792982,1.6687564163690602,3.0322705455003964,3.5463315823418209,2.3485890999682981,2.3362185699546356,2.8263980149150405,2.6310703675886509,3.6803956576589547,2.2563946954561889,0]
[null,null,null,"Option 2","June $2022 m",22.727803136269873,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},1.6029003970296746E-2,4.2708898850159493E-3,-0.2082424046001663,1.1889194910349301,1.0970729414414584,1.2977838934706916,1.0613575850269426,0.85949596964579611,0.8038222098530553,1.1074874843576283,1.9490080284663929,1.6957958428267705,1.9775821628406156,1.7087780640870673,2.7017255584238171,2.0134346855388774,2.3035707172286073,5.2934647990741626,5.3969428051801245,3.3792102567439648,3.5647138782987531,3.9164204118187715,4.0790785027621643,5.3672217692365445,2.9894100602234968,0]
[null,null,null,"Option 2A","June $2022 m",22.762849761347994,0,1.578168983229275E-2,4.2532420605490839E-3,-0.21278578228189238,1.1839991119162889,1.0931243931765851,1.2878374513110951,1.0582536783021637,0.85503792707158655,0.80065174795486727,1.0999631931966709,1.9219331058821076,1.664461367007199,1.9406871625242665,1.6876718360790905,2.6750102634857882,2.0085494351840287,2.2836371552241306,5.2664267871432742,5.4741229689895929,3.4305489009785153,3.4713982852412113,4.0560497775799904,4.0529607461022739,5.3588131369651082,3.4042773379205222,0]
[null,null,null,"Option 2B","June $2022 m",21.692784963053299,0,1.2646054386009714E-2,2.8146516338568295E-3,-0.26320925093055325,1.1282226010611212,1.0163827663138461,1.1956394409243101,1.0265894862439049,0.78797781089600416,0.76071175858187723,1.0168898811397613,1.6294737531012942,1.3499860039171043,1.7234697358867663,1.4326905245094654,2.3882342255498799,1.8498441854139618,2.0734579010268552,5.1018239507230998,5.5822783534576228,3.5231323645697863,3.1967695736082309,4.1367195363987044,3.9146639854102681,5.7932141024201007,3.7853986107475994,0]
[null,null,null,"Option 3","June $2022 m",17.749696629822399,0,1.875770092764717E-2,5.5157006551031784E-3,-0.97248262316016221,1.1325694071567105,1.1550243569490821,1.3929750484848458,1.0962278226345943,0.92325613591846312,0.85250781206618487,1.1910057304240496,2.0651689027706723,1.8672231556806196,2.2301052770190637,2.1046651199176591,2.8914267476225035,2.0407694640574667,2.4438161784702945,5.5153299746331239,3.3264394813216724,0.88021289417895443,4.1588375470874661,1.8294831550439039,2.6859623675801361,0.38040080287599631,-2.3783848058597261,0]
[null,null,null,"Option 4","June $2022 m",114.61625183867831,0,-1.1575278381891846E-2,-1.174426984619506E-2,10.141580480396975,8.6366129595886729,7.8862624449129051,8.0370423306622438,8.0229840190756843,9.4632059614976853,8.9899583085392685,9.3995019792397514,11.199332657392725,10.227510978156456,11.334017769360784,11.641750245006273,10.99821049191435,10.28388466717578,10.92676218585758,11.738956254330915,11.871154158175326,10.165337276234254,9.7247337487634784,11.259631878290216,10.426934820683982,11.008780795666802,11.53025069960945,0]

{"sheet":"Hydrogen Superpower - No BOP BE","index":18,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Results - No BOP BESS'!B1","v":"Increasing capacity for generation in Molong and Parkes area - No BOP BESS sensitivity"}]
[null,null,"Hydrogen Superpower scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Hydrogen Superpower scenario. The calculations here determine the preferred option for this RIT-T under the Hydrogen Superpower scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":41.288531740310724},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":1.6162693232044161},-1.4955193157318754,3.3064858166768025,2.0256687195376863,1.5242213313911068,0.77191166173545567,0.88452817184321753,1.4095872411740502,4.6230956903057727,4.3904141186671328,4.0996290336338834,4.1785902512466917,4.4353225386975321,6.3976964021064777,3.2316446077551308,3.3508960968650565,4.2156798178457899,5.0758186359085444,6.6876400597208567,5.3232499885515319,3.608047573257783,4.8487805839984901,5.3301049748130334,5.8474978054125861,5.388972014232654,{"$f":"'Inputs - No BOP BESS'!G64","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",58.848799864879915,{"$f":"(G119-G40)","v":0},0.41895286363081435,-4.4808232720017189,1.4382636682533638,2.4913899121906797,1.5145728620322705,0.61569829329828474,1.5497831691843147,1.764044276320839,7.5969628896721266,7.2869809026188568,6.7704566569272293,6.3304846578492793,7.3100323530756244,9.6216371007643939,6.4184635947133684,5.6896623464092855,7.1546287716968191,8.7954768962572718,11.644421247548165,8.1418025624737336,5.2007820126000706,7.5586137389051888,8.4080810846346363,9.4793563497625737,7.8175471840581841,{"$f":"'Inputs - No BOP BESS'!G65","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",57.939865396737062,0,0.33457389925796699,-4.8828962110339713,1.2212792744468741,2.4677823205230349,1.4861545496955824,0.5199866230252852,1.4476352588340198,1.645344662380694,7.6109748797662951,7.3075415980301912,6.886515767151737,6.2275723477430738,7.2857785813462002,9.7253295919365588,6.1159789154652424,6.0320306362452571,6.507915308519042,8.2448646231537079,10.231603365845903,8.9669335085346109,5.5093395840196324,7.7234559816088098,8.6684640929550376,9.9009605772720519,8.2717652484949511,{"$f":"'Inputs - No BOP BESS'!G66","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",43.263602268409585,0,-0.79206571132843751,-16.161596853670893,-4.4513260448947092,2.1040028987346466,1.2940857762357802,-0.12549220751772205,0.69843914134943874,0.19744084581548477,8.7563623426573383,7.6300345149976376,7.3172848859832289,6.1049698769014853,7.9304197941396346,10.9875543975685,5.3752167392652819,4.9932201506600791,6.9433630621794258,7.8841925740594441,9.5309440241181527,12.638335937460129,4.9587417254627937,8.456985292662063,10.37855425509316,12.966196900675021,9.0853660553825648,{"$f":"'Inputs - No BOP BESS'!G67","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-11.474321139849355,0,-1.4013568015884437,-23.687599135770729,-11.779391746777979,1.5315231746739451,-0.1041823266171516,1.8185589052004336,4.0701398058868525,6.6331646905374182,1.1901850978703634,1.8304176583694107,-0.48235172437487023,4.8598232846928404,1.3187355899412276,-2.9920370288300937,7.6124688147485502,3.2603298147160711,4.996885056623281,6.8685190271751697,18.515123309991544,-22.582247239119997,4.9451944254015068,-2.8368122501041695,-7.8667906890397452,-14.97846580804827,-8.4319791124011267,{"$f":"'Inputs - No BOP BESS'!G68","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-46.61371546262243,0,-18.332386442841901,-98.28308070039698,-56.916568909875508,9.492024863944895,9.0344009039946727,7.1821483164039144,7.7706179254971595,6.7708554114969299,12.157526146573366,10.766582569485093,10.334725056890283,8.8809138187384971,10.193577929190214,13.154111953397694,7.8907523758075957,7.3346696766710533,8.7825016469384369,8.0714551725338417,5.1486958801302229,18.122990832362987,6.0573630420244733,9.6349433970627718,5.6668751051810888,7.2930324744329535,6.8243886874884527,{"$f":"'Inputs - No BOP BESS'!G69","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"'Inputs - No BOP BESS'!G75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!H75*'Inputs - No BOP BESS'!$I$23","v":0.24384112619406736},{"$f":"'Inputs - No BOP BESS'!I75*'Inputs - No BOP BESS'!$I$23","v":1.1629346018486288},{"$f":"'Inputs - No BOP BESS'!J75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!K75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!L75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!M75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!N75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!O75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!P75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!R75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!S75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!T75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!U75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!V75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!W75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!X75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF75*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG75*'Inputs - No BOP BESS'!$I$23","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Inputs - No BOP BESS'!G76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!H76*'Inputs - No BOP BESS'!$I$23","v":0.45016823297366276},{"$f":"'Inputs - No BOP BESS'!I76*'Inputs - No BOP BESS'!$I$23","v":4.7549019607843137},{"$f":"'Inputs - No BOP BESS'!J76*'Inputs - No BOP BESS'!$I$23","v":2.297733689136404},{"$f":"'Inputs - No BOP BESS'!K76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!L76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!M76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!N76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!O76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!P76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!R76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!S76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!T76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!U76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!V76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!W76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!X76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF76*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG76*'Inputs - No BOP BESS'!$I$23","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"'Inputs - No BOP BESS'!G77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!H77*'Inputs - No BOP BESS'!$I$23","v":0.49706075724175269},{"$f":"'Inputs - No BOP BESS'!I77*'Inputs - No BOP BESS'!$I$23","v":5.1675561743435043},{"$f":"'Inputs - No BOP BESS'!J77*'Inputs - No BOP BESS'!$I$23","v":2.4946822910623814},{"$f":"'Inputs - No BOP BESS'!K77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!L77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!M77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!N77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!O77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!P77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!R77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!S77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!T77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!U77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!V77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!W77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!X77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF77*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG77*'Inputs - No BOP BESS'!$I$23","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Inputs - No BOP BESS'!G78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!H78*'Inputs - No BOP BESS'!$I$23","v":1.5755888154078197},{"$f":"'Inputs - No BOP BESS'!I78*'Inputs - No BOP BESS'!$I$23","v":16.449897513245926},{"$f":"'Inputs - No BOP BESS'!J78*'Inputs - No BOP BESS'!$I$23","v":7.9435936110144256},{"$f":"'Inputs - No BOP BESS'!K78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!L78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!M78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!N78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!O78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!P78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!R78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!S78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!T78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!U78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!V78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!W78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!X78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF78*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG78*'Inputs - No BOP BESS'!$I$23","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Inputs - No BOP BESS'!G79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!H79*'Inputs - No BOP BESS'!$I$23","v":1.9788645241133926},{"$f":"'Inputs - No BOP BESS'!I79*'Inputs - No BOP BESS'!$I$23","v":23.980836910701161},{"$f":"'Inputs - No BOP BESS'!J79*'Inputs - No BOP BESS'!$I$23","v":12.576575008701704},{"$f":"'Inputs - No BOP BESS'!K79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!L79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!M79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!N79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!O79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!P79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!R79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!S79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!T79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!U79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!V79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!W79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!X79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF79*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG79*'Inputs - No BOP BESS'!$I$23","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Inputs - No BOP BESS'!G80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!H80*'Inputs - No BOP BESS'!$I$23","v":18.757009707235952},{"$f":"'Inputs - No BOP BESS'!I80*'Inputs - No BOP BESS'!$I$23","v":98.474300962988735},{"$f":"'Inputs - No BOP BESS'!J80*'Inputs - No BOP BESS'!$I$23","v":68.463085431411216},{"$f":"'Inputs - No BOP BESS'!K80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!L80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!M80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!N80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!O80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!P80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Q80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!R80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!S80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!T80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!U80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!V80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!W80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!X80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Y80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!Z80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AA80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AB80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AC80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AD80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AE80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AF80*'Inputs - No BOP BESS'!$I$23","v":0},{"$f":"'Inputs - No BOP BESS'!AG80*'Inputs - No BOP BESS'!$I$23","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"'Inputs - No BOP BESS'!G84*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!H84*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!I84*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!J84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!K84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!L84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!M84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!N84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!O84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!P84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Q84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!R84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!S84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!T84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!U84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!V84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!W84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!X84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Y84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!Z84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AA84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AB84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AC84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AD84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AE84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},{"$f":"'Inputs - No BOP BESS'!AF84*'Inputs - No BOP BESS'!$I$25","v":1.4067757280426963E-2},0]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Inputs - No BOP BESS'!G85*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!H85*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!I85*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!J85*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!K85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!L85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!M85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!N85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!O85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!P85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Q85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!R85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!S85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!T85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!U85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!V85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!W85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!X85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Y85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!Z85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AA85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AB85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AC85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AD85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AE85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},{"$f":"'Inputs - No BOP BESS'!AF85*'Inputs - No BOP BESS'!$I$25","v":7.5028038828943808E-2},0]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Inputs - No BOP BESS'!G86*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!H86*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!I86*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!J86*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!K86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!L86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!M86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!N86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!O86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!P86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Q86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!R86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!S86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!T86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!U86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!V86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!W86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!X86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Y86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!Z86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AA86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AB86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AC86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AD86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AE86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},{"$f":"'Inputs - No BOP BESS'!AF86*'Inputs - No BOP BESS'!$I$25","v":8.1592992226476396E-2},0]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Inputs - No BOP BESS'!G87*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!H87*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!I87*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!J87*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!K87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!L87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!M87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!N87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!O87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!P87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Q87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!R87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!S87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!T87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!U87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!V87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!W87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!X87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Y87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!Z87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AA87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AB87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AC87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AD87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AE87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},{"$f":"'Inputs - No BOP BESS'!AF87*'Inputs - No BOP BESS'!$I$25","v":0.25969079939668172},0]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Inputs - No BOP BESS'!G88*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!H88*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!I88*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!J88*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!K88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!L88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!M88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!N88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!O88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!P88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Q88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!R88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!S88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!T88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!U88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!V88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!W88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!X88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Y88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!Z88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AA88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AB88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AC88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AD88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AE88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},{"$f":"'Inputs - No BOP BESS'!AF88*'Inputs - No BOP BESS'!$I$25","v":0.3853627644351626},0]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Inputs - No BOP BESS'!G89*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!H89*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!I89*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!J89*'Inputs - No BOP BESS'!$I$25","v":0},{"$f":"'Inputs - No BOP BESS'!K89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!L89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!M89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!N89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!O89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!P89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Q89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!R89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!S89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!T89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!U89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!V89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!W89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!X89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Y89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!Z89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AA89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AB89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AC89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AD89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AE89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},{"$f":"'Inputs - No BOP BESS'!AF89*'Inputs - No BOP BESS'!$I$25","v":1.8569439610163592},0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":29.098148231660314},{"$f":"(-('Inputs - No BOP BESS'!G246-'Inputs - No BOP BESS'!G$245)*'Inputs - No BOP BESS'!$I$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H246-'Inputs - No BOP BESS'!H$245)*'Inputs - No BOP BESS'!$I$29)","v":1.7509249952140635},{"$f":"(-('Inputs - No BOP BESS'!I246-'Inputs - No BOP BESS'!I$245)*'Inputs - No BOP BESS'!$I$29)","v":1.6608303636271557},{"$f":"(-('Inputs - No BOP BESS'!J246-'Inputs - No BOP BESS'!J$245)*'Inputs - No BOP BESS'!$I$29)","v":0.17179353598339731},{"$f":"(-('Inputs - No BOP BESS'!K246-'Inputs - No BOP BESS'!K$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.0416108648880709},{"$f":"(-('Inputs - No BOP BESS'!L246-'Inputs - No BOP BESS'!L$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.66395964735806956},{"$f":"(-('Inputs - No BOP BESS'!M246-'Inputs - No BOP BESS'!M$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.51628835733481537},{"$f":"(-('Inputs - No BOP BESS'!N246-'Inputs - No BOP BESS'!N$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.49868405689312567},{"$f":"(-('Inputs - No BOP BESS'!O246-'Inputs - No BOP BESS'!O$245)*'Inputs - No BOP BESS'!$I$29)","v":3.3535892931934086},{"$f":"(-('Inputs - No BOP BESS'!P246-'Inputs - No BOP BESS'!P$245)*'Inputs - No BOP BESS'!$I$29)","v":3.8306539705175737},{"$f":"(-('Inputs - No BOP BESS'!Q246-'Inputs - No BOP BESS'!Q$245)*'Inputs - No BOP BESS'!$I$29)","v":2.9655721005989335},{"$f":"(-('Inputs - No BOP BESS'!R246-'Inputs - No BOP BESS'!R$245)*'Inputs - No BOP BESS'!$I$29)","v":2.5576434360616531},{"$f":"(-('Inputs - No BOP BESS'!S246-'Inputs - No BOP BESS'!S$245)*'Inputs - No BOP BESS'!$I$29)","v":6.5367132593161159},{"$f":"(-('Inputs - No BOP BESS'!T246-'Inputs - No BOP BESS'!T$245)*'Inputs - No BOP BESS'!$I$29)","v":4.6234051045727256},{"$f":"(-('Inputs - No BOP BESS'!U246-'Inputs - No BOP BESS'!U$245)*'Inputs - No BOP BESS'!$I$29)","v":6.7497553089843905},{"$f":"(-('Inputs - No BOP BESS'!V246-'Inputs - No BOP BESS'!V$245)*'Inputs - No BOP BESS'!$I$29)","v":2.1947430009179243},{"$f":"(-('Inputs - No BOP BESS'!W246-'Inputs - No BOP BESS'!W$245)*'Inputs - No BOP BESS'!$I$29)","v":1.6157125901390827},{"$f":"(-('Inputs - No BOP BESS'!X246-'Inputs - No BOP BESS'!X$245)*'Inputs - No BOP BESS'!$I$29)","v":5.3446571756467165E-2},{"$f":"(-('Inputs - No BOP BESS'!Y246-'Inputs - No BOP BESS'!Y$245)*'Inputs - No BOP BESS'!$I$29)","v":1.7164031849324601},{"$f":"(-('Inputs - No BOP BESS'!Z246-'Inputs - No BOP BESS'!Z$245)*'Inputs - No BOP BESS'!$I$29)","v":5.1565888712177639},{"$f":"(-('Inputs - No BOP BESS'!AA246-'Inputs - No BOP BESS'!AA$245)*'Inputs - No BOP BESS'!$I$29)","v":7.4841785618889389},{"$f":"(-('Inputs - No BOP BESS'!AB246-'Inputs - No BOP BESS'!AB$245)*'Inputs - No BOP BESS'!$I$29)","v":4.7070244918359094E-3},{"$f":"(-('Inputs - No BOP BESS'!AC246-'Inputs - No BOP BESS'!AC$245)*'Inputs - No BOP BESS'!$I$29)","v":2.499859724608541},{"$f":"(-('Inputs - No BOP BESS'!AD246-'Inputs - No BOP BESS'!AD$245)*'Inputs - No BOP BESS'!$I$29)","v":2.9148333785910836},{"$f":"(-('Inputs - No BOP BESS'!AE246-'Inputs - No BOP BESS'!AE$245)*'Inputs - No BOP BESS'!$I$29)","v":3.295677222778977},{"$f":"(-('Inputs - No BOP BESS'!AF246-'Inputs - No BOP BESS'!AF$245)*'Inputs - No BOP BESS'!$I$29)","v":7.3135758782482299},{"$f":"(-('Inputs - No BOP BESS'!AG246-'Inputs - No BOP BESS'!AG$245)*'Inputs - No BOP BESS'!$I$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",38.674301902530679,{"$f":"(-('Inputs - No BOP BESS'!G247-'Inputs - No BOP BESS'!G$245)*'Inputs - No BOP BESS'!$I$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H247-'Inputs - No BOP BESS'!H$245)*'Inputs - No BOP BESS'!$I$29)","v":0.81888882821067455},{"$f":"(-('Inputs - No BOP BESS'!I247-'Inputs - No BOP BESS'!I$245)*'Inputs - No BOP BESS'!$I$29)","v":0.28637038093347655},{"$f":"(-('Inputs - No BOP BESS'!J247-'Inputs - No BOP BESS'!J$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.36870951571495425},{"$f":"(-('Inputs - No BOP BESS'!K247-'Inputs - No BOP BESS'!K$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.3517263188768993},{"$f":"(-('Inputs - No BOP BESS'!L247-'Inputs - No BOP BESS'!L$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.1079837816621421},{"$f":"(-('Inputs - No BOP BESS'!M247-'Inputs - No BOP BESS'!M$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.59368139363641603},{"$f":"(-('Inputs - No BOP BESS'!N247-'Inputs - No BOP BESS'!N$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.61881810733598286},{"$f":"(-('Inputs - No BOP BESS'!O247-'Inputs - No BOP BESS'!O$245)*'Inputs - No BOP BESS'!$I$29)","v":4.1679218644767388},{"$f":"(-('Inputs - No BOP BESS'!P247-'Inputs - No BOP BESS'!P$245)*'Inputs - No BOP BESS'!$I$29)","v":5.0279673157822344},{"$f":"(-('Inputs - No BOP BESS'!Q247-'Inputs - No BOP BESS'!Q$245)*'Inputs - No BOP BESS'!$I$29)","v":3.858208999342537},{"$f":"(-('Inputs - No BOP BESS'!R247-'Inputs - No BOP BESS'!R$245)*'Inputs - No BOP BESS'!$I$29)","v":3.9818284555001355},{"$f":"(-('Inputs - No BOP BESS'!S247-'Inputs - No BOP BESS'!S$245)*'Inputs - No BOP BESS'!$I$29)","v":9.6040850635256447},{"$f":"(-('Inputs - No BOP BESS'!T247-'Inputs - No BOP BESS'!T$245)*'Inputs - No BOP BESS'!$I$29)","v":6.4810673182956862},{"$f":"(-('Inputs - No BOP BESS'!U247-'Inputs - No BOP BESS'!U$245)*'Inputs - No BOP BESS'!$I$29)","v":9.0751879233272916},{"$f":"(-('Inputs - No BOP BESS'!V247-'Inputs - No BOP BESS'!V$245)*'Inputs - No BOP BESS'!$I$29)","v":3.7475403329317487},{"$f":"(-('Inputs - No BOP BESS'!W247-'Inputs - No BOP BESS'!W$245)*'Inputs - No BOP BESS'!$I$29)","v":2.9263034043169682},{"$f":"(-('Inputs - No BOP BESS'!X247-'Inputs - No BOP BESS'!X$245)*'Inputs - No BOP BESS'!$I$29)","v":1.4045431671183906},{"$f":"(-('Inputs - No BOP BESS'!Y247-'Inputs - No BOP BESS'!Y$245)*'Inputs - No BOP BESS'!$I$29)","v":2.9594192288082013},{"$f":"(-('Inputs - No BOP BESS'!Z247-'Inputs - No BOP BESS'!Z$245)*'Inputs - No BOP BESS'!$I$29)","v":8.231378919941335},{"$f":"(-('Inputs - No BOP BESS'!AA247-'Inputs - No BOP BESS'!AA$245)*'Inputs - No BOP BESS'!$I$29)","v":11.871238707705515},{"$f":"(-('Inputs - No BOP BESS'!AB247-'Inputs - No BOP BESS'!AB$245)*'Inputs - No BOP BESS'!$I$29)","v":0.32105504968558307},{"$f":"(-('Inputs - No BOP BESS'!AC247-'Inputs - No BOP BESS'!AC$245)*'Inputs - No BOP BESS'!$I$29)","v":2.7213254272919585},{"$f":"(-('Inputs - No BOP BESS'!AD247-'Inputs - No BOP BESS'!AD$245)*'Inputs - No BOP BESS'!$I$29)","v":3.2366498490400772},{"$f":"(-('Inputs - No BOP BESS'!AE247-'Inputs - No BOP BESS'!AE$245)*'Inputs - No BOP BESS'!$I$29)","v":5.647960129553212},{"$f":"(-('Inputs - No BOP BESS'!AF247-'Inputs - No BOP BESS'!AF$245)*'Inputs - No BOP BESS'!$I$29)","v":10.59760187791926},{"$f":"(-('Inputs - No BOP BESS'!AG247-'Inputs - No BOP BESS'!AG$245)*'Inputs - No BOP BESS'!$I$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",40.361761349087722,{"$f":"(-('Inputs - No BOP BESS'!G248-'Inputs - No BOP BESS'!G$245)*'Inputs - No BOP BESS'!$I$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H248-'Inputs - No BOP BESS'!H$245)*'Inputs - No BOP BESS'!$I$29)","v":0.78750121968960229},{"$f":"(-('Inputs - No BOP BESS'!I248-'Inputs - No BOP BESS'!I$245)*'Inputs - No BOP BESS'!$I$29)","v":0.28565527401997315},{"$f":"(-('Inputs - No BOP BESS'!J248-'Inputs - No BOP BESS'!J$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.36897959505859035},{"$f":"(-('Inputs - No BOP BESS'!K248-'Inputs - No BOP BESS'!K$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.3560604871577198},{"$f":"(-('Inputs - No BOP BESS'!L248-'Inputs - No BOP BESS'!L$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.0946248017032758},{"$f":"(-('Inputs - No BOP BESS'!M248-'Inputs - No BOP BESS'!M$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.59371000252781414},{"$f":"(-('Inputs - No BOP BESS'!N248-'Inputs - No BOP BESS'!N$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.61125275285826319},{"$f":"(-('Inputs - No BOP BESS'!O248-'Inputs - No BOP BESS'!O$245)*'Inputs - No BOP BESS'!$I$29)","v":4.49238195114674},{"$f":"(-('Inputs - No BOP BESS'!P248-'Inputs - No BOP BESS'!P$245)*'Inputs - No BOP BESS'!$I$29)","v":5.2641245019351572},{"$f":"(-('Inputs - No BOP BESS'!Q248-'Inputs - No BOP BESS'!Q$245)*'Inputs - No BOP BESS'!$I$29)","v":3.9066266876664031},{"$f":"(-('Inputs - No BOP BESS'!R248-'Inputs - No BOP BESS'!R$245)*'Inputs - No BOP BESS'!$I$29)","v":4.169745893650429},{"$f":"(-('Inputs - No BOP BESS'!S248-'Inputs - No BOP BESS'!S$245)*'Inputs - No BOP BESS'!$I$29)","v":10.188215950746894},{"$f":"(-('Inputs - No BOP BESS'!T248-'Inputs - No BOP BESS'!T$245)*'Inputs - No BOP BESS'!$I$29)","v":6.8542510689217693},{"$f":"(-('Inputs - No BOP BESS'!U248-'Inputs - No BOP BESS'!U$245)*'Inputs - No BOP BESS'!$I$29)","v":9.4258897469247245},{"$f":"(-('Inputs - No BOP BESS'!V248-'Inputs - No BOP BESS'!V$245)*'Inputs - No BOP BESS'!$I$29)","v":3.8831577701873812},{"$f":"(-('Inputs - No BOP BESS'!W248-'Inputs - No BOP BESS'!W$245)*'Inputs - No BOP BESS'!$I$29)","v":3.2026190527922154},{"$f":"(-('Inputs - No BOP BESS'!X248-'Inputs - No BOP BESS'!X$245)*'Inputs - No BOP BESS'!$I$29)","v":1.4704222513923924},{"$f":"(-('Inputs - No BOP BESS'!Y248-'Inputs - No BOP BESS'!Y$245)*'Inputs - No BOP BESS'!$I$29)","v":2.3100221696975041},{"$f":"(-('Inputs - No BOP BESS'!Z248-'Inputs - No BOP BESS'!Z$245)*'Inputs - No BOP BESS'!$I$29)","v":7.0826319638370023},{"$f":"(-('Inputs - No BOP BESS'!AA248-'Inputs - No BOP BESS'!AA$245)*'Inputs - No BOP BESS'!$I$29)","v":11.987770707364916},{"$f":"(-('Inputs - No BOP BESS'!AB248-'Inputs - No BOP BESS'!AB$245)*'Inputs - No BOP BESS'!$I$29)","v":1.8051877222433177},{"$f":"(-('Inputs - No BOP BESS'!AC248-'Inputs - No BOP BESS'!AC$245)*'Inputs - No BOP BESS'!$I$29)","v":3.8625461844612801},{"$f":"(-('Inputs - No BOP BESS'!AD248-'Inputs - No BOP BESS'!AD$245)*'Inputs - No BOP BESS'!$I$29)","v":4.026486668788948},{"$f":"(-('Inputs - No BOP BESS'!AE248-'Inputs - No BOP BESS'!AE$245)*'Inputs - No BOP BESS'!$I$29)","v":5.6208415026821967},{"$f":"(-('Inputs - No BOP BESS'!AF248-'Inputs - No BOP BESS'!AF$245)*'Inputs - No BOP BESS'!$I$29)","v":10.289650381208048},{"$f":"(-('Inputs - No BOP BESS'!AG248-'Inputs - No BOP BESS'!AG$245)*'Inputs - No BOP BESS'!$I$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",60.828781519658783,{"$f":"(-('Inputs - No BOP BESS'!G249-'Inputs - No BOP BESS'!G$245)*'Inputs - No BOP BESS'!$I$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H249-'Inputs - No BOP BESS'!H$245)*'Inputs - No BOP BESS'!$I$29)","v":0.73867816319670965},{"$f":"(-('Inputs - No BOP BESS'!I249-'Inputs - No BOP BESS'!I$245)*'Inputs - No BOP BESS'!$I$29)","v":0.27697511953238063},{"$f":"(-('Inputs - No BOP BESS'!J249-'Inputs - No BOP BESS'!J$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.310655251142407},{"$f":"(-('Inputs - No BOP BESS'!K249-'Inputs - No BOP BESS'!K$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.3232409230017765},{"$f":"(-('Inputs - No BOP BESS'!L249-'Inputs - No BOP BESS'!L$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.2162594727701617},{"$f":"(-('Inputs - No BOP BESS'!M249-'Inputs - No BOP BESS'!M$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.53719289498690159},{"$f":"(-('Inputs - No BOP BESS'!N249-'Inputs - No BOP BESS'!N$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.66441227483267085},{"$f":"(-('Inputs - No BOP BESS'!O249-'Inputs - No BOP BESS'!O$245)*'Inputs - No BOP BESS'!$I$29)","v":6.7993103793467071},{"$f":"(-('Inputs - No BOP BESS'!P249-'Inputs - No BOP BESS'!P$245)*'Inputs - No BOP BESS'!$I$29)","v":6.242985224595941},{"$f":"(-('Inputs - No BOP BESS'!Q249-'Inputs - No BOP BESS'!Q$245)*'Inputs - No BOP BESS'!$I$29)","v":5.1359648434154224},{"$f":"(-('Inputs - No BOP BESS'!R249-'Inputs - No BOP BESS'!R$245)*'Inputs - No BOP BESS'!$I$29)","v":6.026576535795698},{"$f":"(-('Inputs - No BOP BESS'!S249-'Inputs - No BOP BESS'!S$245)*'Inputs - No BOP BESS'!$I$29)","v":14.107001131878519},{"$f":"(-('Inputs - No BOP BESS'!T249-'Inputs - No BOP BESS'!T$245)*'Inputs - No BOP BESS'!$I$29)","v":9.1827107471162321},{"$f":"(-('Inputs - No BOP BESS'!U249-'Inputs - No BOP BESS'!U$245)*'Inputs - No BOP BESS'!$I$29)","v":13.255021422489563},{"$f":"(-('Inputs - No BOP BESS'!V249-'Inputs - No BOP BESS'!V$245)*'Inputs - No BOP BESS'!$I$29)","v":5.3516024687510253},{"$f":"(-('Inputs - No BOP BESS'!W249-'Inputs - No BOP BESS'!W$245)*'Inputs - No BOP BESS'!$I$29)","v":4.6714197003200297},{"$f":"(-('Inputs - No BOP BESS'!X249-'Inputs - No BOP BESS'!X$245)*'Inputs - No BOP BESS'!$I$29)","v":2.4928676954332332},{"$f":"(-('Inputs - No BOP BESS'!Y249-'Inputs - No BOP BESS'!Y$245)*'Inputs - No BOP BESS'!$I$29)","v":3.5041617599176789},{"$f":"(-('Inputs - No BOP BESS'!Z249-'Inputs - No BOP BESS'!Z$245)*'Inputs - No BOP BESS'!$I$29)","v":9.5306145315084905},{"$f":"(-('Inputs - No BOP BESS'!AA249-'Inputs - No BOP BESS'!AA$245)*'Inputs - No BOP BESS'!$I$29)","v":27.122182085388431},{"$f":"(-('Inputs - No BOP BESS'!AB249-'Inputs - No BOP BESS'!AB$245)*'Inputs - No BOP BESS'!$I$29)","v":4.565710226092051},{"$f":"(-('Inputs - No BOP BESS'!AC249-'Inputs - No BOP BESS'!AC$245)*'Inputs - No BOP BESS'!$I$29)","v":5.8476705399289131},{"$f":"(-('Inputs - No BOP BESS'!AD249-'Inputs - No BOP BESS'!AD$245)*'Inputs - No BOP BESS'!$I$29)","v":5.396568907170149},{"$f":"(-('Inputs - No BOP BESS'!AE249-'Inputs - No BOP BESS'!AE$245)*'Inputs - No BOP BESS'!$I$29)","v":9.2973174841999935},{"$f":"(-('Inputs - No BOP BESS'!AF249-'Inputs - No BOP BESS'!AF$245)*'Inputs - No BOP BESS'!$I$29)","v":12.190643045963043},{"$f":"(-('Inputs - No BOP BESS'!AG249-'Inputs - No BOP BESS'!AG$245)*'Inputs - No BOP BESS'!$I$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",-86.681414867845021,{"$f":"(-('Inputs - No BOP BESS'!G250-'Inputs - No BOP BESS'!G$245)*'Inputs - No BOP BESS'!$I$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H250-'Inputs - No BOP BESS'!H$245)*'Inputs - No BOP BESS'!$I$29)","v":0.55311559869642224},{"$f":"(-('Inputs - No BOP BESS'!I250-'Inputs - No BOP BESS'!I$245)*'Inputs - No BOP BESS'!$I$29)","v":0.2620013313248819},{"$f":"(-('Inputs - No BOP BESS'!J250-'Inputs - No BOP BESS'!J$245)*'Inputs - No BOP BESS'!$I$29)","v":0.11658223822792024},{"$f":"(-('Inputs - No BOP BESS'!K250-'Inputs - No BOP BESS'!K$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.96758718605133254},{"$f":"(-('Inputs - No BOP BESS'!L250-'Inputs - No BOP BESS'!L$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.29127416727806121},{"$f":"(-('Inputs - No BOP BESS'!M250-'Inputs - No BOP BESS'!M$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.2684418034207283},{"$f":"(-('Inputs - No BOP BESS'!N250-'Inputs - No BOP BESS'!N$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.3821772082502548},{"$f":"(-('Inputs - No BOP BESS'!O250-'Inputs - No BOP BESS'!O$245)*'Inputs - No BOP BESS'!$I$29)","v":-6.0086107293227542},{"$f":"(-('Inputs - No BOP BESS'!P250-'Inputs - No BOP BESS'!P$245)*'Inputs - No BOP BESS'!$I$29)","v":-3.9544732701102703},{"$f":"(-('Inputs - No BOP BESS'!Q250-'Inputs - No BOP BESS'!Q$245)*'Inputs - No BOP BESS'!$I$29)","v":-3.5559953015387009},{"$f":"(-('Inputs - No BOP BESS'!R250-'Inputs - No BOP BESS'!R$245)*'Inputs - No BOP BESS'!$I$29)","v":-2.8907257050966564},{"$f":"(-('Inputs - No BOP BESS'!S250-'Inputs - No BOP BESS'!S$245)*'Inputs - No BOP BESS'!$I$29)","v":-11.255571372226768},{"$f":"(-('Inputs - No BOP BESS'!T250-'Inputs - No BOP BESS'!T$245)*'Inputs - No BOP BESS'!$I$29)","v":-6.0048943962136718},{"$f":"(-('Inputs - No BOP BESS'!U250-'Inputs - No BOP BESS'!U$245)*'Inputs - No BOP BESS'!$I$29)","v":-10.40723051594756},{"$f":"(-('Inputs - No BOP BESS'!V250-'Inputs - No BOP BESS'!V$245)*'Inputs - No BOP BESS'!$I$29)","v":-3.5371512697474827},{"$f":"(-('Inputs - No BOP BESS'!W250-'Inputs - No BOP BESS'!W$245)*'Inputs - No BOP BESS'!$I$29)","v":-3.1367779723041167},{"$f":"(-('Inputs - No BOP BESS'!X250-'Inputs - No BOP BESS'!X$245)*'Inputs - No BOP BESS'!$I$29)","v":-4.5882071058706515},{"$f":"(-('Inputs - No BOP BESS'!Y250-'Inputs - No BOP BESS'!Y$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.556021578333457},{"$f":"(-('Inputs - No BOP BESS'!Z250-'Inputs - No BOP BESS'!Z$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.8086487331986518},{"$f":"(-('Inputs - No BOP BESS'!AA250-'Inputs - No BOP BESS'!AA$245)*'Inputs - No BOP BESS'!$I$29)","v":-70.022346263463987},{"$f":"(-('Inputs - No BOP BESS'!AB250-'Inputs - No BOP BESS'!AB$245)*'Inputs - No BOP BESS'!$I$29)","v":-28.22251788205358},{"$f":"(-('Inputs - No BOP BESS'!AC250-'Inputs - No BOP BESS'!AC$245)*'Inputs - No BOP BESS'!$I$29)","v":-19.561871548364252},{"$f":"(-('Inputs - No BOP BESS'!AD250-'Inputs - No BOP BESS'!AD$245)*'Inputs - No BOP BESS'!$I$29)","v":-12.579562729636564},{"$f":"(-('Inputs - No BOP BESS'!AE250-'Inputs - No BOP BESS'!AE$245)*'Inputs - No BOP BESS'!$I$29)","v":-21.082639583380114},{"$f":"(-('Inputs - No BOP BESS'!AF250-'Inputs - No BOP BESS'!AF$245)*'Inputs - No BOP BESS'!$I$29)","v":-23.206263567278256},{"$f":"(-('Inputs - No BOP BESS'!AG250-'Inputs - No BOP BESS'!AG$245)*'Inputs - No BOP BESS'!$I$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",49.950445570918227,{"$f":"(-('Inputs - No BOP BESS'!G251-'Inputs - No BOP BESS'!G$245)*'Inputs - No BOP BESS'!$I$29)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H251-'Inputs - No BOP BESS'!H$245)*'Inputs - No BOP BESS'!$I$29)","v":0.40044350676225804},{"$f":"(-('Inputs - No BOP BESS'!I251-'Inputs - No BOP BESS'!I$245)*'Inputs - No BOP BESS'!$I$29)","v":0.14075675005369703},{"$f":"(-('Inputs - No BOP BESS'!J251-'Inputs - No BOP BESS'!J$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.10306194002896518},{"$f":"(-('Inputs - No BOP BESS'!K251-'Inputs - No BOP BESS'!K$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.81211307845114789},{"$f":"(-('Inputs - No BOP BESS'!L251-'Inputs - No BOP BESS'!L$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.74126568348242472},{"$f":"(-('Inputs - No BOP BESS'!M251-'Inputs - No BOP BESS'!M$245)*'Inputs - No BOP BESS'!$I$29)","v":0.15014817468318142},{"$f":"(-('Inputs - No BOP BESS'!N251-'Inputs - No BOP BESS'!N$245)*'Inputs - No BOP BESS'!$I$29)","v":7.4608875676176467E-2},{"$f":"(-('Inputs - No BOP BESS'!O251-'Inputs - No BOP BESS'!O$245)*'Inputs - No BOP BESS'!$I$29)","v":5.1392710272292561},{"$f":"(-('Inputs - No BOP BESS'!P251-'Inputs - No BOP BESS'!P$245)*'Inputs - No BOP BESS'!$I$29)","v":3.871323902207223},{"$f":"(-('Inputs - No BOP BESS'!Q251-'Inputs - No BOP BESS'!Q$245)*'Inputs - No BOP BESS'!$I$29)","v":3.8903982508762738},{"$f":"(-('Inputs - No BOP BESS'!R251-'Inputs - No BOP BESS'!R$245)*'Inputs - No BOP BESS'!$I$29)","v":3.8282469710113674},{"$f":"(-('Inputs - No BOP BESS'!S251-'Inputs - No BOP BESS'!S$245)*'Inputs - No BOP BESS'!$I$29)","v":9.8626749459251641},{"$f":"(-('Inputs - No BOP BESS'!T251-'Inputs - No BOP BESS'!T$245)*'Inputs - No BOP BESS'!$I$29)","v":6.9646407396180621},{"$f":"(-('Inputs - No BOP BESS'!U251-'Inputs - No BOP BESS'!U$245)*'Inputs - No BOP BESS'!$I$29)","v":8.9645786254669133},{"$f":"(-('Inputs - No BOP BESS'!V251-'Inputs - No BOP BESS'!V$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.40671847308772158},{"$f":"(-('Inputs - No BOP BESS'!W251-'Inputs - No BOP BESS'!W$245)*'Inputs - No BOP BESS'!$I$29)","v":0.17207025800007614},{"$f":"(-('Inputs - No BOP BESS'!X251-'Inputs - No BOP BESS'!X$245)*'Inputs - No BOP BESS'!$I$29)","v":-1.1041396214791348},{"$f":"(-('Inputs - No BOP BESS'!Y251-'Inputs - No BOP BESS'!Y$245)*'Inputs - No BOP BESS'!$I$29)","v":-0.17941232693715392},{"$f":"(-('Inputs - No BOP BESS'!Z251-'Inputs - No BOP BESS'!Z$245)*'Inputs - No BOP BESS'!$I$29)","v":1.7715427662551519E-2},{"$f":"(-('Inputs - No BOP BESS'!AA251-'Inputs - No BOP BESS'!AA$245)*'Inputs - No BOP BESS'!$I$29)","v":33.302138884841952},{"$f":"(-('Inputs - No BOP BESS'!AB251-'Inputs - No BOP BESS'!AB$245)*'Inputs - No BOP BESS'!$I$29)","v":3.8357480423123889},{"$f":"(-('Inputs - No BOP BESS'!AC251-'Inputs - No BOP BESS'!AC$245)*'Inputs - No BOP BESS'!$I$29)","v":1.859540347948041},{"$f":"(-('Inputs - No BOP BESS'!AD251-'Inputs - No BOP BESS'!AD$245)*'Inputs - No BOP BESS'!$I$29)","v":4.2368506932757555},{"$f":"(-('Inputs - No BOP BESS'!AE251-'Inputs - No BOP BESS'!AE$245)*'Inputs - No BOP BESS'!$I$29)","v":18.547818116905546},{"$f":"(-('Inputs - No BOP BESS'!AF251-'Inputs - No BOP BESS'!AF$245)*'Inputs - No BOP BESS'!$I$29)","v":32.688399428669982},{"$f":"(-('Inputs - No BOP BESS'!AG251-'Inputs - No BOP BESS'!AG$245)*'Inputs - No BOP BESS'!$I$29)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":7.4733657484463611},{"$f":"(-('Inputs - No BOP BESS'!G256-'Inputs - No BOP BESS'!G$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H256-'Inputs - No BOP BESS'!H$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I256-'Inputs - No BOP BESS'!I$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.900357038593171},{"$f":"(-('Inputs - No BOP BESS'!J256-'Inputs - No BOP BESS'!J$255)*'Inputs - No BOP BESS'!$I$30)","v":2.0633971064194156},{"$f":"(-('Inputs - No BOP BESS'!K256-'Inputs - No BOP BESS'!K$255)*'Inputs - No BOP BESS'!$I$30)","v":2.4836532570898271},{"$f":"(-('Inputs - No BOP BESS'!L256-'Inputs - No BOP BESS'!L$255)*'Inputs - No BOP BESS'!$I$30)","v":1.8173946038814393},{"$f":"(-('Inputs - No BOP BESS'!M256-'Inputs - No BOP BESS'!M$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.35540682756800379},{"$f":"(-('Inputs - No BOP BESS'!N256-'Inputs - No BOP BESS'!N$255)*'Inputs - No BOP BESS'!$I$30)","v":1.0022230045415199},{"$f":"(-('Inputs - No BOP BESS'!O256-'Inputs - No BOP BESS'!O$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.198820589146635},{"$f":"(-('Inputs - No BOP BESS'!P256-'Inputs - No BOP BESS'!P$255)*'Inputs - No BOP BESS'!$I$30)","v":0.94279984748391144},{"$f":"(-('Inputs - No BOP BESS'!Q256-'Inputs - No BOP BESS'!Q$255)*'Inputs - No BOP BESS'!$I$30)","v":1.4775594206730602},{"$f":"(-('Inputs - No BOP BESS'!R256-'Inputs - No BOP BESS'!R$255)*'Inputs - No BOP BESS'!$I$30)","v":2.010617208057738},{"$f":"(-('Inputs - No BOP BESS'!S256-'Inputs - No BOP BESS'!S$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.97023224031727295},{"$f":"(-('Inputs - No BOP BESS'!T256-'Inputs - No BOP BESS'!T$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.28445444949466037},{"$f":"(-('Inputs - No BOP BESS'!U256-'Inputs - No BOP BESS'!U$255)*'Inputs - No BOP BESS'!$I$30)","v":0.24607107520569116},{"$f":"(-('Inputs - No BOP BESS'!V256-'Inputs - No BOP BESS'!V$255)*'Inputs - No BOP BESS'!$I$30)","v":0.17761423874981119},{"$f":"(-('Inputs - No BOP BESS'!W256-'Inputs - No BOP BESS'!W$255)*'Inputs - No BOP BESS'!$I$30)","v":0.77416839659053949},{"$f":"(-('Inputs - No BOP BESS'!X256-'Inputs - No BOP BESS'!X$255)*'Inputs - No BOP BESS'!$I$30)","v":2.5352197003448964},{"$f":"(-('Inputs - No BOP BESS'!Y256-'Inputs - No BOP BESS'!Y$255)*'Inputs - No BOP BESS'!$I$30)","v":1.8997674706988619},{"$f":"(-('Inputs - No BOP BESS'!Z256-'Inputs - No BOP BESS'!Z$255)*'Inputs - No BOP BESS'!$I$30)","v":0.15886309387133224},{"$f":"(-('Inputs - No BOP BESS'!AA256-'Inputs - No BOP BESS'!AA$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.8787527583626797},{"$f":"(-('Inputs - No BOP BESS'!AB256-'Inputs - No BOP BESS'!AB$255)*'Inputs - No BOP BESS'!$I$30)","v":2.309345024630602},{"$f":"(-('Inputs - No BOP BESS'!AC256-'Inputs - No BOP BESS'!AC$255)*'Inputs - No BOP BESS'!$I$30)","v":1.6057582789362641},{"$f":"(-('Inputs - No BOP BESS'!AD256-'Inputs - No BOP BESS'!AD$255)*'Inputs - No BOP BESS'!$I$30)","v":0.944969524985936},{"$f":"(-('Inputs - No BOP BESS'!AE256-'Inputs - No BOP BESS'!AE$255)*'Inputs - No BOP BESS'!$I$30)","v":4.5319411117816344E-2},{"$f":"(-('Inputs - No BOP BESS'!AF256-'Inputs - No BOP BESS'!AF$255)*'Inputs - No BOP BESS'!$I$30)","v":-2.8558263924714993},{"$f":"(-('Inputs - No BOP BESS'!AG256-'Inputs - No BOP BESS'!AG$255)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",16.24899883752316,{"$f":"(-('Inputs - No BOP BESS'!G257-'Inputs - No BOP BESS'!G$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H257-'Inputs - No BOP BESS'!H$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I257-'Inputs - No BOP BESS'!I$255)*'Inputs - No BOP BESS'!$I$30)","v":-3.1885142774740416E-2},{"$f":"(-('Inputs - No BOP BESS'!J257-'Inputs - No BOP BESS'!J$255)*'Inputs - No BOP BESS'!$I$30)","v":2.8734276831009993},{"$f":"(-('Inputs - No BOP BESS'!K257-'Inputs - No BOP BESS'!K$255)*'Inputs - No BOP BESS'!$I$30)","v":3.3127135028480552},{"$f":"(-('Inputs - No BOP BESS'!L257-'Inputs - No BOP BESS'!L$255)*'Inputs - No BOP BESS'!$I$30)","v":2.1764386296836165},{"$f":"(-('Inputs - No BOP BESS'!M257-'Inputs - No BOP BESS'!M$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.42212830768403364},{"$f":"(-('Inputs - No BOP BESS'!N257-'Inputs - No BOP BESS'!N$255)*'Inputs - No BOP BESS'!$I$30)","v":1.572478830405089},{"$f":"(-('Inputs - No BOP BESS'!O257-'Inputs - No BOP BESS'!O$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.8586093777212227},{"$f":"(-('Inputs - No BOP BESS'!P257-'Inputs - No BOP BESS'!P$255)*'Inputs - No BOP BESS'!$I$30)","v":2.4043790411087684},{"$f":"(-('Inputs - No BOP BESS'!Q257-'Inputs - No BOP BESS'!Q$255)*'Inputs - No BOP BESS'!$I$30)","v":3.0114696473028744},{"$f":"(-('Inputs - No BOP BESS'!R257-'Inputs - No BOP BESS'!R$255)*'Inputs - No BOP BESS'!$I$30)","v":3.2545198365460237},{"$f":"(-('Inputs - No BOP BESS'!S257-'Inputs - No BOP BESS'!S$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.3277051302211476},{"$f":"(-('Inputs - No BOP BESS'!T257-'Inputs - No BOP BESS'!T$255)*'Inputs - No BOP BESS'!$I$30)","v":0.4696556768467417},{"$f":"(-('Inputs - No BOP BESS'!U257-'Inputs - No BOP BESS'!U$255)*'Inputs - No BOP BESS'!$I$30)","v":1.3691383465229592},{"$f":"(-('Inputs - No BOP BESS'!V257-'Inputs - No BOP BESS'!V$255)*'Inputs - No BOP BESS'!$I$30)","v":0.95225501440654625},{"$f":"(-('Inputs - No BOP BESS'!W257-'Inputs - No BOP BESS'!W$255)*'Inputs - No BOP BESS'!$I$30)","v":1.1393395224258711},{"$f":"(-('Inputs - No BOP BESS'!X257-'Inputs - No BOP BESS'!X$255)*'Inputs - No BOP BESS'!$I$30)","v":3.3663538345390407},{"$f":"(-('Inputs - No BOP BESS'!Y257-'Inputs - No BOP BESS'!Y$255)*'Inputs - No BOP BESS'!$I$30)","v":3.4821247294567002},{"$f":"(-('Inputs - No BOP BESS'!Z257-'Inputs - No BOP BESS'!Z$255)*'Inputs - No BOP BESS'!$I$30)","v":0.9697009603260085},{"$f":"(-('Inputs - No BOP BESS'!AA257-'Inputs - No BOP BESS'!AA$255)*'Inputs - No BOP BESS'!$I$30)","v":-3.3636568789806915},{"$f":"(-('Inputs - No BOP BESS'!AB257-'Inputs - No BOP BESS'!AB$255)*'Inputs - No BOP BESS'!$I$30)","v":2.9250251164121437},{"$f":"(-('Inputs - No BOP BESS'!AC257-'Inputs - No BOP BESS'!AC$255)*'Inputs - No BOP BESS'!$I$30)","v":2.8657135574976564},{"$f":"(-('Inputs - No BOP BESS'!AD257-'Inputs - No BOP BESS'!AD$255)*'Inputs - No BOP BESS'!$I$30)","v":2.2877701469551539},{"$f":"(-('Inputs - No BOP BESS'!AE257-'Inputs - No BOP BESS'!AE$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.12947283480025362},{"$f":"(-('Inputs - No BOP BESS'!AF257-'Inputs - No BOP BESS'!AF$255)*'Inputs - No BOP BESS'!$I$30)","v":-4.6396427237414173},{"$f":"(-('Inputs - No BOP BESS'!AG257-'Inputs - No BOP BESS'!AG$255)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",13.837007247351512,{"$f":"(-('Inputs - No BOP BESS'!G258-'Inputs - No BOP BESS'!G$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H258-'Inputs - No BOP BESS'!H$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I258-'Inputs - No BOP BESS'!I$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.9898709847353757E-2},{"$f":"(-('Inputs - No BOP BESS'!J258-'Inputs - No BOP BESS'!J$255)*'Inputs - No BOP BESS'!$I$30)","v":2.8578383261674389},{"$f":"(-('Inputs - No BOP BESS'!K258-'Inputs - No BOP BESS'!K$255)*'Inputs - No BOP BESS'!$I$30)","v":3.3005762085440438},{"$f":"(-('Inputs - No BOP BESS'!L258-'Inputs - No BOP BESS'!L$255)*'Inputs - No BOP BESS'!$I$30)","v":2.13614569598667},{"$f":"(-('Inputs - No BOP BESS'!M258-'Inputs - No BOP BESS'!M$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.53968654032541963},{"$f":"(-('Inputs - No BOP BESS'!N258-'Inputs - No BOP BESS'!N$255)*'Inputs - No BOP BESS'!$I$30)","v":1.4756073923672375},{"$f":"(-('Inputs - No BOP BESS'!O258-'Inputs - No BOP BESS'!O$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.1362220140654244},{"$f":"(-('Inputs - No BOP BESS'!P258-'Inputs - No BOP BESS'!P$255)*'Inputs - No BOP BESS'!$I$30)","v":2.2911751219016878},{"$f":"(-('Inputs - No BOP BESS'!Q258-'Inputs - No BOP BESS'!Q$255)*'Inputs - No BOP BESS'!$I$30)","v":2.9985245299176313},{"$f":"(-('Inputs - No BOP BESS'!R258-'Inputs - No BOP BESS'!R$255)*'Inputs - No BOP BESS'!$I$30)","v":3.3356806048359431},{"$f":"(-('Inputs - No BOP BESS'!S258-'Inputs - No BOP BESS'!S$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.6831193609468755},{"$f":"(-('Inputs - No BOP BESS'!T258-'Inputs - No BOP BESS'!T$255)*'Inputs - No BOP BESS'!$I$30)","v":0.20273836097112508},{"$f":"(-('Inputs - No BOP BESS'!U258-'Inputs - No BOP BESS'!U$255)*'Inputs - No BOP BESS'!$I$30)","v":1.0765326216933317},{"$f":"(-('Inputs - No BOP BESS'!V258-'Inputs - No BOP BESS'!V$255)*'Inputs - No BOP BESS'!$I$30)","v":0.57677108077405137},{"$f":"(-('Inputs - No BOP BESS'!W258-'Inputs - No BOP BESS'!W$255)*'Inputs - No BOP BESS'!$I$30)","v":1.1099178660115285},{"$f":"(-('Inputs - No BOP BESS'!X258-'Inputs - No BOP BESS'!X$255)*'Inputs - No BOP BESS'!$I$30)","v":2.6794584488015971},{"$f":"(-('Inputs - No BOP BESS'!Y258-'Inputs - No BOP BESS'!Y$255)*'Inputs - No BOP BESS'!$I$30)","v":3.4260486873463378},{"$f":"(-('Inputs - No BOP BESS'!Z258-'Inputs - No BOP BESS'!Z$255)*'Inputs - No BOP BESS'!$I$30)","v":0.51680622504500207},{"$f":"(-('Inputs - No BOP BESS'!AA258-'Inputs - No BOP BESS'!AA$255)*'Inputs - No BOP BESS'!$I$30)","v":-3.0706372538770665},{"$f":"(-('Inputs - No BOP BESS'!AB258-'Inputs - No BOP BESS'!AB$255)*'Inputs - No BOP BESS'!$I$30)","v":1.8239709194749594},{"$f":"(-('Inputs - No BOP BESS'!AC258-'Inputs - No BOP BESS'!AC$255)*'Inputs - No BOP BESS'!$I$30)","v":0.94998538583604386},{"$f":"(-('Inputs - No BOP BESS'!AD258-'Inputs - No BOP BESS'!AD$255)*'Inputs - No BOP BESS'!$I$30)","v":1.4794165465427795},{"$f":"(-('Inputs - No BOP BESS'!AE258-'Inputs - No BOP BESS'!AE$255)*'Inputs - No BOP BESS'!$I$30)","v":5.1945654908195138E-2},{"$f":"(-('Inputs - No BOP BESS'!AF258-'Inputs - No BOP BESS'!AF$255)*'Inputs - No BOP BESS'!$I$30)","v":-4.1445889522801735},{"$f":"(-('Inputs - No BOP BESS'!AG258-'Inputs - No BOP BESS'!AG$255)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-2.3832357717399382,{"$f":"(-('Inputs - No BOP BESS'!G259-'Inputs - No BOP BESS'!G$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H259-'Inputs - No BOP BESS'!H$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I259-'Inputs - No BOP BESS'!I$255)*'Inputs - No BOP BESS'!$I$30)","v":-3.9253349231671564E-3},{"$f":"(-('Inputs - No BOP BESS'!J259-'Inputs - No BOP BESS'!J$255)*'Inputs - No BOP BESS'!$I$30)","v":2.619378742666413},{"$f":"(-('Inputs - No BOP BESS'!K259-'Inputs - No BOP BESS'!K$255)*'Inputs - No BOP BESS'!$I$30)","v":3.2221559593290294},{"$f":"(-('Inputs - No BOP BESS'!L259-'Inputs - No BOP BESS'!L$255)*'Inputs - No BOP BESS'!$I$30)","v":2.298693390795961},{"$f":"(-('Inputs - No BOP BESS'!M259-'Inputs - No BOP BESS'!M$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.97490032659698045},{"$f":"(-('Inputs - No BOP BESS'!N259-'Inputs - No BOP BESS'!N$255)*'Inputs - No BOP BESS'!$I$30)","v":1.0912458656330273},{"$f":"(-('Inputs - No BOP BESS'!O259-'Inputs - No BOP BESS'!O$255)*'Inputs - No BOP BESS'!$I$30)","v":-3.100964164643301},{"$f":"(-('Inputs - No BOP BESS'!P259-'Inputs - No BOP BESS'!P$255)*'Inputs - No BOP BESS'!$I$30)","v":3.2165211437240941},{"$f":"(-('Inputs - No BOP BESS'!Q259-'Inputs - No BOP BESS'!Q$255)*'Inputs - No BOP BESS'!$I$30)","v":2.6662946954584186},{"$f":"(-('Inputs - No BOP BESS'!R259-'Inputs - No BOP BESS'!R$255)*'Inputs - No BOP BESS'!$I$30)","v":2.6687338486517547},{"$f":"(-('Inputs - No BOP BESS'!S259-'Inputs - No BOP BESS'!S$255)*'Inputs - No BOP BESS'!$I$30)","v":-4.2276777709957969},{"$f":"(-('Inputs - No BOP BESS'!T259-'Inputs - No BOP BESS'!T$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.92514240197851905},{"$f":"(-('Inputs - No BOP BESS'!U259-'Inputs - No BOP BESS'!U$255)*'Inputs - No BOP BESS'!$I$30)","v":-0.69669892458114191},{"$f":"(-('Inputs - No BOP BESS'!V259-'Inputs - No BOP BESS'!V$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.5542524069715},{"$f":"(-('Inputs - No BOP BESS'!W259-'Inputs - No BOP BESS'!W$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.3158223386781174},{"$f":"(-('Inputs - No BOP BESS'!X259-'Inputs - No BOP BESS'!X$255)*'Inputs - No BOP BESS'!$I$30)","v":1.9880731846569688},{"$f":"(-('Inputs - No BOP BESS'!Y259-'Inputs - No BOP BESS'!Y$255)*'Inputs - No BOP BESS'!$I$30)","v":1.8036182374926284},{"$f":"(-('Inputs - No BOP BESS'!Z259-'Inputs - No BOP BESS'!Z$255)*'Inputs - No BOP BESS'!$I$30)","v":-3.0815437066703453},{"$f":"(-('Inputs - No BOP BESS'!AA259-'Inputs - No BOP BESS'!AA$255)*'Inputs - No BOP BESS'!$I$30)","v":-13.371834075354855},{"$f":"(-('Inputs - No BOP BESS'!AB259-'Inputs - No BOP BESS'!AB$255)*'Inputs - No BOP BESS'!$I$30)","v":-2.4442925965195172},{"$f":"(-('Inputs - No BOP BESS'!AC259-'Inputs - No BOP BESS'!AC$255)*'Inputs - No BOP BESS'!$I$30)","v":-1.9244966627447866},{"$f":"(-('Inputs - No BOP BESS'!AD259-'Inputs - No BOP BESS'!AD$255)*'Inputs - No BOP BESS'!$I$30)","v":0.7942649536562385},{"$f":"(-('Inputs - No BOP BESS'!AE259-'Inputs - No BOP BESS'!AE$255)*'Inputs - No BOP BESS'!$I$30)","v":-2.2847902986759436},{"$f":"(-('Inputs - No BOP BESS'!AF259-'Inputs - No BOP BESS'!AF$255)*'Inputs - No BOP BESS'!$I$30)","v":-6.6970536876324331},{"$f":"(-('Inputs - No BOP BESS'!AG259-'Inputs - No BOP BESS'!AG$255)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",87.53916473161776,{"$f":"(-('Inputs - No BOP BESS'!G260-'Inputs - No BOP BESS'!G$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H260-'Inputs - No BOP BESS'!H$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I260-'Inputs - No BOP BESS'!I$255)*'Inputs - No BOP BESS'!$I$30)","v":1.2941197127190662E-2},{"$f":"(-('Inputs - No BOP BESS'!J260-'Inputs - No BOP BESS'!J$255)*'Inputs - No BOP BESS'!$I$30)","v":0.65773378365292956},{"$f":"(-('Inputs - No BOP BESS'!K260-'Inputs - No BOP BESS'!K$255)*'Inputs - No BOP BESS'!$I$30)","v":2.1287586415992337},{"$f":"(-('Inputs - No BOP BESS'!L260-'Inputs - No BOP BESS'!L$255)*'Inputs - No BOP BESS'!$I$30)","v":0.2792786989657543},{"$f":"(-('Inputs - No BOP BESS'!M260-'Inputs - No BOP BESS'!M$255)*'Inputs - No BOP BESS'!$I$30)","v":4.2594119216573745},{"$f":"(-('Inputs - No BOP BESS'!N260-'Inputs - No BOP BESS'!N$255)*'Inputs - No BOP BESS'!$I$30)","v":5.1453434798459057},{"$f":"(-('Inputs - No BOP BESS'!O260-'Inputs - No BOP BESS'!O$255)*'Inputs - No BOP BESS'!$I$30)","v":6.4363705840278271},{"$f":"(-('Inputs - No BOP BESS'!P260-'Inputs - No BOP BESS'!P$255)*'Inputs - No BOP BESS'!$I$30)","v":3.1878514209402056},{"$f":"(-('Inputs - No BOP BESS'!Q260-'Inputs - No BOP BESS'!Q$255)*'Inputs - No BOP BESS'!$I$30)","v":3.4778220217031048},{"$f":"(-('Inputs - No BOP BESS'!R260-'Inputs - No BOP BESS'!R$255)*'Inputs - No BOP BESS'!$I$30)","v":1.5038686389598297},{"$f":"(-('Inputs - No BOP BESS'!S260-'Inputs - No BOP BESS'!S$255)*'Inputs - No BOP BESS'!$I$30)","v":10.595805967834167},{"$f":"(-('Inputs - No BOP BESS'!T260-'Inputs - No BOP BESS'!T$255)*'Inputs - No BOP BESS'!$I$30)","v":6.488927327314741},{"$f":"(-('Inputs - No BOP BESS'!U260-'Inputs - No BOP BESS'!U$255)*'Inputs - No BOP BESS'!$I$30)","v":4.7486649194579513},{"$f":"(-('Inputs - No BOP BESS'!V260-'Inputs - No BOP BESS'!V$255)*'Inputs - No BOP BESS'!$I$30)","v":7.5951649611706671},{"$f":"(-('Inputs - No BOP BESS'!W260-'Inputs - No BOP BESS'!W$255)*'Inputs - No BOP BESS'!$I$30)","v":4.3088583822609507},{"$f":"(-('Inputs - No BOP BESS'!X260-'Inputs - No BOP BESS'!X$255)*'Inputs - No BOP BESS'!$I$30)","v":7.2655741394264624},{"$f":"(-('Inputs - No BOP BESS'!Y260-'Inputs - No BOP BESS'!Y$255)*'Inputs - No BOP BESS'!$I$30)","v":7.7892558220519277},{"$f":"(-('Inputs - No BOP BESS'!Z260-'Inputs - No BOP BESS'!Z$255)*'Inputs - No BOP BESS'!$I$30)","v":17.367761284047447},{"$f":"(-('Inputs - No BOP BESS'!AA260-'Inputs - No BOP BESS'!AA$255)*'Inputs - No BOP BESS'!$I$30)","v":38.407458478155604},{"$f":"(-('Inputs - No BOP BESS'!AB260-'Inputs - No BOP BESS'!AB$255)*'Inputs - No BOP BESS'!$I$30)","v":28.434279757275362},{"$f":"(-('Inputs - No BOP BESS'!AC260-'Inputs - No BOP BESS'!AC$255)*'Inputs - No BOP BESS'!$I$30)","v":17.757243378058774},{"$f":"(-('Inputs - No BOP BESS'!AD260-'Inputs - No BOP BESS'!AD$255)*'Inputs - No BOP BESS'!$I$30)","v":13.896118560369359},{"$f":"(-('Inputs - No BOP BESS'!AE260-'Inputs - No BOP BESS'!AE$255)*'Inputs - No BOP BESS'!$I$30)","v":15.226805132399022},{"$f":"(-('Inputs - No BOP BESS'!AF260-'Inputs - No BOP BESS'!AF$255)*'Inputs - No BOP BESS'!$I$30)","v":18.226691224794195},{"$f":"(-('Inputs - No BOP BESS'!AG260-'Inputs - No BOP BESS'!AG$255)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",62.694157297785644,{"$f":"(-('Inputs - No BOP BESS'!G261-'Inputs - No BOP BESS'!G$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H261-'Inputs - No BOP BESS'!H$255)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I261-'Inputs - No BOP BESS'!I$255)*'Inputs - No BOP BESS'!$I$30)","v":3.8650262627868415E-2},{"$f":"(-('Inputs - No BOP BESS'!J261-'Inputs - No BOP BESS'!J$255)*'Inputs - No BOP BESS'!$I$30)","v":9.3849450719321794},{"$f":"(-('Inputs - No BOP BESS'!K261-'Inputs - No BOP BESS'!K$255)*'Inputs - No BOP BESS'!$I$30)","v":9.7151033410445962},{"$f":"(-('Inputs - No BOP BESS'!L261-'Inputs - No BOP BESS'!L$255)*'Inputs - No BOP BESS'!$I$30)","v":9.8442503579872209},{"$f":"(-('Inputs - No BOP BESS'!M261-'Inputs - No BOP BESS'!M$255)*'Inputs - No BOP BESS'!$I$30)","v":6.4999221099442366},{"$f":"(-('Inputs - No BOP BESS'!N261-'Inputs - No BOP BESS'!N$255)*'Inputs - No BOP BESS'!$I$30)","v":7.5822504393527197},{"$f":"(-('Inputs - No BOP BESS'!O261-'Inputs - No BOP BESS'!O$255)*'Inputs - No BOP BESS'!$I$30)","v":5.4615747392963385},{"$f":"(-('Inputs - No BOP BESS'!P261-'Inputs - No BOP BESS'!P$255)*'Inputs - No BOP BESS'!$I$30)","v":9.0334041179121414},{"$f":"(-('Inputs - No BOP BESS'!Q261-'Inputs - No BOP BESS'!Q$255)*'Inputs - No BOP BESS'!$I$30)","v":7.7843724177982949},{"$f":"(-('Inputs - No BOP BESS'!R261-'Inputs - No BOP BESS'!R$255)*'Inputs - No BOP BESS'!$I$30)","v":8.5076610404485109},{"$f":"(-('Inputs - No BOP BESS'!S261-'Inputs - No BOP BESS'!S$255)*'Inputs - No BOP BESS'!$I$30)","v":3.2722841487557162},{"$f":"(-('Inputs - No BOP BESS'!T261-'Inputs - No BOP BESS'!T$255)*'Inputs - No BOP BESS'!$I$30)","v":4.3541364391530806},{"$f":"(-('Inputs - No BOP BESS'!U261-'Inputs - No BOP BESS'!U$255)*'Inputs - No BOP BESS'!$I$30)","v":5.971607417704945},{"$f":"(-('Inputs - No BOP BESS'!V261-'Inputs - No BOP BESS'!V$255)*'Inputs - No BOP BESS'!$I$30)","v":7.0810029619242414},{"$f":"(-('Inputs - No BOP BESS'!W261-'Inputs - No BOP BESS'!W$255)*'Inputs - No BOP BESS'!$I$30)","v":6.3576325982576236},{"$f":"(-('Inputs - No BOP BESS'!X261-'Inputs - No BOP BESS'!X$255)*'Inputs - No BOP BESS'!$I$30)","v":8.543426842577901},{"$f":"(-('Inputs - No BOP BESS'!Y261-'Inputs - No BOP BESS'!Y$255)*'Inputs - No BOP BESS'!$I$30)","v":7.7688256440560508},{"$f":"(-('Inputs - No BOP BESS'!Z261-'Inputs - No BOP BESS'!Z$255)*'Inputs - No BOP BESS'!$I$30)","v":3.8563767617524718},{"$f":"(-('Inputs - No BOP BESS'!AA261-'Inputs - No BOP BESS'!AA$255)*'Inputs - No BOP BESS'!$I$30)","v":-10.804074635707366},{"$f":"(-('Inputs - No BOP BESS'!AB261-'Inputs - No BOP BESS'!AB$255)*'Inputs - No BOP BESS'!$I$30)","v":1.8183883160963887},{"$f":"(-('Inputs - No BOP BESS'!AC261-'Inputs - No BOP BESS'!AC$255)*'Inputs - No BOP BESS'!$I$30)","v":5.440776522635133},{"$f":"(-('Inputs - No BOP BESS'!AD261-'Inputs - No BOP BESS'!AD$255)*'Inputs - No BOP BESS'!$I$30)","v":0.25728179671568796},{"$f":"(-('Inputs - No BOP BESS'!AE261-'Inputs - No BOP BESS'!AE$255)*'Inputs - No BOP BESS'!$I$30)","v":-9.8291459783213213},{"$f":"(-('Inputs - No BOP BESS'!AF261-'Inputs - No BOP BESS'!AF$255)*'Inputs - No BOP BESS'!$I$30)","v":-20.402435335941846},{"$f":"(-('Inputs - No BOP BESS'!AG261-'Inputs - No BOP BESS'!AG$255)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":6.5694966841392155},{"$f":"(-('Inputs - No BOP BESS'!G264-'Inputs - No BOP BESS'!G$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H264-'Inputs - No BOP BESS'!H$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I264-'Inputs - No BOP BESS'!I$263)*'Inputs - No BOP BESS'!$I$30)","v":-0.51147365059340189},{"$f":"(-('Inputs - No BOP BESS'!J264-'Inputs - No BOP BESS'!J$263)*'Inputs - No BOP BESS'!$I$30)","v":0.49365679876535751},{"$f":"(-('Inputs - No BOP BESS'!K264-'Inputs - No BOP BESS'!K$263)*'Inputs - No BOP BESS'!$I$30)","v":0.67378703799192863},{"$f":"(-('Inputs - No BOP BESS'!L264-'Inputs - No BOP BESS'!L$263)*'Inputs - No BOP BESS'!$I$30)","v":0.39133300011553729},{"$f":"(-('Inputs - No BOP BESS'!M264-'Inputs - No BOP BESS'!M$263)*'Inputs - No BOP BESS'!$I$30)","v":0.65297192338516652},{"$f":"(-('Inputs - No BOP BESS'!N264-'Inputs - No BOP BESS'!N$263)*'Inputs - No BOP BESS'!$I$30)","v":0.6661781891712053},{"$f":"(-('Inputs - No BOP BESS'!O264-'Inputs - No BOP BESS'!O$263)*'Inputs - No BOP BESS'!$I$30)","v":-0.35169526132426654},{"$f":"(-('Inputs - No BOP BESS'!P264-'Inputs - No BOP BESS'!P$263)*'Inputs - No BOP BESS'!$I$30)","v":0.11578004396551478},{"$f":"(-('Inputs - No BOP BESS'!Q264-'Inputs - No BOP BESS'!Q$263)*'Inputs - No BOP BESS'!$I$30)","v":0.24782195071747992},{"$f":"(-('Inputs - No BOP BESS'!R264-'Inputs - No BOP BESS'!R$263)*'Inputs - No BOP BESS'!$I$30)","v":0.73925703073155091},{"$f":"(-('Inputs - No BOP BESS'!S264-'Inputs - No BOP BESS'!S$263)*'Inputs - No BOP BESS'!$I$30)","v":0.34517833284098742},{"$f":"(-('Inputs - No BOP BESS'!T264-'Inputs - No BOP BESS'!T$263)*'Inputs - No BOP BESS'!$I$30)","v":0.55046902245294405},{"$f":"(-('Inputs - No BOP BESS'!U264-'Inputs - No BOP BESS'!U$263)*'Inputs - No BOP BESS'!$I$30)","v":0.81978950342909229},{"$f":"(-('Inputs - No BOP BESS'!V264-'Inputs - No BOP BESS'!V$263)*'Inputs - No BOP BESS'!$I$30)","v":0.81865094448312448},{"$f":"(-('Inputs - No BOP BESS'!W264-'Inputs - No BOP BESS'!W$263)*'Inputs - No BOP BESS'!$I$30)","v":0.8027906623610761},{"$f":"(-('Inputs - No BOP BESS'!X264-'Inputs - No BOP BESS'!X$263)*'Inputs - No BOP BESS'!$I$30)","v":1.3964867352005967},{"$f":"(-('Inputs - No BOP BESS'!Y264-'Inputs - No BOP BESS'!Y$263)*'Inputs - No BOP BESS'!$I$30)","v":1.2438830398177743},{"$f":"(-('Inputs - No BOP BESS'!Z264-'Inputs - No BOP BESS'!Z$263)*'Inputs - No BOP BESS'!$I$30)","v":1.254077719820998},{"$f":"(-('Inputs - No BOP BESS'!AA264-'Inputs - No BOP BESS'!AA$263)*'Inputs - No BOP BESS'!$I$30)","v":-4.1424136613386509E-2},{"$f":"(-('Inputs - No BOP BESS'!AB264-'Inputs - No BOP BESS'!AB$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0147994555263722},{"$f":"(-('Inputs - No BOP BESS'!AC264-'Inputs - No BOP BESS'!AC$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4000677491858369},{"$f":"(-('Inputs - No BOP BESS'!AD264-'Inputs - No BOP BESS'!AD$263)*'Inputs - No BOP BESS'!$I$30)","v":0.98033680187654682},{"$f":"(-('Inputs - No BOP BESS'!AE264-'Inputs - No BOP BESS'!AE$263)*'Inputs - No BOP BESS'!$I$30)","v":1.1191033495306328},{"$f":"(-('Inputs - No BOP BESS'!AF264-'Inputs - No BOP BESS'!AF$263)*'Inputs - No BOP BESS'!$I$30)","v":0.20171625508191937},{"$f":"(-('Inputs - No BOP BESS'!AG264-'Inputs - No BOP BESS'!AG$263)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",11.522613877625783,{"$f":"(-('Inputs - No BOP BESS'!G265-'Inputs - No BOP BESS'!G$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H265-'Inputs - No BOP BESS'!H$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I265-'Inputs - No BOP BESS'!I$263)*'Inputs - No BOP BESS'!$I$30)","v":-5.8151334022298329E-3},{"$f":"(-('Inputs - No BOP BESS'!J265-'Inputs - No BOP BESS'!J$263)*'Inputs - No BOP BESS'!$I$30)","v":0.57798043420677914},{"$f":"(-('Inputs - No BOP BESS'!K265-'Inputs - No BOP BESS'!K$263)*'Inputs - No BOP BESS'!$I$30)","v":0.94366709310554597},{"$f":"(-('Inputs - No BOP BESS'!L265-'Inputs - No BOP BESS'!L$263)*'Inputs - No BOP BESS'!$I$30)","v":0.45757150049030315},{"$f":"(-('Inputs - No BOP BESS'!M265-'Inputs - No BOP BESS'!M$263)*'Inputs - No BOP BESS'!$I$30)","v":0.98060509118840855},{"$f":"(-('Inputs - No BOP BESS'!N265-'Inputs - No BOP BESS'!N$263)*'Inputs - No BOP BESS'!$I$30)","v":0.97262946461978572},{"$f":"(-('Inputs - No BOP BESS'!O265-'Inputs - No BOP BESS'!O$263)*'Inputs - No BOP BESS'!$I$30)","v":-0.16381296640724941},{"$f":"(-('Inputs - No BOP BESS'!P265-'Inputs - No BOP BESS'!P$263)*'Inputs - No BOP BESS'!$I$30)","v":0.48821003222474246},{"$f":"(-('Inputs - No BOP BESS'!Q265-'Inputs - No BOP BESS'!Q$263)*'Inputs - No BOP BESS'!$I$30)","v":0.71259307782747783},{"$f":"(-('Inputs - No BOP BESS'!R265-'Inputs - No BOP BESS'!R$263)*'Inputs - No BOP BESS'!$I$30)","v":1.1799481544453556},{"$f":"(-('Inputs - No BOP BESS'!S265-'Inputs - No BOP BESS'!S$263)*'Inputs - No BOP BESS'!$I$30)","v":0.5838464401431338},{"$f":"(-('Inputs - No BOP BESS'!T265-'Inputs - No BOP BESS'!T$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0996680917924095},{"$f":"(-('Inputs - No BOP BESS'!U265-'Inputs - No BOP BESS'!U$263)*'Inputs - No BOP BESS'!$I$30)","v":1.3264690850546685},{"$f":"(-('Inputs - No BOP BESS'!V265-'Inputs - No BOP BESS'!V$263)*'Inputs - No BOP BESS'!$I$30)","v":1.3957364978614351},{"$f":"(-('Inputs - No BOP BESS'!W265-'Inputs - No BOP BESS'!W$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4553967302144883},{"$f":"(-('Inputs - No BOP BESS'!X265-'Inputs - No BOP BESS'!X$263)*'Inputs - No BOP BESS'!$I$30)","v":2.2135213632445812},{"$f":"(-('Inputs - No BOP BESS'!Y265-'Inputs - No BOP BESS'!Y$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0876855607011748},{"$f":"(-('Inputs - No BOP BESS'!Z265-'Inputs - No BOP BESS'!Z$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0916625783947893},{"$f":"(-('Inputs - No BOP BESS'!AA265-'Inputs - No BOP BESS'!AA$263)*'Inputs - No BOP BESS'!$I$30)","v":-0.20185382270301488},{"$f":"(-('Inputs - No BOP BESS'!AB265-'Inputs - No BOP BESS'!AB$263)*'Inputs - No BOP BESS'!$I$30)","v":1.3972335592588934},{"$f":"(-('Inputs - No BOP BESS'!AC265-'Inputs - No BOP BESS'!AC$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0855735421755526},{"$f":"(-('Inputs - No BOP BESS'!AD265-'Inputs - No BOP BESS'!AD$263)*'Inputs - No BOP BESS'!$I$30)","v":1.623639467632529},{"$f":"(-('Inputs - No BOP BESS'!AE265-'Inputs - No BOP BESS'!AE$263)*'Inputs - No BOP BESS'!$I$30)","v":1.9138468942346663},{"$f":"(-('Inputs - No BOP BESS'!AF265-'Inputs - No BOP BESS'!AF$263)*'Inputs - No BOP BESS'!$I$30)","v":0.29786686502302473},{"$f":"(-('Inputs - No BOP BESS'!AG265-'Inputs - No BOP BESS'!AG$263)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",11.700220527511069,{"$f":"(-('Inputs - No BOP BESS'!G266-'Inputs - No BOP BESS'!G$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H266-'Inputs - No BOP BESS'!H$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I266-'Inputs - No BOP BESS'!I$263)*'Inputs - No BOP BESS'!$I$30)","v":-3.0485628740279935E-3},{"$f":"(-('Inputs - No BOP BESS'!J266-'Inputs - No BOP BESS'!J$263)*'Inputs - No BOP BESS'!$I$30)","v":0.57392585438384458},{"$f":"(-('Inputs - No BOP BESS'!K266-'Inputs - No BOP BESS'!K$263)*'Inputs - No BOP BESS'!$I$30)","v":0.94122513266108854},{"$f":"(-('Inputs - No BOP BESS'!L266-'Inputs - No BOP BESS'!L$263)*'Inputs - No BOP BESS'!$I$30)","v":0.45038503285672959},{"$f":"(-('Inputs - No BOP BESS'!M266-'Inputs - No BOP BESS'!M$263)*'Inputs - No BOP BESS'!$I$30)","v":0.99281162935335487},{"$f":"(-('Inputs - No BOP BESS'!N266-'Inputs - No BOP BESS'!N$263)*'Inputs - No BOP BESS'!$I$30)","v":0.99184989803075041},{"$f":"(-('Inputs - No BOP BESS'!O266-'Inputs - No BOP BESS'!O$263)*'Inputs - No BOP BESS'!$I$30)","v":-0.25171277418166937},{"$f":"(-('Inputs - No BOP BESS'!P266-'Inputs - No BOP BESS'!P$263)*'Inputs - No BOP BESS'!$I$30)","v":0.43050426968420652},{"$f":"(-('Inputs - No BOP BESS'!Q266-'Inputs - No BOP BESS'!Q$263)*'Inputs - No BOP BESS'!$I$30)","v":0.72314346283974373},{"$f":"(-('Inputs - No BOP BESS'!R266-'Inputs - No BOP BESS'!R$263)*'Inputs - No BOP BESS'!$I$30)","v":1.2214713072294217},{"$f":"(-('Inputs - No BOP BESS'!S266-'Inputs - No BOP BESS'!S$263)*'Inputs - No BOP BESS'!$I$30)","v":0.47452344515068035},{"$f":"(-('Inputs - No BOP BESS'!T266-'Inputs - No BOP BESS'!T$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0412737520400697},{"$f":"(-('Inputs - No BOP BESS'!U266-'Inputs - No BOP BESS'!U$263)*'Inputs - No BOP BESS'!$I$30)","v":1.3800591357867233},{"$f":"(-('Inputs - No BOP BESS'!V266-'Inputs - No BOP BESS'!V$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4908148684844491},{"$f":"(-('Inputs - No BOP BESS'!W266-'Inputs - No BOP BESS'!W$263)*'Inputs - No BOP BESS'!$I$30)","v":1.5392194822979945},{"$f":"(-('Inputs - No BOP BESS'!X266-'Inputs - No BOP BESS'!X$263)*'Inputs - No BOP BESS'!$I$30)","v":2.1106998325258246},{"$f":"(-('Inputs - No BOP BESS'!Y266-'Inputs - No BOP BESS'!Y$263)*'Inputs - No BOP BESS'!$I$30)","v":2.1665094311465509},{"$f":"(-('Inputs - No BOP BESS'!Z266-'Inputs - No BOP BESS'!Z$263)*'Inputs - No BOP BESS'!$I$30)","v":2.2564243582501149},{"$f":"(-('Inputs - No BOP BESS'!AA266-'Inputs - No BOP BESS'!AA$263)*'Inputs - No BOP BESS'!$I$30)","v":9.8124773665404064E-2},{"$f":"(-('Inputs - No BOP BESS'!AB266-'Inputs - No BOP BESS'!AB$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4573521591955796},{"$f":"(-('Inputs - No BOP BESS'!AC266-'Inputs - No BOP BESS'!AC$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0238548272027401},{"$f":"(-('Inputs - No BOP BESS'!AD266-'Inputs - No BOP BESS'!AD$263)*'Inputs - No BOP BESS'!$I$30)","v":1.5808822126546147},{"$f":"(-('Inputs - No BOP BESS'!AE266-'Inputs - No BOP BESS'!AE$263)*'Inputs - No BOP BESS'!$I$30)","v":1.9217428020292573},{"$f":"(-('Inputs - No BOP BESS'!AF266-'Inputs - No BOP BESS'!AF$263)*'Inputs - No BOP BESS'!$I$30)","v":0.56283454234653618},{"$f":"(-('Inputs - No BOP BESS'!AG266-'Inputs - No BOP BESS'!AG$263)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",10.012213006346544,{"$f":"(-('Inputs - No BOP BESS'!G267-'Inputs - No BOP BESS'!G$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H267-'Inputs - No BOP BESS'!H$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I267-'Inputs - No BOP BESS'!I$263)*'Inputs - No BOP BESS'!$I$30)","v":6.5478461625190221E-4},{"$f":"(-('Inputs - No BOP BESS'!J267-'Inputs - No BOP BESS'!J$263)*'Inputs - No BOP BESS'!$I$30)","v":0.53649998976408142},{"$f":"(-('Inputs - No BOP BESS'!K267-'Inputs - No BOP BESS'!K$263)*'Inputs - No BOP BESS'!$I$30)","v":0.92633553178995953},{"$f":"(-('Inputs - No BOP BESS'!L267-'Inputs - No BOP BESS'!L$263)*'Inputs - No BOP BESS'!$I$30)","v":0.45906917231036459},{"$f":"(-('Inputs - No BOP BESS'!M267-'Inputs - No BOP BESS'!M$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0189526135427514},{"$f":"(-('Inputs - No BOP BESS'!N267-'Inputs - No BOP BESS'!N$263)*'Inputs - No BOP BESS'!$I$30)","v":1.1196512009046273},{"$f":"(-('Inputs - No BOP BESS'!O267-'Inputs - No BOP BESS'!O$263)*'Inputs - No BOP BESS'!$I$30)","v":-0.9011796313668583},{"$f":"(-('Inputs - No BOP BESS'!P267-'Inputs - No BOP BESS'!P$263)*'Inputs - No BOP BESS'!$I$30)","v":0.21651444181588886},{"$f":"(-('Inputs - No BOP BESS'!Q267-'Inputs - No BOP BESS'!Q$263)*'Inputs - No BOP BESS'!$I$30)","v":0.48133227472044382},{"$f":"(-('Inputs - No BOP BESS'!R267-'Inputs - No BOP BESS'!R$263)*'Inputs - No BOP BESS'!$I$30)","v":0.96990186812627144},{"$f":"(-('Inputs - No BOP BESS'!S267-'Inputs - No BOP BESS'!S$263)*'Inputs - No BOP BESS'!$I$30)","v":-0.10397531517492098},{"$f":"(-('Inputs - No BOP BESS'!T267-'Inputs - No BOP BESS'!T$263)*'Inputs - No BOP BESS'!$I$30)","v":0.76126751045512719},{"$f":"(-('Inputs - No BOP BESS'!U267-'Inputs - No BOP BESS'!U$263)*'Inputs - No BOP BESS'!$I$30)","v":1.2156030720971103},{"$f":"(-('Inputs - No BOP BESS'!V267-'Inputs - No BOP BESS'!V$263)*'Inputs - No BOP BESS'!$I$30)","v":1.2397454266620116},{"$f":"(-('Inputs - No BOP BESS'!W267-'Inputs - No BOP BESS'!W$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0696172804446178},{"$f":"(-('Inputs - No BOP BESS'!X267-'Inputs - No BOP BESS'!X$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0762610094061529},{"$f":"(-('Inputs - No BOP BESS'!Y267-'Inputs - No BOP BESS'!Y$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0060524876516865},{"$f":"(-('Inputs - No BOP BESS'!Z267-'Inputs - No BOP BESS'!Z$263)*'Inputs - No BOP BESS'!$I$30)","v":1.8501968648433831},{"$f":"(-('Inputs - No BOP BESS'!AA267-'Inputs - No BOP BESS'!AA$263)*'Inputs - No BOP BESS'!$I$30)","v":-1.682757154936553},{"$f":"(-('Inputs - No BOP BESS'!AB267-'Inputs - No BOP BESS'!AB$263)*'Inputs - No BOP BESS'!$I$30)","v":1.8651547500412562},{"$f":"(-('Inputs - No BOP BESS'!AC267-'Inputs - No BOP BESS'!AC$263)*'Inputs - No BOP BESS'!$I$30)","v":2.2373300529925473},{"$f":"(-('Inputs - No BOP BESS'!AD267-'Inputs - No BOP BESS'!AD$263)*'Inputs - No BOP BESS'!$I$30)","v":2.4333016327036603},{"$f":"(-('Inputs - No BOP BESS'!AE267-'Inputs - No BOP BESS'!AE$263)*'Inputs - No BOP BESS'!$I$30)","v":2.5536208076719049},{"$f":"(-('Inputs - No BOP BESS'!AF267-'Inputs - No BOP BESS'!AF$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0187203211880842},{"$f":"(-('Inputs - No BOP BESS'!AG267-'Inputs - No BOP BESS'!AG$263)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",15.842454846913338,{"$f":"(-('Inputs - No BOP BESS'!G268-'Inputs - No BOP BESS'!G$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H268-'Inputs - No BOP BESS'!H$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I268-'Inputs - No BOP BESS'!I$263)*'Inputs - No BOP BESS'!$I$30)","v":4.2723612491357699E-3},{"$f":"(-('Inputs - No BOP BESS'!J268-'Inputs - No BOP BESS'!J$263)*'Inputs - No BOP BESS'!$I$30)","v":8.8314267502653365E-2},{"$f":"(-('Inputs - No BOP BESS'!K268-'Inputs - No BOP BESS'!K$263)*'Inputs - No BOP BESS'!$I$30)","v":0.76443377542773305},{"$f":"(-('Inputs - No BOP BESS'!L268-'Inputs - No BOP BESS'!L$263)*'Inputs - No BOP BESS'!$I$30)","v":0.19958997788671695},{"$f":"(-('Inputs - No BOP BESS'!M268-'Inputs - No BOP BESS'!M$263)*'Inputs - No BOP BESS'!$I$30)","v":0.93758086585603451},{"$f":"(-('Inputs - No BOP BESS'!N268-'Inputs - No BOP BESS'!N$263)*'Inputs - No BOP BESS'!$I$30)","v":0.84410069240243502},{"$f":"(-('Inputs - No BOP BESS'!O268-'Inputs - No BOP BESS'!O$263)*'Inputs - No BOP BESS'!$I$30)","v":2.3895937825643614},{"$f":"(-('Inputs - No BOP BESS'!P268-'Inputs - No BOP BESS'!P$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4506481691737463},{"$f":"(-('Inputs - No BOP BESS'!Q268-'Inputs - No BOP BESS'!Q$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0960766307512131},{"$f":"(-('Inputs - No BOP BESS'!R268-'Inputs - No BOP BESS'!R$263)*'Inputs - No BOP BESS'!$I$30)","v":0.43439748805849376},{"$f":"(-('Inputs - No BOP BESS'!S268-'Inputs - No BOP BESS'!S$263)*'Inputs - No BOP BESS'!$I$30)","v":2.485200302485282},{"$f":"(-('Inputs - No BOP BESS'!T268-'Inputs - No BOP BESS'!T$263)*'Inputs - No BOP BESS'!$I$30)","v":1.647261623311806},{"$f":"(-('Inputs - No BOP BESS'!U268-'Inputs - No BOP BESS'!U$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4991447683723891},{"$f":"(-('Inputs - No BOP BESS'!V268-'Inputs - No BOP BESS'!V$263)*'Inputs - No BOP BESS'!$I$30)","v":1.9070650891908372},{"$f":"(-('Inputs - No BOP BESS'!W268-'Inputs - No BOP BESS'!W$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0824729142495926},{"$f":"(-('Inputs - No BOP BESS'!X268-'Inputs - No BOP BESS'!X$263)*'Inputs - No BOP BESS'!$I$30)","v":2.5879428212356288},{"$f":"(-('Inputs - No BOP BESS'!Y268-'Inputs - No BOP BESS'!Y$263)*'Inputs - No BOP BESS'!$I$30)","v":1.7039811883378206},{"$f":"(-('Inputs - No BOP BESS'!Z268-'Inputs - No BOP BESS'!Z$263)*'Inputs - No BOP BESS'!$I$30)","v":2.9074243674767786},{"$f":"(-('Inputs - No BOP BESS'!AA268-'Inputs - No BOP BESS'!AA$263)*'Inputs - No BOP BESS'!$I$30)","v":9.9423701772402637},{"$f":"(-('Inputs - No BOP BESS'!AB268-'Inputs - No BOP BESS'!AB$263)*'Inputs - No BOP BESS'!$I$30)","v":5.2345556513100746},{"$f":"(-('Inputs - No BOP BESS'!AC268-'Inputs - No BOP BESS'!AC$263)*'Inputs - No BOP BESS'!$I$30)","v":-1.0210409879819053},{"$f":"(-('Inputs - No BOP BESS'!AD268-'Inputs - No BOP BESS'!AD$263)*'Inputs - No BOP BESS'!$I$30)","v":-2.43415760825701},{"$f":"(-('Inputs - No BOP BESS'!AE268-'Inputs - No BOP BESS'!AE$263)*'Inputs - No BOP BESS'!$I$30)","v":-1.5922415791555977},{"$f":"(-('Inputs - No BOP BESS'!AF268-'Inputs - No BOP BESS'!AF$263)*'Inputs - No BOP BESS'!$I$30)","v":-2.147360514740285},{"$f":"(-('Inputs - No BOP BESS'!AG268-'Inputs - No BOP BESS'!AG$263)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",18.024135612135701,{"$f":"(-('Inputs - No BOP BESS'!G269-'Inputs - No BOP BESS'!G$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H269-'Inputs - No BOP BESS'!H$263)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!I269-'Inputs - No BOP BESS'!I$263)*'Inputs - No BOP BESS'!$I$30)","v":9.2317614477579468E-3},{"$f":"(-('Inputs - No BOP BESS'!J269-'Inputs - No BOP BESS'!J$263)*'Inputs - No BOP BESS'!$I$30)","v":1.7655916756065722},{"$f":"(-('Inputs - No BOP BESS'!K269-'Inputs - No BOP BESS'!K$263)*'Inputs - No BOP BESS'!$I$30)","v":1.9117268847884361},{"$f":"(-('Inputs - No BOP BESS'!L269-'Inputs - No BOP BESS'!L$263)*'Inputs - No BOP BESS'!$I$30)","v":1.8077069936398402},{"$f":"(-('Inputs - No BOP BESS'!M269-'Inputs - No BOP BESS'!M$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0934878984342049},{"$f":"(-('Inputs - No BOP BESS'!N269-'Inputs - No BOP BESS'!N$263)*'Inputs - No BOP BESS'!$I$30)","v":2.0631890827428379},{"$f":"(-('Inputs - No BOP BESS'!O269-'Inputs - No BOP BESS'!O$263)*'Inputs - No BOP BESS'!$I$30)","v":0.69199482545855062},{"$f":"(-('Inputs - No BOP BESS'!P269-'Inputs - No BOP BESS'!P$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4793788410097477},{"$f":"(-('Inputs - No BOP BESS'!Q269-'Inputs - No BOP BESS'!Q$263)*'Inputs - No BOP BESS'!$I$30)","v":1.2952638706997277},{"$f":"(-('Inputs - No BOP BESS'!R269-'Inputs - No BOP BESS'!R$263)*'Inputs - No BOP BESS'!$I$30)","v":1.9984830986359157},{"$f":"(-('Inputs - No BOP BESS'!S269-'Inputs - No BOP BESS'!S$263)*'Inputs - No BOP BESS'!$I$30)","v":1.0113241974422635},{"$f":"(-('Inputs - No BOP BESS'!T269-'Inputs - No BOP BESS'!T$263)*'Inputs - No BOP BESS'!$I$30)","v":1.2767667772204732},{"$f":"(-('Inputs - No BOP BESS'!U269-'Inputs - No BOP BESS'!U$263)*'Inputs - No BOP BESS'!$I$30)","v":1.8235038158472889},{"$f":"(-('Inputs - No BOP BESS'!V269-'Inputs - No BOP BESS'!V$263)*'Inputs - No BOP BESS'!$I$30)","v":2.3603779440309154},{"$f":"(-('Inputs - No BOP BESS'!W269-'Inputs - No BOP BESS'!W$263)*'Inputs - No BOP BESS'!$I$30)","v":1.6600075511159957},{"$f":"(-('Inputs - No BOP BESS'!X269-'Inputs - No BOP BESS'!X$263)*'Inputs - No BOP BESS'!$I$30)","v":2.2957992079818723},{"$f":"(-('Inputs - No BOP BESS'!Y269-'Inputs - No BOP BESS'!Y$263)*'Inputs - No BOP BESS'!$I$30)","v":2.1336731118281023},{"$f":"(-('Inputs - No BOP BESS'!Z269-'Inputs - No BOP BESS'!Z$263)*'Inputs - No BOP BESS'!$I$30)","v":2.1881249731086427},{"$f":"(-('Inputs - No BOP BESS'!AA269-'Inputs - No BOP BESS'!AA$263)*'Inputs - No BOP BESS'!$I$30)","v":-2.6485116184776416},{"$f":"(-('Inputs - No BOP BESS'!AB269-'Inputs - No BOP BESS'!AB$263)*'Inputs - No BOP BESS'!$I$30)","v":1.4825502143194171},{"$f":"(-('Inputs - No BOP BESS'!AC269-'Inputs - No BOP BESS'!AC$263)*'Inputs - No BOP BESS'!$I$30)","v":2.4212663567686832},{"$f":"(-('Inputs - No BOP BESS'!AD269-'Inputs - No BOP BESS'!AD$263)*'Inputs - No BOP BESS'!$I$30)","v":2.9551821443947119},{"$f":"(-('Inputs - No BOP BESS'!AE269-'Inputs - No BOP BESS'!AE$263)*'Inputs - No BOP BESS'!$I$30)","v":1.1196289587296633},{"$f":"(-('Inputs - No BOP BESS'!AF269-'Inputs - No BOP BESS'!AF$263)*'Inputs - No BOP BESS'!$I$30)","v":-1.5088690422580839},{"$f":"(-('Inputs - No BOP BESS'!AG269-'Inputs - No BOP BESS'!AG$263)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":0.40564353887795146},{"$f":"(-('Inputs - No BOP BESS'!G272-'Inputs - No BOP BESS'!G$271)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H272-'Inputs - No BOP BESS'!H$271)*'Inputs - No BOP BESS'!$I$30)","v":0.10860123561076307},{"$f":"(-('Inputs - No BOP BESS'!I272-'Inputs - No BOP BESS'!I$271)*'Inputs - No BOP BESS'!$I$30)","v":6.8741067680321066E-2},{"$f":"(-('Inputs - No BOP BESS'!J272-'Inputs - No BOP BESS'!J$271)*'Inputs - No BOP BESS'!$I$30)","v":-4.3434106458903443E-2},{"$f":"(-('Inputs - No BOP BESS'!K272-'Inputs - No BOP BESS'!K$271)*'Inputs - No BOP BESS'!$I$30)","v":-9.290207739707057E-2},{"$f":"(-('Inputs - No BOP BESS'!L272-'Inputs - No BOP BESS'!L$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.10179529429694867},{"$f":"(-('Inputs - No BOP BESS'!M272-'Inputs - No BOP BESS'!M$271)*'Inputs - No BOP BESS'!$I$30)","v":5.21651521005424E-2},{"$f":"(-('Inputs - No BOP BESS'!N272-'Inputs - No BOP BESS'!N$271)*'Inputs - No BOP BESS'!$I$30)","v":-2.4605766439094623E-2},{"$f":"(-('Inputs - No BOP BESS'!O272-'Inputs - No BOP BESS'!O$271)*'Inputs - No BOP BESS'!$I$30)","v":0.25879241066184022},{"$f":"(-('Inputs - No BOP BESS'!P272-'Inputs - No BOP BESS'!P$271)*'Inputs - No BOP BESS'!$I$30)","v":6.4040041482940069E-2},{"$f":"(-('Inputs - No BOP BESS'!Q272-'Inputs - No BOP BESS'!Q$271)*'Inputs - No BOP BESS'!$I$30)","v":0.13353601842413809},{"$f":"(-('Inputs - No BOP BESS'!R272-'Inputs - No BOP BESS'!R$271)*'Inputs - No BOP BESS'!$I$30)","v":-3.6577046663467172E-2},{"$f":"(-('Inputs - No BOP BESS'!S272-'Inputs - No BOP BESS'!S$271)*'Inputs - No BOP BESS'!$I$30)","v":2.4132545266752459E-2},{"$f":"(-('Inputs - No BOP BESS'!T272-'Inputs - No BOP BESS'!T$271)*'Inputs - No BOP BESS'!$I$30)","v":0.1409206960352094},{"$f":"(-('Inputs - No BOP BESS'!U272-'Inputs - No BOP BESS'!U$271)*'Inputs - No BOP BESS'!$I$30)","v":-5.9624280872924373E-2},{"$f":"(-('Inputs - No BOP BESS'!V272-'Inputs - No BOP BESS'!V$271)*'Inputs - No BOP BESS'!$I$30)","v":8.7962708344434759E-2},{"$f":"(-('Inputs - No BOP BESS'!W272-'Inputs - No BOP BESS'!W$271)*'Inputs - No BOP BESS'!$I$30)","v":7.7494622000642721E-2},{"$f":"(-('Inputs - No BOP BESS'!X272-'Inputs - No BOP BESS'!X$271)*'Inputs - No BOP BESS'!$I$30)","v":-6.0444997189051719E-2},{"$f":"(-('Inputs - No BOP BESS'!Y272-'Inputs - No BOP BESS'!Y$271)*'Inputs - No BOP BESS'!$I$30)","v":-8.4322939202934322E-3},{"$f":"(-('Inputs - No BOP BESS'!Z272-'Inputs - No BOP BESS'!Z$271)*'Inputs - No BOP BESS'!$I$30)","v":6.7241099668308379E-2},{"$f":"(-('Inputs - No BOP BESS'!AA272-'Inputs - No BOP BESS'!AA$271)*'Inputs - No BOP BESS'!$I$30)","v":5.3223458403920176E-2},{"$f":"(-('Inputs - No BOP BESS'!AB272-'Inputs - No BOP BESS'!AB$271)*'Inputs - No BOP BESS'!$I$30)","v":-5.8922432280724024E-2},{"$f":"(-('Inputs - No BOP BESS'!AC272-'Inputs - No BOP BESS'!AC$271)*'Inputs - No BOP BESS'!$I$30)","v":-2.9870942066168027E-2},{"$f":"(-('Inputs - No BOP BESS'!AD272-'Inputs - No BOP BESS'!AD$271)*'Inputs - No BOP BESS'!$I$30)","v":-1.4029098054095357E-2},{"$f":"(-('Inputs - No BOP BESS'!AE272-'Inputs - No BOP BESS'!AE$271)*'Inputs - No BOP BESS'!$I$30)","v":8.1651419562945193E-2},{"$f":"(-('Inputs - No BOP BESS'!AF272-'Inputs - No BOP BESS'!AF$271)*'Inputs - No BOP BESS'!$I$30)","v":4.4189763811232297E-2},{"$f":"(-('Inputs - No BOP BESS'!AG272-'Inputs - No BOP BESS'!AG$271)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.52146897036800466,{"$f":"(-('Inputs - No BOP BESS'!G273-'Inputs - No BOP BESS'!G$271)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H273-'Inputs - No BOP BESS'!H$271)*'Inputs - No BOP BESS'!$I$30)","v":4.9282130825304193E-2},{"$f":"(-('Inputs - No BOP BESS'!I273-'Inputs - No BOP BESS'!I$271)*'Inputs - No BOP BESS'!$I$30)","v":2.4894055496588408E-2},{"$f":"(-('Inputs - No BOP BESS'!J273-'Inputs - No BOP BESS'!J$271)*'Inputs - No BOP BESS'!$I$30)","v":-7.8424021491400708E-2},{"$f":"(-('Inputs - No BOP BESS'!K273-'Inputs - No BOP BESS'!K$271)*'Inputs - No BOP BESS'!$I$30)","v":-7.1276677490573093E-2},{"$f":"(-('Inputs - No BOP BESS'!L273-'Inputs - No BOP BESS'!L$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.18410180503656193},{"$f":"(-('Inputs - No BOP BESS'!M273-'Inputs - No BOP BESS'!M$271)*'Inputs - No BOP BESS'!$I$30)","v":4.3834468661373194E-2},{"$f":"(-('Inputs - No BOP BESS'!N273-'Inputs - No BOP BESS'!N$271)*'Inputs - No BOP BESS'!$I$30)","v":-3.199107150379632E-2},{"$f":"(-('Inputs - No BOP BESS'!O273-'Inputs - No BOP BESS'!O$271)*'Inputs - No BOP BESS'!$I$30)","v":0.34431654295514136},{"$f":"(-('Inputs - No BOP BESS'!P273-'Inputs - No BOP BESS'!P$271)*'Inputs - No BOP BESS'!$I$30)","v":7.8653091144929022E-2},{"$f":"(-('Inputs - No BOP BESS'!Q273-'Inputs - No BOP BESS'!Q$271)*'Inputs - No BOP BESS'!$I$30)","v":0.20402413610429448},{"$f":"(-('Inputs - No BOP BESS'!R273-'Inputs - No BOP BESS'!R$271)*'Inputs - No BOP BESS'!$I$30)","v":8.7855517795674132E-3},{"$f":"(-('Inputs - No BOP BESS'!S273-'Inputs - No BOP BESS'!S$271)*'Inputs - No BOP BESS'!$I$30)","v":0.11134385880114905},{"$f":"(-('Inputs - No BOP BESS'!T273-'Inputs - No BOP BESS'!T$271)*'Inputs - No BOP BESS'!$I$30)","v":0.23745876770141194},{"$f":"(-('Inputs - No BOP BESS'!U273-'Inputs - No BOP BESS'!U$271)*'Inputs - No BOP BESS'!$I$30)","v":-1.1182902858365651E-2},{"$f":"(-('Inputs - No BOP BESS'!V273-'Inputs - No BOP BESS'!V$271)*'Inputs - No BOP BESS'!$I$30)","v":8.3543618767123462E-2},{"$f":"(-('Inputs - No BOP BESS'!W273-'Inputs - No BOP BESS'!W$271)*'Inputs - No BOP BESS'!$I$30)","v":0.12614033661463964},{"$f":"(-('Inputs - No BOP BESS'!X273-'Inputs - No BOP BESS'!X$271)*'Inputs - No BOP BESS'!$I$30)","v":-4.5363570975382572E-2},{"$f":"(-('Inputs - No BOP BESS'!Y273-'Inputs - No BOP BESS'!Y$271)*'Inputs - No BOP BESS'!$I$30)","v":-2.3169867766341667E-3},{"$f":"(-('Inputs - No BOP BESS'!Z273-'Inputs - No BOP BESS'!Z$271)*'Inputs - No BOP BESS'!$I$30)","v":0.13586899118570273},{"$f":"(-('Inputs - No BOP BESS'!AA273-'Inputs - No BOP BESS'!AA$271)*'Inputs - No BOP BESS'!$I$30)","v":8.4559957552812648E-2},{"$f":"(-('Inputs - No BOP BESS'!AB273-'Inputs - No BOP BESS'!AB$271)*'Inputs - No BOP BESS'!$I$30)","v":-5.3737259344643462E-2},{"$f":"(-('Inputs - No BOP BESS'!AC273-'Inputs - No BOP BESS'!AC$271)*'Inputs - No BOP BESS'!$I$30)","v":-7.5987433881664401E-2},{"$f":"(-('Inputs - No BOP BESS'!AD273-'Inputs - No BOP BESS'!AD$271)*'Inputs - No BOP BESS'!$I$30)","v":-9.8954587327170884E-2},{"$f":"(-('Inputs - No BOP BESS'!AE273-'Inputs - No BOP BESS'!AE$271)*'Inputs - No BOP BESS'!$I$30)","v":0.15674573905710076},{"$f":"(-('Inputs - No BOP BESS'!AF273-'Inputs - No BOP BESS'!AF$271)*'Inputs - No BOP BESS'!$I$30)","v":5.8279115602772436E-2},{"$f":"(-('Inputs - No BOP BESS'!AG273-'Inputs - No BOP BESS'!AG$271)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.54196993130114401,{"$f":"(-('Inputs - No BOP BESS'!G274-'Inputs - No BOP BESS'!G$271)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H274-'Inputs - No BOP BESS'!H$271)*'Inputs - No BOP BESS'!$I$30)","v":4.6993311092478507E-2},{"$f":"(-('Inputs - No BOP BESS'!I274-'Inputs - No BOP BESS'!I$271)*'Inputs - No BOP BESS'!$I$30)","v":2.3754172426833975E-2},{"$f":"(-('Inputs - No BOP BESS'!J274-'Inputs - No BOP BESS'!J$271)*'Inputs - No BOP BESS'!$I$30)","v":-7.7756242021905564E-2},{"$f":"(-('Inputs - No BOP BESS'!K274-'Inputs - No BOP BESS'!K$271)*'Inputs - No BOP BESS'!$I$30)","v":-7.0341694834212376E-2},{"$f":"(-('Inputs - No BOP BESS'!L274-'Inputs - No BOP BESS'!L$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.18488023679492471},{"$f":"(-('Inputs - No BOP BESS'!M274-'Inputs - No BOP BESS'!M$271)*'Inputs - No BOP BESS'!$I$30)","v":4.7878210004853372E-2},{"$f":"(-('Inputs - No BOP BESS'!N274-'Inputs - No BOP BESS'!N$271)*'Inputs - No BOP BESS'!$I$30)","v":-2.2123042667601567E-2},{"$f":"(-('Inputs - No BOP BESS'!O274-'Inputs - No BOP BESS'!O$271)*'Inputs - No BOP BESS'!$I$30)","v":0.36290401976094699},{"$f":"(-('Inputs - No BOP BESS'!P274-'Inputs - No BOP BESS'!P$271)*'Inputs - No BOP BESS'!$I$30)","v":8.8244792034004149E-2},{"$f":"(-('Inputs - No BOP BESS'!Q274-'Inputs - No BOP BESS'!Q$271)*'Inputs - No BOP BESS'!$I$30)","v":0.20059469639096505},{"$f":"(-('Inputs - No BOP BESS'!R274-'Inputs - No BOP BESS'!R$271)*'Inputs - No BOP BESS'!$I$30)","v":-4.7481444086088231E-3},{"$f":"(-('Inputs - No BOP BESS'!S274-'Inputs - No BOP BESS'!S$271)*'Inputs - No BOP BESS'!$I$30)","v":9.4306824796660749E-2},{"$f":"(-('Inputs - No BOP BESS'!T274-'Inputs - No BOP BESS'!T$271)*'Inputs - No BOP BESS'!$I$30)","v":0.2315224760210981},{"$f":"(-('Inputs - No BOP BESS'!U274-'Inputs - No BOP BESS'!U$271)*'Inputs - No BOP BESS'!$I$30)","v":8.7321506487114675E-4},{"$f":"(-('Inputs - No BOP BESS'!V274-'Inputs - No BOP BESS'!V$271)*'Inputs - No BOP BESS'!$I$30)","v":9.8017525946829664E-2},{"$f":"(-('Inputs - No BOP BESS'!W274-'Inputs - No BOP BESS'!W$271)*'Inputs - No BOP BESS'!$I$30)","v":0.10728729629823874},{"$f":"(-('Inputs - No BOP BESS'!X274-'Inputs - No BOP BESS'!X$271)*'Inputs - No BOP BESS'!$I$30)","v":-3.458713158761384E-2},{"$f":"(-('Inputs - No BOP BESS'!Y274-'Inputs - No BOP BESS'!Y$271)*'Inputs - No BOP BESS'!$I$30)","v":-2.4137544874974992E-2},{"$f":"(-('Inputs - No BOP BESS'!Z274-'Inputs - No BOP BESS'!Z$271)*'Inputs - No BOP BESS'!$I$30)","v":0.12689237485989224},{"$f":"(-('Inputs - No BOP BESS'!AA274-'Inputs - No BOP BESS'!AA$271)*'Inputs - No BOP BESS'!$I$30)","v":5.3664287340097871E-2},{"$f":"(-('Inputs - No BOP BESS'!AB274-'Inputs - No BOP BESS'!AB$271)*'Inputs - No BOP BESS'!$I$30)","v":-3.0682770119710767E-2},{"$f":"(-('Inputs - No BOP BESS'!AC274-'Inputs - No BOP BESS'!AC$271)*'Inputs - No BOP BESS'!$I$30)","v":-2.2888438071163364E-2},{"$f":"(-('Inputs - No BOP BESS'!AD274-'Inputs - No BOP BESS'!AD$271)*'Inputs - No BOP BESS'!$I$30)","v":-8.8131261305306907E-2},{"$f":"(-('Inputs - No BOP BESS'!AE274-'Inputs - No BOP BESS'!AE$271)*'Inputs - No BOP BESS'!$I$30)","v":0.16616453358153649},{"$f":"(-('Inputs - No BOP BESS'!AF274-'Inputs - No BOP BESS'!AF$271)*'Inputs - No BOP BESS'!$I$30)","v":6.0924542513930646E-2},{"$f":"(-('Inputs - No BOP BESS'!AG274-'Inputs - No BOP BESS'!AG$271)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",1.1638092093239463,{"$f":"(-('Inputs - No BOP BESS'!G275-'Inputs - No BOP BESS'!G$271)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H275-'Inputs - No BOP BESS'!H$271)*'Inputs - No BOP BESS'!$I$30)","v":4.4170685635663176E-2},{"$f":"(-('Inputs - No BOP BESS'!I275-'Inputs - No BOP BESS'!I$271)*'Inputs - No BOP BESS'!$I$30)","v":2.1697854155945606E-2},{"$f":"(-('Inputs - No BOP BESS'!J275-'Inputs - No BOP BESS'!J$271)*'Inputs - No BOP BESS'!$I$30)","v":-6.4878183641553733E-2},{"$f":"(-('Inputs - No BOP BESS'!K275-'Inputs - No BOP BESS'!K$271)*'Inputs - No BOP BESS'!$I$30)","v":-7.5651772972264553E-2},{"$f":"(-('Inputs - No BOP BESS'!L275-'Inputs - No BOP BESS'!L$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.20019440943616473},{"$f":"(-('Inputs - No BOP BESS'!M275-'Inputs - No BOP BESS'!M$271)*'Inputs - No BOP BESS'!$I$30)","v":4.3380422324503343E-2},{"$f":"(-('Inputs - No BOP BESS'!N275-'Inputs - No BOP BESS'!N$271)*'Inputs - No BOP BESS'!$I$30)","v":1.4238371906003522E-3},{"$f":"(-('Inputs - No BOP BESS'!O275-'Inputs - No BOP BESS'!O$271)*'Inputs - No BOP BESS'!$I$30)","v":0.53668129396947961},{"$f":"(-('Inputs - No BOP BESS'!P275-'Inputs - No BOP BESS'!P$271)*'Inputs - No BOP BESS'!$I$30)","v":3.8391892304616704E-2},{"$f":"(-('Inputs - No BOP BESS'!Q275-'Inputs - No BOP BESS'!Q$271)*'Inputs - No BOP BESS'!$I$30)","v":0.28300809944573757},{"$f":"(-('Inputs - No BOP BESS'!R275-'Inputs - No BOP BESS'!R$271)*'Inputs - No BOP BESS'!$I$30)","v":-8.7966748571943754E-4},{"$f":"(-('Inputs - No BOP BESS'!S275-'Inputs - No BOP BESS'!S$271)*'Inputs - No BOP BESS'!$I$30)","v":0.14691663913077946},{"$f":"(-('Inputs - No BOP BESS'!T275-'Inputs - No BOP BESS'!T$271)*'Inputs - No BOP BESS'!$I$30)","v":0.26663040083565193},{"$f":"(-('Inputs - No BOP BESS'!U275-'Inputs - No BOP BESS'!U$271)*'Inputs - No BOP BESS'!$I$30)","v":4.3174835876925499E-2},{"$f":"(-('Inputs - No BOP BESS'!V275-'Inputs - No BOP BESS'!V$271)*'Inputs - No BOP BESS'!$I$30)","v":0.18294406119201767},{"$f":"(-('Inputs - No BOP BESS'!W275-'Inputs - No BOP BESS'!W$271)*'Inputs - No BOP BESS'!$I$30)","v":0.23040953279678433},{"$f":"(-('Inputs - No BOP BESS'!X275-'Inputs - No BOP BESS'!X$271)*'Inputs - No BOP BESS'!$I$30)","v":-3.7515290034434656E-2},{"$f":"(-('Inputs - No BOP BESS'!Y275-'Inputs - No BOP BESS'!Y$271)*'Inputs - No BOP BESS'!$I$30)","v":3.7502412177900624E-2},{"$f":"(-('Inputs - No BOP BESS'!Z275-'Inputs - No BOP BESS'!Z$271)*'Inputs - No BOP BESS'!$I$30)","v":0.26902596946507629},{"$f":"(-('Inputs - No BOP BESS'!AA275-'Inputs - No BOP BESS'!AA$271)*'Inputs - No BOP BESS'!$I$30)","v":0.30195685677659867},{"$f":"(-('Inputs - No BOP BESS'!AB275-'Inputs - No BOP BESS'!AB$271)*'Inputs - No BOP BESS'!$I$30)","v":0.12782818395919548},{"$f":"(-('Inputs - No BOP BESS'!AC275-'Inputs - No BOP BESS'!AC$271)*'Inputs - No BOP BESS'!$I$30)","v":9.1645210625529216E-2},{"$f":"(-('Inputs - No BOP BESS'!AD275-'Inputs - No BOP BESS'!AD$271)*'Inputs - No BOP BESS'!$I$30)","v":-9.5412128510474759E-2},{"$f":"(-('Inputs - No BOP BESS'!AE275-'Inputs - No BOP BESS'!AE$271)*'Inputs - No BOP BESS'!$I$30)","v":0.36245476066267202},{"$f":"(-('Inputs - No BOP BESS'!AF275-'Inputs - No BOP BESS'!AF$271)*'Inputs - No BOP BESS'!$I$30)","v":0.18443445261607394},{"$f":"(-('Inputs - No BOP BESS'!AG275-'Inputs - No BOP BESS'!AG$271)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",-2.7697809324684881,{"$f":"(-('Inputs - No BOP BESS'!G276-'Inputs - No BOP BESS'!G$271)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H276-'Inputs - No BOP BESS'!H$271)*'Inputs - No BOP BESS'!$I$30)","v":3.098995080097211E-2},{"$f":"(-('Inputs - No BOP BESS'!I276-'Inputs - No BOP BESS'!I$271)*'Inputs - No BOP BESS'!$I$30)","v":1.8448993247147882E-2},{"$f":"(-('Inputs - No BOP BESS'!J276-'Inputs - No BOP BESS'!J$271)*'Inputs - No BOP BESS'!$I$30)","v":-2.3116514251910303E-2},{"$f":"(-('Inputs - No BOP BESS'!K276-'Inputs - No BOP BESS'!K$271)*'Inputs - No BOP BESS'!$I$30)","v":-3.3866035394680694E-3},{"$f":"(-('Inputs - No BOP BESS'!L276-'Inputs - No BOP BESS'!L$271)*'Inputs - No BOP BESS'!$I$30)","v":-9.6110647617479117E-2},{"$f":"(-('Inputs - No BOP BESS'!M276-'Inputs - No BOP BESS'!M$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.11406986435571298},{"$f":"(-('Inputs - No BOP BESS'!N276-'Inputs - No BOP BESS'!N$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.27683217802717763},{"$f":"(-('Inputs - No BOP BESS'!O276-'Inputs - No BOP BESS'!O$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.27057023374760547},{"$f":"(-('Inputs - No BOP BESS'!P276-'Inputs - No BOP BESS'!P$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.28116081136903404},{"$f":"(-('Inputs - No BOP BESS'!Q276-'Inputs - No BOP BESS'!Q$271)*'Inputs - No BOP BESS'!$I$30)","v":7.516652982155847E-2},{"$f":"(-('Inputs - No BOP BESS'!R276-'Inputs - No BOP BESS'!R$271)*'Inputs - No BOP BESS'!$I$30)","v":0.33535932662846335},{"$f":"(-('Inputs - No BOP BESS'!S276-'Inputs - No BOP BESS'!S$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.30521903004597561},{"$f":"(-('Inputs - No BOP BESS'!T276-'Inputs - No BOP BESS'!T$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.21750395159727987},{"$f":"(-('Inputs - No BOP BESS'!U276-'Inputs - No BOP BESS'!U$271)*'Inputs - No BOP BESS'!$I$30)","v":0.11812307734135175},{"$f":"(-('Inputs - No BOP BESS'!V276-'Inputs - No BOP BESS'!V$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.41991144265301728},{"$f":"(-('Inputs - No BOP BESS'!W276-'Inputs - No BOP BESS'!W$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.17542387945695737},{"$f":"(-('Inputs - No BOP BESS'!X276-'Inputs - No BOP BESS'!X$271)*'Inputs - No BOP BESS'!$I$30)","v":-8.8860807485616533E-2},{"$f":"(-('Inputs - No BOP BESS'!Y276-'Inputs - No BOP BESS'!Y$271)*'Inputs - No BOP BESS'!$I$30)","v":-5.1275861436579362E-2},{"$f":"(-('Inputs - No BOP BESS'!Z276-'Inputs - No BOP BESS'!Z$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.86111175886816227},{"$f":"(-('Inputs - No BOP BESS'!AA276-'Inputs - No BOP BESS'!AA$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.53422052798583763},{"$f":"(-('Inputs - No BOP BESS'!AB276-'Inputs - No BOP BESS'!AB$271)*'Inputs - No BOP BESS'!$I$30)","v":-1.1510874434407015},{"$f":"(-('Inputs - No BOP BESS'!AC276-'Inputs - No BOP BESS'!AC$271)*'Inputs - No BOP BESS'!$I$30)","v":-1.1303510622296926},{"$f":"(-('Inputs - No BOP BESS'!AD276-'Inputs - No BOP BESS'!AD$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.54589747532037336},{"$f":"(-('Inputs - No BOP BESS'!AE276-'Inputs - No BOP BESS'!AE$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.89171229787496031},{"$f":"(-('Inputs - No BOP BESS'!AF276-'Inputs - No BOP BESS'!AF$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.66100710106184124},{"$f":"(-('Inputs - No BOP BESS'!AG276-'Inputs - No BOP BESS'!AG$271)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.1675120083056203,{"$f":"(-('Inputs - No BOP BESS'!G277-'Inputs - No BOP BESS'!G$271)*'Inputs - No BOP BESS'!$I$30)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H277-'Inputs - No BOP BESS'!H$271)*'Inputs - No BOP BESS'!$I$30)","v":2.3337664432688143E-2},{"$f":"(-('Inputs - No BOP BESS'!I277-'Inputs - No BOP BESS'!I$271)*'Inputs - No BOP BESS'!$I$30)","v":6.6186106598706829E-3},{"$f":"(-('Inputs - No BOP BESS'!J277-'Inputs - No BOP BESS'!J$271)*'Inputs - No BOP BESS'!$I$30)","v":-4.0252755710184829E-2},{"$f":"(-('Inputs - No BOP BESS'!K277-'Inputs - No BOP BESS'!K$271)*'Inputs - No BOP BESS'!$I$30)","v":-1.5138976840546547E-2},{"$f":"(-('Inputs - No BOP BESS'!L277-'Inputs - No BOP BESS'!L$271)*'Inputs - No BOP BESS'!$I$30)","v":-9.8966462009059342E-2},{"$f":"(-('Inputs - No BOP BESS'!M277-'Inputs - No BOP BESS'!M$271)*'Inputs - No BOP BESS'!$I$30)","v":0.1774264591181236},{"$f":"(-('Inputs - No BOP BESS'!N277-'Inputs - No BOP BESS'!N$271)*'Inputs - No BOP BESS'!$I$30)","v":0.14074270275699519},{"$f":"(-('Inputs - No BOP BESS'!O277-'Inputs - No BOP BESS'!O$271)*'Inputs - No BOP BESS'!$I$30)","v":0.29188389774702728},{"$f":"(-('Inputs - No BOP BESS'!P277-'Inputs - No BOP BESS'!P$271)*'Inputs - No BOP BESS'!$I$30)","v":1.3190080673439297E-2},{"$f":"(-('Inputs - No BOP BESS'!Q277-'Inputs - No BOP BESS'!Q$271)*'Inputs - No BOP BESS'!$I$30)","v":0.19356209030422633},{"$f":"(-('Inputs - No BOP BESS'!R277-'Inputs - No BOP BESS'!R$271)*'Inputs - No BOP BESS'!$I$30)","v":-5.0525637863017892E-2},{"$f":"(-('Inputs - No BOP BESS'!S277-'Inputs - No BOP BESS'!S$271)*'Inputs - No BOP BESS'!$I$30)","v":7.5314589677930144E-2},{"$f":"(-('Inputs - No BOP BESS'!T277-'Inputs - No BOP BESS'!T$271)*'Inputs - No BOP BESS'!$I$30)","v":0.2447147773725078},{"$f":"(-('Inputs - No BOP BESS'!U277-'Inputs - No BOP BESS'!U$271)*'Inputs - No BOP BESS'!$I$30)","v":-0.1007796484329333},{"$f":"(-('Inputs - No BOP BESS'!V277-'Inputs - No BOP BESS'!V$271)*'Inputs - No BOP BESS'!$I$30)","v":0.10935344913673362},{"$f":"(-('Inputs - No BOP BESS'!W277-'Inputs - No BOP BESS'!W$271)*'Inputs - No BOP BESS'!$I$30)","v":0.12526111370260651},{"$f":"(-('Inputs - No BOP BESS'!X277-'Inputs - No BOP BESS'!X$271)*'Inputs - No BOP BESS'!$I$30)","v":-6.8504683688161094E-2},{"$f":"(-('Inputs - No BOP BESS'!Y277-'Inputs - No BOP BESS'!Y$271)*'Inputs - No BOP BESS'!$I$30)","v":-4.1164494324846146E-2},{"$f":"(-('Inputs - No BOP BESS'!Z277-'Inputs - No BOP BESS'!Z$271)*'Inputs - No BOP BESS'!$I$30)","v":0.20917478162380121},{"$f":"(-('Inputs - No BOP BESS'!AA277-'Inputs - No BOP BESS'!AA$271)*'Inputs - No BOP BESS'!$I$30)","v":0.17420963583185767},{"$f":"(-('Inputs - No BOP BESS'!AB277-'Inputs - No BOP BESS'!AB$271)*'Inputs - No BOP BESS'!$I$30)","v":0.26829619493730661},{"$f":"(-('Inputs - No BOP BESS'!AC277-'Inputs - No BOP BESS'!AC$271)*'Inputs - No BOP BESS'!$I$30)","v":0.12317671949460873},{"$f":"(-('Inputs - No BOP BESS'!AD277-'Inputs - No BOP BESS'!AD$271)*'Inputs - No BOP BESS'!$I$30)","v":0.10257439171687111},{"$f":"(-('Inputs - No BOP BESS'!AE277-'Inputs - No BOP BESS'!AE$271)*'Inputs - No BOP BESS'!$I$30)","v":0.47191354620997572},{"$f":"(-('Inputs - No BOP BESS'!AF277-'Inputs - No BOP BESS'!AF$271)*'Inputs - No BOP BESS'!$I$30)","v":0.6055936802706583},{"$f":"(-('Inputs - No BOP BESS'!AG277-'Inputs - No BOP BESS'!AG$271)*'Inputs - No BOP BESS'!$I$30)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":-0.65443800439821032},{"$f":"(-('Inputs - No BOP BESS'!G281-'Inputs - No BOP BESS'!G$280)*'Inputs - No BOP BESS'!$I$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H281-'Inputs - No BOP BESS'!H$280)*'Inputs - No BOP BESS'!$I$31)","v":7.6114115078240729E-5},{"$f":"(-('Inputs - No BOP BESS'!I281-'Inputs - No BOP BESS'!I$280)*'Inputs - No BOP BESS'!$I$31)","v":4.2054440617462774E-3},{"$f":"(-('Inputs - No BOP BESS'!J281-'Inputs - No BOP BESS'!J$280)*'Inputs - No BOP BESS'!$I$31)","v":0.24998521318801181},{"$f":"(-('Inputs - No BOP BESS'!K281-'Inputs - No BOP BESS'!K$280)*'Inputs - No BOP BESS'!$I$31)","v":0.41439066475817299},{"$f":"(-('Inputs - No BOP BESS'!L281-'Inputs - No BOP BESS'!L$280)*'Inputs - No BOP BESS'!$I$31)","v":9.500432122786151E-2},{"$f":"(-('Inputs - No BOP BESS'!M281-'Inputs - No BOP BESS'!M$280)*'Inputs - No BOP BESS'!$I$31)","v":-3.2710586424173016E-2},{"$f":"(-('Inputs - No BOP BESS'!N281-'Inputs - No BOP BESS'!N$280)*'Inputs - No BOP BESS'!$I$31)","v":1.0962122227851978E-2},{"$f":"(-('Inputs - No BOP BESS'!O281-'Inputs - No BOP BESS'!O$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.19381644805707765},{"$f":"(-('Inputs - No BOP BESS'!P281-'Inputs - No BOP BESS'!P$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.31686810439862256},{"$f":"(-('Inputs - No BOP BESS'!Q281-'Inputs - No BOP BESS'!Q$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.38973847890247271},{"$f":"(-('Inputs - No BOP BESS'!R281-'Inputs - No BOP BESS'!R$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.26251575113769832},{"$f":"(-('Inputs - No BOP BESS'!S281-'Inputs - No BOP BESS'!S$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.48618410195058459},{"$f":"(-('Inputs - No BOP BESS'!T281-'Inputs - No BOP BESS'!T$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.58315974869674392},{"$f":"(-('Inputs - No BOP BESS'!U281-'Inputs - No BOP BESS'!U$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.3452146510435341},{"$f":"(-('Inputs - No BOP BESS'!V281-'Inputs - No BOP BESS'!V$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.23394948057830334},{"$f":"(-('Inputs - No BOP BESS'!W281-'Inputs - No BOP BESS'!W$280)*'Inputs - No BOP BESS'!$I$31)","v":9.3692437273602991E-2},{"$f":"(-('Inputs - No BOP BESS'!X281-'Inputs - No BOP BESS'!X$280)*'Inputs - No BOP BESS'!$I$31)","v":0.19785827580699333},{"$f":"(-('Inputs - No BOP BESS'!Y281-'Inputs - No BOP BESS'!Y$280)*'Inputs - No BOP BESS'!$I$31)","v":0.23702927653948791},{"$f":"(-('Inputs - No BOP BESS'!Z281-'Inputs - No BOP BESS'!Z$280)*'Inputs - No BOP BESS'!$I$31)","v":6.3638650810389663E-2},{"$f":"(-('Inputs - No BOP BESS'!AA281-'Inputs - No BOP BESS'!AA$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.28127385365451119},{"$f":"(-('Inputs - No BOP BESS'!AB281-'Inputs - No BOP BESS'!AB$280)*'Inputs - No BOP BESS'!$I$31)","v":0.35072126434715756},{"$f":"(-('Inputs - No BOP BESS'!AC281-'Inputs - No BOP BESS'!AC$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.60551211753863754},{"$f":"(-('Inputs - No BOP BESS'!AD281-'Inputs - No BOP BESS'!AD$280)*'Inputs - No BOP BESS'!$I$31)","v":0.51648202379965369},{"$f":"(-('Inputs - No BOP BESS'!AE281-'Inputs - No BOP BESS'!AE$280)*'Inputs - No BOP BESS'!$I$31)","v":1.1675606084199899},{"$f":"(-('Inputs - No BOP BESS'!AF281-'Inputs - No BOP BESS'!AF$280)*'Inputs - No BOP BESS'!$I$31)","v":0.69760396807396319},{"$f":"(-('Inputs - No BOP BESS'!AG281-'Inputs - No BOP BESS'!AG$280)*'Inputs - No BOP BESS'!$I$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",-7.9956921174419993E-2,{"$f":"(-('Inputs - No BOP BESS'!G282-'Inputs - No BOP BESS'!G$280)*'Inputs - No BOP BESS'!$I$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H282-'Inputs - No BOP BESS'!H$280)*'Inputs - No BOP BESS'!$I$31)","v":2.6279135532192299E-4},{"$f":"(-('Inputs - No BOP BESS'!I282-'Inputs - No BOP BESS'!I$280)*'Inputs - No BOP BESS'!$I$31)","v":3.4778750046626783E-4},{"$f":"(-('Inputs - No BOP BESS'!J282-'Inputs - No BOP BESS'!J$280)*'Inputs - No BOP BESS'!$I$31)","v":0.34269037878881647},{"$f":"(-('Inputs - No BOP BESS'!K282-'Inputs - No BOP BESS'!K$280)*'Inputs - No BOP BESS'!$I$31)","v":0.32948514864955314},{"$f":"(-('Inputs - No BOP BESS'!L282-'Inputs - No BOP BESS'!L$280)*'Inputs - No BOP BESS'!$I$31)","v":0.24676360595969982},{"$f":"(-('Inputs - No BOP BESS'!M282-'Inputs - No BOP BESS'!M$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.22800162975215699},{"$f":"(-('Inputs - No BOP BESS'!N282-'Inputs - No BOP BESS'!N$280)*'Inputs - No BOP BESS'!$I$31)","v":0.20233457648009789},{"$f":"(-('Inputs - No BOP BESS'!O282-'Inputs - No BOP BESS'!O$280)*'Inputs - No BOP BESS'!$I$31)","v":-6.3666673377724692E-2},{"$f":"(-('Inputs - No BOP BESS'!P282-'Inputs - No BOP BESS'!P$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.32875635608058928},{"$f":"(-('Inputs - No BOP BESS'!Q282-'Inputs - No BOP BESS'!Q$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.38010713002017837},{"$f":"(-('Inputs - No BOP BESS'!R282-'Inputs - No BOP BESS'!R$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.37846826851637161},{"$f":"(-('Inputs - No BOP BESS'!S282-'Inputs - No BOP BESS'!S$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.95834343236379027},{"$f":"(-('Inputs - No BOP BESS'!T282-'Inputs - No BOP BESS'!T$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.90595963044597738},{"$f":"(-('Inputs - No BOP BESS'!U282-'Inputs - No BOP BESS'!U$280)*'Inputs - No BOP BESS'!$I$31)","v":-2.0649509100630894},{"$f":"(-('Inputs - No BOP BESS'!V282-'Inputs - No BOP BESS'!V$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.10658254743793805},{"$f":"(-('Inputs - No BOP BESS'!W282-'Inputs - No BOP BESS'!W$280)*'Inputs - No BOP BESS'!$I$31)","v":0.11527150754591275},{"$f":"(-('Inputs - No BOP BESS'!X282-'Inputs - No BOP BESS'!X$280)*'Inputs - No BOP BESS'!$I$31)","v":0.16544217600630873},{"$f":"(-('Inputs - No BOP BESS'!Y282-'Inputs - No BOP BESS'!Y$280)*'Inputs - No BOP BESS'!$I$31)","v":0.34108568307738096},{"$f":"(-('Inputs - No BOP BESS'!Z282-'Inputs - No BOP BESS'!Z$280)*'Inputs - No BOP BESS'!$I$31)","v":0.28820401134817075},{"$f":"(-('Inputs - No BOP BESS'!AA282-'Inputs - No BOP BESS'!AA$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.17622929569324697},{"$f":"(-('Inputs - No BOP BESS'!AB282-'Inputs - No BOP BESS'!AB$280)*'Inputs - No BOP BESS'!$I$31)","v":0.68326234334563196},{"$f":"(-('Inputs - No BOP BESS'!AC282-'Inputs - No BOP BESS'!AC$280)*'Inputs - No BOP BESS'!$I$31)","v":4.0339966559258755E-2},{"$f":"(-('Inputs - No BOP BESS'!AD282-'Inputs - No BOP BESS'!AD$280)*'Inputs - No BOP BESS'!$I$31)","v":1.4307987118409073},{"$f":"(-('Inputs - No BOP BESS'!AE282-'Inputs - No BOP BESS'!AE$280)*'Inputs - No BOP BESS'!$I$31)","v":1.811301537592044},{"$f":"(-('Inputs - No BOP BESS'!AF282-'Inputs - No BOP BESS'!AF$280)*'Inputs - No BOP BESS'!$I$31)","v":1.5748503731902019},{"$f":"(-('Inputs - No BOP BESS'!AG282-'Inputs - No BOP BESS'!AG$280)*'Inputs - No BOP BESS'!$I$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.27807238938427647,{"$f":"(-('Inputs - No BOP BESS'!G283-'Inputs - No BOP BESS'!G$280)*'Inputs - No BOP BESS'!$I$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H283-'Inputs - No BOP BESS'!H$280)*'Inputs - No BOP BESS'!$I$31)","v":4.9314799848012569E-3},{"$f":"(-('Inputs - No BOP BESS'!I283-'Inputs - No BOP BESS'!I$280)*'Inputs - No BOP BESS'!$I$31)","v":5.005552440088934E-3},{"$f":"(-('Inputs - No BOP BESS'!J283-'Inputs - No BOP BESS'!J$280)*'Inputs - No BOP BESS'!$I$31)","v":0.34462145253681342},{"$f":"(-('Inputs - No BOP BESS'!K283-'Inputs - No BOP BESS'!K$280)*'Inputs - No BOP BESS'!$I$31)","v":0.32913297560509136},{"$f":"(-('Inputs - No BOP BESS'!L283-'Inputs - No BOP BESS'!L$280)*'Inputs - No BOP BESS'!$I$31)","v":0.25979958046633556},{"$f":"(-('Inputs - No BOP BESS'!M283-'Inputs - No BOP BESS'!M$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.22729810917314808},{"$f":"(-('Inputs - No BOP BESS'!N283-'Inputs - No BOP BESS'!N$280)*'Inputs - No BOP BESS'!$I$31)","v":0.16731784149635587},{"$f":"(-('Inputs - No BOP BESS'!O283-'Inputs - No BOP BESS'!O$280)*'Inputs - No BOP BESS'!$I$31)","v":-9.8255683725483323E-2},{"$f":"(-('Inputs - No BOP BESS'!P283-'Inputs - No BOP BESS'!P$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.38306908552601726},{"$f":"(-('Inputs - No BOP BESS'!Q283-'Inputs - No BOP BESS'!Q$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.38438517775421133},{"$f":"(-('Inputs - No BOP BESS'!R283-'Inputs - No BOP BESS'!R$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.45033106133087131},{"$f":"(-('Inputs - No BOP BESS'!S283-'Inputs - No BOP BESS'!S$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.0298242257706534},{"$f":"(-('Inputs - No BOP BESS'!T283-'Inputs - No BOP BESS'!T$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.9656462352500057},{"$f":"(-('Inputs - No BOP BESS'!U283-'Inputs - No BOP BESS'!U$280)*'Inputs - No BOP BESS'!$I$31)","v":-2.0785014889161175},{"$f":"(-('Inputs - No BOP BESS'!V283-'Inputs - No BOP BESS'!V$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.1647035454620891},{"$f":"(-('Inputs - No BOP BESS'!W283-'Inputs - No BOP BESS'!W$280)*'Inputs - No BOP BESS'!$I$31)","v":0.15226637849673352},{"$f":"(-('Inputs - No BOP BESS'!X283-'Inputs - No BOP BESS'!X$280)*'Inputs - No BOP BESS'!$I$31)","v":0.23607882655369394},{"$f":"(-('Inputs - No BOP BESS'!Y283-'Inputs - No BOP BESS'!Y$280)*'Inputs - No BOP BESS'!$I$31)","v":0.44542571482998028},{"$f":"(-('Inputs - No BOP BESS'!Z283-'Inputs - No BOP BESS'!Z$280)*'Inputs - No BOP BESS'!$I$31)","v":0.32772088294814239},{"$f":"(-('Inputs - No BOP BESS'!AA283-'Inputs - No BOP BESS'!AA$280)*'Inputs - No BOP BESS'!$I$31)","v":-2.3259129555299296E-2},{"$f":"(-('Inputs - No BOP BESS'!AB283-'Inputs - No BOP BESS'!AB$280)*'Inputs - No BOP BESS'!$I$31)","v":0.53203546334952989},{"$f":"(-('Inputs - No BOP BESS'!AC283-'Inputs - No BOP BESS'!AC$280)*'Inputs - No BOP BESS'!$I$31)","v":0.99272497862966702},{"$f":"(-('Inputs - No BOP BESS'!AD283-'Inputs - No BOP BESS'!AD$280)*'Inputs - No BOP BESS'!$I$31)","v":1.7480920700245406},{"$f":"(-('Inputs - No BOP BESS'!AE283-'Inputs - No BOP BESS'!AE$280)*'Inputs - No BOP BESS'!$I$31)","v":2.0677422297803787},{"$f":"(-('Inputs - No BOP BESS'!AF283-'Inputs - No BOP BESS'!AF$280)*'Inputs - No BOP BESS'!$I$31)","v":1.5808007084679048},{"$f":"(-('Inputs - No BOP BESS'!AG283-'Inputs - No BOP BESS'!AG$280)*'Inputs - No BOP BESS'!$I$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",1.7379149743962206,{"$f":"(-('Inputs - No BOP BESS'!G284-'Inputs - No BOP BESS'!G$280)*'Inputs - No BOP BESS'!$I$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H284-'Inputs - No BOP BESS'!H$280)*'Inputs - No BOP BESS'!$I$31)","v":2.4494548160802765E-4},{"$f":"(-('Inputs - No BOP BESS'!I284-'Inputs - No BOP BESS'!I$280)*'Inputs - No BOP BESS'!$I$31)","v":3.0712723477677173E-4},{"$f":"(-('Inputs - No BOP BESS'!J284-'Inputs - No BOP BESS'!J$280)*'Inputs - No BOP BESS'!$I$31)","v":0.33003916582276815},{"$f":"(-('Inputs - No BOP BESS'!K284-'Inputs - No BOP BESS'!K$280)*'Inputs - No BOP BESS'!$I$31)","v":0.31130614750765062},{"$f":"(-('Inputs - No BOP BESS'!L284-'Inputs - No BOP BESS'!L$280)*'Inputs - No BOP BESS'!$I$31)","v":0.21213167102843045},{"$f":"(-('Inputs - No BOP BESS'!M284-'Inputs - No BOP BESS'!M$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.22557023199874493},{"$f":"(-('Inputs - No BOP BESS'!N284-'Inputs - No BOP BESS'!N$280)*'Inputs - No BOP BESS'!$I$31)","v":-9.4102466714730326E-2},{"$f":"(-('Inputs - No BOP BESS'!O284-'Inputs - No BOP BESS'!O$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.20786744347230979},{"$f":"(-('Inputs - No BOP BESS'!P284-'Inputs - No BOP BESS'!P$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.69950717360723047},{"$f":"(-('Inputs - No BOP BESS'!Q284-'Inputs - No BOP BESS'!Q$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.58353491913885591},{"$f":"(-('Inputs - No BOP BESS'!R284-'Inputs - No BOP BESS'!R$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.3520715390100122},{"$f":"(-('Inputs - No BOP BESS'!S284-'Inputs - No BOP BESS'!S$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.1832028717631147},{"$f":"(-('Inputs - No BOP BESS'!T284-'Inputs - No BOP BESS'!T$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.1020882450170575},{"$f":"(-('Inputs - No BOP BESS'!U284-'Inputs - No BOP BESS'!U$280)*'Inputs - No BOP BESS'!$I$31)","v":-2.5713503942165516},{"$f":"(-('Inputs - No BOP BESS'!V284-'Inputs - No BOP BESS'!V$280)*'Inputs - No BOP BESS'!$I$31)","v":0.15465534359873345},{"$f":"(-('Inputs - No BOP BESS'!W284-'Inputs - No BOP BESS'!W$280)*'Inputs - No BOP BESS'!$I$31)","v":0.59561449718148651},{"$f":"(-('Inputs - No BOP BESS'!X284-'Inputs - No BOP BESS'!X$280)*'Inputs - No BOP BESS'!$I$31)","v":0.54855975445389049},{"$f":"(-('Inputs - No BOP BESS'!Y284-'Inputs - No BOP BESS'!Y$280)*'Inputs - No BOP BESS'!$I$31)","v":0.79067721293358773},{"$f":"(-('Inputs - No BOP BESS'!Z284-'Inputs - No BOP BESS'!Z$280)*'Inputs - No BOP BESS'!$I$31)","v":1.2203734928980339},{"$f":"(-('Inputs - No BOP BESS'!AA284-'Inputs - No BOP BESS'!AA$280)*'Inputs - No BOP BESS'!$I$31)","v":0.52640956363484293},{"$f":"(-('Inputs - No BOP BESS'!AB284-'Inputs - No BOP BESS'!AB$280)*'Inputs - No BOP BESS'!$I$31)","v":1.1018137840255804},{"$f":"(-('Inputs - No BOP BESS'!AC284-'Inputs - No BOP BESS'!AC$280)*'Inputs - No BOP BESS'!$I$31)","v":2.46696810569847},{"$f":"(-('Inputs - No BOP BESS'!AD284-'Inputs - No BOP BESS'!AD$280)*'Inputs - No BOP BESS'!$I$31)","v":2.1071290947802481},{"$f":"(-('Inputs - No BOP BESS'!AE284-'Inputs - No BOP BESS'!AE$280)*'Inputs - No BOP BESS'!$I$31)","v":3.1441567434148965},{"$f":"(-('Inputs - No BOP BESS'!AF284-'Inputs - No BOP BESS'!AF$280)*'Inputs - No BOP BESS'!$I$31)","v":2.645613848724679},{"$f":"(-('Inputs - No BOP BESS'!AG284-'Inputs - No BOP BESS'!AG$280)*'Inputs - No BOP BESS'!$I$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",2.654845477111627,{"$f":"(-('Inputs - No BOP BESS'!G285-'Inputs - No BOP BESS'!G$280)*'Inputs - No BOP BESS'!$I$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H285-'Inputs - No BOP BESS'!H$280)*'Inputs - No BOP BESS'!$I$31)","v":9.3693253181221792E-3},{"$f":"(-('Inputs - No BOP BESS'!I285-'Inputs - No BOP BESS'!I$280)*'Inputs - No BOP BESS'!$I$31)","v":9.4281693663909039E-3},{"$f":"(-('Inputs - No BOP BESS'!J285-'Inputs - No BOP BESS'!J$280)*'Inputs - No BOP BESS'!$I$31)","v":7.5952084527699526E-2},{"$f":"(-('Inputs - No BOP BESS'!K285-'Inputs - No BOP BESS'!K$280)*'Inputs - No BOP BESS'!$I$31)","v":4.1942277466034739E-2},{"$f":"(-('Inputs - No BOP BESS'!L285-'Inputs - No BOP BESS'!L$280)*'Inputs - No BOP BESS'!$I$31)","v":0.19014539152772159},{"$f":"(-('Inputs - No BOP BESS'!M285-'Inputs - No BOP BESS'!M$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.47177574645911591},{"$f":"(-('Inputs - No BOP BESS'!N285-'Inputs - No BOP BESS'!N$280)*'Inputs - No BOP BESS'!$I$31)","v":0.72467539055458019},{"$f":"(-('Inputs - No BOP BESS'!O285-'Inputs - No BOP BESS'!O$280)*'Inputs - No BOP BESS'!$I$31)","v":1.0038249897897913},{"$f":"(-('Inputs - No BOP BESS'!P285-'Inputs - No BOP BESS'!P$280)*'Inputs - No BOP BESS'!$I$31)","v":1.1711381302981181},{"$f":"(-('Inputs - No BOP BESS'!Q285-'Inputs - No BOP BESS'!Q$280)*'Inputs - No BOP BESS'!$I$31)","v":1.1210936670770479},{"$f":"(-('Inputs - No BOP BESS'!R285-'Inputs - No BOP BESS'!R$280)*'Inputs - No BOP BESS'!$I$31)","v":0.51603287833768263},{"$f":"(-('Inputs - No BOP BESS'!S285-'Inputs - No BOP BESS'!S$280)*'Inputs - No BOP BESS'!$I$31)","v":1.1110558495731766},{"$f":"(-('Inputs - No BOP BESS'!T285-'Inputs - No BOP BESS'!T$280)*'Inputs - No BOP BESS'!$I$31)","v":0.16124106226516233},{"$f":"(-('Inputs - No BOP BESS'!U285-'Inputs - No BOP BESS'!U$280)*'Inputs - No BOP BESS'!$I$31)","v":1.4326113349716252},{"$f":"(-('Inputs - No BOP BESS'!V285-'Inputs - No BOP BESS'!V$280)*'Inputs - No BOP BESS'!$I$31)","v":1.310923642349735},{"$f":"(-('Inputs - No BOP BESS'!W285-'Inputs - No BOP BESS'!W$280)*'Inputs - No BOP BESS'!$I$31)","v":0.5643137335382562},{"$f":"(-('Inputs - No BOP BESS'!X285-'Inputs - No BOP BESS'!X$280)*'Inputs - No BOP BESS'!$I$31)","v":0.43063338364800074},{"$f":"(-('Inputs - No BOP BESS'!Y285-'Inputs - No BOP BESS'!Y$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.63457518817449454},{"$f":"(-('Inputs - No BOP BESS'!Z285-'Inputs - No BOP BESS'!Z$280)*'Inputs - No BOP BESS'!$I$31)","v":1.2924161309128976},{"$f":"(-('Inputs - No BOP BESS'!AA285-'Inputs - No BOP BESS'!AA$280)*'Inputs - No BOP BESS'!$I$31)","v":1.1249289309489541E-2},{"$f":"(-('Inputs - No BOP BESS'!AB285-'Inputs - No BOP BESS'!AB$280)*'Inputs - No BOP BESS'!$I$31)","v":1.032343436397241},{"$f":"(-('Inputs - No BOP BESS'!AC285-'Inputs - No BOP BESS'!AC$280)*'Inputs - No BOP BESS'!$I$31)","v":1.6221861562853519},{"$f":"(-('Inputs - No BOP BESS'!AD285-'Inputs - No BOP BESS'!AD$280)*'Inputs - No BOP BESS'!$I$31)","v":-5.8211479221436093},{"$f":"(-('Inputs - No BOP BESS'!AE285-'Inputs - No BOP BESS'!AE$280)*'Inputs - No BOP BESS'!$I$31)","v":-6.2196294375598882},{"$f":"(-('Inputs - No BOP BESS'!AF285-'Inputs - No BOP BESS'!AF$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.26230910712456534},{"$f":"(-('Inputs - No BOP BESS'!AG285-'Inputs - No BOP BESS'!AG$280)*'Inputs - No BOP BESS'!$I$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",-1.4195647840646051,{"$f":"(-('Inputs - No BOP BESS'!G286-'Inputs - No BOP BESS'!G$280)*'Inputs - No BOP BESS'!$I$31)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H286-'Inputs - No BOP BESS'!H$280)*'Inputs - No BOP BESS'!$I$31)","v":2.1823905818152411E-4},{"$f":"(-('Inputs - No BOP BESS'!I286-'Inputs - No BOP BESS'!I$280)*'Inputs - No BOP BESS'!$I$31)","v":2.9634177257875649E-4},{"$f":"(-('Inputs - No BOP BESS'!J286-'Inputs - No BOP BESS'!J$280)*'Inputs - No BOP BESS'!$I$31)","v":0.14509181476543631},{"$f":"(-('Inputs - No BOP BESS'!K286-'Inputs - No BOP BESS'!K$280)*'Inputs - No BOP BESS'!$I$31)","v":0.30251194390228875},{"$f":"(-('Inputs - No BOP BESS'!L286-'Inputs - No BOP BESS'!L$280)*'Inputs - No BOP BESS'!$I$31)","v":7.8994552870085499E-2},{"$f":"(-('Inputs - No BOP BESS'!M286-'Inputs - No BOP BESS'!M$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.4272545376202288},{"$f":"(-('Inputs - No BOP BESS'!N286-'Inputs - No BOP BESS'!N$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.7087659614844597E-2},{"$f":"(-('Inputs - No BOP BESS'!O286-'Inputs - No BOP BESS'!O$280)*'Inputs - No BOP BESS'!$I$31)","v":-8.8075459873380169E-2},{"$f":"(-('Inputs - No BOP BESS'!P286-'Inputs - No BOP BESS'!P$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.38425422301259005},{"$f":"(-('Inputs - No BOP BESS'!Q286-'Inputs - No BOP BESS'!Q$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.43294094371731262},{"$f":"(-('Inputs - No BOP BESS'!R286-'Inputs - No BOP BESS'!R$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.20090959695403399},{"$f":"(-('Inputs - No BOP BESS'!S286-'Inputs - No BOP BESS'!S$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.1675446564149752},{"$f":"(-('Inputs - No BOP BESS'!T286-'Inputs - No BOP BESS'!T$280)*'Inputs - No BOP BESS'!$I$31)","v":-0.79277105483879495},{"$f":"(-('Inputs - No BOP BESS'!U286-'Inputs - No BOP BESS'!U$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.6497139659104505},{"$f":"(-('Inputs - No BOP BESS'!V286-'Inputs - No BOP BESS'!V$280)*'Inputs - No BOP BESS'!$I$31)","v":0.64319203315926643},{"$f":"(-('Inputs - No BOP BESS'!W286-'Inputs - No BOP BESS'!W$280)*'Inputs - No BOP BESS'!$I$31)","v":0.87456314492101228},{"$f":"(-('Inputs - No BOP BESS'!X286-'Inputs - No BOP BESS'!X$280)*'Inputs - No BOP BESS'!$I$31)","v":0.85883286093849165},{"$f":"(-('Inputs - No BOP BESS'!Y286-'Inputs - No BOP BESS'!Y$280)*'Inputs - No BOP BESS'!$I$31)","v":0.24415020838887358},{"$f":"(-('Inputs - No BOP BESS'!Z286-'Inputs - No BOP BESS'!Z$280)*'Inputs - No BOP BESS'!$I$31)","v":0.73180284156023845},{"$f":"(-('Inputs - No BOP BESS'!AA286-'Inputs - No BOP BESS'!AA$280)*'Inputs - No BOP BESS'!$I$31)","v":-8.7749906493172602E-2},{"$f":"(-('Inputs - No BOP BESS'!AB286-'Inputs - No BOP BESS'!AB$280)*'Inputs - No BOP BESS'!$I$31)","v":0.50656598176556145},{"$f":"(-('Inputs - No BOP BESS'!AC286-'Inputs - No BOP BESS'!AC$280)*'Inputs - No BOP BESS'!$I$31)","v":1.6450506980572754},{"$f":"(-('Inputs - No BOP BESS'!AD286-'Inputs - No BOP BESS'!AD$280)*'Inputs - No BOP BESS'!$I$31)","v":-3.1045268886373378E-2},{"$f":"(-('Inputs - No BOP BESS'!AE286-'Inputs - No BOP BESS'!AE$280)*'Inputs - No BOP BESS'!$I$31)","v":-1.3139940102028049},{"$f":"(-('Inputs - No BOP BESS'!AF286-'Inputs - No BOP BESS'!AF$280)*'Inputs - No BOP BESS'!$I$31)","v":-2.7047143166882961},{"$f":"(-('Inputs - No BOP BESS'!AG286-'Inputs - No BOP BESS'!AG$280)*'Inputs - No BOP BESS'!$I$31)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0}]
[null,null,null,"Option 2","June $2022 m",0]
[null,null,null,"Option 2A","June $2022 m",0]
[null,null,null,"Option 2B","June $2022 m",0]
[null,null,null,"Option 3","June $2022 m",0]
[null,null,null,"Option 4","June $2022 m",0]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-1.0689863557955073},{"$f":"(-('Inputs - No BOP BESS'!G299-'Inputs - No BOP BESS'!G$298)*'Inputs - No BOP BESS'!$I$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H299-'Inputs - No BOP BESS'!H$298)*'Inputs - No BOP BESS'!$I$33)","v":4.200521719361916E-4},{"$f":"(-('Inputs - No BOP BESS'!I299-'Inputs - No BOP BESS'!I$298)*'Inputs - No BOP BESS'!$I$33)","v":0.15852406131345376},{"$f":"(-('Inputs - No BOP BESS'!J299-'Inputs - No BOP BESS'!J$298)*'Inputs - No BOP BESS'!$I$33)","v":8.802845598970066E-2},{"$f":"(-('Inputs - No BOP BESS'!K299-'Inputs - No BOP BESS'!K$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.35172620987306402},{"$f":"(-('Inputs - No BOP BESS'!L299-'Inputs - No BOP BESS'!L$298)*'Inputs - No BOP BESS'!$I$33)","v":2.0923816095219649E-4},{"$f":"(-('Inputs - No BOP BESS'!M299-'Inputs - No BOP BESS'!M$298)*'Inputs - No BOP BESS'!$I$33)","v":0.63731741943938403},{"$f":"(-('Inputs - No BOP BESS'!N299-'Inputs - No BOP BESS'!N$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.25759177071580908},{"$f":"(-('Inputs - No BOP BESS'!O299-'Inputs - No BOP BESS'!O$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.44451491917351404},{"$f":"(-('Inputs - No BOP BESS'!P299-'Inputs - No BOP BESS'!P$298)*'Inputs - No BOP BESS'!$I$33)","v":6.3023770629850651E-4},{"$f":"(-('Inputs - No BOP BESS'!Q299-'Inputs - No BOP BESS'!Q$298)*'Inputs - No BOP BESS'!$I$33)","v":-3.0403183065285333E-2},{"$f":"(-('Inputs - No BOP BESS'!R299-'Inputs - No BOP BESS'!R$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.89486952346079818},{"$f":"(-('Inputs - No BOP BESS'!S299-'Inputs - No BOP BESS'!S$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.2570990123655665},{"$f":"(-('Inputs - No BOP BESS'!T299-'Inputs - No BOP BESS'!T$298)*'Inputs - No BOP BESS'!$I$33)","v":2.0518443822701293E-3},{"$f":"(-('Inputs - No BOP BESS'!U299-'Inputs - No BOP BESS'!U$298)*'Inputs - No BOP BESS'!$I$33)","v":8.2113660224810477E-4},{"$f":"(-('Inputs - No BOP BESS'!V299-'Inputs - No BOP BESS'!V$298)*'Inputs - No BOP BESS'!$I$33)","v":0.20051571462049367},{"$f":"(-('Inputs - No BOP BESS'!W299-'Inputs - No BOP BESS'!W$298)*'Inputs - No BOP BESS'!$I$33)","v":9.202831863399652E-4},{"$f":"(-('Inputs - No BOP BESS'!X299-'Inputs - No BOP BESS'!X$298)*'Inputs - No BOP BESS'!$I$33)","v":0.10698574166750818},{"$f":"(-('Inputs - No BOP BESS'!Y299-'Inputs - No BOP BESS'!Y$298)*'Inputs - No BOP BESS'!$I$33)","v":1.0299717676573678E-3},{"$f":"(-('Inputs - No BOP BESS'!Z299-'Inputs - No BOP BESS'!Z$298)*'Inputs - No BOP BESS'!$I$33)","v":1.0813245968738922E-3},{"$f":"(-('Inputs - No BOP BESS'!AA299-'Inputs - No BOP BESS'!AA$298)*'Inputs - No BOP BESS'!$I$33)","v":1.1374863605039254E-3},{"$f":"(-('Inputs - No BOP BESS'!AB299-'Inputs - No BOP BESS'!AB$298)*'Inputs - No BOP BESS'!$I$33)","v":1.2227218804398759E-3},{"$f":"(-('Inputs - No BOP BESS'!AC299-'Inputs - No BOP BESS'!AC$298)*'Inputs - No BOP BESS'!$I$33)","v":-7.7091798181836424E-3},{"$f":"(-('Inputs - No BOP BESS'!AD299-'Inputs - No BOP BESS'!AD$298)*'Inputs - No BOP BESS'!$I$33)","v":1.311265316153499E-3},{"$f":"(-('Inputs - No BOP BESS'!AE299-'Inputs - No BOP BESS'!AE$298)*'Inputs - No BOP BESS'!$I$33)","v":0.15196984726175561},{"$f":"(-('Inputs - No BOP BESS'!AF299-'Inputs - No BOP BESS'!AF$298)*'Inputs - No BOP BESS'!$I$33)","v":1.4802408150862032E-3},{"$f":"(-('Inputs - No BOP BESS'!AG299-'Inputs - No BOP BESS'!AG$298)*'Inputs - No BOP BESS'!$I$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",-2.6166799361255313,{"$f":"(-('Inputs - No BOP BESS'!G300-'Inputs - No BOP BESS'!G$298)*'Inputs - No BOP BESS'!$I$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H300-'Inputs - No BOP BESS'!H$298)*'Inputs - No BOP BESS'!$I$33)","v":7.5770550666476311E-4},{"$f":"(-('Inputs - No BOP BESS'!I300-'Inputs - No BOP BESS'!I$298)*'Inputs - No BOP BESS'!$I$33)","v":-4.7064930275837469E-3},{"$f":"(-('Inputs - No BOP BESS'!J300-'Inputs - No BOP BESS'!J$298)*'Inputs - No BOP BESS'!$I$33)","v":9.2299238265063366E-2},{"$f":"(-('Inputs - No BOP BESS'!K300-'Inputs - No BOP BESS'!K$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.55165027779074194},{"$f":"(-('Inputs - No BOP BESS'!L300-'Inputs - No BOP BESS'!L$298)*'Inputs - No BOP BESS'!$I$33)","v":6.9994266982220665E-4},{"$f":"(-('Inputs - No BOP BESS'!M300-'Inputs - No BOP BESS'!M$298)*'Inputs - No BOP BESS'!$I$33)","v":0.49901487024099112},{"$f":"(-('Inputs - No BOP BESS'!N300-'Inputs - No BOP BESS'!N$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.4720587544027417},{"$f":"(-('Inputs - No BOP BESS'!O300-'Inputs - No BOP BESS'!O$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.5873263743378203},{"$f":"(-('Inputs - No BOP BESS'!P300-'Inputs - No BOP BESS'!P$298)*'Inputs - No BOP BESS'!$I$33)","v":1.2742320023224943E-3},{"$f":"(-('Inputs - No BOP BESS'!Q300-'Inputs - No BOP BESS'!Q$298)*'Inputs - No BOP BESS'!$I$33)","v":-4.4457088358557328E-2},{"$f":"(-('Inputs - No BOP BESS'!R300-'Inputs - No BOP BESS'!R$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.2014216176553845},{"$f":"(-('Inputs - No BOP BESS'!S300-'Inputs - No BOP BESS'!S$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.6080227991223257},{"$f":"(-('Inputs - No BOP BESS'!T300-'Inputs - No BOP BESS'!T$298)*'Inputs - No BOP BESS'!$I$33)","v":2.8436894858680506E-3},{"$f":"(-('Inputs - No BOP BESS'!U300-'Inputs - No BOP BESS'!U$298)*'Inputs - No BOP BESS'!$I$33)","v":1.6600729621724364E-3},{"$f":"(-('Inputs - No BOP BESS'!V300-'Inputs - No BOP BESS'!V$298)*'Inputs - No BOP BESS'!$I$33)","v":0.42063621415767471},{"$f":"(-('Inputs - No BOP BESS'!W300-'Inputs - No BOP BESS'!W$298)*'Inputs - No BOP BESS'!$I$33)","v":1.8564806558192259E-3},{"$f":"(-('Inputs - No BOP BESS'!X300-'Inputs - No BOP BESS'!X$298)*'Inputs - No BOP BESS'!$I$33)","v":0.12475534375166086},{"$f":"(-('Inputs - No BOP BESS'!Y300-'Inputs - No BOP BESS'!Y$298)*'Inputs - No BOP BESS'!$I$33)","v":2.0811359560898735E-3},{"$f":"(-('Inputs - No BOP BESS'!Z300-'Inputs - No BOP BESS'!Z$298)*'Inputs - No BOP BESS'!$I$33)","v":2.1848393547168887E-3},{"$f":"(-('Inputs - No BOP BESS'!AA300-'Inputs - No BOP BESS'!AA$298)*'Inputs - No BOP BESS'!$I$33)","v":2.2982702717615489E-3},{"$f":"(-('Inputs - No BOP BESS'!AB300-'Inputs - No BOP BESS'!AB$298)*'Inputs - No BOP BESS'!$I$33)","v":2.4700951770719511E-3},{"$f":"(-('Inputs - No BOP BESS'!AC300-'Inputs - No BOP BESS'!AC$298)*'Inputs - No BOP BESS'!$I$33)","v":-3.8503839897021663E-3},{"$f":"(-('Inputs - No BOP BESS'!AD300-'Inputs - No BOP BESS'!AD$298)*'Inputs - No BOP BESS'!$I$33)","v":2.6494571554264408E-3},{"$f":"(-('Inputs - No BOP BESS'!AE300-'Inputs - No BOP BESS'!AE$298)*'Inputs - No BOP BESS'!$I$33)","v":0.15341607657642292},{"$f":"(-('Inputs - No BOP BESS'!AF300-'Inputs - No BOP BESS'!AF$298)*'Inputs - No BOP BESS'!$I$33)","v":2.9990551049621757E-3},{"$f":"(-('Inputs - No BOP BESS'!AG300-'Inputs - No BOP BESS'!AG$298)*'Inputs - No BOP BESS'!$I$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-2.822728063561363,{"$f":"(-('Inputs - No BOP BESS'!G301-'Inputs - No BOP BESS'!G$298)*'Inputs - No BOP BESS'!$I$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H301-'Inputs - No BOP BESS'!H$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.397808970644121E-3},{"$f":"(-('Inputs - No BOP BESS'!I301-'Inputs - No BOP BESS'!I$298)*'Inputs - No BOP BESS'!$I$33)","v":-4.6949710934391931E-3},{"$f":"(-('Inputs - No BOP BESS'!J301-'Inputs - No BOP BESS'!J$298)*'Inputs - No BOP BESS'!$I$33)","v":9.2468120172593871E-2},{"$f":"(-('Inputs - No BOP BESS'!K301-'Inputs - No BOP BESS'!K$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.55101842182095595},{"$f":"(-('Inputs - No BOP BESS'!L301-'Inputs - No BOP BESS'!L$298)*'Inputs - No BOP BESS'!$I$33)","v":7.0322934402966553E-4},{"$f":"(-('Inputs - No BOP BESS'!M301-'Inputs - No BOP BESS'!M$298)*'Inputs - No BOP BESS'!$I$33)","v":0.51027211976892772},{"$f":"(-('Inputs - No BOP BESS'!N301-'Inputs - No BOP BESS'!N$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.47241427518812884},{"$f":"(-('Inputs - No BOP BESS'!O301-'Inputs - No BOP BESS'!O$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.6424144473501414},{"$f":"(-('Inputs - No BOP BESS'!P301-'Inputs - No BOP BESS'!P$298)*'Inputs - No BOP BESS'!$I$33)","v":1.3169789284598159E-3},{"$f":"(-('Inputs - No BOP BESS'!Q301-'Inputs - No BOP BESS'!Q$298)*'Inputs - No BOP BESS'!$I$33)","v":-5.5655031142673561E-2},{"$f":"(-('Inputs - No BOP BESS'!R301-'Inputs - No BOP BESS'!R$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.3040109954824359},{"$f":"(-('Inputs - No BOP BESS'!S301-'Inputs - No BOP BESS'!S$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.735255033099147},{"$f":"(-('Inputs - No BOP BESS'!T301-'Inputs - No BOP BESS'!T$298)*'Inputs - No BOP BESS'!$I$33)","v":2.8961074742407944E-3},{"$f":"(-('Inputs - No BOP BESS'!U301-'Inputs - No BOP BESS'!U$298)*'Inputs - No BOP BESS'!$I$33)","v":1.7157642273506668E-3},{"$f":"(-('Inputs - No BOP BESS'!V301-'Inputs - No BOP BESS'!V$298)*'Inputs - No BOP BESS'!$I$33)","v":0.3131410851253591},{"$f":"(-('Inputs - No BOP BESS'!W301-'Inputs - No BOP BESS'!W$298)*'Inputs - No BOP BESS'!$I$33)","v":1.9199451407354573E-3},{"$f":"(-('Inputs - No BOP BESS'!X301-'Inputs - No BOP BESS'!X$298)*'Inputs - No BOP BESS'!$I$33)","v":0.12701972375942705},{"$f":"(-('Inputs - No BOP BESS'!Y301-'Inputs - No BOP BESS'!Y$298)*'Inputs - No BOP BESS'!$I$33)","v":2.1511027137874122E-3},{"$f":"(-('Inputs - No BOP BESS'!Z301-'Inputs - No BOP BESS'!Z$298)*'Inputs - No BOP BESS'!$I$33)","v":2.2584107737325804E-3},{"$f":"(-('Inputs - No BOP BESS'!AA301-'Inputs - No BOP BESS'!AA$298)*'Inputs - No BOP BESS'!$I$33)","v":2.3755729519757685E-3},{"$f":"(-('Inputs - No BOP BESS'!AB301-'Inputs - No BOP BESS'!AB$298)*'Inputs - No BOP BESS'!$I$33)","v":2.5532506364610128E-3},{"$f":"(-('Inputs - No BOP BESS'!AC301-'Inputs - No BOP BESS'!AC$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.7165135141343768E-3},{"$f":"(-('Inputs - No BOP BESS'!AD301-'Inputs - No BOP BESS'!AD$298)*'Inputs - No BOP BESS'!$I$33)","v":2.7384743987222803E-3},{"$f":"(-('Inputs - No BOP BESS'!AE301-'Inputs - No BOP BESS'!AE$298)*'Inputs - No BOP BESS'!$I$33)","v":0.15351280411439083},{"$f":"(-('Inputs - No BOP BESS'!AF301-'Inputs - No BOP BESS'!AF$298)*'Inputs - No BOP BESS'!$I$33)","v":3.0981696008056292E-3},{"$f":"(-('Inputs - No BOP BESS'!AG301-'Inputs - No BOP BESS'!AG$298)*'Inputs - No BOP BESS'!$I$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-4.2586703332115015,{"$f":"(-('Inputs - No BOP BESS'!G302-'Inputs - No BOP BESS'!G$298)*'Inputs - No BOP BESS'!$I$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H302-'Inputs - No BOP BESS'!H$298)*'Inputs - No BOP BESS'!$I$33)","v":5.4608129038768993E-4},{"$f":"(-('Inputs - No BOP BESS'!I302-'Inputs - No BOP BESS'!I$298)*'Inputs - No BOP BESS'!$I$33)","v":-4.3099279432290416E-3},{"$f":"(-('Inputs - No BOP BESS'!J302-'Inputs - No BOP BESS'!J$298)*'Inputs - No BOP BESS'!$I$33)","v":9.3696663236830346E-2},{"$f":"(-('Inputs - No BOP BESS'!K302-'Inputs - No BOP BESS'!K$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.64107659057927435},{"$f":"(-('Inputs - No BOP BESS'!L302-'Inputs - No BOP BESS'!L$298)*'Inputs - No BOP BESS'!$I$33)","v":1.7901031986866656E-4},{"$f":"(-('Inputs - No BOP BESS'!M302-'Inputs - No BOP BESS'!M$298)*'Inputs - No BOP BESS'!$I$33)","v":0.42548915869691228},{"$f":"(-('Inputs - No BOP BESS'!N302-'Inputs - No BOP BESS'!N$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.49585076646377857},{"$f":"(-('Inputs - No BOP BESS'!O302-'Inputs - No BOP BESS'!O$298)*'Inputs - No BOP BESS'!$I$33)","v":-2.6690329634451757},{"$f":"(-('Inputs - No BOP BESS'!P302-'Inputs - No BOP BESS'!P$298)*'Inputs - No BOP BESS'!$I$33)","v":9.5289473679121184E-4},{"$f":"(-('Inputs - No BOP BESS'!Q302-'Inputs - No BOP BESS'!Q$298)*'Inputs - No BOP BESS'!$I$33)","v":-9.3544539918780423E-2},{"$f":"(-('Inputs - No BOP BESS'!R302-'Inputs - No BOP BESS'!R$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.7355015139698935},{"$f":"(-('Inputs - No BOP BESS'!S302-'Inputs - No BOP BESS'!S$298)*'Inputs - No BOP BESS'!$I$33)","v":-2.3746291929279053},{"$f":"(-('Inputs - No BOP BESS'!T302-'Inputs - No BOP BESS'!T$298)*'Inputs - No BOP BESS'!$I$33)","v":6.491384730939187E-3},{"$f":"(-('Inputs - No BOP BESS'!U302-'Inputs - No BOP BESS'!U$298)*'Inputs - No BOP BESS'!$I$33)","v":1.2413946368071977E-3},{"$f":"(-('Inputs - No BOP BESS'!V302-'Inputs - No BOP BESS'!V$298)*'Inputs - No BOP BESS'!$I$33)","v":0.2599448364419743},{"$f":"(-('Inputs - No BOP BESS'!W302-'Inputs - No BOP BESS'!W$298)*'Inputs - No BOP BESS'!$I$33)","v":1.3897635803798991E-3},{"$f":"(-('Inputs - No BOP BESS'!X302-'Inputs - No BOP BESS'!X$298)*'Inputs - No BOP BESS'!$I$33)","v":0.13450866738282352},{"$f":"(-('Inputs - No BOP BESS'!Y302-'Inputs - No BOP BESS'!Y$298)*'Inputs - No BOP BESS'!$I$33)","v":1.5568427958204971E-3},{"$f":"(-('Inputs - No BOP BESS'!Z302-'Inputs - No BOP BESS'!Z$298)*'Inputs - No BOP BESS'!$I$33)","v":1.6359611422781112E-3},{"$f":"(-('Inputs - No BOP BESS'!AA302-'Inputs - No BOP BESS'!AA$298)*'Inputs - No BOP BESS'!$I$33)","v":1.7195191592330739E-3},{"$f":"(-('Inputs - No BOP BESS'!AB302-'Inputs - No BOP BESS'!AB$298)*'Inputs - No BOP BESS'!$I$33)","v":1.8479313776857942E-3},{"$f":"(-('Inputs - No BOP BESS'!AC302-'Inputs - No BOP BESS'!AC$298)*'Inputs - No BOP BESS'!$I$33)","v":-2.8305824874284014E-3},{"$f":"(-('Inputs - No BOP BESS'!AD302-'Inputs - No BOP BESS'!AD$298)*'Inputs - No BOP BESS'!$I$33)","v":1.9817599602087038E-3},{"$f":"(-('Inputs - No BOP BESS'!AE302-'Inputs - No BOP BESS'!AE$298)*'Inputs - No BOP BESS'!$I$33)","v":0.15269464060908144},{"$f":"(-('Inputs - No BOP BESS'!AF302-'Inputs - No BOP BESS'!AF$298)*'Inputs - No BOP BESS'!$I$33)","v":2.2403237652023926E-3},{"$f":"(-('Inputs - No BOP BESS'!AG302-'Inputs - No BOP BESS'!AG$298)*'Inputs - No BOP BESS'!$I$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",2.7959836420182729,{"$f":"(-('Inputs - No BOP BESS'!G303-'Inputs - No BOP BESS'!G$298)*'Inputs - No BOP BESS'!$I$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H303-'Inputs - No BOP BESS'!H$298)*'Inputs - No BOP BESS'!$I$33)","v":-3.5124796586920581E-3},{"$f":"(-('Inputs - No BOP BESS'!I303-'Inputs - No BOP BESS'!I$298)*'Inputs - No BOP BESS'!$I$33)","v":-3.6712203481137351E-3},{"$f":"(-('Inputs - No BOP BESS'!J303-'Inputs - No BOP BESS'!J$298)*'Inputs - No BOP BESS'!$I$33)","v":-4.3693817649085531E-2},{"$f":"(-('Inputs - No BOP BESS'!K303-'Inputs - No BOP BESS'!K$298)*'Inputs - No BOP BESS'!$I$33)","v":-4.69947321868176E-2},{"$f":"(-('Inputs - No BOP BESS'!L303-'Inputs - No BOP BESS'!L$298)*'Inputs - No BOP BESS'!$I$33)","v":-6.6142255702317243E-4},{"$f":"(-('Inputs - No BOP BESS'!M303-'Inputs - No BOP BESS'!M$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.74714463320493962},{"$f":"(-('Inputs - No BOP BESS'!N303-'Inputs - No BOP BESS'!N$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.59984365167682441},{"$f":"(-('Inputs - No BOP BESS'!O303-'Inputs - No BOP BESS'!O$298)*'Inputs - No BOP BESS'!$I$33)","v":3.4676699940566067},{"$f":"(-('Inputs - No BOP BESS'!P303-'Inputs - No BOP BESS'!P$298)*'Inputs - No BOP BESS'!$I$33)","v":1.2808996408910107E-3},{"$f":"(-('Inputs - No BOP BESS'!Q303-'Inputs - No BOP BESS'!Q$298)*'Inputs - No BOP BESS'!$I$33)","v":1.3398366691714791E-3},{"$f":"(-('Inputs - No BOP BESS'!R303-'Inputs - No BOP BESS'!R$298)*'Inputs - No BOP BESS'!$I$33)","v":3.7861040692845904E-3},{"$f":"(-('Inputs - No BOP BESS'!S303-'Inputs - No BOP BESS'!S$298)*'Inputs - No BOP BESS'!$I$33)","v":2.6136059251478372},{"$f":"(-('Inputs - No BOP BESS'!T303-'Inputs - No BOP BESS'!T$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.37125948347449306},{"$f":"(-('Inputs - No BOP BESS'!U303-'Inputs - No BOP BESS'!U$298)*'Inputs - No BOP BESS'!$I$33)","v":1.6689468498807588E-3},{"$f":"(-('Inputs - No BOP BESS'!V303-'Inputs - No BOP BESS'!V$298)*'Inputs - No BOP BESS'!$I$33)","v":1.1413784354949001},{"$f":"(-('Inputs - No BOP BESS'!W303-'Inputs - No BOP BESS'!W$298)*'Inputs - No BOP BESS'!$I$33)","v":1.8673536535374069E-3},{"$f":"(-('Inputs - No BOP BESS'!X303-'Inputs - No BOP BESS'!X$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.22523873196593325},{"$f":"(-('Inputs - No BOP BESS'!Y303-'Inputs - No BOP BESS'!Y$298)*'Inputs - No BOP BESS'!$I$33)","v":2.0922190551421332E-3},{"$f":"(-('Inputs - No BOP BESS'!Z303-'Inputs - No BOP BESS'!Z$298)*'Inputs - No BOP BESS'!$I$33)","v":2.1962134558225349E-3},{"$f":"(-('Inputs - No BOP BESS'!AA303-'Inputs - No BOP BESS'!AA$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.8688535016894159E-3},{"$f":"(-('Inputs - No BOP BESS'!AB303-'Inputs - No BOP BESS'!AB$298)*'Inputs - No BOP BESS'!$I$33)","v":2.4829879603045515E-3},{"$f":"(-('Inputs - No BOP BESS'!AC303-'Inputs - No BOP BESS'!AC$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.11814203869970008},{"$f":"(-('Inputs - No BOP BESS'!AD303-'Inputs - No BOP BESS'!AD$298)*'Inputs - No BOP BESS'!$I$33)","v":2.6636839038360017E-3},{"$f":"(-('Inputs - No BOP BESS'!AE303-'Inputs - No BOP BESS'!AE$298)*'Inputs - No BOP BESS'!$I$33)","v":-3.4271582071161211E-2},{"$f":"(-('Inputs - No BOP BESS'!AF303-'Inputs - No BOP BESS'!AF$298)*'Inputs - No BOP BESS'!$I$33)","v":3.0126280453567481E-3},{"$f":"(-('Inputs - No BOP BESS'!AG303-'Inputs - No BOP BESS'!AG$298)*'Inputs - No BOP BESS'!$I$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",-3.818234475097539,{"$f":"(-('Inputs - No BOP BESS'!G304-'Inputs - No BOP BESS'!G$298)*'Inputs - No BOP BESS'!$I$33)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H304-'Inputs - No BOP BESS'!H$298)*'Inputs - No BOP BESS'!$I$33)","v":6.9953240076969792E-4},{"$f":"(-('Inputs - No BOP BESS'!I304-'Inputs - No BOP BESS'!I$298)*'Inputs - No BOP BESS'!$I$33)","v":-5.0400731819166822E-4},{"$f":"(-('Inputs - No BOP BESS'!J304-'Inputs - No BOP BESS'!J$298)*'Inputs - No BOP BESS'!$I$33)","v":9.4292657583430639E-2},{"$f":"(-('Inputs - No BOP BESS'!K304-'Inputs - No BOP BESS'!K$298)*'Inputs - No BOP BESS'!$I$33)","v":0.29097792337422845},{"$f":"(-('Inputs - No BOP BESS'!L304-'Inputs - No BOP BESS'!L$298)*'Inputs - No BOP BESS'!$I$33)","v":4.2830788306957857E-4},{"$f":"(-('Inputs - No BOP BESS'!M304-'Inputs - No BOP BESS'!M$298)*'Inputs - No BOP BESS'!$I$33)","v":0.16865112357534429},{"$f":"(-('Inputs - No BOP BESS'!N304-'Inputs - No BOP BESS'!N$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.21636004835696454},{"$f":"(-('Inputs - No BOP BESS'!O304-'Inputs - No BOP BESS'!O$298)*'Inputs - No BOP BESS'!$I$33)","v":-2.8690802019471775},{"$f":"(-('Inputs - No BOP BESS'!P304-'Inputs - No BOP BESS'!P$298)*'Inputs - No BOP BESS'!$I$33)","v":1.1836453966864004E-3},{"$f":"(-('Inputs - No BOP BESS'!Q304-'Inputs - No BOP BESS'!Q$298)*'Inputs - No BOP BESS'!$I$33)","v":-0.10738559328961061},{"$f":"(-('Inputs - No BOP BESS'!R304-'Inputs - No BOP BESS'!R$298)*'Inputs - No BOP BESS'!$I$33)","v":-1.8915574302164657},{"$f":"(-('Inputs - No BOP BESS'!S304-'Inputs - No BOP BESS'!S$298)*'Inputs - No BOP BESS'!$I$33)","v":-2.3164809185801527},{"$f":"(-('Inputs - No BOP BESS'!T304-'Inputs - No BOP BESS'!T$298)*'Inputs - No BOP BESS'!$I$33)","v":2.7322928328304408E-3},{"$f":"(-('Inputs - No BOP BESS'!U304-'Inputs - No BOP BESS'!U$298)*'Inputs - No BOP BESS'!$I$33)","v":1.5419870858189113E-3},{"$f":"(-('Inputs - No BOP BESS'!V304-'Inputs - No BOP BESS'!V$298)*'Inputs - No BOP BESS'!$I$33)","v":-3.9846810644263542E-2},{"$f":"(-('Inputs - No BOP BESS'!W304-'Inputs - No BOP BESS'!W$298)*'Inputs - No BOP BESS'!$I$33)","v":1.7253346101462341E-3},{"$f":"(-('Inputs - No BOP BESS'!X304-'Inputs - No BOP BESS'!X$298)*'Inputs - No BOP BESS'!$I$33)","v":0.1136569318976739},{"$f":"(-('Inputs - No BOP BESS'!Y304-'Inputs - No BOP BESS'!Y$298)*'Inputs - No BOP BESS'!$I$33)","v":1.9334196549732545E-3},{"$f":"(-('Inputs - No BOP BESS'!Z304-'Inputs - No BOP BESS'!Z$298)*'Inputs - No BOP BESS'!$I$33)","v":2.029842899633913E-3},{"$f":"(-('Inputs - No BOP BESS'!AA304-'Inputs - No BOP BESS'!AA$298)*'Inputs - No BOP BESS'!$I$33)","v":4.3484399944217267E-2},{"$f":"(-('Inputs - No BOP BESS'!AB304-'Inputs - No BOP BESS'!AB$298)*'Inputs - No BOP BESS'!$I$33)","v":2.2948041776929698E-3},{"$f":"(-('Inputs - No BOP BESS'!AC304-'Inputs - No BOP BESS'!AC$298)*'Inputs - No BOP BESS'!$I$33)","v":1.5892586538495124E-3},{"$f":"(-('Inputs - No BOP BESS'!AD304-'Inputs - No BOP BESS'!AD$298)*'Inputs - No BOP BESS'!$I$33)","v":2.4610589271101381E-3},{"$f":"(-('Inputs - No BOP BESS'!AE304-'Inputs - No BOP BESS'!AE$298)*'Inputs - No BOP BESS'!$I$33)","v":0.15321309945822603},{"$f":"(-('Inputs - No BOP BESS'!AF304-'Inputs - No BOP BESS'!AF$298)*'Inputs - No BOP BESS'!$I$33)","v":2.7842603928491623E-3},{"$f":"(-('Inputs - No BOP BESS'!AG304-'Inputs - No BOP BESS'!AG$298)*'Inputs - No BOP BESS'!$I$33)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":0.63797281963607644},{"$f":"(-('Inputs - No BOP BESS'!G308-'Inputs - No BOP BESS'!G$307)*'Inputs - No BOP BESS'!$I$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H308-'Inputs - No BOP BESS'!H$307)*'Inputs - No BOP BESS'!$I$34)","v":8.8052286642437139E-5},{"$f":"(-('Inputs - No BOP BESS'!I308-'Inputs - No BOP BESS'!I$307)*'Inputs - No BOP BESS'!$I$34)","v":0.18694503862064948},{"$f":"(-('Inputs - No BOP BESS'!J308-'Inputs - No BOP BESS'!J$307)*'Inputs - No BOP BESS'!$I$34)","v":0.29712657007025012},{"$f":"(-('Inputs - No BOP BESS'!K308-'Inputs - No BOP BESS'!K$307)*'Inputs - No BOP BESS'!$I$34)","v":-4.5855330863609822E-2},{"$f":"(-('Inputs - No BOP BESS'!L308-'Inputs - No BOP BESS'!L$307)*'Inputs - No BOP BESS'!$I$34)","v":1.0286694076172065E-4},{"$f":"(-('Inputs - No BOP BESS'!M308-'Inputs - No BOP BESS'!M$307)*'Inputs - No BOP BESS'!$I$34)","v":0.34793069541778188},{"$f":"(-('Inputs - No BOP BESS'!N308-'Inputs - No BOP BESS'!N$307)*'Inputs - No BOP BESS'!$I$34)","v":1.1420723109670862E-4},{"$f":"(-('Inputs - No BOP BESS'!O308-'Inputs - No BOP BESS'!O$307)*'Inputs - No BOP BESS'!$I$34)","v":1.20512300721535E-4},{"$f":"(-('Inputs - No BOP BESS'!P308-'Inputs - No BOP BESS'!P$307)*'Inputs - No BOP BESS'!$I$34)","v":1.2741082858343234E-4},{"$f":"(-('Inputs - No BOP BESS'!Q308-'Inputs - No BOP BESS'!Q$307)*'Inputs - No BOP BESS'!$I$34)","v":1.3404750170532039E-4},{"$f":"(-('Inputs - No BOP BESS'!R308-'Inputs - No BOP BESS'!R$307)*'Inputs - No BOP BESS'!$I$34)","v":1.4143732533166542E-4},{"$f":"(-('Inputs - No BOP BESS'!S308-'Inputs - No BOP BESS'!S$307)*'Inputs - No BOP BESS'!$I$34)","v":1.4922573668659916E-4},{"$f":"(-('Inputs - No BOP BESS'!T308-'Inputs - No BOP BESS'!T$307)*'Inputs - No BOP BESS'!$I$34)","v":1.5782672621346877E-4},{"$f":"(-('Inputs - No BOP BESS'!U308-'Inputs - No BOP BESS'!U$307)*'Inputs - No BOP BESS'!$I$34)","v":1.6606708194073506E-4},{"$f":"(-('Inputs - No BOP BESS'!V308-'Inputs - No BOP BESS'!V$307)*'Inputs - No BOP BESS'!$I$34)","v":1.7523849807299016E-4},{"$f":"(-('Inputs - No BOP BESS'!W308-'Inputs - No BOP BESS'!W$307)*'Inputs - No BOP BESS'!$I$34)","v":1.848625941994152E-4},{"$f":"(-('Inputs - No BOP BESS'!X308-'Inputs - No BOP BESS'!X$307)*'Inputs - No BOP BESS'!$I$34)","v":1.955475388067211E-4},{"$f":"(-('Inputs - No BOP BESS'!Y308-'Inputs - No BOP BESS'!Y$307)*'Inputs - No BOP BESS'!$I$34)","v":2.0574335302311837E-4},{"$f":"(-('Inputs - No BOP BESS'!Z308-'Inputs - No BOP BESS'!Z$307)*'Inputs - No BOP BESS'!$I$34)","v":2.1705701561765506E-4},{"$f":"(-('Inputs - No BOP BESS'!AA308-'Inputs - No BOP BESS'!AA$307)*'Inputs - No BOP BESS'!$I$34)","v":2.2898780917263823E-4},{"$f":"(-('Inputs - No BOP BESS'!AB308-'Inputs - No BOP BESS'!AB$307)*'Inputs - No BOP BESS'!$I$34)","v":2.4227194252665537E-4},{"$f":"(-('Inputs - No BOP BESS'!AC308-'Inputs - No BOP BESS'!AC$307)*'Inputs - No BOP BESS'!$I$34)","v":2.5482797126386811E-4},{"$f":"(-('Inputs - No BOP BESS'!AD308-'Inputs - No BOP BESS'!AD$307)*'Inputs - No BOP BESS'!$I$34)","v":2.6883557818199256E-4},{"$f":"(-('Inputs - No BOP BESS'!AE308-'Inputs - No BOP BESS'!AE$307)*'Inputs - No BOP BESS'!$I$34)","v":2.8370402089639905E-4},{"$f":"(-('Inputs - No BOP BESS'!AF308-'Inputs - No BOP BESS'!AF$307)*'Inputs - No BOP BESS'!$I$34)","v":3.0005795414880896E-4},{"$f":"(-('Inputs - No BOP BESS'!AG308-'Inputs - No BOP BESS'!AG$307)*'Inputs - No BOP BESS'!$I$34)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.52224094513031105,{"$f":"(-('Inputs - No BOP BESS'!G309-'Inputs - No BOP BESS'!G$307)*'Inputs - No BOP BESS'!$I$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H309-'Inputs - No BOP BESS'!H$307)*'Inputs - No BOP BESS'!$I$34)","v":-7.0359293488309049E-5},{"$f":"(-('Inputs - No BOP BESS'!I309-'Inputs - No BOP BESS'!I$307)*'Inputs - No BOP BESS'!$I$34)","v":4.873234056617548E-3},{"$f":"(-('Inputs - No BOP BESS'!J309-'Inputs - No BOP BESS'!J$307)*'Inputs - No BOP BESS'!$I$34)","v":0.2967331602344645},{"$f":"(-('Inputs - No BOP BESS'!K309-'Inputs - No BOP BESS'!K$307)*'Inputs - No BOP BESS'!$I$34)","v":-4.4794519425316537E-2},{"$f":"(-('Inputs - No BOP BESS'!L309-'Inputs - No BOP BESS'!L$307)*'Inputs - No BOP BESS'!$I$34)","v":2.1280875647665135E-4},{"$f":"(-('Inputs - No BOP BESS'!M309-'Inputs - No BOP BESS'!M$307)*'Inputs - No BOP BESS'!$I$34)","v":0.41108323310906236},{"$f":"(-('Inputs - No BOP BESS'!N309-'Inputs - No BOP BESS'!N$307)*'Inputs - No BOP BESS'!$I$34)","v":2.362697508067739E-4},{"$f":"(-('Inputs - No BOP BESS'!O309-'Inputs - No BOP BESS'!O$307)*'Inputs - No BOP BESS'!$I$34)","v":2.4929956191968572E-4},{"$f":"(-('Inputs - No BOP BESS'!P309-'Inputs - No BOP BESS'!P$307)*'Inputs - No BOP BESS'!$I$34)","v":2.6357231866296673E-4},{"$f":"(-('Inputs - No BOP BESS'!Q309-'Inputs - No BOP BESS'!Q$307)*'Inputs - No BOP BESS'!$I$34)","v":2.7729924935295316E-4},{"$f":"(-('Inputs - No BOP BESS'!R309-'Inputs - No BOP BESS'!R$307)*'Inputs - No BOP BESS'!$I$34)","v":2.9258365684764508E-4},{"$f":"(-('Inputs - No BOP BESS'!S309-'Inputs - No BOP BESS'!S$307)*'Inputs - No BOP BESS'!$I$34)","v":3.0869591555943566E-4},{"$f":"(-('Inputs - No BOP BESS'!T309-'Inputs - No BOP BESS'!T$307)*'Inputs - No BOP BESS'!$I$34)","v":3.2647822842876354E-4},{"$f":"(-('Inputs - No BOP BESS'!U309-'Inputs - No BOP BESS'!U$307)*'Inputs - No BOP BESS'!$I$34)","v":3.4352464770055031E-4},{"$f":"(-('Inputs - No BOP BESS'!V309-'Inputs - No BOP BESS'!V$307)*'Inputs - No BOP BESS'!$I$34)","v":3.625028557227012E-4},{"$f":"(-('Inputs - No BOP BESS'!W309-'Inputs - No BOP BESS'!W$307)*'Inputs - No BOP BESS'!$I$34)","v":3.8240346453039138E-4},{"$f":"(-('Inputs - No BOP BESS'!X309-'Inputs - No BOP BESS'!X$307)*'Inputs - No BOP BESS'!$I$34)","v":4.0449684116464511E-4},{"$f":"(-('Inputs - No BOP BESS'!Y309-'Inputs - No BOP BESS'!Y$307)*'Inputs - No BOP BESS'!$I$34)","v":4.2558386330230095E-4},{"$f":"(-('Inputs - No BOP BESS'!Z309-'Inputs - No BOP BESS'!Z$307)*'Inputs - No BOP BESS'!$I$34)","v":4.4898582638531819E-4},{"$f":"(-('Inputs - No BOP BESS'!AA309-'Inputs - No BOP BESS'!AA$307)*'Inputs - No BOP BESS'!$I$34)","v":4.7366314954077455E-4},{"$f":"(-('Inputs - No BOP BESS'!AB309-'Inputs - No BOP BESS'!AB$307)*'Inputs - No BOP BESS'!$I$34)","v":5.0114689433433137E-4},{"$f":"(-('Inputs - No BOP BESS'!AC309-'Inputs - No BOP BESS'!AC$307)*'Inputs - No BOP BESS'!$I$34)","v":5.2710208107300356E-4},{"$f":"(-('Inputs - No BOP BESS'!AD309-'Inputs - No BOP BESS'!AD$307)*'Inputs - No BOP BESS'!$I$34)","v":5.5607816665675307E-4},{"$f":"(-('Inputs - No BOP BESS'!AE309-'Inputs - No BOP BESS'!AE$307)*'Inputs - No BOP BESS'!$I$34)","v":5.8684637832389437E-4},{"$f":"(-('Inputs - No BOP BESS'!AF309-'Inputs - No BOP BESS'!AF$307)*'Inputs - No BOP BESS'!$I$34)","v":6.2065978832415104E-4},{"$f":"(-('Inputs - No BOP BESS'!AG309-'Inputs - No BOP BESS'!AG$307)*'Inputs - No BOP BESS'!$I$34)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.50830102410233269,{"$f":"(-('Inputs - No BOP BESS'!G310-'Inputs - No BOP BESS'!G$307)*'Inputs - No BOP BESS'!$I$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H310-'Inputs - No BOP BESS'!H$307)*'Inputs - No BOP BESS'!$I$34)","v":-6.3935452965182549E-3},{"$f":"(-('Inputs - No BOP BESS'!I310-'Inputs - No BOP BESS'!I$307)*'Inputs - No BOP BESS'!$I$34)","v":-2.1127917625420878E-3},{"$f":"(-('Inputs - No BOP BESS'!J310-'Inputs - No BOP BESS'!J$307)*'Inputs - No BOP BESS'!$I$34)","v":0.2938436493290606},{"$f":"(-('Inputs - No BOP BESS'!K310-'Inputs - No BOP BESS'!K$307)*'Inputs - No BOP BESS'!$I$34)","v":-4.413840024782445E-2},{"$f":"(-('Inputs - No BOP BESS'!L310-'Inputs - No BOP BESS'!L$307)*'Inputs - No BOP BESS'!$I$34)","v":2.1904176649443314E-4},{"$f":"(-('Inputs - No BOP BESS'!M310-'Inputs - No BOP BESS'!M$307)*'Inputs - No BOP BESS'!$I$34)","v":0.4113123081510075},{"$f":"(-('Inputs - No BOP BESS'!N310-'Inputs - No BOP BESS'!N$307)*'Inputs - No BOP BESS'!$I$34)","v":2.4318988014604154E-4},{"$f":"(-('Inputs - No BOP BESS'!O310-'Inputs - No BOP BESS'!O$307)*'Inputs - No BOP BESS'!$I$34)","v":2.566030222020528E-4},{"$f":"(-('Inputs - No BOP BESS'!P310-'Inputs - No BOP BESS'!P$307)*'Inputs - No BOP BESS'!$I$34)","v":2.7129303527344945E-4},{"$f":"(-('Inputs - No BOP BESS'!Q310-'Inputs - No BOP BESS'!Q$307)*'Inputs - No BOP BESS'!$I$34)","v":2.8542233880973951E-4},{"$f":"(-('Inputs - No BOP BESS'!R310-'Inputs - No BOP BESS'!R$307)*'Inputs - No BOP BESS'!$I$34)","v":3.0115488433557871E-4},{"$f":"(-('Inputs - No BOP BESS'!S310-'Inputs - No BOP BESS'!S$307)*'Inputs - No BOP BESS'!$I$34)","v":3.1773909199135159E-4},{"$f":"(-('Inputs - No BOP BESS'!T310-'Inputs - No BOP BESS'!T$307)*'Inputs - No BOP BESS'!$I$34)","v":3.3604339437950145E-4},{"$f":"(-('Inputs - No BOP BESS'!U310-'Inputs - No BOP BESS'!U$307)*'Inputs - No BOP BESS'!$I$34)","v":3.5358938215121342E-4},{"$f":"(-('Inputs - No BOP BESS'!V310-'Inputs - No BOP BESS'!V$307)*'Inputs - No BOP BESS'!$I$34)","v":3.7312263573753188E-4},{"$f":"(-('Inputs - No BOP BESS'!W310-'Inputs - No BOP BESS'!W$307)*'Inputs - No BOP BESS'!$I$34)","v":3.9360743428735421E-4},{"$f":"(-('Inputs - No BOP BESS'!X310-'Inputs - No BOP BESS'!X$307)*'Inputs - No BOP BESS'!$I$34)","v":4.1634930019757648E-4},{"$f":"(-('Inputs - No BOP BESS'!Y310-'Inputs - No BOP BESS'!Y$307)*'Inputs - No BOP BESS'!$I$34)","v":4.3805452099853165E-4},{"$f":"(-('Inputs - No BOP BESS'!Z310-'Inputs - No BOP BESS'!Z$307)*'Inputs - No BOP BESS'!$I$34)","v":4.6214235849225592E-4},{"$f":"(-('Inputs - No BOP BESS'!AA310-'Inputs - No BOP BESS'!AA$307)*'Inputs - No BOP BESS'!$I$34)","v":4.8754287105790104E-4},{"$f":"(-('Inputs - No BOP BESS'!AB310-'Inputs - No BOP BESS'!AB$307)*'Inputs - No BOP BESS'!$I$34)","v":5.1583146597261056E-4},{"$f":"(-('Inputs - No BOP BESS'!AC310-'Inputs - No BOP BESS'!AC$307)*'Inputs - No BOP BESS'!$I$34)","v":5.4254929085307462E-4},{"$f":"(-('Inputs - No BOP BESS'!AD310-'Inputs - No BOP BESS'!AD$307)*'Inputs - No BOP BESS'!$I$34)","v":5.7237407721496419E-4},{"$f":"(-('Inputs - No BOP BESS'!AE310-'Inputs - No BOP BESS'!AE$307)*'Inputs - No BOP BESS'!$I$34)","v":6.0404240257268748E-4},{"$f":"(-('Inputs - No BOP BESS'!AF310-'Inputs - No BOP BESS'!AF$307)*'Inputs - No BOP BESS'!$I$34)","v":6.388488643738401E-4},{"$f":"(-('Inputs - No BOP BESS'!AG310-'Inputs - No BOP BESS'!AG$307)*'Inputs - No BOP BESS'!$I$34)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.47813988332169349,{"$f":"(-('Inputs - No BOP BESS'!G311-'Inputs - No BOP BESS'!G$307)*'Inputs - No BOP BESS'!$I$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H311-'Inputs - No BOP BESS'!H$307)*'Inputs - No BOP BESS'!$I$34)","v":-1.1677152498634769E-4},{"$f":"(-('Inputs - No BOP BESS'!I311-'Inputs - No BOP BESS'!I$307)*'Inputs - No BOP BESS'!$I$34)","v":-3.0989630979263438E-3},{"$f":"(-('Inputs - No BOP BESS'!J311-'Inputs - No BOP BESS'!J$307)*'Inputs - No BOP BESS'!$I$34)","v":0.28818643941358424},{"$f":"(-('Inputs - No BOP BESS'!K311-'Inputs - No BOP BESS'!K$307)*'Inputs - No BOP BESS'!$I$34)","v":-5.6134653941995794E-2},{"$f":"(-('Inputs - No BOP BESS'!L311-'Inputs - No BOP BESS'!L$307)*'Inputs - No BOP BESS'!$I$34)","v":1.5721338416366782E-4},{"$f":"(-('Inputs - No BOP BESS'!M311-'Inputs - No BOP BESS'!M$307)*'Inputs - No BOP BESS'!$I$34)","v":0.38403985089741965},{"$f":"(-('Inputs - No BOP BESS'!N311-'Inputs - No BOP BESS'!N$307)*'Inputs - No BOP BESS'!$I$34)","v":1.7454502904521091E-4},{"$f":"(-('Inputs - No BOP BESS'!O311-'Inputs - No BOP BESS'!O$307)*'Inputs - No BOP BESS'!$I$34)","v":1.8417482362459138E-4},{"$f":"(-('Inputs - No BOP BESS'!P311-'Inputs - No BOP BESS'!P$307)*'Inputs - No BOP BESS'!$I$34)","v":1.9471848391734522E-4},{"$f":"(-('Inputs - No BOP BESS'!Q311-'Inputs - No BOP BESS'!Q$307)*'Inputs - No BOP BESS'!$I$34)","v":2.0486041193370708E-4},{"$f":"(-('Inputs - No BOP BESS'!R311-'Inputs - No BOP BESS'!R$307)*'Inputs - No BOP BESS'!$I$34)","v":2.1615327181089951E-4},{"$f":"(-('Inputs - No BOP BESS'!S311-'Inputs - No BOP BESS'!S$307)*'Inputs - No BOP BESS'!$I$34)","v":2.2805615060542253E-4},{"$f":"(-('Inputs - No BOP BESS'!T311-'Inputs - No BOP BESS'!T$307)*'Inputs - No BOP BESS'!$I$34)","v":2.4119739394216252E-4},{"$f":"(-('Inputs - No BOP BESS'!U311-'Inputs - No BOP BESS'!U$307)*'Inputs - No BOP BESS'!$I$34)","v":2.5379066246969753E-4},{"$f":"(-('Inputs - No BOP BESS'!V311-'Inputs - No BOP BESS'!V$307)*'Inputs - No BOP BESS'!$I$34)","v":2.6780898770127691E-4},{"$f":"(-('Inputs - No BOP BESS'!W311-'Inputs - No BOP BESS'!W$307)*'Inputs - No BOP BESS'!$I$34)","v":2.8251441157926637E-4},{"$f":"(-('Inputs - No BOP BESS'!X311-'Inputs - No BOP BESS'!X$307)*'Inputs - No BOP BESS'!$I$34)","v":2.9884027747403244E-4},{"$f":"(-('Inputs - No BOP BESS'!Y311-'Inputs - No BOP BESS'!Y$307)*'Inputs - No BOP BESS'!$I$34)","v":3.1442048682350191E-4},{"$f":"(-('Inputs - No BOP BESS'!Z311-'Inputs - No BOP BESS'!Z$307)*'Inputs - No BOP BESS'!$I$34)","v":3.3171032791653462E-4},{"$f":"(-('Inputs - No BOP BESS'!AA311-'Inputs - No BOP BESS'!AA$307)*'Inputs - No BOP BESS'!$I$34)","v":3.4994218911303242E-4},{"$f":"(-('Inputs - No BOP BESS'!AB311-'Inputs - No BOP BESS'!AB$307)*'Inputs - No BOP BESS'!$I$34)","v":3.7024588322357707E-4},{"$f":"(-('Inputs - No BOP BESS'!AC311-'Inputs - No BOP BESS'!AC$307)*'Inputs - No BOP BESS'!$I$34)","v":3.8942804549953685E-4},{"$f":"(-('Inputs - No BOP BESS'!AD311-'Inputs - No BOP BESS'!AD$307)*'Inputs - No BOP BESS'!$I$34)","v":4.1083472981039772E-4},{"$f":"(-('Inputs - No BOP BESS'!AE311-'Inputs - No BOP BESS'!AE$307)*'Inputs - No BOP BESS'!$I$34)","v":4.3356218909776264E-4},{"$f":"(-('Inputs - No BOP BESS'!AF311-'Inputs - No BOP BESS'!AF$307)*'Inputs - No BOP BESS'!$I$34)","v":4.5855015459712937E-4},{"$f":"(-('Inputs - No BOP BESS'!AG311-'Inputs - No BOP BESS'!AG$307)*'Inputs - No BOP BESS'!$I$34)","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.36548929657317769,{"$f":"(-('Inputs - No BOP BESS'!G312-'Inputs - No BOP BESS'!G$307)*'Inputs - No BOP BESS'!$I$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H312-'Inputs - No BOP BESS'!H$307)*'Inputs - No BOP BESS'!$I$34)","v":-1.2454672631875496E-2},{"$f":"(-('Inputs - No BOP BESS'!I312-'Inputs - No BOP BESS'!I$307)*'Inputs - No BOP BESS'!$I$34)","v":-1.0183057036201149E-2},{"$f":"(-('Inputs - No BOP BESS'!J312-'Inputs - No BOP BESS'!J$307)*'Inputs - No BOP BESS'!$I$34)","v":-7.4588780086481954E-2},{"$f":"(-('Inputs - No BOP BESS'!K312-'Inputs - No BOP BESS'!K$307)*'Inputs - No BOP BESS'!$I$34)","v":-2.8023360627571492E-4},{"$f":"(-('Inputs - No BOP BESS'!L312-'Inputs - No BOP BESS'!L$307)*'Inputs - No BOP BESS'!$I$34)","v":2.126068903816676E-4},{"$f":"(-('Inputs - No BOP BESS'!M312-'Inputs - No BOP BESS'!M$307)*'Inputs - No BOP BESS'!$I$34)","v":-0.39163907043731605},{"$f":"(-('Inputs - No BOP BESS'!N312-'Inputs - No BOP BESS'!N$307)*'Inputs - No BOP BESS'!$I$34)","v":2.360454733510954E-4},{"$f":"(-('Inputs - No BOP BESS'!O312-'Inputs - No BOP BESS'!O$307)*'Inputs - No BOP BESS'!$I$34)","v":2.4906760435410556E-4},{"$f":"(-('Inputs - No BOP BESS'!P312-'Inputs - No BOP BESS'!P$307)*'Inputs - No BOP BESS'!$I$34)","v":2.633237318693552E-4},{"$f":"(-('Inputs - No BOP BESS'!Q312-'Inputs - No BOP BESS'!Q$307)*'Inputs - No BOP BESS'!$I$34)","v":2.7703832117814312E-4},{"$f":"(-('Inputs - No BOP BESS'!R312-'Inputs - No BOP BESS'!R$307)*'Inputs - No BOP BESS'!$I$34)","v":2.9230910319470667E-4},{"$f":"(-('Inputs - No BOP BESS'!S312-'Inputs - No BOP BESS'!S$307)*'Inputs - No BOP BESS'!$I$34)","v":3.0840636028489426E-4},{"$f":"(-('Inputs - No BOP BESS'!T312-'Inputs - No BOP BESS'!T$307)*'Inputs - No BOP BESS'!$I$34)","v":3.2617277012586651E-4},{"$f":"(-('Inputs - No BOP BESS'!U312-'Inputs - No BOP BESS'!U$307)*'Inputs - No BOP BESS'!$I$34)","v":3.4320455943095659E-4},{"$f":"(-('Inputs - No BOP BESS'!V312-'Inputs - No BOP BESS'!V$307)*'Inputs - No BOP BESS'!$I$34)","v":3.6216337807403332E-4},{"$f":"(-('Inputs - No BOP BESS'!W312-'Inputs - No BOP BESS'!W$307)*'Inputs - No BOP BESS'!$I$34)","v":3.8204720997083537E-4},{"$f":"(-('Inputs - No BOP BESS'!X312-'Inputs - No BOP BESS'!X$307)*'Inputs - No BOP BESS'!$I$34)","v":4.0412207055291023E-4},{"$f":"(-('Inputs - No BOP BESS'!Y312-'Inputs - No BOP BESS'!Y$307)*'Inputs - No BOP BESS'!$I$34)","v":4.251901099732113E-4},{"$f":"(-('Inputs - No BOP BESS'!Z312-'Inputs - No BOP BESS'!Z$307)*'Inputs - No BOP BESS'!$I$34)","v":4.4857060057689878E-4},{"$f":"(-('Inputs - No BOP BESS'!AA312-'Inputs - No BOP BESS'!AA$307)*'Inputs - No BOP BESS'!$I$34)","v":4.7322556132204209E-4},{"$f":"(-('Inputs - No BOP BESS'!AB312-'Inputs - No BOP BESS'!AB$307)*'Inputs - No BOP BESS'!$I$34)","v":5.0068238796926751E-4},{"$f":"(-('Inputs - No BOP BESS'!AC312-'Inputs - No BOP BESS'!AC$307)*'Inputs - No BOP BESS'!$I$34)","v":5.2661726241669271E-4},{"$f":"(-('Inputs - No BOP BESS'!AD312-'Inputs - No BOP BESS'!AD$307)*'Inputs - No BOP BESS'!$I$34)","v":5.5556647977895361E-4},{"$f":"(-('Inputs - No BOP BESS'!AE312-'Inputs - No BOP BESS'!AE$307)*'Inputs - No BOP BESS'!$I$34)","v":5.8630402959342662E-4},{"$f":"(-('Inputs - No BOP BESS'!AF312-'Inputs - No BOP BESS'!AF$307)*'Inputs - No BOP BESS'!$I$34)","v":6.2008939943246702E-4},{"$f":"(-('Inputs - No BOP BESS'!AG312-'Inputs - No BOP BESS'!AG$307)*'Inputs - No BOP BESS'!$I$34)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.49251090408937814,{"$f":"(-('Inputs - No BOP BESS'!G313-'Inputs - No BOP BESS'!G$307)*'Inputs - No BOP BESS'!$I$34)","v":0},{"$f":"(-('Inputs - No BOP BESS'!H313-'Inputs - No BOP BESS'!H$307)*'Inputs - No BOP BESS'!$I$34)","v":-7.5678259847222762E-5},{"$f":"(-('Inputs - No BOP BESS'!I313-'Inputs - No BOP BESS'!I$307)*'Inputs - No BOP BESS'!$I$34)","v":-3.8294566518288775E-3},{"$f":"(-('Inputs - No BOP BESS'!J313-'Inputs - No BOP BESS'!J$307)*'Inputs - No BOP BESS'!$I$34)","v":0.29990999738723811},{"$f":"(-('Inputs - No BOP BESS'!K313-'Inputs - No BOP BESS'!K$307)*'Inputs - No BOP BESS'!$I$34)","v":-4.40992128566009E-2},{"$f":"(-('Inputs - No BOP BESS'!L313-'Inputs - No BOP BESS'!L$307)*'Inputs - No BOP BESS'!$I$34)","v":1.9679812230006584E-4},{"$f":"(-('Inputs - No BOP BESS'!M313-'Inputs - No BOP BESS'!M$307)*'Inputs - No BOP BESS'!$I$34)","v":0.37671104928541155},{"$f":"(-('Inputs - No BOP BESS'!N313-'Inputs - No BOP BESS'!N$307)*'Inputs - No BOP BESS'!$I$34)","v":2.1849395659907255E-4},{"$f":"(-('Inputs - No BOP BESS'!O313-'Inputs - No BOP BESS'!O$307)*'Inputs - No BOP BESS'!$I$34)","v":2.3054460267401641E-4},{"$f":"(-('Inputs - No BOP BESS'!P313-'Inputs - No BOP BESS'!P$307)*'Inputs - No BOP BESS'!$I$34)","v":2.4374340307762747E-4},{"$f":"(-('Inputs - No BOP BESS'!Q313-'Inputs - No BOP BESS'!Q$307)*'Inputs - No BOP BESS'!$I$34)","v":2.5643782985320621E-4},{"$f":"(-('Inputs - No BOP BESS'!R313-'Inputs - No BOP BESS'!R$307)*'Inputs - No BOP BESS'!$I$34)","v":2.7057284436680159E-4},{"$f":"(-('Inputs - No BOP BESS'!S313-'Inputs - No BOP BESS'!S$307)*'Inputs - No BOP BESS'!$I$34)","v":2.8547294891057771E-4},{"$f":"(-('Inputs - No BOP BESS'!T313-'Inputs - No BOP BESS'!T$307)*'Inputs - No BOP BESS'!$I$34)","v":3.0191884841385412E-4},{"$f":"(-('Inputs - No BOP BESS'!U313-'Inputs - No BOP BESS'!U$307)*'Inputs - No BOP BESS'!$I$34)","v":3.1768265246962435E-4},{"$f":"(-('Inputs - No BOP BESS'!V313-'Inputs - No BOP BESS'!V$307)*'Inputs - No BOP BESS'!$I$34)","v":3.3523230478383693E-4},{"$f":"(-('Inputs - No BOP BESS'!W313-'Inputs - No BOP BESS'!W$307)*'Inputs - No BOP BESS'!$I$34)","v":3.5363707995181748E-4},{"$f":"(-('Inputs - No BOP BESS'!X313-'Inputs - No BOP BESS'!X$307)*'Inputs - No BOP BESS'!$I$34)","v":3.7406972615198401E-4},{"$f":"(-('Inputs - No BOP BESS'!Y313-'Inputs - No BOP BESS'!Y$307)*'Inputs - No BOP BESS'!$I$34)","v":3.9357088420091766E-4},{"$f":"(-('Inputs - No BOP BESS'!Z313-'Inputs - No BOP BESS'!Z$307)*'Inputs - No BOP BESS'!$I$34)","v":4.1521253924256405E-4},{"$f":"(-('Inputs - No BOP BESS'!AA313-'Inputs - No BOP BESS'!AA$307)*'Inputs - No BOP BESS'!$I$34)","v":4.3803343950024013E-4},{"$f":"(-('Inputs - No BOP BESS'!AB313-'Inputs - No BOP BESS'!AB$307)*'Inputs - No BOP BESS'!$I$34)","v":4.6344943207663191E-4},{"$f":"(-('Inputs - No BOP BESS'!AC313-'Inputs - No BOP BESS'!AC$307)*'Inputs - No BOP BESS'!$I$34)","v":4.8745452153989407E-4},{"$f":"(-('Inputs - No BOP BESS'!AD313-'Inputs - No BOP BESS'!AD$307)*'Inputs - No BOP BESS'!$I$34)","v":5.1425005368416384E-4},{"$f":"(-('Inputs - No BOP BESS'!AE313-'Inputs - No BOP BESS'!AE$307)*'Inputs - No BOP BESS'!$I$34)","v":5.4270267002770058E-4},{"$f":"(-('Inputs - No BOP BESS'!AF313-'Inputs - No BOP BESS'!AF$307)*'Inputs - No BOP BESS'!$I$34)","v":5.7397405954852224E-4},{"$f":"(-('Inputs - No BOP BESS'!AG313-'Inputs - No BOP BESS'!AG$307)*'Inputs - No BOP BESS'!$I$34)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":42.461202662566208},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":1.8601104493984835},-0.33258471388324651,3.3205535739572296,2.0397364768181134,1.5382890886715337,0.78597941901588264,0.8985959291236445,1.4236549984544771,4.6371634475861994,4.4044818759475595,4.1136967909143101,4.1926580085271183,4.4493902959779588,6.4117641593869044,3.2457123650355579,3.3649638541454836,4.2297475751262166,5.0898863931889711,6.7017078170012834,5.3373177458319585,3.6221153305382101,4.8628483412789167,5.34417273209346,5.8615655626930128,5.4030397715130807,0]
[null,null,null,"Option 2","June $2022 m",64.792987675877981,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.86912109660447712,0.27407868878259478,3.7359973573897678,2.5664179510196234,1.5896009008612142,0.69072633212722856,1.6248112080132584,1.8390723151497828,7.6719909285010708,7.3620089414478009,6.8454846957561735,6.4055126966782234,7.3850603919045685,9.6966651395933372,6.4934916335423125,5.7646903852382296,7.2296568105257633,8.8705049350862151,11.719449286377108,8.2168306013026768,5.2758100514290147,7.633641777734133,8.4831091234635796,9.554384388591517,7.8925752228871282,0]
[null,null,null,"Option 2A","June $2022 m",64.404604405176698,0,0.83163465649971968,0.28465996330953303,3.7159615655092555,2.5493753127495111,1.5677475419220588,0.60157961525176162,1.5292282510604962,1.7269376546071704,7.6925678719927717,7.3891345902566679,6.9681087593782136,6.3091653399695504,7.3673715735726768,9.8069225841630345,6.1975719076917191,6.1136236284717338,6.5895083007455186,8.3264576153801837,10.313196358072378,9.0485265007610867,5.5909325762461091,7.8050489738352864,8.7500570851815134,9.9825535694985277,8.3533582407214269,0]
[null,null,null,"Option 2B","June $2022 m",67.578952488095766,0,0.78352310407938219,0.28830065957503237,3.4922675661197164,2.3636936981313283,1.553776575632462,0.13419859187895966,0.95812994074612046,0.45713164521216648,9.0160531420540195,7.8897253143943198,7.5769756853799102,6.3646606762981666,8.1901105935363159,11.247245196965181,5.6349075386619631,5.2529109500567603,7.2030538615761079,8.1438833734561253,9.7906348235148339,12.89802673685681,5.218432524859475,8.7166760920587443,10.638245054489841,13.225887700071702,9.3450568547792461,0]
[null,null,null,"Option 3","June $2022 m",19.015763600774331,0,0.57750772252494897,0.29323777493043224,0.79718326192372491,1.9168859391091075,0.281180437818011,2.2039216696355961,4.4555025703220155,7.0185274549725811,1.5755478623055261,2.2157804228045732,-9.6988959939707645E-2,5.2451860491280033,1.7040983543763903,-2.6066742643949312,7.9978315791837131,3.6456925791512336,5.3822478210584439,7.2538817916103326,18.900486074426706,-22.196884474684836,5.3305571898366697,-2.451449485669007,-7.4814279246045823,-14.593103043613107,-8.0466163479659638,0]
[null,null,null,"Option 4","June $2022 m",127.09096213407238,0,0.42462326439405018,0.19122026259175229,11.546516521535708,11.348968824961254,10.891344865011032,9.0390922774202735,9.6275618865135186,8.6277993725132891,14.014470107589725,12.623526530501453,12.191669017906642,10.737857779754856,12.050521890206573,15.011055914414053,9.7476963368239549,9.1916136376874125,10.639445607954796,9.9283991335502009,7.0056398411465821,19.979934793379346,7.9143070030408325,11.491887358079131,7.523819066197448,9.1499764354493127,8.6813326485048119,0]

{"sheet":"Weighted - No BOP BESS","index":19,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Results - No BOP BESS'!B1","v":"Increasing capacity for generation in Molong and Parkes area - No BOP BESS sensitivity"}]
[null,null,"Weighted scenario"]
[]
[null,null,"Description: This tab presents the calculations to determine the preferred option for this RIT-T based on the assigned scenario weights (from 'inputs' tab) being applied to the costs and benefits in this tab. "]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":21.127576729003604},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":0.12003465795935164},-1.0718404829681134,1.68574261541264,1.1814801745333821,1.1510942121002019,0.90630467904897638,1.1420577491728794,1.2838520920457293,1.9907685167988609,1.9061628491945863,1.7070555098940321,1.4325890405568382,1.7339147824465169,2.14017138892499,1.9870188321720967,1.8755853786776933,1.9985542778488672,3.1338989015971661,3.781332418838379,2.5493227046424836,2.5874340960498485,3.0579594449276803,2.571781367260781,3.6290963634268292,2.9579982275060264,{"$f":"'Inputs - No BOP BESS'!G64","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",26.65062708679222,{"$f":"(G119-G40)","v":0},-0.24053072475125464,-4.6674864378554553,-0.16327603068201846,1.529665130083502,1.380596829659251,1.2275995038272556,1.5367600684532738,1.7759053235060369,3.0846156181370259,2.9779055245518333,2.3794559014999273,2.1975391113797618,2.5794101916132637,3.0282084944062397,3.1293298064330224,2.7810255140410325,3.4736197991252142,5.0730097275149379,6.2759855340712036,3.7090239816249588,3.7784616912181983,4.3001720703686592,3.4105231919063059,5.5215548342101757,3.5400226620185595,{"$f":"'Inputs - No BOP BESS'!G65","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",26.004769933531509,0,-0.29471657437260246,-5.0791703166687086,-0.37171136803220639,1.5101832060653724,1.3572447141965012,1.1988136569150882,1.5046232008932772,1.7434107857480885,3.070388998467958,2.97020838297211,2.3778236181502281,2.1412773560011233,2.5445748604271037,3.0149621796147419,3.0378265567506872,2.8516703512772046,3.3524305706717188,4.9259737031384452,5.985925646677182,3.7883117142523242,3.7382695168494715,4.4166037659088975,3.499920767936596,5.7203434003384572,3.8260177043735202,{"$f":"'Inputs - No BOP BESS'!G66","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",7.2588621625874232,0,-1.3838111139102343,-16.362608574044433,-5.9465461079850499,1.2144621576834556,1.0073289350633641,0.84042402665644733,1.0416846742332968,1.2156821682048213,3.0532289729633049,2.7346851749454579,2.0795111683051739,1.7491539921384458,2.2928097777685856,2.9462389610000068,2.5963075137198937,2.5140873968303317,3.0671005509988518,4.4829173689705115,5.4792559033194639,4.0564244587142042,3.1136446482623774,4.2688665899313154,3.4125547373917584,6.8345721255210456,4.2191306328574161,{"$f":"'Inputs - No BOP BESS'!G67","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-9.5038427293170429,0,-1.8265233919392834,-23.895153930795914,-11.981310750852643,1.0126900158126064,0.70763532040410138,1.1810632920619835,1.7147571473188017,2.4343275938578439,1.7121556685003805,1.7795937426558512,0.86822224173009455,1.7991955862261828,1.3403119206864784,0.54042794485034773,3.4467715155970868,2.0482313429913188,2.9694879562971015,4.6308711567658483,7.4185637260357646,-2.5896369921061733,4.0706959386886821,1.5561410562440701,8.1121669624306669E-2,-3.3386595932072929,-5.2423593335216916,{"$f":"'Inputs - No BOP BESS'!G68","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-60.130267211807627,0,-18.705339492249358,-98.463391318051251,-56.60035800419503,8.3661277707950692,10.254299701459804,4.5275436473360271,4.0403050392120949,6.8183529532425258,7.9097196094208346,8.7018248987220179,8.2533267536158181,7.6626136191433396,8.5829765853015427,9.2353297555148419,8.1227866094010608,7.9537952283435036,8.5017466045447438,8.4578725454897636,8.004835784729174,9.6727577630134522,6.8242360438402532,8.7756940350488915,5.4249120949097396,8.6532670489310668,9.183909770670855,{"$f":"'Inputs - No BOP BESS'!G69","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"'Step Change - No BOP BESS'!G21*Weight_Step+'Progressive Change - No BOP BES'!G21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H21*Weight_Step+'Progressive Change - No BOP BES'!H21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H21*Weight_Hydro","v":0.24384112619406734},{"$f":"'Step Change - No BOP BESS'!I21*Weight_Step+'Progressive Change - No BOP BES'!I21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I21*Weight_Hydro","v":1.1629346018486288},{"$f":"'Step Change - No BOP BESS'!J21*Weight_Step+'Progressive Change - No BOP BES'!J21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K21*Weight_Step+'Progressive Change - No BOP BES'!K21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L21*Weight_Step+'Progressive Change - No BOP BES'!L21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M21*Weight_Step+'Progressive Change - No BOP BES'!M21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N21*Weight_Step+'Progressive Change - No BOP BES'!N21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O21*Weight_Step+'Progressive Change - No BOP BES'!O21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P21*Weight_Step+'Progressive Change - No BOP BES'!P21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q21*Weight_Step+'Progressive Change - No BOP BES'!Q21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R21*Weight_Step+'Progressive Change - No BOP BES'!R21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S21*Weight_Step+'Progressive Change - No BOP BES'!S21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T21*Weight_Step+'Progressive Change - No BOP BES'!T21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U21*Weight_Step+'Progressive Change - No BOP BES'!U21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V21*Weight_Step+'Progressive Change - No BOP BES'!V21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W21*Weight_Step+'Progressive Change - No BOP BES'!W21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X21*Weight_Step+'Progressive Change - No BOP BES'!X21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y21*Weight_Step+'Progressive Change - No BOP BES'!Y21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z21*Weight_Step+'Progressive Change - No BOP BES'!Z21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA21*Weight_Step+'Progressive Change - No BOP BES'!AA21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB21*Weight_Step+'Progressive Change - No BOP BES'!AB21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC21*Weight_Step+'Progressive Change - No BOP BES'!AC21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD21*Weight_Step+'Progressive Change - No BOP BES'!AD21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE21*Weight_Step+'Progressive Change - No BOP BES'!AE21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF21*Weight_Step+'Progressive Change - No BOP BES'!AF21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF21*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AH21*Weight_Step+'Progressive Change - No BOP BES'!AH21*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AH21*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Step Change - No BOP BESS'!G22*Weight_Step+'Progressive Change - No BOP BES'!G22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H22*Weight_Step+'Progressive Change - No BOP BES'!H22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H22*Weight_Hydro","v":0.45016823297366276},{"$f":"'Step Change - No BOP BESS'!I22*Weight_Step+'Progressive Change - No BOP BES'!I22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I22*Weight_Hydro","v":4.7549019607843137},{"$f":"'Step Change - No BOP BESS'!J22*Weight_Step+'Progressive Change - No BOP BES'!J22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J22*Weight_Hydro","v":2.297733689136404},{"$f":"'Step Change - No BOP BESS'!K22*Weight_Step+'Progressive Change - No BOP BES'!K22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L22*Weight_Step+'Progressive Change - No BOP BES'!L22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M22*Weight_Step+'Progressive Change - No BOP BES'!M22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N22*Weight_Step+'Progressive Change - No BOP BES'!N22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O22*Weight_Step+'Progressive Change - No BOP BES'!O22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P22*Weight_Step+'Progressive Change - No BOP BES'!P22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q22*Weight_Step+'Progressive Change - No BOP BES'!Q22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R22*Weight_Step+'Progressive Change - No BOP BES'!R22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S22*Weight_Step+'Progressive Change - No BOP BES'!S22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T22*Weight_Step+'Progressive Change - No BOP BES'!T22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U22*Weight_Step+'Progressive Change - No BOP BES'!U22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V22*Weight_Step+'Progressive Change - No BOP BES'!V22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W22*Weight_Step+'Progressive Change - No BOP BES'!W22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X22*Weight_Step+'Progressive Change - No BOP BES'!X22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y22*Weight_Step+'Progressive Change - No BOP BES'!Y22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z22*Weight_Step+'Progressive Change - No BOP BES'!Z22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA22*Weight_Step+'Progressive Change - No BOP BES'!AA22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB22*Weight_Step+'Progressive Change - No BOP BES'!AB22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC22*Weight_Step+'Progressive Change - No BOP BES'!AC22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD22*Weight_Step+'Progressive Change - No BOP BES'!AD22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE22*Weight_Step+'Progressive Change - No BOP BES'!AE22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF22*Weight_Step+'Progressive Change - No BOP BES'!AF22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF22*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AH22*Weight_Step+'Progressive Change - No BOP BES'!AH22*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AH22*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384724,{"$f":"'Step Change - No BOP BESS'!G23*Weight_Step+'Progressive Change - No BOP BES'!G23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H23*Weight_Step+'Progressive Change - No BOP BES'!H23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H23*Weight_Hydro","v":0.49706075724175264},{"$f":"'Step Change - No BOP BESS'!I23*Weight_Step+'Progressive Change - No BOP BES'!I23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I23*Weight_Hydro","v":5.1675561743435043},{"$f":"'Step Change - No BOP BESS'!J23*Weight_Step+'Progressive Change - No BOP BES'!J23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J23*Weight_Hydro","v":2.4946822910623814},{"$f":"'Step Change - No BOP BESS'!K23*Weight_Step+'Progressive Change - No BOP BES'!K23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L23*Weight_Step+'Progressive Change - No BOP BES'!L23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M23*Weight_Step+'Progressive Change - No BOP BES'!M23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N23*Weight_Step+'Progressive Change - No BOP BES'!N23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O23*Weight_Step+'Progressive Change - No BOP BES'!O23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P23*Weight_Step+'Progressive Change - No BOP BES'!P23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q23*Weight_Step+'Progressive Change - No BOP BES'!Q23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R23*Weight_Step+'Progressive Change - No BOP BES'!R23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S23*Weight_Step+'Progressive Change - No BOP BES'!S23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T23*Weight_Step+'Progressive Change - No BOP BES'!T23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U23*Weight_Step+'Progressive Change - No BOP BES'!U23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V23*Weight_Step+'Progressive Change - No BOP BES'!V23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W23*Weight_Step+'Progressive Change - No BOP BES'!W23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X23*Weight_Step+'Progressive Change - No BOP BES'!X23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y23*Weight_Step+'Progressive Change - No BOP BES'!Y23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z23*Weight_Step+'Progressive Change - No BOP BES'!Z23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA23*Weight_Step+'Progressive Change - No BOP BES'!AA23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB23*Weight_Step+'Progressive Change - No BOP BES'!AB23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC23*Weight_Step+'Progressive Change - No BOP BES'!AC23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD23*Weight_Step+'Progressive Change - No BOP BES'!AD23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE23*Weight_Step+'Progressive Change - No BOP BES'!AE23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF23*Weight_Step+'Progressive Change - No BOP BES'!AF23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF23*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AH23*Weight_Step+'Progressive Change - No BOP BES'!AH23*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AH23*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Step Change - No BOP BESS'!G24*Weight_Step+'Progressive Change - No BOP BES'!G24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H24*Weight_Step+'Progressive Change - No BOP BES'!H24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H24*Weight_Hydro","v":1.5755888154078197},{"$f":"'Step Change - No BOP BESS'!I24*Weight_Step+'Progressive Change - No BOP BES'!I24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I24*Weight_Hydro","v":16.449897513245926},{"$f":"'Step Change - No BOP BESS'!J24*Weight_Step+'Progressive Change - No BOP BES'!J24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J24*Weight_Hydro","v":7.9435936110144256},{"$f":"'Step Change - No BOP BESS'!K24*Weight_Step+'Progressive Change - No BOP BES'!K24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L24*Weight_Step+'Progressive Change - No BOP BES'!L24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M24*Weight_Step+'Progressive Change - No BOP BES'!M24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N24*Weight_Step+'Progressive Change - No BOP BES'!N24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O24*Weight_Step+'Progressive Change - No BOP BES'!O24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P24*Weight_Step+'Progressive Change - No BOP BES'!P24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q24*Weight_Step+'Progressive Change - No BOP BES'!Q24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R24*Weight_Step+'Progressive Change - No BOP BES'!R24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S24*Weight_Step+'Progressive Change - No BOP BES'!S24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T24*Weight_Step+'Progressive Change - No BOP BES'!T24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U24*Weight_Step+'Progressive Change - No BOP BES'!U24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V24*Weight_Step+'Progressive Change - No BOP BES'!V24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W24*Weight_Step+'Progressive Change - No BOP BES'!W24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X24*Weight_Step+'Progressive Change - No BOP BES'!X24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y24*Weight_Step+'Progressive Change - No BOP BES'!Y24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z24*Weight_Step+'Progressive Change - No BOP BES'!Z24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA24*Weight_Step+'Progressive Change - No BOP BES'!AA24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB24*Weight_Step+'Progressive Change - No BOP BES'!AB24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC24*Weight_Step+'Progressive Change - No BOP BES'!AC24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD24*Weight_Step+'Progressive Change - No BOP BES'!AD24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE24*Weight_Step+'Progressive Change - No BOP BES'!AE24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF24*Weight_Step+'Progressive Change - No BOP BES'!AF24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF24*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AH24*Weight_Step+'Progressive Change - No BOP BES'!AH24*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AH24*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Step Change - No BOP BESS'!G25*Weight_Step+'Progressive Change - No BOP BES'!G25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H25*Weight_Step+'Progressive Change - No BOP BES'!H25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H25*Weight_Hydro","v":1.9788645241133924},{"$f":"'Step Change - No BOP BESS'!I25*Weight_Step+'Progressive Change - No BOP BES'!I25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I25*Weight_Hydro","v":23.980836910701161},{"$f":"'Step Change - No BOP BESS'!J25*Weight_Step+'Progressive Change - No BOP BES'!J25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J25*Weight_Hydro","v":12.576575008701704},{"$f":"'Step Change - No BOP BESS'!K25*Weight_Step+'Progressive Change - No BOP BES'!K25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L25*Weight_Step+'Progressive Change - No BOP BES'!L25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M25*Weight_Step+'Progressive Change - No BOP BES'!M25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N25*Weight_Step+'Progressive Change - No BOP BES'!N25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O25*Weight_Step+'Progressive Change - No BOP BES'!O25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P25*Weight_Step+'Progressive Change - No BOP BES'!P25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q25*Weight_Step+'Progressive Change - No BOP BES'!Q25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R25*Weight_Step+'Progressive Change - No BOP BES'!R25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S25*Weight_Step+'Progressive Change - No BOP BES'!S25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T25*Weight_Step+'Progressive Change - No BOP BES'!T25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U25*Weight_Step+'Progressive Change - No BOP BES'!U25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V25*Weight_Step+'Progressive Change - No BOP BES'!V25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W25*Weight_Step+'Progressive Change - No BOP BES'!W25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X25*Weight_Step+'Progressive Change - No BOP BES'!X25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y25*Weight_Step+'Progressive Change - No BOP BES'!Y25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z25*Weight_Step+'Progressive Change - No BOP BES'!Z25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA25*Weight_Step+'Progressive Change - No BOP BES'!AA25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB25*Weight_Step+'Progressive Change - No BOP BES'!AB25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC25*Weight_Step+'Progressive Change - No BOP BES'!AC25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD25*Weight_Step+'Progressive Change - No BOP BES'!AD25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE25*Weight_Step+'Progressive Change - No BOP BES'!AE25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF25*Weight_Step+'Progressive Change - No BOP BES'!AF25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF25*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AH25*Weight_Step+'Progressive Change - No BOP BES'!AH25*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AH25*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Step Change - No BOP BESS'!G26*Weight_Step+'Progressive Change - No BOP BES'!G26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H26*Weight_Step+'Progressive Change - No BOP BES'!H26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H26*Weight_Hydro","v":18.757009707235952},{"$f":"'Step Change - No BOP BESS'!I26*Weight_Step+'Progressive Change - No BOP BES'!I26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I26*Weight_Hydro","v":98.474300962988735},{"$f":"'Step Change - No BOP BESS'!J26*Weight_Step+'Progressive Change - No BOP BES'!J26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J26*Weight_Hydro","v":68.463085431411201},{"$f":"'Step Change - No BOP BESS'!K26*Weight_Step+'Progressive Change - No BOP BES'!K26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L26*Weight_Step+'Progressive Change - No BOP BES'!L26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M26*Weight_Step+'Progressive Change - No BOP BES'!M26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N26*Weight_Step+'Progressive Change - No BOP BES'!N26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O26*Weight_Step+'Progressive Change - No BOP BES'!O26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P26*Weight_Step+'Progressive Change - No BOP BES'!P26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q26*Weight_Step+'Progressive Change - No BOP BES'!Q26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R26*Weight_Step+'Progressive Change - No BOP BES'!R26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S26*Weight_Step+'Progressive Change - No BOP BES'!S26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T26*Weight_Step+'Progressive Change - No BOP BES'!T26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U26*Weight_Step+'Progressive Change - No BOP BES'!U26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V26*Weight_Step+'Progressive Change - No BOP BES'!V26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W26*Weight_Step+'Progressive Change - No BOP BES'!W26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X26*Weight_Step+'Progressive Change - No BOP BES'!X26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y26*Weight_Step+'Progressive Change - No BOP BES'!Y26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z26*Weight_Step+'Progressive Change - No BOP BES'!Z26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA26*Weight_Step+'Progressive Change - No BOP BES'!AA26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB26*Weight_Step+'Progressive Change - No BOP BES'!AB26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC26*Weight_Step+'Progressive Change - No BOP BES'!AC26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD26*Weight_Step+'Progressive Change - No BOP BES'!AD26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE26*Weight_Step+'Progressive Change - No BOP BES'!AE26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF26*Weight_Step+'Progressive Change - No BOP BES'!AF26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF26*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AH26*Weight_Step+'Progressive Change - No BOP BES'!AH26*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AH26*Weight_Hydro","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"'Step Change - No BOP BESS'!G30*Weight_Step+'Progressive Change - No BOP BES'!G30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G30*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H30*Weight_Step+'Progressive Change - No BOP BES'!H30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H30*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I30*Weight_Step+'Progressive Change - No BOP BES'!I30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I30*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J30*Weight_Step+'Progressive Change - No BOP BES'!J30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!K30*Weight_Step+'Progressive Change - No BOP BES'!K30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!L30*Weight_Step+'Progressive Change - No BOP BES'!L30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!M30*Weight_Step+'Progressive Change - No BOP BES'!M30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!N30*Weight_Step+'Progressive Change - No BOP BES'!N30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!O30*Weight_Step+'Progressive Change - No BOP BES'!O30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!P30*Weight_Step+'Progressive Change - No BOP BES'!P30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!Q30*Weight_Step+'Progressive Change - No BOP BES'!Q30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!R30*Weight_Step+'Progressive Change - No BOP BES'!R30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!S30*Weight_Step+'Progressive Change - No BOP BES'!S30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!T30*Weight_Step+'Progressive Change - No BOP BES'!T30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!U30*Weight_Step+'Progressive Change - No BOP BES'!U30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!V30*Weight_Step+'Progressive Change - No BOP BES'!V30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!W30*Weight_Step+'Progressive Change - No BOP BES'!W30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!X30*Weight_Step+'Progressive Change - No BOP BES'!X30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!Y30*Weight_Step+'Progressive Change - No BOP BES'!Y30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!Z30*Weight_Step+'Progressive Change - No BOP BES'!Z30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!AA30*Weight_Step+'Progressive Change - No BOP BES'!AA30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!AB30*Weight_Step+'Progressive Change - No BOP BES'!AB30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!AC30*Weight_Step+'Progressive Change - No BOP BES'!AC30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!AD30*Weight_Step+'Progressive Change - No BOP BES'!AD30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!AE30*Weight_Step+'Progressive Change - No BOP BES'!AE30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!AF30*Weight_Step+'Progressive Change - No BOP BES'!AF30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF30*Weight_Hydro","v":1.4067757280426963E-2},{"$f":"'Step Change - No BOP BESS'!AG30*Weight_Step+'Progressive Change - No BOP BES'!AG30*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG30*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Step Change - No BOP BESS'!G31*Weight_Step+'Progressive Change - No BOP BES'!G31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G31*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H31*Weight_Step+'Progressive Change - No BOP BES'!H31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H31*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I31*Weight_Step+'Progressive Change - No BOP BES'!I31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I31*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J31*Weight_Step+'Progressive Change - No BOP BES'!J31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J31*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K31*Weight_Step+'Progressive Change - No BOP BES'!K31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!L31*Weight_Step+'Progressive Change - No BOP BES'!L31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!M31*Weight_Step+'Progressive Change - No BOP BES'!M31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!N31*Weight_Step+'Progressive Change - No BOP BES'!N31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!O31*Weight_Step+'Progressive Change - No BOP BES'!O31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!P31*Weight_Step+'Progressive Change - No BOP BES'!P31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!Q31*Weight_Step+'Progressive Change - No BOP BES'!Q31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!R31*Weight_Step+'Progressive Change - No BOP BES'!R31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!S31*Weight_Step+'Progressive Change - No BOP BES'!S31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!T31*Weight_Step+'Progressive Change - No BOP BES'!T31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!U31*Weight_Step+'Progressive Change - No BOP BES'!U31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!V31*Weight_Step+'Progressive Change - No BOP BES'!V31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!W31*Weight_Step+'Progressive Change - No BOP BES'!W31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!X31*Weight_Step+'Progressive Change - No BOP BES'!X31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!Y31*Weight_Step+'Progressive Change - No BOP BES'!Y31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!Z31*Weight_Step+'Progressive Change - No BOP BES'!Z31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!AA31*Weight_Step+'Progressive Change - No BOP BES'!AA31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!AB31*Weight_Step+'Progressive Change - No BOP BES'!AB31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!AC31*Weight_Step+'Progressive Change - No BOP BES'!AC31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!AD31*Weight_Step+'Progressive Change - No BOP BES'!AD31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!AE31*Weight_Step+'Progressive Change - No BOP BES'!AE31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!AF31*Weight_Step+'Progressive Change - No BOP BES'!AF31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF31*Weight_Hydro","v":7.5028038828943808E-2},{"$f":"'Step Change - No BOP BESS'!AG31*Weight_Step+'Progressive Change - No BOP BES'!AG31*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG31*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Step Change - No BOP BESS'!G32*Weight_Step+'Progressive Change - No BOP BES'!G32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G32*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H32*Weight_Step+'Progressive Change - No BOP BES'!H32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H32*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I32*Weight_Step+'Progressive Change - No BOP BES'!I32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I32*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J32*Weight_Step+'Progressive Change - No BOP BES'!J32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J32*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K32*Weight_Step+'Progressive Change - No BOP BES'!K32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!L32*Weight_Step+'Progressive Change - No BOP BES'!L32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!M32*Weight_Step+'Progressive Change - No BOP BES'!M32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!N32*Weight_Step+'Progressive Change - No BOP BES'!N32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!O32*Weight_Step+'Progressive Change - No BOP BES'!O32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!P32*Weight_Step+'Progressive Change - No BOP BES'!P32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!Q32*Weight_Step+'Progressive Change - No BOP BES'!Q32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!R32*Weight_Step+'Progressive Change - No BOP BES'!R32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!S32*Weight_Step+'Progressive Change - No BOP BES'!S32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!T32*Weight_Step+'Progressive Change - No BOP BES'!T32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!U32*Weight_Step+'Progressive Change - No BOP BES'!U32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!V32*Weight_Step+'Progressive Change - No BOP BES'!V32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!W32*Weight_Step+'Progressive Change - No BOP BES'!W32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!X32*Weight_Step+'Progressive Change - No BOP BES'!X32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!Y32*Weight_Step+'Progressive Change - No BOP BES'!Y32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!Z32*Weight_Step+'Progressive Change - No BOP BES'!Z32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!AA32*Weight_Step+'Progressive Change - No BOP BES'!AA32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!AB32*Weight_Step+'Progressive Change - No BOP BES'!AB32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!AC32*Weight_Step+'Progressive Change - No BOP BES'!AC32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!AD32*Weight_Step+'Progressive Change - No BOP BES'!AD32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!AE32*Weight_Step+'Progressive Change - No BOP BES'!AE32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!AF32*Weight_Step+'Progressive Change - No BOP BES'!AF32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF32*Weight_Hydro","v":8.1592992226476396E-2},{"$f":"'Step Change - No BOP BESS'!AG32*Weight_Step+'Progressive Change - No BOP BES'!AG32*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG32*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Step Change - No BOP BESS'!G33*Weight_Step+'Progressive Change - No BOP BES'!G33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G33*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H33*Weight_Step+'Progressive Change - No BOP BES'!H33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H33*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I33*Weight_Step+'Progressive Change - No BOP BES'!I33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I33*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J33*Weight_Step+'Progressive Change - No BOP BES'!J33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J33*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K33*Weight_Step+'Progressive Change - No BOP BES'!K33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!L33*Weight_Step+'Progressive Change - No BOP BES'!L33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!M33*Weight_Step+'Progressive Change - No BOP BES'!M33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!N33*Weight_Step+'Progressive Change - No BOP BES'!N33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!O33*Weight_Step+'Progressive Change - No BOP BES'!O33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!P33*Weight_Step+'Progressive Change - No BOP BES'!P33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!Q33*Weight_Step+'Progressive Change - No BOP BES'!Q33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!R33*Weight_Step+'Progressive Change - No BOP BES'!R33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!S33*Weight_Step+'Progressive Change - No BOP BES'!S33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!T33*Weight_Step+'Progressive Change - No BOP BES'!T33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!U33*Weight_Step+'Progressive Change - No BOP BES'!U33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!V33*Weight_Step+'Progressive Change - No BOP BES'!V33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!W33*Weight_Step+'Progressive Change - No BOP BES'!W33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!X33*Weight_Step+'Progressive Change - No BOP BES'!X33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!Y33*Weight_Step+'Progressive Change - No BOP BES'!Y33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!Z33*Weight_Step+'Progressive Change - No BOP BES'!Z33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!AA33*Weight_Step+'Progressive Change - No BOP BES'!AA33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!AB33*Weight_Step+'Progressive Change - No BOP BES'!AB33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!AC33*Weight_Step+'Progressive Change - No BOP BES'!AC33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!AD33*Weight_Step+'Progressive Change - No BOP BES'!AD33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!AE33*Weight_Step+'Progressive Change - No BOP BES'!AE33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!AF33*Weight_Step+'Progressive Change - No BOP BES'!AF33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF33*Weight_Hydro","v":0.25969079939668172},{"$f":"'Step Change - No BOP BESS'!AG33*Weight_Step+'Progressive Change - No BOP BES'!AG33*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG33*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Step Change - No BOP BESS'!G34*Weight_Step+'Progressive Change - No BOP BES'!G34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G34*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H34*Weight_Step+'Progressive Change - No BOP BES'!H34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H34*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I34*Weight_Step+'Progressive Change - No BOP BES'!I34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I34*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J34*Weight_Step+'Progressive Change - No BOP BES'!J34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J34*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K34*Weight_Step+'Progressive Change - No BOP BES'!K34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!L34*Weight_Step+'Progressive Change - No BOP BES'!L34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!M34*Weight_Step+'Progressive Change - No BOP BES'!M34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!N34*Weight_Step+'Progressive Change - No BOP BES'!N34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!O34*Weight_Step+'Progressive Change - No BOP BES'!O34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!P34*Weight_Step+'Progressive Change - No BOP BES'!P34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!Q34*Weight_Step+'Progressive Change - No BOP BES'!Q34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!R34*Weight_Step+'Progressive Change - No BOP BES'!R34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!S34*Weight_Step+'Progressive Change - No BOP BES'!S34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!T34*Weight_Step+'Progressive Change - No BOP BES'!T34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!U34*Weight_Step+'Progressive Change - No BOP BES'!U34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!V34*Weight_Step+'Progressive Change - No BOP BES'!V34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!W34*Weight_Step+'Progressive Change - No BOP BES'!W34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!X34*Weight_Step+'Progressive Change - No BOP BES'!X34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!Y34*Weight_Step+'Progressive Change - No BOP BES'!Y34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!Z34*Weight_Step+'Progressive Change - No BOP BES'!Z34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!AA34*Weight_Step+'Progressive Change - No BOP BES'!AA34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!AB34*Weight_Step+'Progressive Change - No BOP BES'!AB34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!AC34*Weight_Step+'Progressive Change - No BOP BES'!AC34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!AD34*Weight_Step+'Progressive Change - No BOP BES'!AD34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!AE34*Weight_Step+'Progressive Change - No BOP BES'!AE34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!AF34*Weight_Step+'Progressive Change - No BOP BES'!AF34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF34*Weight_Hydro","v":0.3853627644351626},{"$f":"'Step Change - No BOP BESS'!AG34*Weight_Step+'Progressive Change - No BOP BES'!AG34*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG34*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Step Change - No BOP BESS'!G35*Weight_Step+'Progressive Change - No BOP BES'!G35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G35*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H35*Weight_Step+'Progressive Change - No BOP BES'!H35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H35*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I35*Weight_Step+'Progressive Change - No BOP BES'!I35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I35*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J35*Weight_Step+'Progressive Change - No BOP BES'!J35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J35*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K35*Weight_Step+'Progressive Change - No BOP BES'!K35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!L35*Weight_Step+'Progressive Change - No BOP BES'!L35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!M35*Weight_Step+'Progressive Change - No BOP BES'!M35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!N35*Weight_Step+'Progressive Change - No BOP BES'!N35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!O35*Weight_Step+'Progressive Change - No BOP BES'!O35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!P35*Weight_Step+'Progressive Change - No BOP BES'!P35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!Q35*Weight_Step+'Progressive Change - No BOP BES'!Q35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!R35*Weight_Step+'Progressive Change - No BOP BES'!R35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!S35*Weight_Step+'Progressive Change - No BOP BES'!S35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!T35*Weight_Step+'Progressive Change - No BOP BES'!T35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!U35*Weight_Step+'Progressive Change - No BOP BES'!U35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!V35*Weight_Step+'Progressive Change - No BOP BES'!V35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!W35*Weight_Step+'Progressive Change - No BOP BES'!W35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!X35*Weight_Step+'Progressive Change - No BOP BES'!X35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!Y35*Weight_Step+'Progressive Change - No BOP BES'!Y35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!Z35*Weight_Step+'Progressive Change - No BOP BES'!Z35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!AA35*Weight_Step+'Progressive Change - No BOP BES'!AA35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!AB35*Weight_Step+'Progressive Change - No BOP BES'!AB35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!AC35*Weight_Step+'Progressive Change - No BOP BES'!AC35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!AD35*Weight_Step+'Progressive Change - No BOP BES'!AD35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!AE35*Weight_Step+'Progressive Change - No BOP BES'!AE35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!AF35*Weight_Step+'Progressive Change - No BOP BES'!AF35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF35*Weight_Hydro","v":1.8569439610163592},{"$f":"'Step Change - No BOP BESS'!AG35*Weight_Step+'Progressive Change - No BOP BES'!AG35*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG35*Weight_Hydro","v":0}]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406734,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175264,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133924,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411201,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":5.6149943433436027},{"$f":"'Step Change - No BOP BESS'!G50*Weight_Step+'Progressive Change - No BOP BES'!G50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G50*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H50*Weight_Step+'Progressive Change - No BOP BES'!H50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H50*Weight_Hydro","v":0.34906116793711583},{"$f":"'Step Change - No BOP BESS'!I50*Weight_Step+'Progressive Change - No BOP BES'!I50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I50*Weight_Hydro","v":0.4568066048491346},{"$f":"'Step Change - No BOP BESS'!J50*Weight_Step+'Progressive Change - No BOP BES'!J50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J50*Weight_Hydro","v":4.2071876979443909E-2},{"$f":"'Step Change - No BOP BESS'!K50*Weight_Step+'Progressive Change - No BOP BES'!K50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K50*Weight_Hydro","v":0.15175643096872135},{"$f":"'Step Change - No BOP BESS'!L50*Weight_Step+'Progressive Change - No BOP BES'!L50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L50*Weight_Hydro","v":5.758618168574231E-2},{"$f":"'Step Change - No BOP BESS'!M50*Weight_Step+'Progressive Change - No BOP BES'!M50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M50*Weight_Hydro","v":0.33062756019930473},{"$f":"'Step Change - No BOP BESS'!N50*Weight_Step+'Progressive Change - No BOP BES'!N50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N50*Weight_Hydro","v":8.280766460154608E-2},{"$f":"'Step Change - No BOP BESS'!O50*Weight_Step+'Progressive Change - No BOP BES'!O50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O50*Weight_Hydro","v":0.65617959770559986},{"$f":"'Step Change - No BOP BESS'!P50*Weight_Step+'Progressive Change - No BOP BES'!P50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P50*Weight_Hydro","v":0.75347833112484064},{"$f":"'Step Change - No BOP BESS'!Q50*Weight_Step+'Progressive Change - No BOP BES'!Q50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q50*Weight_Hydro","v":0.67038727895861705},{"$f":"'Step Change - No BOP BESS'!R50*Weight_Step+'Progressive Change - No BOP BES'!R50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R50*Weight_Hydro","v":0.10146094834834457},{"$f":"'Step Change - No BOP BESS'!S50*Weight_Step+'Progressive Change - No BOP BES'!S50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S50*Weight_Hydro","v":0.8043265376284694},{"$f":"'Step Change - No BOP BESS'!T50*Weight_Step+'Progressive Change - No BOP BES'!T50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T50*Weight_Hydro","v":0.71738306345030878},{"$f":"'Step Change - No BOP BESS'!U50*Weight_Step+'Progressive Change - No BOP BES'!U50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U50*Weight_Hydro","v":0.93643433716629487},{"$f":"'Step Change - No BOP BESS'!V50*Weight_Step+'Progressive Change - No BOP BES'!V50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V50*Weight_Hydro","v":-2.8840072914463222E-2},{"$f":"'Step Change - No BOP BESS'!W50*Weight_Step+'Progressive Change - No BOP BES'!W50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W50*Weight_Hydro","v":0.214407211376556},{"$f":"'Step Change - No BOP BESS'!X50*Weight_Step+'Progressive Change - No BOP BES'!X50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X50*Weight_Hydro","v":-0.14589309631996911},{"$f":"'Step Change - No BOP BESS'!Y50*Weight_Step+'Progressive Change - No BOP BES'!Y50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y50*Weight_Hydro","v":0.37735028281182165},{"$f":"'Step Change - No BOP BESS'!Z50*Weight_Step+'Progressive Change - No BOP BES'!Z50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z50*Weight_Hydro","v":1.1396032908548068},{"$f":"'Step Change - No BOP BESS'!AA50*Weight_Step+'Progressive Change - No BOP BES'!AA50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA50*Weight_Hydro","v":1.1737930851458804},{"$f":"'Step Change - No BOP BESS'!AB50*Weight_Step+'Progressive Change - No BOP BES'!AB50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB50*Weight_Hydro","v":-0.56977726642390736},{"$f":"'Step Change - No BOP BESS'!AC50*Weight_Step+'Progressive Change - No BOP BES'!AC50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC50*Weight_Hydro","v":0.66479469511955358},{"$f":"'Step Change - No BOP BESS'!AD50*Weight_Step+'Progressive Change - No BOP BES'!AD50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD50*Weight_Hydro","v":0.87462269001624016},{"$f":"'Step Change - No BOP BESS'!AE50*Weight_Step+'Progressive Change - No BOP BES'!AE50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE50*Weight_Hydro","v":0.88389280778208545},{"$f":"'Step Change - No BOP BESS'!AF50*Weight_Step+'Progressive Change - No BOP BES'!AF50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF50*Weight_Hydro","v":1.1918316520034111},{"$f":"'Step Change - No BOP BESS'!AG50*Weight_Step+'Progressive Change - No BOP BES'!AG50*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG50*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.37846236515146,{"$f":"'Step Change - No BOP BESS'!G51*Weight_Step+'Progressive Change - No BOP BES'!G51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G51*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H51*Weight_Step+'Progressive Change - No BOP BES'!H51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H51*Weight_Hydro","v":0.20657623556068755},{"$f":"'Step Change - No BOP BESS'!I51*Weight_Step+'Progressive Change - No BOP BES'!I51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I51*Weight_Hydro","v":9.0871405469652014E-2},{"$f":"'Step Change - No BOP BESS'!J51*Weight_Step+'Progressive Change - No BOP BES'!J51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J51*Weight_Hydro","v":9.1009043570566037E-2},{"$f":"'Step Change - No BOP BESS'!K51*Weight_Step+'Progressive Change - No BOP BES'!K51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K51*Weight_Hydro","v":0.22042352575149832},{"$f":"'Step Change - No BOP BESS'!L51*Weight_Step+'Progressive Change - No BOP BES'!L51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L51*Weight_Hydro","v":6.7951455580564452E-2},{"$f":"'Step Change - No BOP BESS'!M51*Weight_Step+'Progressive Change - No BOP BES'!M51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M51*Weight_Hydro","v":0.5588671361616343},{"$f":"'Step Change - No BOP BESS'!N51*Weight_Step+'Progressive Change - No BOP BES'!N51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N51*Weight_Hydro","v":0.13971022863770485},{"$f":"'Step Change - No BOP BESS'!O51*Weight_Step+'Progressive Change - No BOP BES'!O51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O51*Weight_Hydro","v":0.84983096607951203},{"$f":"'Step Change - No BOP BESS'!P51*Weight_Step+'Progressive Change - No BOP BES'!P51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P51*Weight_Hydro","v":1.0302402332337488},{"$f":"'Step Change - No BOP BESS'!Q51*Weight_Step+'Progressive Change - No BOP BES'!Q51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q51*Weight_Hydro","v":0.69399556449983035},{"$f":"'Step Change - No BOP BESS'!R51*Weight_Step+'Progressive Change - No BOP BES'!R51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R51*Weight_Hydro","v":0.18923505487338388},{"$f":"'Step Change - No BOP BESS'!S51*Weight_Step+'Progressive Change - No BOP BES'!S51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S51*Weight_Hydro","v":1.0837456387803241},{"$f":"'Step Change - No BOP BESS'!T51*Weight_Step+'Progressive Change - No BOP BES'!T51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T51*Weight_Hydro","v":0.81883878871067506},{"$f":"'Step Change - No BOP BESS'!U51*Weight_Step+'Progressive Change - No BOP BES'!U51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U51*Weight_Hydro","v":1.0867451092530644},{"$f":"'Step Change - No BOP BESS'!V51*Weight_Step+'Progressive Change - No BOP BES'!V51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V51*Weight_Hydro","v":-0.32517529583997651},{"$f":"'Step Change - No BOP BESS'!W51*Weight_Step+'Progressive Change - No BOP BES'!W51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W51*Weight_Hydro","v":-8.1796891339399824E-2},{"$f":"'Step Change - No BOP BESS'!X51*Weight_Step+'Progressive Change - No BOP BES'!X51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X51*Weight_Hydro","v":-0.31545128283900342},{"$f":"'Step Change - No BOP BESS'!Y51*Weight_Step+'Progressive Change - No BOP BES'!Y51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y51*Weight_Hydro","v":0.71056571406396862},{"$f":"'Step Change - No BOP BESS'!Z51*Weight_Step+'Progressive Change - No BOP BES'!Z51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z51*Weight_Hydro","v":1.5847395366599721},{"$f":"'Step Change - No BOP BESS'!AA51*Weight_Step+'Progressive Change - No BOP BES'!AA51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA51*Weight_Hydro","v":1.4048416210676895},{"$f":"'Step Change - No BOP BESS'!AB51*Weight_Step+'Progressive Change - No BOP BES'!AB51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB51*Weight_Hydro","v":-1.140895456553999},{"$f":"'Step Change - No BOP BESS'!AC51*Weight_Step+'Progressive Change - No BOP BES'!AC51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC51*Weight_Hydro","v":0.64549171136729455},{"$f":"'Step Change - No BOP BESS'!AD51*Weight_Step+'Progressive Change - No BOP BES'!AD51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD51*Weight_Hydro","v":0.97276759414604386},{"$f":"'Step Change - No BOP BESS'!AE51*Weight_Step+'Progressive Change - No BOP BES'!AE51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE51*Weight_Hydro","v":1.6628161144450404},{"$f":"'Step Change - No BOP BESS'!AF51*Weight_Step+'Progressive Change - No BOP BES'!AF51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF51*Weight_Hydro","v":1.940078033271893},{"$f":"'Step Change - No BOP BESS'!AG51*Weight_Step+'Progressive Change - No BOP BES'!AG51*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG51*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.7822122787572834,{"$f":"'Step Change - No BOP BESS'!G52*Weight_Step+'Progressive Change - No BOP BES'!G52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G52*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H52*Weight_Step+'Progressive Change - No BOP BES'!H52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H52*Weight_Hydro","v":0.20030947205180383},{"$f":"'Step Change - No BOP BESS'!I52*Weight_Step+'Progressive Change - No BOP BES'!I52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I52*Weight_Hydro","v":8.9817581544948552E-2},{"$f":"'Step Change - No BOP BESS'!J52*Weight_Step+'Progressive Change - No BOP BES'!J52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J52*Weight_Hydro","v":8.60649224287999E-2},{"$f":"'Step Change - No BOP BESS'!K52*Weight_Step+'Progressive Change - No BOP BES'!K52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K52*Weight_Hydro","v":0.2158917260899807},{"$f":"'Step Change - No BOP BESS'!L52*Weight_Step+'Progressive Change - No BOP BES'!L52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L52*Weight_Hydro","v":7.5410695221758056E-2},{"$f":"'Step Change - No BOP BESS'!M52*Weight_Step+'Progressive Change - No BOP BES'!M52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M52*Weight_Hydro","v":0.55861226211853587},{"$f":"'Step Change - No BOP BESS'!N52*Weight_Step+'Progressive Change - No BOP BES'!N52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N52*Weight_Hydro","v":0.14215843572293574},{"$f":"'Step Change - No BOP BESS'!O52*Weight_Step+'Progressive Change - No BOP BES'!O52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O52*Weight_Hydro","v":0.90071183443954617},{"$f":"'Step Change - No BOP BESS'!P52*Weight_Step+'Progressive Change - No BOP BES'!P52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P52*Weight_Hydro","v":1.0672859822986949},{"$f":"'Step Change - No BOP BESS'!Q52*Weight_Step+'Progressive Change - No BOP BES'!Q52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q52*Weight_Hydro","v":0.69166396412808795},{"$f":"'Step Change - No BOP BESS'!R52*Weight_Step+'Progressive Change - No BOP BES'!R52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R52*Weight_Hydro","v":0.2436102580420515},{"$f":"'Step Change - No BOP BESS'!S52*Weight_Step+'Progressive Change - No BOP BES'!S52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S52*Weight_Hydro","v":1.2101489116608468},{"$f":"'Step Change - No BOP BESS'!T52*Weight_Step+'Progressive Change - No BOP BES'!T52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T52*Weight_Hydro","v":0.88403042050477898},{"$f":"'Step Change - No BOP BESS'!U52*Weight_Step+'Progressive Change - No BOP BES'!U52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U52*Weight_Hydro","v":1.1300939627328046},{"$f":"'Step Change - No BOP BESS'!V52*Weight_Step+'Progressive Change - No BOP BES'!V52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V52*Weight_Hydro","v":-0.2932703099400078},{"$f":"'Step Change - No BOP BESS'!W52*Weight_Step+'Progressive Change - No BOP BES'!W52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W52*Weight_Hydro","v":-5.1784609585583841E-2},{"$f":"'Step Change - No BOP BESS'!X52*Weight_Step+'Progressive Change - No BOP BES'!X52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X52*Weight_Hydro","v":-0.3202910397785218},{"$f":"'Step Change - No BOP BESS'!Y52*Weight_Step+'Progressive Change - No BOP BES'!Y52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y52*Weight_Hydro","v":0.61886431581872325},{"$f":"'Step Change - No BOP BESS'!Z52*Weight_Step+'Progressive Change - No BOP BES'!Z52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z52*Weight_Hydro","v":1.4924328723631561},{"$f":"'Step Change - No BOP BESS'!AA52*Weight_Step+'Progressive Change - No BOP BES'!AA52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA52*Weight_Hydro","v":1.5226195536887461},{"$f":"'Step Change - No BOP BESS'!AB52*Weight_Step+'Progressive Change - No BOP BES'!AB52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB52*Weight_Hydro","v":-0.78591098313453589},{"$f":"'Step Change - No BOP BESS'!AC52*Weight_Step+'Progressive Change - No BOP BES'!AC52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC52*Weight_Hydro","v":0.85228502308912535},{"$f":"'Step Change - No BOP BESS'!AD52*Weight_Step+'Progressive Change - No BOP BES'!AD52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD52*Weight_Hydro","v":0.86373688971568297},{"$f":"'Step Change - No BOP BESS'!AE52*Weight_Step+'Progressive Change - No BOP BES'!AE52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE52*Weight_Hydro","v":1.6203633262444328},{"$f":"'Step Change - No BOP BESS'!AF52*Weight_Step+'Progressive Change - No BOP BES'!AF52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF52*Weight_Hydro","v":2.2240199731566914},{"$f":"'Step Change - No BOP BESS'!AG52*Weight_Step+'Progressive Change - No BOP BES'!AG52*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG52*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",10.505674004904019,{"$f":"'Step Change - No BOP BESS'!G53*Weight_Step+'Progressive Change - No BOP BES'!G53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G53*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H53*Weight_Step+'Progressive Change - No BOP BES'!H53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H53*Weight_Hydro","v":0.18942912610041274},{"$f":"'Step Change - No BOP BESS'!I53*Weight_Step+'Progressive Change - No BOP BES'!I53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I53*Weight_Hydro","v":8.6796462354714096E-2},{"$f":"'Step Change - No BOP BESS'!J53*Weight_Step+'Progressive Change - No BOP BES'!J53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J53*Weight_Hydro","v":7.4735917938310192E-2},{"$f":"'Step Change - No BOP BESS'!K53*Weight_Step+'Progressive Change - No BOP BES'!K53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K53*Weight_Hydro","v":0.20369032541341769},{"$f":"'Step Change - No BOP BESS'!L53*Weight_Step+'Progressive Change - No BOP BES'!L53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L53*Weight_Hydro","v":0.10732014146043639},{"$f":"'Step Change - No BOP BESS'!M53*Weight_Step+'Progressive Change - No BOP BES'!M53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M53*Weight_Hydro","v":0.51374848270731033},{"$f":"'Step Change - No BOP BESS'!N53*Weight_Step+'Progressive Change - No BOP BES'!N53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N53*Weight_Hydro","v":0.14974183748511449},{"$f":"'Step Change - No BOP BESS'!O53*Weight_Step+'Progressive Change - No BOP BES'!O53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O53*Weight_Hydro","v":1.3194813458510588},{"$f":"'Step Change - No BOP BESS'!P53*Weight_Step+'Progressive Change - No BOP BES'!P53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P53*Weight_Hydro","v":1.2288384552380602},{"$f":"'Step Change - No BOP BESS'!Q53*Weight_Step+'Progressive Change - No BOP BES'!Q53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q53*Weight_Hydro","v":0.87329245953490497},{"$f":"'Step Change - No BOP BESS'!R53*Weight_Step+'Progressive Change - No BOP BES'!R53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R53*Weight_Hydro","v":0.55087962631950849},{"$f":"'Step Change - No BOP BESS'!S53*Weight_Step+'Progressive Change - No BOP BES'!S53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S53*Weight_Hydro","v":1.9298431987592199},{"$f":"'Step Change - No BOP BESS'!T53*Weight_Step+'Progressive Change - No BOP BES'!T53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T53*Weight_Hydro","v":1.304857791572839},{"$f":"'Step Change - No BOP BESS'!U53*Weight_Step+'Progressive Change - No BOP BES'!U53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U53*Weight_Hydro","v":1.7544303514717965},{"$f":"'Step Change - No BOP BESS'!V53*Weight_Step+'Progressive Change - No BOP BES'!V53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V53*Weight_Hydro","v":-6.4068401096483374E-2},{"$f":"'Step Change - No BOP BESS'!W53*Weight_Step+'Progressive Change - No BOP BES'!W53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W53*Weight_Hydro","v":0.13238541628366418},{"$f":"'Step Change - No BOP BESS'!X53*Weight_Step+'Progressive Change - No BOP BES'!X53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X53*Weight_Hydro","v":-0.15103882924450773},{"$f":"'Step Change - No BOP BESS'!Y53*Weight_Step+'Progressive Change - No BOP BES'!Y53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y53*Weight_Hydro","v":0.86947836207537876},{"$f":"'Step Change - No BOP BESS'!Z53*Weight_Step+'Progressive Change - No BOP BES'!Z53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z53*Weight_Hydro","v":2.0552596056824948},{"$f":"'Step Change - No BOP BESS'!AA53*Weight_Step+'Progressive Change - No BOP BES'!AA53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA53*Weight_Hydro","v":4.5320748849021673},{"$f":"'Step Change - No BOP BESS'!AB53*Weight_Step+'Progressive Change - No BOP BES'!AB53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB53*Weight_Hydro","v":-8.3168516751420674E-2},{"$f":"'Step Change - No BOP BESS'!AC53*Weight_Step+'Progressive Change - No BOP BES'!AC53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC53*Weight_Hydro","v":1.025474616897768},{"$f":"'Step Change - No BOP BESS'!AD53*Weight_Step+'Progressive Change - No BOP BES'!AD53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD53*Weight_Hydro","v":0.86962619984748024},{"$f":"'Step Change - No BOP BESS'!AE53*Weight_Step+'Progressive Change - No BOP BES'!AE53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE53*Weight_Hydro","v":2.3903264955319719},{"$f":"'Step Change - No BOP BESS'!AF53*Weight_Step+'Progressive Change - No BOP BES'!AF53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF53*Weight_Hydro","v":2.7965724792212678},{"$f":"'Step Change - No BOP BESS'!AG53*Weight_Step+'Progressive Change - No BOP BES'!AG53*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG53*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-17.553467632113023,{"$f":"'Step Change - No BOP BESS'!G54*Weight_Step+'Progressive Change - No BOP BES'!G54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G54*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H54*Weight_Step+'Progressive Change - No BOP BES'!H54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H54*Weight_Hydro","v":0.15469351976221332},{"$f":"'Step Change - No BOP BESS'!I54*Weight_Step+'Progressive Change - No BOP BES'!I54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I54*Weight_Hydro","v":8.1493734566774945E-2},{"$f":"'Step Change - No BOP BESS'!J54*Weight_Step+'Progressive Change - No BOP BES'!J54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J54*Weight_Hydro","v":-0.40028198799354414},{"$f":"'Step Change - No BOP BESS'!K54*Weight_Step+'Progressive Change - No BOP BES'!K54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K54*Weight_Hydro","v":0.21558398459756059},{"$f":"'Step Change - No BOP BESS'!L54*Weight_Step+'Progressive Change - No BOP BES'!L54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L54*Weight_Hydro","v":0.37048283530950354},{"$f":"'Step Change - No BOP BESS'!M54*Weight_Step+'Progressive Change - No BOP BES'!M54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M54*Weight_Hydro","v":0.51328573984051207},{"$f":"'Step Change - No BOP BESS'!N54*Weight_Step+'Progressive Change - No BOP BES'!N54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N54*Weight_Hydro","v":0.15032511861139711},{"$f":"'Step Change - No BOP BESS'!O54*Weight_Step+'Progressive Change - No BOP BES'!O54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O54*Weight_Hydro","v":-0.91766246167091592},{"$f":"'Step Change - No BOP BESS'!P54*Weight_Step+'Progressive Change - No BOP BES'!P54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P54*Weight_Hydro","v":-0.56973538316726036},{"$f":"'Step Change - No BOP BESS'!Q54*Weight_Step+'Progressive Change - No BOP BES'!Q54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q54*Weight_Hydro","v":-0.56368731966117824},{"$f":"'Step Change - No BOP BESS'!R54*Weight_Step+'Progressive Change - No BOP BES'!R54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R54*Weight_Hydro","v":-1.1009714495075378},{"$f":"'Step Change - No BOP BESS'!S54*Weight_Step+'Progressive Change - No BOP BES'!S54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S54*Weight_Hydro","v":-2.7955561117871546},{"$f":"'Step Change - No BOP BESS'!T54*Weight_Step+'Progressive Change - No BOP BES'!T54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T54*Weight_Hydro","v":-1.3170024852559776},{"$f":"'Step Change - No BOP BESS'!U54*Weight_Step+'Progressive Change - No BOP BES'!U54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U54*Weight_Hydro","v":-2.3799175780159216},{"$f":"'Step Change - No BOP BESS'!V54*Weight_Step+'Progressive Change - No BOP BES'!V54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V54*Weight_Hydro","v":-1.7933657691156804},{"$f":"'Step Change - No BOP BESS'!W54*Weight_Step+'Progressive Change - No BOP BES'!W54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W54*Weight_Hydro","v":-1.0519132218399136},{"$f":"'Step Change - No BOP BESS'!X54*Weight_Step+'Progressive Change - No BOP BES'!X54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X54*Weight_Hydro","v":-1.5850774619214598},{"$f":"'Step Change - No BOP BESS'!Y54*Weight_Step+'Progressive Change - No BOP BES'!Y54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y54*Weight_Hydro","v":-0.43578557865496803},{"$f":"'Step Change - No BOP BESS'!Z54*Weight_Step+'Progressive Change - No BOP BES'!Z54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z54*Weight_Hydro","v":-1.8047484239623737},{"$f":"'Step Change - No BOP BESS'!AA54*Weight_Step+'Progressive Change - No BOP BES'!AA54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA54*Weight_Hydro","v":-14.243887873311827},{"$f":"'Step Change - No BOP BESS'!AB54*Weight_Step+'Progressive Change - No BOP BES'!AB54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB54*Weight_Hydro","v":-6.5067471799853323},{"$f":"'Step Change - No BOP BESS'!AC54*Weight_Step+'Progressive Change - No BOP BES'!AC54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC54*Weight_Hydro","v":-2.8378505148351314},{"$f":"'Step Change - No BOP BESS'!AD54*Weight_Step+'Progressive Change - No BOP BES'!AD54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD54*Weight_Hydro","v":-1.3242558892207219},{"$f":"'Step Change - No BOP BESS'!AE54*Weight_Step+'Progressive Change - No BOP BES'!AE54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE54*Weight_Hydro","v":-2.3879271500333377},{"$f":"'Step Change - No BOP BESS'!AF54*Weight_Step+'Progressive Change - No BOP BES'!AF54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF54*Weight_Hydro","v":-6.1007983305758442},{"$f":"'Step Change - No BOP BESS'!AG54*Weight_Step+'Progressive Change - No BOP BES'!AG54*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG54*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",15.399564097478912,{"$f":"'Step Change - No BOP BESS'!G55*Weight_Step+'Progressive Change - No BOP BES'!G55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G55*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H55*Weight_Step+'Progressive Change - No BOP BES'!H55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H55*Weight_Hydro","v":4.4718256779524374E-2},{"$f":"'Step Change - No BOP BESS'!I55*Weight_Step+'Progressive Change - No BOP BES'!I55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I55*Weight_Hydro","v":-1.1644898734539319E-3},{"$f":"'Step Change - No BOP BESS'!J55*Weight_Step+'Progressive Change - No BOP BES'!J55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J55*Weight_Hydro","v":0.76749907821613761},{"$f":"'Step Change - No BOP BESS'!K55*Weight_Step+'Progressive Change - No BOP BES'!K55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K55*Weight_Hydro","v":0.89215571589867526},{"$f":"'Step Change - No BOP BESS'!L55*Weight_Step+'Progressive Change - No BOP BES'!L55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L55*Weight_Hydro","v":-0.32948266258345493},{"$f":"'Step Change - No BOP BESS'!M55*Weight_Step+'Progressive Change - No BOP BES'!M55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M55*Weight_Hydro","v":1.2823830366784978},{"$f":"'Step Change - No BOP BESS'!N55*Weight_Step+'Progressive Change - No BOP BES'!N55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N55*Weight_Hydro","v":1.9823381693464899},{"$f":"'Step Change - No BOP BESS'!O55*Weight_Step+'Progressive Change - No BOP BES'!O55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O55*Weight_Hydro","v":2.251300423456398},{"$f":"'Step Change - No BOP BESS'!P55*Weight_Step+'Progressive Change - No BOP BES'!P55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P55*Weight_Hydro","v":1.8618128397965212},{"$f":"'Step Change - No BOP BESS'!Q55*Weight_Step+'Progressive Change - No BOP BES'!Q55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q55*Weight_Hydro","v":1.3144223713892074},{"$f":"'Step Change - No BOP BESS'!R55*Weight_Step+'Progressive Change - No BOP BES'!R55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R55*Weight_Hydro","v":1.4455626586957484},{"$f":"'Step Change - No BOP BESS'!S55*Weight_Step+'Progressive Change - No BOP BES'!S55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S55*Weight_Hydro","v":2.4485970766171841},{"$f":"'Step Change - No BOP BESS'!T55*Weight_Step+'Progressive Change - No BOP BES'!T55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T55*Weight_Hydro","v":1.1058790276152921},{"$f":"'Step Change - No BOP BESS'!U55*Weight_Step+'Progressive Change - No BOP BES'!U55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U55*Weight_Hydro","v":1.2834500177961319},{"$f":"'Step Change - No BOP BESS'!V55*Weight_Step+'Progressive Change - No BOP BES'!V55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V55*Weight_Hydro","v":0.19757557498147432},{"$f":"'Step Change - No BOP BESS'!W55*Weight_Step+'Progressive Change - No BOP BES'!W55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W55*Weight_Hydro","v":6.1073943715937232E-2},{"$f":"'Step Change - No BOP BESS'!X55*Weight_Step+'Progressive Change - No BOP BES'!X55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X55*Weight_Hydro","v":-0.11338434084485015},{"$f":"'Step Change - No BOP BESS'!Y55*Weight_Step+'Progressive Change - No BOP BES'!Y55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y55*Weight_Hydro","v":0.28177258523245202},{"$f":"'Step Change - No BOP BESS'!Z55*Weight_Step+'Progressive Change - No BOP BES'!Z55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z55*Weight_Hydro","v":-1.4949529239465844E-2},{"$f":"'Step Change - No BOP BESS'!AA55*Weight_Step+'Progressive Change - No BOP BES'!AA55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA55*Weight_Hydro","v":6.054138108003885},{"$f":"'Step Change - No BOP BESS'!AB55*Weight_Step+'Progressive Change - No BOP BES'!AB55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB55*Weight_Hydro","v":0.84547929289792589},{"$f":"'Step Change - No BOP BESS'!AC55*Weight_Step+'Progressive Change - No BOP BES'!AC55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC55*Weight_Hydro","v":0.2348111605013628},{"$f":"'Step Change - No BOP BESS'!AD55*Weight_Step+'Progressive Change - No BOP BES'!AD55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD55*Weight_Hydro","v":0.99158458830556806},{"$f":"'Step Change - No BOP BESS'!AE55*Weight_Step+'Progressive Change - No BOP BES'!AE55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE55*Weight_Hydro","v":3.2788482774575725},{"$f":"'Step Change - No BOP BESS'!AF55*Weight_Step+'Progressive Change - No BOP BES'!AF55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF55*Weight_Hydro","v":5.7969736987225948},{"$f":"'Step Change - No BOP BESS'!AG55*Weight_Step+'Progressive Change - No BOP BES'!AG55*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG55*Weight_Hydro","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":13.661556111738607},{"$f":"'Step Change - No BOP BESS'!G59*Weight_Step+'Progressive Change - No BOP BES'!G59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G59*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H59*Weight_Step+'Progressive Change - No BOP BES'!H59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H59*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I59*Weight_Step+'Progressive Change - No BOP BES'!I59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I59*Weight_Hydro","v":-0.34163838545514469},{"$f":"'Step Change - No BOP BESS'!J59*Weight_Step+'Progressive Change - No BOP BES'!J59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J59*Weight_Hydro","v":1.6875220023829456},{"$f":"'Step Change - No BOP BESS'!K59*Weight_Step+'Progressive Change - No BOP BES'!K59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K59*Weight_Hydro","v":0.84556567528132975},{"$f":"'Step Change - No BOP BESS'!L59*Weight_Step+'Progressive Change - No BOP BES'!L59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L59*Weight_Hydro","v":0.99251017940975095},{"$f":"'Step Change - No BOP BESS'!M59*Weight_Step+'Progressive Change - No BOP BES'!M59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M59*Weight_Hydro","v":0.22738214558213715},{"$f":"'Step Change - No BOP BESS'!N59*Weight_Step+'Progressive Change - No BOP BES'!N59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N59*Weight_Hydro","v":0.84051530804388674},{"$f":"'Step Change - No BOP BESS'!O59*Weight_Step+'Progressive Change - No BOP BES'!O59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O59*Weight_Hydro","v":0.53531132861537123},{"$f":"'Step Change - No BOP BESS'!P59*Weight_Step+'Progressive Change - No BOP BES'!P59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P59*Weight_Hydro","v":1.047360003122958},{"$f":"'Step Change - No BOP BESS'!Q59*Weight_Step+'Progressive Change - No BOP BES'!Q59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q59*Weight_Hydro","v":0.97046284894224311},{"$f":"'Step Change - No BOP BESS'!R59*Weight_Step+'Progressive Change - No BOP BES'!R59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R59*Weight_Hydro","v":1.5762222370129164},{"$f":"'Step Change - No BOP BESS'!S59*Weight_Step+'Progressive Change - No BOP BES'!S59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S59*Weight_Hydro","v":0.77171109344855726},{"$f":"'Step Change - No BOP BESS'!T59*Weight_Step+'Progressive Change - No BOP BES'!T59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T59*Weight_Hydro","v":0.87984008824640103},{"$f":"'Step Change - No BOP BESS'!U59*Weight_Step+'Progressive Change - No BOP BES'!U59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U59*Weight_Hydro","v":1.1059679020578186},{"$f":"'Step Change - No BOP BESS'!V59*Weight_Step+'Progressive Change - No BOP BES'!V59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V59*Weight_Hydro","v":1.4880143356946793},{"$f":"'Step Change - No BOP BESS'!W59*Weight_Step+'Progressive Change - No BOP BES'!W59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W59*Weight_Hydro","v":1.2585798362923013},{"$f":"'Step Change - No BOP BESS'!X59*Weight_Step+'Progressive Change - No BOP BES'!X59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X59*Weight_Hydro","v":1.6134624931287544},{"$f":"'Step Change - No BOP BESS'!Y59*Weight_Step+'Progressive Change - No BOP BES'!Y59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y59*Weight_Hydro","v":2.2640691459046867},{"$f":"'Step Change - No BOP BESS'!Z59*Weight_Step+'Progressive Change - No BOP BES'!Z59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z59*Weight_Hydro","v":2.2218790623067251},{"$f":"'Step Change - No BOP BESS'!AA59*Weight_Step+'Progressive Change - No BOP BES'!AA59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA59*Weight_Hydro","v":1.1310659204952027},{"$f":"'Step Change - No BOP BESS'!AB59*Weight_Step+'Progressive Change - No BOP BES'!AB59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB59*Weight_Hydro","v":2.6244742282264997},{"$f":"'Step Change - No BOP BESS'!AC59*Weight_Step+'Progressive Change - No BOP BES'!AC59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC59*Weight_Hydro","v":2.1725285948929374},{"$f":"'Step Change - No BOP BESS'!AD59*Weight_Step+'Progressive Change - No BOP BES'!AD59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD59*Weight_Hydro","v":1.6468869294531032},{"$f":"'Step Change - No BOP BESS'!AE59*Weight_Step+'Progressive Change - No BOP BES'!AE59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE59*Weight_Hydro","v":1.4859261692085786},{"$f":"'Step Change - No BOP BESS'!AF59*Weight_Step+'Progressive Change - No BOP BES'!AF59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF59*Weight_Hydro","v":0.84943351694462765},{"$f":"'Step Change - No BOP BESS'!AG59*Weight_Step+'Progressive Change - No BOP BES'!AG59*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG59*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",21.396155354385126,{"$f":"'Step Change - No BOP BESS'!G60*Weight_Step+'Progressive Change - No BOP BES'!G60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G60*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H60*Weight_Step+'Progressive Change - No BOP BES'!H60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H60*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I60*Weight_Step+'Progressive Change - No BOP BES'!I60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I60*Weight_Hydro","v":-4.8164775917547333E-3},{"$f":"'Step Change - No BOP BESS'!J60*Weight_Step+'Progressive Change - No BOP BES'!J60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J60*Weight_Hydro","v":2.0796780314579131},{"$f":"'Step Change - No BOP BESS'!K60*Weight_Step+'Progressive Change - No BOP BES'!K60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K60*Weight_Hydro","v":1.1255780076446036},{"$f":"'Step Change - No BOP BESS'!L60*Weight_Step+'Progressive Change - No BOP BES'!L60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L60*Weight_Hydro","v":1.2419668677256777},{"$f":"'Step Change - No BOP BESS'!M60*Weight_Step+'Progressive Change - No BOP BES'!M60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M60*Weight_Hydro","v":0.25670252105137481},{"$f":"'Step Change - No BOP BESS'!N60*Weight_Step+'Progressive Change - No BOP BES'!N60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N60*Weight_Hydro","v":1.1772219154971573},{"$f":"'Step Change - No BOP BESS'!O60*Weight_Step+'Progressive Change - No BOP BES'!O60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O60*Weight_Hydro","v":0.93460117302352064},{"$f":"'Step Change - No BOP BESS'!P60*Weight_Step+'Progressive Change - No BOP BES'!P60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P60*Weight_Hydro","v":1.7554231776404594},{"$f":"'Step Change - No BOP BESS'!Q60*Weight_Step+'Progressive Change - No BOP BES'!Q60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q60*Weight_Hydro","v":1.9005127127044945},{"$f":"'Step Change - No BOP BESS'!R60*Weight_Step+'Progressive Change - No BOP BES'!R60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R60*Weight_Hydro","v":2.2515142577118055},{"$f":"'Step Change - No BOP BESS'!S60*Weight_Step+'Progressive Change - No BOP BES'!S60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S60*Weight_Hydro","v":1.2107640441440526},{"$f":"'Step Change - No BOP BESS'!T60*Weight_Step+'Progressive Change - No BOP BES'!T60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T60*Weight_Hydro","v":1.5570621110759384},{"$f":"'Step Change - No BOP BESS'!U60*Weight_Step+'Progressive Change - No BOP BES'!U60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U60*Weight_Hydro","v":1.7974376065529576},{"$f":"'Step Change - No BOP BESS'!V60*Weight_Step+'Progressive Change - No BOP BES'!V60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V60*Weight_Hydro","v":2.5560115048055017},{"$f":"'Step Change - No BOP BESS'!W60*Weight_Step+'Progressive Change - No BOP BES'!W60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W60*Weight_Hydro","v":2.1005852302726451},{"$f":"'Step Change - No BOP BESS'!X60*Weight_Step+'Progressive Change - No BOP BES'!X60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X60*Weight_Hydro","v":2.8035037295213989},{"$f":"'Step Change - No BOP BESS'!Y60*Weight_Step+'Progressive Change - No BOP BES'!Y60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y60*Weight_Hydro","v":3.6926961762416974},{"$f":"'Step Change - No BOP BESS'!Z60*Weight_Step+'Progressive Change - No BOP BES'!Z60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z60*Weight_Hydro","v":3.961453834468557},{"$f":"'Step Change - No BOP BESS'!AA60*Weight_Step+'Progressive Change - No BOP BES'!AA60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA60*Weight_Hydro","v":2.1419551457536001},{"$f":"'Step Change - No BOP BESS'!AB60*Weight_Step+'Progressive Change - No BOP BES'!AB60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB60*Weight_Hydro","v":4.2401682535358853},{"$f":"'Step Change - No BOP BESS'!AC60*Weight_Step+'Progressive Change - No BOP BES'!AC60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC60*Weight_Hydro","v":3.3054399356996873},{"$f":"'Step Change - No BOP BESS'!AD60*Weight_Step+'Progressive Change - No BOP BES'!AD60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD60*Weight_Hydro","v":2.3625880129625512},{"$f":"'Step Change - No BOP BESS'!AE60*Weight_Step+'Progressive Change - No BOP BES'!AE60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE60*Weight_Hydro","v":1.878958118583578},{"$f":"'Step Change - No BOP BESS'!AF60*Weight_Step+'Progressive Change - No BOP BES'!AF60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF60*Weight_Hydro","v":0.42897990050219958},{"$f":"'Step Change - No BOP BESS'!AG60*Weight_Step+'Progressive Change - No BOP BES'!AG60*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG60*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",20.954104256675848,{"$f":"'Step Change - No BOP BESS'!G61*Weight_Step+'Progressive Change - No BOP BES'!G61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G61*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H61*Weight_Step+'Progressive Change - No BOP BES'!H61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H61*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I61*Weight_Step+'Progressive Change - No BOP BES'!I61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I61*Weight_Hydro","v":-2.6635290581435811E-3},{"$f":"'Step Change - No BOP BESS'!J61*Weight_Step+'Progressive Change - No BOP BES'!J61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J61*Weight_Hydro","v":2.0741081706239948},{"$f":"'Step Change - No BOP BESS'!K61*Weight_Step+'Progressive Change - No BOP BES'!K61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K61*Weight_Hydro","v":1.1178699856257639},{"$f":"'Step Change - No BOP BESS'!L61*Weight_Step+'Progressive Change - No BOP BES'!L61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L61*Weight_Hydro","v":1.2184861585018827},{"$f":"'Step Change - No BOP BESS'!M61*Weight_Step+'Progressive Change - No BOP BES'!M61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M61*Weight_Hydro","v":0.23159787003642124},{"$f":"'Step Change - No BOP BESS'!N61*Weight_Step+'Progressive Change - No BOP BES'!N61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N61*Weight_Hydro","v":1.1511487941268206},{"$f":"'Step Change - No BOP BESS'!O61*Weight_Step+'Progressive Change - No BOP BES'!O61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O61*Weight_Hydro","v":0.88631584186809054},{"$f":"'Step Change - No BOP BESS'!P61*Weight_Step+'Progressive Change - No BOP BES'!P61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P61*Weight_Hydro","v":1.7309365207865541},{"$f":"'Step Change - No BOP BESS'!Q61*Weight_Step+'Progressive Change - No BOP BES'!Q61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q61*Weight_Hydro","v":1.9014597658773802},{"$f":"'Step Change - No BOP BESS'!R61*Weight_Step+'Progressive Change - No BOP BES'!R61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R61*Weight_Hydro","v":2.2279971625744839},{"$f":"'Step Change - No BOP BESS'!S61*Weight_Step+'Progressive Change - No BOP BES'!S61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S61*Weight_Hydro","v":1.1065810529079863},{"$f":"'Step Change - No BOP BESS'!T61*Weight_Step+'Progressive Change - No BOP BES'!T61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T61*Weight_Hydro","v":1.4903244214329607},{"$f":"'Step Change - No BOP BESS'!U61*Weight_Step+'Progressive Change - No BOP BES'!U61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U61*Weight_Hydro","v":1.742903036418302},{"$f":"'Step Change - No BOP BESS'!V61*Weight_Step+'Progressive Change - No BOP BES'!V61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V61*Weight_Hydro","v":2.4453209982616135},{"$f":"'Step Change - No BOP BESS'!W61*Weight_Step+'Progressive Change - No BOP BES'!W61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W61*Weight_Hydro","v":2.1183312718157503},{"$f":"'Step Change - No BOP BESS'!X61*Weight_Step+'Progressive Change - No BOP BES'!X61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X61*Weight_Hydro","v":2.6861232274917528},{"$f":"'Step Change - No BOP BESS'!Y61*Weight_Step+'Progressive Change - No BOP BES'!Y61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y61*Weight_Hydro","v":3.6564504284093164},{"$f":"'Step Change - No BOP BESS'!Z61*Weight_Step+'Progressive Change - No BOP BES'!Z61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z61*Weight_Hydro","v":3.802772926676262},{"$f":"'Step Change - No BOP BESS'!AA61*Weight_Step+'Progressive Change - No BOP BES'!AA61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA61*Weight_Hydro","v":2.0874352375491072},{"$f":"'Step Change - No BOP BESS'!AB61*Weight_Step+'Progressive Change - No BOP BES'!AB61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB61*Weight_Hydro","v":3.9358063341259912},{"$f":"'Step Change - No BOP BESS'!AC61*Weight_Step+'Progressive Change - No BOP BES'!AC61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC61*Weight_Hydro","v":3.0567956294501344},{"$f":"'Step Change - No BOP BESS'!AD61*Weight_Step+'Progressive Change - No BOP BES'!AD61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD61*Weight_Hydro","v":2.491764471571587},{"$f":"'Step Change - No BOP BESS'!AE61*Weight_Step+'Progressive Change - No BOP BES'!AE61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE61*Weight_Hydro","v":2.0266576155878648},{"$f":"'Step Change - No BOP BESS'!AF61*Weight_Step+'Progressive Change - No BOP BES'!AF61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF61*Weight_Hydro","v":0.69610657700981393},{"$f":"'Step Change - No BOP BESS'!AG61*Weight_Step+'Progressive Change - No BOP BES'!AG61*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG61*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",17.20146860853761,{"$f":"'Step Change - No BOP BESS'!G62*Weight_Step+'Progressive Change - No BOP BES'!G62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G62*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H62*Weight_Step+'Progressive Change - No BOP BES'!H62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H62*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I62*Weight_Step+'Progressive Change - No BOP BES'!I62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I62*Weight_Hydro","v":-1.2842226292946184E-4},{"$f":"'Step Change - No BOP BESS'!J62*Weight_Step+'Progressive Change - No BOP BES'!J62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J62*Weight_Hydro","v":1.9721892237036378},{"$f":"'Step Change - No BOP BESS'!K62*Weight_Step+'Progressive Change - No BOP BES'!K62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K62*Weight_Hydro","v":1.0453483767979559},{"$f":"'Step Change - No BOP BESS'!L62*Weight_Step+'Progressive Change - No BOP BES'!L62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L62*Weight_Hydro","v":1.0405183295664437},{"$f":"'Step Change - No BOP BESS'!M62*Weight_Step+'Progressive Change - No BOP BES'!M62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M62*Weight_Hydro","v":0.1391396956544122},{"$f":"'Step Change - No BOP BESS'!N62*Weight_Step+'Progressive Change - No BOP BES'!N62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N62*Weight_Hydro","v":0.90934707122321012},{"$f":"'Step Change - No BOP BESS'!O62*Weight_Step+'Progressive Change - No BOP BES'!O62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O62*Weight_Hydro","v":0.44552297460831147},{"$f":"'Step Change - No BOP BESS'!P62*Weight_Step+'Progressive Change - No BOP BES'!P62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P62*Weight_Hydro","v":1.8636154559992613},{"$f":"'Step Change - No BOP BESS'!Q62*Weight_Step+'Progressive Change - No BOP BES'!Q62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q62*Weight_Hydro","v":1.7899506701435715},{"$f":"'Step Change - No BOP BESS'!R62*Weight_Step+'Progressive Change - No BOP BES'!R62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R62*Weight_Hydro","v":1.9901583451779332},{"$f":"'Step Change - No BOP BESS'!S62*Weight_Step+'Progressive Change - No BOP BES'!S62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S62*Weight_Hydro","v":0.50784961696118458},{"$f":"'Step Change - No BOP BESS'!T62*Weight_Step+'Progressive Change - No BOP BES'!T62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T62*Weight_Hydro","v":1.1240620299808506},{"$f":"'Step Change - No BOP BESS'!U62*Weight_Step+'Progressive Change - No BOP BES'!U62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U62*Weight_Hydro","v":1.4027726404332315},{"$f":"'Step Change - No BOP BESS'!V62*Weight_Step+'Progressive Change - No BOP BES'!V62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V62*Weight_Hydro","v":1.9729944409727613},{"$f":"'Step Change - No BOP BESS'!W62*Weight_Step+'Progressive Change - No BOP BES'!W62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W62*Weight_Hydro","v":1.765931099347108},{"$f":"'Step Change - No BOP BESS'!X62*Weight_Step+'Progressive Change - No BOP BES'!X62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X62*Weight_Hydro","v":2.4156001052789726},{"$f":"'Step Change - No BOP BESS'!Y62*Weight_Step+'Progressive Change - No BOP BES'!Y62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y62*Weight_Hydro","v":3.2010092204871214},{"$f":"'Step Change - No BOP BESS'!Z62*Weight_Step+'Progressive Change - No BOP BES'!Z62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z62*Weight_Hydro","v":2.9463519788904158},{"$f":"'Step Change - No BOP BESS'!AA62*Weight_Step+'Progressive Change - No BOP BES'!AA62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA62*Weight_Hydro","v":-0.10984563972575412},{"$f":"'Step Change - No BOP BESS'!AB62*Weight_Step+'Progressive Change - No BOP BES'!AB62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB62*Weight_Hydro","v":2.768657965832463},{"$f":"'Step Change - No BOP BESS'!AC62*Weight_Step+'Progressive Change - No BOP BES'!AC62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC62*Weight_Hydro","v":2.6781974634482326},{"$f":"'Step Change - No BOP BESS'!AD62*Weight_Step+'Progressive Change - No BOP BES'!AD62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD62*Weight_Hydro","v":2.5579352090921748},{"$f":"'Step Change - No BOP BESS'!AE62*Weight_Step+'Progressive Change - No BOP BES'!AE62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE62*Weight_Hydro","v":2.1134527456650907},{"$f":"'Step Change - No BOP BESS'!AF62*Weight_Step+'Progressive Change - No BOP BES'!AF62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF62*Weight_Hydro","v":0.61837557789192932},{"$f":"'Step Change - No BOP BESS'!AG62*Weight_Step+'Progressive Change - No BOP BES'!AG62*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG62*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",32.005858734558473,{"$f":"'Step Change - No BOP BESS'!G63*Weight_Step+'Progressive Change - No BOP BES'!G63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G63*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H63*Weight_Step+'Progressive Change - No BOP BES'!H63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H63*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I63*Weight_Step+'Progressive Change - No BOP BES'!I63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I63*Weight_Hydro","v":2.9532248383776502E-3},{"$f":"'Step Change - No BOP BESS'!J63*Weight_Step+'Progressive Change - No BOP BES'!J63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J63*Weight_Hydro","v":1.2979337931087322},{"$f":"'Step Change - No BOP BESS'!K63*Weight_Step+'Progressive Change - No BOP BES'!K63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K63*Weight_Hydro","v":0.89980225255387047},{"$f":"'Step Change - No BOP BESS'!L63*Weight_Step+'Progressive Change - No BOP BES'!L63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L63*Weight_Hydro","v":0.63785470560691926},{"$f":"'Step Change - No BOP BESS'!M63*Weight_Step+'Progressive Change - No BOP BES'!M63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M63*Weight_Hydro","v":1.0447709455047516},{"$f":"'Step Change - No BOP BESS'!N63*Weight_Step+'Progressive Change - No BOP BES'!N63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N63*Weight_Hydro","v":1.6514798257599341},{"$f":"'Step Change - No BOP BESS'!O63*Weight_Step+'Progressive Change - No BOP BES'!O63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O63*Weight_Hydro","v":2.1930847931088833},{"$f":"'Step Change - No BOP BESS'!P63*Weight_Step+'Progressive Change - No BOP BES'!P63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P63*Weight_Hydro","v":1.892265130100441},{"$f":"'Step Change - No BOP BESS'!Q63*Weight_Step+'Progressive Change - No BOP BES'!Q63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q63*Weight_Hydro","v":1.9522791434795637},{"$f":"'Step Change - No BOP BESS'!R63*Weight_Step+'Progressive Change - No BOP BES'!R63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R63*Weight_Hydro","v":2.1167702737083438},{"$f":"'Step Change - No BOP BESS'!S63*Weight_Step+'Progressive Change - No BOP BES'!S63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S63*Weight_Hydro","v":3.5635933905002908},{"$f":"'Step Change - No BOP BESS'!T63*Weight_Step+'Progressive Change - No BOP BES'!T63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T63*Weight_Hydro","v":2.5997774791977823},{"$f":"'Step Change - No BOP BESS'!U63*Weight_Step+'Progressive Change - No BOP BES'!U63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U63*Weight_Hydro","v":2.3800915257366433},{"$f":"'Step Change - No BOP BESS'!V63*Weight_Step+'Progressive Change - No BOP BES'!V63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V63*Weight_Hydro","v":4.0486272474325053},{"$f":"'Step Change - No BOP BESS'!W63*Weight_Step+'Progressive Change - No BOP BES'!W63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W63*Weight_Hydro","v":2.4136891497712529},{"$f":"'Step Change - No BOP BESS'!X63*Weight_Step+'Progressive Change - No BOP BES'!X63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X63*Weight_Hydro","v":3.6497828421860872},{"$f":"'Step Change - No BOP BESS'!Y63*Weight_Step+'Progressive Change - No BOP BES'!Y63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y63*Weight_Hydro","v":4.279074436419414},{"$f":"'Step Change - No BOP BESS'!Z63*Weight_Step+'Progressive Change - No BOP BES'!Z63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z63*Weight_Hydro","v":7.6980215571790902},{"$f":"'Step Change - No BOP BESS'!AA63*Weight_Step+'Progressive Change - No BOP BES'!AA63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA63*Weight_Hydro","v":9.7460236495461867},{"$f":"'Step Change - No BOP BESS'!AB63*Weight_Step+'Progressive Change - No BOP BES'!AB63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB63*Weight_Hydro","v":9.1925995223892087},{"$f":"'Step Change - No BOP BESS'!AC63*Weight_Step+'Progressive Change - No BOP BES'!AC63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC63*Weight_Hydro","v":4.7931843738205497},{"$f":"'Step Change - No BOP BESS'!AD63*Weight_Step+'Progressive Change - No BOP BES'!AD63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD63*Weight_Hydro","v":3.6864718796502345},{"$f":"'Step Change - No BOP BESS'!AE63*Weight_Step+'Progressive Change - No BOP BES'!AE63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE63*Weight_Hydro","v":1.7001472752124025},{"$f":"'Step Change - No BOP BESS'!AF63*Weight_Step+'Progressive Change - No BOP BES'!AF63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF63*Weight_Hydro","v":1.9377598298488738},{"$f":"'Step Change - No BOP BESS'!AG63*Weight_Step+'Progressive Change - No BOP BES'!AG63*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG63*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",79.209294130904254,{"$f":"'Step Change - No BOP BESS'!G64*Weight_Step+'Progressive Change - No BOP BES'!G64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G64*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H64*Weight_Step+'Progressive Change - No BOP BES'!H64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H64*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I64*Weight_Step+'Progressive Change - No BOP BES'!I64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I64*Weight_Hydro","v":7.6934738961625723E-3},{"$f":"'Step Change - No BOP BESS'!J64*Weight_Step+'Progressive Change - No BOP BES'!J64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J64*Weight_Hydro","v":7.8731857538755321},{"$f":"'Step Change - No BOP BESS'!K64*Weight_Step+'Progressive Change - No BOP BES'!K64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K64*Weight_Hydro","v":7.5905397722364292},{"$f":"'Step Change - No BOP BESS'!L64*Weight_Step+'Progressive Change - No BOP BES'!L64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L64*Weight_Hydro","v":10.505815133052923},{"$f":"'Step Change - No BOP BESS'!M64*Weight_Step+'Progressive Change - No BOP BES'!M64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M64*Weight_Hydro","v":3.9481060966266388},{"$f":"'Step Change - No BOP BESS'!N64*Weight_Step+'Progressive Change - No BOP BES'!N64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N64*Weight_Hydro","v":2.9621076467253169},{"$f":"'Step Change - No BOP BESS'!O64*Weight_Step+'Progressive Change - No BOP BES'!O64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O64*Weight_Hydro","v":5.8419968669970883},{"$f":"'Step Change - No BOP BESS'!P64*Weight_Step+'Progressive Change - No BOP BES'!P64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P64*Weight_Hydro","v":6.7226679820576738},{"$f":"'Step Change - No BOP BESS'!Q64*Weight_Step+'Progressive Change - No BOP BES'!Q64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q64*Weight_Hydro","v":7.8453989868846659},{"$f":"'Step Change - No BOP BESS'!R64*Weight_Step+'Progressive Change - No BOP BES'!R64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R64*Weight_Hydro","v":7.6803830225504139},{"$f":"'Step Change - No BOP BESS'!S64*Weight_Step+'Progressive Change - No BOP BES'!S64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S64*Weight_Hydro","v":6.3324786135457813},{"$f":"'Step Change - No BOP BESS'!T64*Weight_Step+'Progressive Change - No BOP BES'!T64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T64*Weight_Hydro","v":7.6638266433477833},{"$f":"'Step Change - No BOP BESS'!U64*Weight_Step+'Progressive Change - No BOP BES'!U64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U64*Weight_Hydro","v":8.1116812308990678},{"$f":"'Step Change - No BOP BESS'!V64*Weight_Step+'Progressive Change - No BOP BES'!V64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V64*Weight_Hydro","v":7.6111199296903216},{"$f":"'Step Change - No BOP BESS'!W64*Weight_Step+'Progressive Change - No BOP BES'!W64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W64*Weight_Hydro","v":7.759786387601908},{"$f":"'Step Change - No BOP BESS'!X64*Weight_Step+'Progressive Change - No BOP BES'!X64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X64*Weight_Hydro","v":8.3363219111207947},{"$f":"'Step Change - No BOP BESS'!Y64*Weight_Step+'Progressive Change - No BOP BES'!Y64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y64*Weight_Hydro","v":8.1503669274635833},{"$f":"'Step Change - No BOP BESS'!Z64*Weight_Step+'Progressive Change - No BOP BES'!Z64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z64*Weight_Hydro","v":7.8059685303461084},{"$f":"'Step Change - No BOP BESS'!AA64*Weight_Step+'Progressive Change - No BOP BES'!AA64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA64*Weight_Hydro","v":4.5524047381564383},{"$f":"'Step Change - No BOP BESS'!AB64*Weight_Step+'Progressive Change - No BOP BES'!AB64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB64*Weight_Hydro","v":6.3520941234138082},{"$f":"'Step Change - No BOP BESS'!AC64*Weight_Step+'Progressive Change - No BOP BES'!AC64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC64*Weight_Hydro","v":8.3419731086553295},{"$f":"'Step Change - No BOP BESS'!AD64*Weight_Step+'Progressive Change - No BOP BES'!AD64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD64*Weight_Hydro","v":4.7842555271932357},{"$f":"'Step Change - No BOP BESS'!AE64*Weight_Step+'Progressive Change - No BOP BES'!AE64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE64*Weight_Hydro","v":4.166312734554122},{"$f":"'Step Change - No BOP BESS'!AF64*Weight_Step+'Progressive Change - No BOP BES'!AF64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF64*Weight_Hydro","v":3.4387023899624181},{"$f":"'Step Change - No BOP BESS'!AG64*Weight_Step+'Progressive Change - No BOP BES'!AG64*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG64*Weight_Hydro","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":4.2629042316420227},{"$f":"'Step Change - No BOP BESS'!G66*Weight_Step+'Progressive Change - No BOP BES'!G66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G66*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H66*Weight_Step+'Progressive Change - No BOP BES'!H66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H66*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I66*Weight_Step+'Progressive Change - No BOP BES'!I66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I66*Weight_Hydro","v":-9.1985548162803285E-2},{"$f":"'Step Change - No BOP BESS'!J66*Weight_Step+'Progressive Change - No BOP BES'!J66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J66*Weight_Hydro","v":0.28491407967427163},{"$f":"'Step Change - No BOP BESS'!K66*Weight_Step+'Progressive Change - No BOP BES'!K66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K66*Weight_Hydro","v":0.17794390393042986},{"$f":"'Step Change - No BOP BESS'!L66*Weight_Step+'Progressive Change - No BOP BES'!L66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L66*Weight_Hydro","v":0.17232760962662041},{"$f":"'Step Change - No BOP BESS'!M66*Weight_Step+'Progressive Change - No BOP BES'!M66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M66*Weight_Hydro","v":0.15593103851389628},{"$f":"'Step Change - No BOP BESS'!N66*Weight_Step+'Progressive Change - No BOP BES'!N66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N66*Weight_Hydro","v":0.28327879490794999},{"$f":"'Step Change - No BOP BESS'!O66*Weight_Step+'Progressive Change - No BOP BES'!O66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O66*Weight_Hydro","v":0.14146510927423833},{"$f":"'Step Change - No BOP BESS'!P66*Weight_Step+'Progressive Change - No BOP BES'!P66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P66*Weight_Hydro","v":0.25443877124114922},{"$f":"'Step Change - No BOP BESS'!Q66*Weight_Step+'Progressive Change - No BOP BES'!Q66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q66*Weight_Hydro","v":0.23789665919711867},{"$f":"'Step Change - No BOP BESS'!R66*Weight_Step+'Progressive Change - No BOP BES'!R66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R66*Weight_Hydro","v":0.43019516715757389},{"$f":"'Step Change - No BOP BESS'!S66*Weight_Step+'Progressive Change - No BOP BES'!S66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S66*Weight_Hydro","v":0.30764998568861301},{"$f":"'Step Change - No BOP BESS'!T66*Weight_Step+'Progressive Change - No BOP BES'!T66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T66*Weight_Hydro","v":0.33438622562576481},{"$f":"'Step Change - No BOP BESS'!U66*Weight_Step+'Progressive Change - No BOP BES'!U66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U66*Weight_Hydro","v":0.43685022571379706},{"$f":"'Step Change - No BOP BESS'!V66*Weight_Step+'Progressive Change - No BOP BES'!V66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V66*Weight_Hydro","v":0.50774872557609352},{"$f":"'Step Change - No BOP BESS'!W66*Weight_Step+'Progressive Change - No BOP BES'!W66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W66*Weight_Hydro","v":0.42562170524779958},{"$f":"'Step Change - No BOP BESS'!X66*Weight_Step+'Progressive Change - No BOP BES'!X66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X66*Weight_Hydro","v":0.51525798877088613},{"$f":"'Step Change - No BOP BESS'!Y66*Weight_Step+'Progressive Change - No BOP BES'!Y66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y66*Weight_Hydro","v":0.76768045614869151},{"$f":"'Step Change - No BOP BESS'!Z66*Weight_Step+'Progressive Change - No BOP BES'!Z66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z66*Weight_Hydro","v":0.75732464748418349},{"$f":"'Step Change - No BOP BESS'!AA66*Weight_Step+'Progressive Change - No BOP BES'!AA66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA66*Weight_Hydro","v":0.30372160806653031},{"$f":"'Step Change - No BOP BESS'!AB66*Weight_Step+'Progressive Change - No BOP BES'!AB66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB66*Weight_Hydro","v":0.70040253362867133},{"$f":"'Step Change - No BOP BESS'!AC66*Weight_Step+'Progressive Change - No BOP BES'!AC66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC66*Weight_Hydro","v":0.65025792172777064},{"$f":"'Step Change - No BOP BESS'!AD66*Weight_Step+'Progressive Change - No BOP BES'!AD66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD66*Weight_Hydro","v":0.51857694287629785},{"$f":"'Step Change - No BOP BESS'!AE66*Weight_Step+'Progressive Change - No BOP BES'!AE66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE66*Weight_Hydro","v":0.96055106104133303},{"$f":"'Step Change - No BOP BESS'!AF66*Weight_Step+'Progressive Change - No BOP BES'!AF66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF66*Weight_Hydro","v":0.8624143811787871},{"$f":"'Step Change - No BOP BESS'!AG66*Weight_Step+'Progressive Change - No BOP BES'!AG66*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG66*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",6.7929739220820107,{"$f":"'Step Change - No BOP BESS'!G67*Weight_Step+'Progressive Change - No BOP BES'!G67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G67*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H67*Weight_Step+'Progressive Change - No BOP BES'!H67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H67*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I67*Weight_Step+'Progressive Change - No BOP BES'!I67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I67*Weight_Hydro","v":-8.8633191041644457E-4},{"$f":"'Step Change - No BOP BESS'!J67*Weight_Step+'Progressive Change - No BOP BES'!J67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J67*Weight_Hydro","v":0.33573007031841318},{"$f":"'Step Change - No BOP BESS'!K67*Weight_Step+'Progressive Change - No BOP BES'!K67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K67*Weight_Hydro","v":0.24674623211940458},{"$f":"'Step Change - No BOP BESS'!L67*Weight_Step+'Progressive Change - No BOP BES'!L67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L67*Weight_Hydro","v":0.21478322928039117},{"$f":"'Step Change - No BOP BESS'!M67*Weight_Step+'Progressive Change - No BOP BES'!M67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M67*Weight_Hydro","v":0.21712590502024681},{"$f":"'Step Change - No BOP BESS'!N67*Weight_Step+'Progressive Change - No BOP BES'!N67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N67*Weight_Hydro","v":0.37741519427368642},{"$f":"'Step Change - No BOP BESS'!O67*Weight_Step+'Progressive Change - No BOP BES'!O67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O67*Weight_Hydro","v":0.27479519802379743},{"$f":"'Step Change - No BOP BESS'!P67*Weight_Step+'Progressive Change - No BOP BES'!P67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P67*Weight_Hydro","v":0.44387811913828723},{"$f":"'Step Change - No BOP BESS'!Q67*Weight_Step+'Progressive Change - No BOP BES'!Q67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q67*Weight_Hydro","v":0.44750122467699727},{"$f":"'Step Change - No BOP BESS'!R67*Weight_Step+'Progressive Change - No BOP BES'!R67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R67*Weight_Hydro","v":0.61987158156695388},{"$f":"'Step Change - No BOP BESS'!S67*Weight_Step+'Progressive Change - No BOP BES'!S67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S67*Weight_Hydro","v":0.4860654139761118},{"$f":"'Step Change - No BOP BESS'!T67*Weight_Step+'Progressive Change - No BOP BES'!T67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T67*Weight_Hydro","v":0.53061182691426667},{"$f":"'Step Change - No BOP BESS'!U67*Weight_Step+'Progressive Change - No BOP BES'!U67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U67*Weight_Hydro","v":0.64447134238346959},{"$f":"'Step Change - No BOP BESS'!V67*Weight_Step+'Progressive Change - No BOP BES'!V67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V67*Weight_Hydro","v":0.81310590132027305},{"$f":"'Step Change - No BOP BESS'!W67*Weight_Step+'Progressive Change - No BOP BES'!W67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W67*Weight_Hydro","v":0.74884122959005706},{"$f":"'Step Change - No BOP BESS'!X67*Weight_Step+'Progressive Change - No BOP BES'!X67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X67*Weight_Hydro","v":0.98689384236826305},{"$f":"'Step Change - No BOP BESS'!Y67*Weight_Step+'Progressive Change - No BOP BES'!Y67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y67*Weight_Hydro","v":1.2525673848251699},{"$f":"'Step Change - No BOP BESS'!Z67*Weight_Step+'Progressive Change - No BOP BES'!Z67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z67*Weight_Hydro","v":1.4095228113573057},{"$f":"'Step Change - No BOP BESS'!AA67*Weight_Step+'Progressive Change - No BOP BES'!AA67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA67*Weight_Hydro","v":0.54503791286310388},{"$f":"'Step Change - No BOP BESS'!AB67*Weight_Step+'Progressive Change - No BOP BES'!AB67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB67*Weight_Hydro","v":1.2134952724105461},{"$f":"'Step Change - No BOP BESS'!AC67*Weight_Step+'Progressive Change - No BOP BES'!AC67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC67*Weight_Hydro","v":1.0682009419263068},{"$f":"'Step Change - No BOP BESS'!AD67*Weight_Step+'Progressive Change - No BOP BES'!AD67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD67*Weight_Hydro","v":0.86628145824736746},{"$f":"'Step Change - No BOP BESS'!AE67*Weight_Step+'Progressive Change - No BOP BES'!AE67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE67*Weight_Hydro","v":1.2905285488808749},{"$f":"'Step Change - No BOP BESS'!AF67*Weight_Step+'Progressive Change - No BOP BES'!AF67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF67*Weight_Hydro","v":0.97958268643156776},{"$f":"'Step Change - No BOP BESS'!AG67*Weight_Step+'Progressive Change - No BOP BES'!AG67*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG67*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",6.8600198166736241,{"$f":"'Step Change - No BOP BESS'!G68*Weight_Step+'Progressive Change - No BOP BES'!G68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G68*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H68*Weight_Step+'Progressive Change - No BOP BES'!H68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H68*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I68*Weight_Step+'Progressive Change - No BOP BES'!I68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I68*Weight_Hydro","v":-3.8905689435743792E-4},{"$f":"'Step Change - No BOP BESS'!J68*Weight_Step+'Progressive Change - No BOP BES'!J68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J68*Weight_Hydro","v":0.33459394319260355},{"$f":"'Step Change - No BOP BESS'!K68*Weight_Step+'Progressive Change - No BOP BES'!K68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K68*Weight_Hydro","v":0.24545296997782201},{"$f":"'Step Change - No BOP BESS'!L68*Weight_Step+'Progressive Change - No BOP BES'!L68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L68*Weight_Hydro","v":0.21084302315646483},{"$f":"'Step Change - No BOP BESS'!M68*Weight_Step+'Progressive Change - No BOP BES'!M68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M68*Weight_Hydro","v":0.21867309771667692},{"$f":"'Step Change - No BOP BESS'!N68*Weight_Step+'Progressive Change - No BOP BES'!N68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N68*Weight_Hydro","v":0.37929446429896418},{"$f":"'Step Change - No BOP BESS'!O68*Weight_Step+'Progressive Change - No BOP BES'!O68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O68*Weight_Hydro","v":0.25744971461805904},{"$f":"'Step Change - No BOP BESS'!P68*Weight_Step+'Progressive Change - No BOP BES'!P68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P68*Weight_Hydro","v":0.43083482832859887},{"$f":"'Step Change - No BOP BESS'!Q68*Weight_Step+'Progressive Change - No BOP BES'!Q68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q68*Weight_Hydro","v":0.44881263156764817},{"$f":"'Step Change - No BOP BESS'!R68*Weight_Step+'Progressive Change - No BOP BES'!R68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R68*Weight_Hydro","v":0.61754429164576319},{"$f":"'Step Change - No BOP BESS'!S68*Weight_Step+'Progressive Change - No BOP BES'!S68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S68*Weight_Hydro","v":0.45670991833141211},{"$f":"'Step Change - No BOP BESS'!T68*Weight_Step+'Progressive Change - No BOP BES'!T68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T68*Weight_Hydro","v":0.51508781838339246},{"$f":"'Step Change - No BOP BESS'!U68*Weight_Step+'Progressive Change - No BOP BES'!U68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U68*Weight_Hydro","v":0.65242107122610826},{"$f":"'Step Change - No BOP BESS'!V68*Weight_Step+'Progressive Change - No BOP BES'!V68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V68*Weight_Hydro","v":0.82331464002760191},{"$f":"'Step Change - No BOP BESS'!W68*Weight_Step+'Progressive Change - No BOP BES'!W68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W68*Weight_Hydro","v":0.77408628217120168},{"$f":"'Step Change - No BOP BESS'!X68*Weight_Step+'Progressive Change - No BOP BES'!X68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X68*Weight_Hydro","v":0.97161347120917074},{"$f":"'Step Change - No BOP BESS'!Y68*Weight_Step+'Progressive Change - No BOP BES'!Y68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y68*Weight_Hydro","v":1.2541486627712448},{"$f":"'Step Change - No BOP BESS'!Z68*Weight_Step+'Progressive Change - No BOP BES'!Z68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z68*Weight_Hydro","v":1.4133883238436147},{"$f":"'Step Change - No BOP BESS'!AA68*Weight_Step+'Progressive Change - No BOP BES'!AA68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA68*Weight_Hydro","v":0.56030757492840166},{"$f":"'Step Change - No BOP BESS'!AB68*Weight_Step+'Progressive Change - No BOP BES'!AB68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB68*Weight_Hydro","v":1.1909963177047576},{"$f":"'Step Change - No BOP BESS'!AC68*Weight_Step+'Progressive Change - No BOP BES'!AC68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC68*Weight_Hydro","v":1.0709597953374215},{"$f":"'Step Change - No BOP BESS'!AD68*Weight_Step+'Progressive Change - No BOP BES'!AD68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD68*Weight_Hydro","v":0.91703862704895989},{"$f":"'Step Change - No BOP BESS'!AE68*Weight_Step+'Progressive Change - No BOP BES'!AE68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE68*Weight_Hydro","v":1.4527356262732154},{"$f":"'Step Change - No BOP BESS'!AF68*Weight_Step+'Progressive Change - No BOP BES'!AF68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF68*Weight_Hydro","v":1.1279608780394392},{"$f":"'Step Change - No BOP BESS'!AG68*Weight_Step+'Progressive Change - No BOP BES'!AG68*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG68*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",6.4021610047165929,{"$f":"'Step Change - No BOP BESS'!G69*Weight_Step+'Progressive Change - No BOP BES'!G69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G69*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H69*Weight_Step+'Progressive Change - No BOP BES'!H69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H69*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I69*Weight_Step+'Progressive Change - No BOP BES'!I69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I69*Weight_Hydro","v":2.2673902408264722E-4},{"$f":"'Step Change - No BOP BESS'!J69*Weight_Step+'Progressive Change - No BOP BES'!J69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J69*Weight_Hydro","v":0.31900531930188153},{"$f":"'Step Change - No BOP BESS'!K69*Weight_Step+'Progressive Change - No BOP BES'!K69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K69*Weight_Hydro","v":0.23376782501655441},{"$f":"'Step Change - No BOP BESS'!L69*Weight_Step+'Progressive Change - No BOP BES'!L69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L69*Weight_Hydro","v":0.17961740538793947},{"$f":"'Step Change - No BOP BESS'!M69*Weight_Step+'Progressive Change - No BOP BES'!M69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M69*Weight_Hydro","v":0.22204770147947556},{"$f":"'Step Change - No BOP BESS'!N69*Weight_Step+'Progressive Change - No BOP BES'!N69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N69*Weight_Hydro","v":0.36701795372376977},{"$f":"'Step Change - No BOP BESS'!O69*Weight_Step+'Progressive Change - No BOP BES'!O69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O69*Weight_Hydro","v":0.10897145664436836},{"$f":"'Step Change - No BOP BESS'!P69*Weight_Step+'Progressive Change - No BOP BES'!P69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P69*Weight_Hydro","v":0.36996669127976817},{"$f":"'Step Change - No BOP BESS'!Q69*Weight_Step+'Progressive Change - No BOP BES'!Q69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q69*Weight_Hydro","v":0.38401092082534549},{"$f":"'Step Change - No BOP BESS'!R69*Weight_Step+'Progressive Change - No BOP BES'!R69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R69*Weight_Hydro","v":0.54863150137346794},{"$f":"'Step Change - No BOP BESS'!S69*Weight_Step+'Progressive Change - No BOP BES'!S69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S69*Weight_Hydro","v":0.32143227194170093},{"$f":"'Step Change - No BOP BESS'!T69*Weight_Step+'Progressive Change - No BOP BES'!T69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T69*Weight_Hydro","v":0.42334745015441966},{"$f":"'Step Change - No BOP BESS'!U69*Weight_Step+'Progressive Change - No BOP BES'!U69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U69*Weight_Hydro","v":0.61482774925042805},{"$f":"'Step Change - No BOP BESS'!V69*Weight_Step+'Progressive Change - No BOP BES'!V69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V69*Weight_Hydro","v":0.73880821196340996},{"$f":"'Step Change - No BOP BESS'!W69*Weight_Step+'Progressive Change - No BOP BES'!W69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W69*Weight_Hydro","v":0.70155842694712645},{"$f":"'Step Change - No BOP BESS'!X69*Weight_Step+'Progressive Change - No BOP BES'!X69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X69*Weight_Hydro","v":0.90504582967859282},{"$f":"'Step Change - No BOP BESS'!Y69*Weight_Step+'Progressive Change - No BOP BES'!Y69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y69*Weight_Hydro","v":1.1766770623337652},{"$f":"'Step Change - No BOP BESS'!Z69*Weight_Step+'Progressive Change - No BOP BES'!Z69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z69*Weight_Hydro","v":1.2892460701442676},{"$f":"'Step Change - No BOP BESS'!AA69*Weight_Step+'Progressive Change - No BOP BES'!AA69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA69*Weight_Hydro","v":0.13556057542834427},{"$f":"'Step Change - No BOP BESS'!AB69*Weight_Step+'Progressive Change - No BOP BES'!AB69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB69*Weight_Hydro","v":1.1748704304679631},{"$f":"'Step Change - No BOP BESS'!AC69*Weight_Step+'Progressive Change - No BOP BES'!AC69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC69*Weight_Hydro","v":1.1234000710642884},{"$f":"'Step Change - No BOP BESS'!AD69*Weight_Step+'Progressive Change - No BOP BES'!AD69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD69*Weight_Hydro","v":1.1034198233687311},{"$f":"'Step Change - No BOP BESS'!AE69*Weight_Step+'Progressive Change - No BOP BES'!AE69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE69*Weight_Hydro","v":1.8428100534175154},{"$f":"'Step Change - No BOP BESS'!AF69*Weight_Step+'Progressive Change - No BOP BES'!AF69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF69*Weight_Hydro","v":1.4390619507343216},{"$f":"'Step Change - No BOP BESS'!AG69*Weight_Step+'Progressive Change - No BOP BES'!AG69*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG69*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",6.5550095124000807,{"$f":"'Step Change - No BOP BESS'!G70*Weight_Step+'Progressive Change - No BOP BES'!G70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G70*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H70*Weight_Step+'Progressive Change - No BOP BES'!H70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H70*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I70*Weight_Step+'Progressive Change - No BOP BES'!I70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I70*Weight_Hydro","v":8.7611872796792059E-4},{"$f":"'Step Change - No BOP BESS'!J70*Weight_Step+'Progressive Change - No BOP BES'!J70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J70*Weight_Hydro","v":0.18849459124491405},{"$f":"'Step Change - No BOP BESS'!K70*Weight_Step+'Progressive Change - No BOP BES'!K70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K70*Weight_Hydro","v":0.21434909287747586},{"$f":"'Step Change - No BOP BESS'!L70*Weight_Step+'Progressive Change - No BOP BES'!L70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L70*Weight_Hydro","v":0.12703875938562362},{"$f":"'Step Change - No BOP BESS'!M70*Weight_Step+'Progressive Change - No BOP BES'!M70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M70*Weight_Hydro","v":0.20106523671694049},{"$f":"'Step Change - No BOP BESS'!N70*Weight_Step+'Progressive Change - No BOP BES'!N70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N70*Weight_Hydro","v":0.32967421274793085},{"$f":"'Step Change - No BOP BESS'!O70*Weight_Step+'Progressive Change - No BOP BES'!O70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O70*Weight_Hydro","v":0.74582436765026605},{"$f":"'Step Change - No BOP BESS'!P70*Weight_Step+'Progressive Change - No BOP BES'!P70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P70*Weight_Hydro","v":0.63514469628174774},{"$f":"'Step Change - No BOP BESS'!Q70*Weight_Step+'Progressive Change - No BOP BES'!Q70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q70*Weight_Hydro","v":0.51897667155313454},{"$f":"'Step Change - No BOP BESS'!R70*Weight_Step+'Progressive Change - No BOP BES'!R70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R70*Weight_Hydro","v":0.51960855285458363},{"$f":"'Step Change - No BOP BESS'!S70*Weight_Step+'Progressive Change - No BOP BES'!S70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S70*Weight_Hydro","v":0.88961608864737851},{"$f":"'Step Change - No BOP BESS'!T70*Weight_Step+'Progressive Change - No BOP BES'!T70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T70*Weight_Hydro","v":0.63455399456750694},{"$f":"'Step Change - No BOP BESS'!U70*Weight_Step+'Progressive Change - No BOP BES'!U70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U70*Weight_Hydro","v":0.67861397995348405},{"$f":"'Step Change - No BOP BESS'!V70*Weight_Step+'Progressive Change - No BOP BES'!V70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V70*Weight_Hydro","v":0.97226679257284554},{"$f":"'Step Change - No BOP BESS'!W70*Weight_Step+'Progressive Change - No BOP BES'!W70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W70*Weight_Hydro","v":0.79434187845999071},{"$f":"'Step Change - No BOP BESS'!X70*Weight_Step+'Progressive Change - No BOP BES'!X70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X70*Weight_Hydro","v":1.1145537118962876},{"$f":"'Step Change - No BOP BESS'!Y70*Weight_Step+'Progressive Change - No BOP BES'!Y70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y70*Weight_Hydro","v":1.1555699212855688},{"$f":"'Step Change - No BOP BESS'!Z70*Weight_Step+'Progressive Change - No BOP BES'!Z70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z70*Weight_Hydro","v":1.84029829583395},{"$f":"'Step Change - No BOP BESS'!AA70*Weight_Step+'Progressive Change - No BOP BES'!AA70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA70*Weight_Hydro","v":2.2795454434460405},{"$f":"'Step Change - No BOP BESS'!AB70*Weight_Step+'Progressive Change - No BOP BES'!AB70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB70*Weight_Hydro","v":2.0586082859182668},{"$f":"'Step Change - No BOP BESS'!AC70*Weight_Step+'Progressive Change - No BOP BES'!AC70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC70*Weight_Hydro","v":0.40823716979643909},{"$f":"'Step Change - No BOP BESS'!AD70*Weight_Step+'Progressive Change - No BOP BES'!AD70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD70*Weight_Hydro","v":5.3027353360421359E-2},{"$f":"'Step Change - No BOP BESS'!AE70*Weight_Step+'Progressive Change - No BOP BES'!AE70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE70*Weight_Hydro","v":-1.4338927374732249},{"$f":"'Step Change - No BOP BESS'!AF70*Weight_Step+'Progressive Change - No BOP BES'!AF70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF70*Weight_Hydro","v":-1.3211306542190324},{"$f":"'Step Change - No BOP BESS'!AG70*Weight_Step+'Progressive Change - No BOP BES'!AG70*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG70*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",17.129030845293251,{"$f":"'Step Change - No BOP BESS'!G71*Weight_Step+'Progressive Change - No BOP BES'!G71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G71*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H71*Weight_Step+'Progressive Change - No BOP BES'!H71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H71*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I71*Weight_Step+'Progressive Change - No BOP BES'!I71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I71*Weight_Hydro","v":1.7894515338240779E-3},{"$f":"'Step Change - No BOP BESS'!J71*Weight_Step+'Progressive Change - No BOP BES'!J71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J71*Weight_Hydro","v":1.3679729121108473},{"$f":"'Step Change - No BOP BESS'!K71*Weight_Step+'Progressive Change - No BOP BES'!K71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K71*Weight_Hydro","v":1.3320614171795273},{"$f":"'Step Change - No BOP BESS'!L71*Weight_Step+'Progressive Change - No BOP BES'!L71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L71*Weight_Hydro","v":1.6482230616519764},{"$f":"'Step Change - No BOP BESS'!M71*Weight_Step+'Progressive Change - No BOP BES'!M71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M71*Weight_Hydro","v":0.72351747888142537},{"$f":"'Step Change - No BOP BESS'!N71*Weight_Step+'Progressive Change - No BOP BES'!N71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N71*Weight_Hydro","v":0.41847078116527991},{"$f":"'Step Change - No BOP BESS'!O71*Weight_Step+'Progressive Change - No BOP BES'!O71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O71*Weight_Hydro","v":0.7097632175444436},{"$f":"'Step Change - No BOP BESS'!P71*Weight_Step+'Progressive Change - No BOP BES'!P71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P71*Weight_Hydro","v":0.86174257311234093},{"$f":"'Step Change - No BOP BESS'!Q71*Weight_Step+'Progressive Change - No BOP BES'!Q71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q71*Weight_Hydro","v":1.4399201378716704},{"$f":"'Step Change - No BOP BESS'!R71*Weight_Step+'Progressive Change - No BOP BES'!R71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R71*Weight_Hydro","v":1.5136962150131898},{"$f":"'Step Change - No BOP BESS'!S71*Weight_Step+'Progressive Change - No BOP BES'!S71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S71*Weight_Hydro","v":1.4351059394549885},{"$f":"'Step Change - No BOP BESS'!T71*Weight_Step+'Progressive Change - No BOP BES'!T71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T71*Weight_Hydro","v":1.6391278099558393},{"$f":"'Step Change - No BOP BESS'!U71*Weight_Step+'Progressive Change - No BOP BES'!U71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U71*Weight_Hydro","v":1.8410722074611907},{"$f":"'Step Change - No BOP BESS'!V71*Weight_Step+'Progressive Change - No BOP BES'!V71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V71*Weight_Hydro","v":1.8008403316530028},{"$f":"'Step Change - No BOP BESS'!W71*Weight_Step+'Progressive Change - No BOP BES'!W71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W71*Weight_Hydro","v":1.7409640054065632},{"$f":"'Step Change - No BOP BESS'!X71*Weight_Step+'Progressive Change - No BOP BES'!X71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X71*Weight_Hydro","v":1.8228826882998466},{"$f":"'Step Change - No BOP BESS'!Y71*Weight_Step+'Progressive Change - No BOP BES'!Y71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y71*Weight_Hydro","v":1.8002642197963679},{"$f":"'Step Change - No BOP BESS'!Z71*Weight_Step+'Progressive Change - No BOP BES'!Z71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z71*Weight_Hydro","v":2.0254193240120366},{"$f":"'Step Change - No BOP BESS'!AA71*Weight_Step+'Progressive Change - No BOP BES'!AA71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA71*Weight_Hydro","v":0.97929207106060867},{"$f":"'Step Change - No BOP BESS'!AB71*Weight_Step+'Progressive Change - No BOP BES'!AB71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB71*Weight_Hydro","v":1.5747778356981055},{"$f":"'Step Change - No BOP BESS'!AC71*Weight_Step+'Progressive Change - No BOP BES'!AC71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC71*Weight_Hydro","v":2.0516172882958608},{"$f":"'Step Change - No BOP BESS'!AD71*Weight_Step+'Progressive Change - No BOP BES'!AD71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD71*Weight_Hydro","v":2.4470805630596439},{"$f":"'Step Change - No BOP BESS'!AE71*Weight_Step+'Progressive Change - No BOP BES'!AE71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE71*Weight_Hydro","v":3.6827409368349349},{"$f":"'Step Change - No BOP BESS'!AF71*Weight_Step+'Progressive Change - No BOP BES'!AF71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF71*Weight_Hydro","v":2.9871752721676881},{"$f":"'Step Change - No BOP BESS'!AG71*Weight_Step+'Progressive Change - No BOP BES'!AG71*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG71*Weight_Hydro","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":-8.5599526856853389E-2},{"$f":"'Step Change - No BOP BESS'!G73*Weight_Step+'Progressive Change - No BOP BES'!G73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G73*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H73*Weight_Step+'Progressive Change - No BOP BES'!H73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H73*Weight_Hydro","v":1.4771029539797382E-2},{"$f":"'Step Change - No BOP BESS'!I73*Weight_Step+'Progressive Change - No BOP BES'!I73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I73*Weight_Hydro","v":5.2214791486289852E-3},{"$f":"'Step Change - No BOP BESS'!J73*Weight_Step+'Progressive Change - No BOP BES'!J73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J73*Weight_Hydro","v":-9.2937694419185854E-2},{"$f":"'Step Change - No BOP BESS'!K73*Weight_Step+'Progressive Change - No BOP BES'!K73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K73*Weight_Hydro","v":9.1210181183214167E-4},{"$f":"'Step Change - No BOP BESS'!L73*Weight_Step+'Progressive Change - No BOP BES'!L73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L73*Weight_Hydro","v":-3.7683334675371043E-2},{"$f":"'Step Change - No BOP BESS'!M73*Weight_Step+'Progressive Change - No BOP BES'!M73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M73*Weight_Hydro","v":1.8779988537380634E-3},{"$f":"'Step Change - No BOP BESS'!N73*Weight_Step+'Progressive Change - No BOP BES'!N73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N73*Weight_Hydro","v":-6.0578269708275925E-3},{"$f":"'Step Change - No BOP BESS'!O73*Weight_Step+'Progressive Change - No BOP BES'!O73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O73*Weight_Hydro","v":3.9650217566538686E-2},{"$f":"'Step Change - No BOP BESS'!P73*Weight_Step+'Progressive Change - No BOP BES'!P73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P73*Weight_Hydro","v":1.5525604092340439E-3},{"$f":"'Step Change - No BOP BESS'!Q73*Weight_Step+'Progressive Change - No BOP BES'!Q73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q73*Weight_Hydro","v":1.3731521977267673E-2},{"$f":"'Step Change - No BOP BESS'!R73*Weight_Step+'Progressive Change - No BOP BES'!R73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R73*Weight_Hydro","v":-4.0566834111995152E-2},{"$f":"'Step Change - No BOP BESS'!S73*Weight_Step+'Progressive Change - No BOP BES'!S73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S73*Weight_Hydro","v":1.2658627905673257E-2},{"$f":"'Step Change - No BOP BESS'!T73*Weight_Step+'Progressive Change - No BOP BES'!T73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T73*Weight_Hydro","v":-5.3828967691765713E-3},{"$f":"'Step Change - No BOP BESS'!U73*Weight_Step+'Progressive Change - No BOP BES'!U73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U73*Weight_Hydro","v":-2.0264544404780052E-2},{"$f":"'Step Change - No BOP BESS'!V73*Weight_Step+'Progressive Change - No BOP BES'!V73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V73*Weight_Hydro","v":4.0507574829211981E-3},{"$f":"'Step Change - No BOP BESS'!W73*Weight_Step+'Progressive Change - No BOP BES'!W73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W73*Weight_Hydro","v":1.8472449708543764E-2},{"$f":"'Step Change - No BOP BESS'!X73*Weight_Step+'Progressive Change - No BOP BES'!X73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X73*Weight_Hydro","v":1.0194174954312983E-3},{"$f":"'Step Change - No BOP BESS'!Y73*Weight_Step+'Progressive Change - No BOP BES'!Y73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y73*Weight_Hydro","v":-1.498926999368564E-2},{"$f":"'Step Change - No BOP BESS'!Z73*Weight_Step+'Progressive Change - No BOP BES'!Z73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z73*Weight_Hydro","v":-1.6710078836513279E-3},{"$f":"'Step Change - No BOP BESS'!AA73*Weight_Step+'Progressive Change - No BOP BES'!AA73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA73*Weight_Hydro","v":1.8340953374205358E-2},{"$f":"'Step Change - No BOP BESS'!AB73*Weight_Step+'Progressive Change - No BOP BES'!AB73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB73*Weight_Hydro","v":-5.3857551909147781E-2},{"$f":"'Step Change - No BOP BESS'!AC73*Weight_Step+'Progressive Change - No BOP BES'!AC73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC73*Weight_Hydro","v":-1.6303955999178471E-2},{"$f":"'Step Change - No BOP BESS'!AD73*Weight_Step+'Progressive Change - No BOP BES'!AD73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD73*Weight_Hydro","v":2.6817187950789505E-2},{"$f":"'Step Change - No BOP BESS'!AE73*Weight_Step+'Progressive Change - No BOP BES'!AE73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE73*Weight_Hydro","v":2.5296599208755877E-2},{"$f":"'Step Change - No BOP BESS'!AF73*Weight_Step+'Progressive Change - No BOP BES'!AF73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF73*Weight_Hydro","v":-1.2612585309115049E-2},{"$f":"'Step Change - No BOP BESS'!AG73*Weight_Step+'Progressive Change - No BOP BES'!AG73*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG73*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.13584436504228678,{"$f":"'Step Change - No BOP BESS'!G74*Weight_Step+'Progressive Change - No BOP BES'!G74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G74*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H74*Weight_Step+'Progressive Change - No BOP BES'!H74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H74*Weight_Hydro","v":2.8934555618025104E-3},{"$f":"'Step Change - No BOP BESS'!I74*Weight_Step+'Progressive Change - No BOP BES'!I74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I74*Weight_Hydro","v":2.5596257005463486E-3},{"$f":"'Step Change - No BOP BESS'!J74*Weight_Step+'Progressive Change - No BOP BES'!J74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J74*Weight_Hydro","v":-0.10841855590489786},{"$f":"'Step Change - No BOP BESS'!K74*Weight_Step+'Progressive Change - No BOP BES'!K74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K74*Weight_Hydro","v":3.3593701967195105E-2},{"$f":"'Step Change - No BOP BESS'!L74*Weight_Step+'Progressive Change - No BOP BES'!L74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L74*Weight_Hydro","v":-4.6915789576557926E-2},{"$f":"'Step Change - No BOP BESS'!M74*Weight_Step+'Progressive Change - No BOP BES'!M74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M74*Weight_Hydro","v":2.9828669546043329E-3},{"$f":"'Step Change - No BOP BESS'!N74*Weight_Step+'Progressive Change - No BOP BES'!N74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N74*Weight_Hydro","v":-4.1542761590782233E-2},{"$f":"'Step Change - No BOP BESS'!O74*Weight_Step+'Progressive Change - No BOP BES'!O74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O74*Weight_Hydro","v":3.8920349035678321E-2},{"$f":"'Step Change - No BOP BESS'!P74*Weight_Step+'Progressive Change - No BOP BES'!P74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P74*Weight_Hydro","v":-1.6436662776741294E-2},{"$f":"'Step Change - No BOP BESS'!Q74*Weight_Step+'Progressive Change - No BOP BES'!Q74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q74*Weight_Hydro","v":-1.5062687945055594E-2},{"$f":"'Step Change - No BOP BESS'!R74*Weight_Step+'Progressive Change - No BOP BES'!R74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R74*Weight_Hydro","v":-4.7861081303684619E-2},{"$f":"'Step Change - No BOP BESS'!S74*Weight_Step+'Progressive Change - No BOP BES'!S74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S74*Weight_Hydro","v":1.4486298724808645E-2},{"$f":"'Step Change - No BOP BESS'!T74*Weight_Step+'Progressive Change - No BOP BES'!T74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T74*Weight_Hydro","v":-1.9233145313120308E-2},{"$f":"'Step Change - No BOP BESS'!U74*Weight_Step+'Progressive Change - No BOP BES'!U74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U74*Weight_Hydro","v":1.7616567985226082E-3},{"$f":"'Step Change - No BOP BESS'!V74*Weight_Step+'Progressive Change - No BOP BES'!V74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V74*Weight_Hydro","v":-5.7576233915298189E-2},{"$f":"'Step Change - No BOP BESS'!W74*Weight_Step+'Progressive Change - No BOP BES'!W74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W74*Weight_Hydro","v":1.9400132786195172E-2},{"$f":"'Step Change - No BOP BESS'!X74*Weight_Step+'Progressive Change - No BOP BES'!X74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X74*Weight_Hydro","v":-4.7351973323384276E-3},{"$f":"'Step Change - No BOP BESS'!Y74*Weight_Step+'Progressive Change - No BOP BES'!Y74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y74*Weight_Hydro","v":7.2562530140521629E-3},{"$f":"'Step Change - No BOP BESS'!Z74*Weight_Step+'Progressive Change - No BOP BES'!Z74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z74*Weight_Hydro","v":-4.5656218060855756E-3},{"$f":"'Step Change - No BOP BESS'!AA74*Weight_Step+'Progressive Change - No BOP BES'!AA74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA74*Weight_Hydro","v":3.7929567691912781E-2},{"$f":"'Step Change - No BOP BESS'!AB74*Weight_Step+'Progressive Change - No BOP BES'!AB74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB74*Weight_Hydro","v":-8.5565169685874021E-2},{"$f":"'Step Change - No BOP BESS'!AC74*Weight_Step+'Progressive Change - No BOP BES'!AC74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC74*Weight_Hydro","v":-1.6775151178410365E-3},{"$f":"'Step Change - No BOP BESS'!AD74*Weight_Step+'Progressive Change - No BOP BES'!AD74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD74*Weight_Hydro","v":8.0378569904598865E-2},{"$f":"'Step Change - No BOP BESS'!AE74*Weight_Step+'Progressive Change - No BOP BES'!AE74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE74*Weight_Hydro","v":5.3931031061712251E-2},{"$f":"'Step Change - No BOP BESS'!AF74*Weight_Step+'Progressive Change - No BOP BES'!AF74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF74*Weight_Hydro","v":1.219590963163455E-2},{"$f":"'Step Change - No BOP BESS'!AG74*Weight_Step+'Progressive Change - No BOP BES'!AG74*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG74*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.124472221372378,{"$f":"'Step Change - No BOP BESS'!G75*Weight_Step+'Progressive Change - No BOP BES'!G75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G75*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H75*Weight_Step+'Progressive Change - No BOP BES'!H75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H75*Weight_Hydro","v":2.5545625593827014E-3},{"$f":"'Step Change - No BOP BESS'!I75*Weight_Step+'Progressive Change - No BOP BES'!I75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I75*Weight_Hydro","v":2.3501353851133901E-3},{"$f":"'Step Change - No BOP BESS'!J75*Weight_Step+'Progressive Change - No BOP BES'!J75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J75*Weight_Hydro","v":-0.10810706313465744},{"$f":"'Step Change - No BOP BESS'!K75*Weight_Step+'Progressive Change - No BOP BES'!K75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K75*Weight_Hydro","v":3.3947051313642757E-2},{"$f":"'Step Change - No BOP BESS'!L75*Weight_Step+'Progressive Change - No BOP BES'!L75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L75*Weight_Hydro","v":-4.5947489625436905E-2},{"$f":"'Step Change - No BOP BESS'!M75*Weight_Step+'Progressive Change - No BOP BES'!M75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M75*Weight_Hydro","v":2.9405201337078767E-3},{"$f":"'Step Change - No BOP BESS'!N75*Weight_Step+'Progressive Change - No BOP BES'!N75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N75*Weight_Hydro","v":-3.897635524891143E-2},{"$f":"'Step Change - No BOP BESS'!O75*Weight_Step+'Progressive Change - No BOP BES'!O75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O75*Weight_Hydro","v":4.2030024464021376E-2},{"$f":"'Step Change - No BOP BESS'!P75*Weight_Step+'Progressive Change - No BOP BES'!P75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P75*Weight_Hydro","v":-1.4861893890085871E-2},{"$f":"'Step Change - No BOP BESS'!Q75*Weight_Step+'Progressive Change - No BOP BES'!Q75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q75*Weight_Hydro","v":-1.5938756230126513E-2},{"$f":"'Step Change - No BOP BESS'!R75*Weight_Step+'Progressive Change - No BOP BES'!R75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R75*Weight_Hydro","v":-4.8343690287208578E-2},{"$f":"'Step Change - No BOP BESS'!S75*Weight_Step+'Progressive Change - No BOP BES'!S75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S75*Weight_Hydro","v":1.4014411425690695E-2},{"$f":"'Step Change - No BOP BESS'!T75*Weight_Step+'Progressive Change - No BOP BES'!T75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T75*Weight_Hydro","v":-1.983033745005628E-2},{"$f":"'Step Change - No BOP BESS'!U75*Weight_Step+'Progressive Change - No BOP BES'!U75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U75*Weight_Hydro","v":2.8217484475817401E-3},{"$f":"'Step Change - No BOP BESS'!V75*Weight_Step+'Progressive Change - No BOP BES'!V75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V75*Weight_Hydro","v":-5.2634360826946246E-2},{"$f":"'Step Change - No BOP BESS'!W75*Weight_Step+'Progressive Change - No BOP BES'!W75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W75*Weight_Hydro","v":1.1794234645982444E-2},{"$f":"'Step Change - No BOP BESS'!X75*Weight_Step+'Progressive Change - No BOP BES'!X75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X75*Weight_Hydro","v":-3.5248441797216404E-3},{"$f":"'Step Change - No BOP BESS'!Y75*Weight_Step+'Progressive Change - No BOP BES'!Y75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y75*Weight_Hydro","v":4.9101389014867894E-3},{"$f":"'Step Change - No BOP BESS'!Z75*Weight_Step+'Progressive Change - No BOP BES'!Z75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z75*Weight_Hydro","v":3.0301685298127247E-3},{"$f":"'Step Change - No BOP BESS'!AA75*Weight_Step+'Progressive Change - No BOP BES'!AA75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA75*Weight_Hydro","v":4.3813878627357791E-2},{"$f":"'Step Change - No BOP BESS'!AB75*Weight_Step+'Progressive Change - No BOP BES'!AB75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB75*Weight_Hydro","v":-7.767143658470331E-2},{"$f":"'Step Change - No BOP BESS'!AC75*Weight_Step+'Progressive Change - No BOP BES'!AC75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC75*Weight_Hydro","v":6.6427393180129033E-3},{"$f":"'Step Change - No BOP BESS'!AD75*Weight_Step+'Progressive Change - No BOP BES'!AD75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD75*Weight_Hydro","v":6.6897876170245354E-2},{"$f":"'Step Change - No BOP BESS'!AE75*Weight_Step+'Progressive Change - No BOP BES'!AE75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE75*Weight_Hydro","v":5.1255572168386151E-2},{"$f":"'Step Change - No BOP BESS'!AF75*Weight_Step+'Progressive Change - No BOP BES'!AF75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF75*Weight_Hydro","v":2.3225138135878752E-2},{"$f":"'Step Change - No BOP BESS'!AG75*Weight_Step+'Progressive Change - No BOP BES'!AG75*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG75*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-3.9986951541377781E-3,{"$f":"'Step Change - No BOP BESS'!G76*Weight_Step+'Progressive Change - No BOP BES'!G76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G76*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H76*Weight_Step+'Progressive Change - No BOP BES'!H76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H76*Weight_Hydro","v":2.3095907150809582E-3},{"$f":"'Step Change - No BOP BESS'!I76*Weight_Step+'Progressive Change - No BOP BES'!I76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I76*Weight_Hydro","v":2.0143858269989325E-3},{"$f":"'Step Change - No BOP BESS'!J76*Weight_Step+'Progressive Change - No BOP BES'!J76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J76*Weight_Hydro","v":-0.1016468990078056},{"$f":"'Step Change - No BOP BESS'!K76*Weight_Step+'Progressive Change - No BOP BES'!K76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K76*Weight_Hydro","v":3.2029348574535564E-2},{"$f":"'Step Change - No BOP BESS'!L76*Weight_Step+'Progressive Change - No BOP BES'!L76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L76*Weight_Hydro","v":-3.6810118441645723E-2},{"$f":"'Step Change - No BOP BESS'!M76*Weight_Step+'Progressive Change - No BOP BES'!M76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M76*Weight_Hydro","v":3.940144964642513E-3},{"$f":"'Step Change - No BOP BESS'!N76*Weight_Step+'Progressive Change - No BOP BES'!N76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N76*Weight_Hydro","v":-2.5545840264030631E-2},{"$f":"'Step Change - No BOP BESS'!O76*Weight_Step+'Progressive Change - No BOP BES'!O76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O76*Weight_Hydro","v":6.8912050584777937E-2},{"$f":"'Step Change - No BOP BESS'!P76*Weight_Step+'Progressive Change - No BOP BES'!P76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P76*Weight_Hydro","v":-3.2712262639103075E-2},{"$f":"'Step Change - No BOP BESS'!Q76*Weight_Step+'Progressive Change - No BOP BES'!Q76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q76*Weight_Hydro","v":-9.1790225214549645E-3},{"$f":"'Step Change - No BOP BESS'!R76*Weight_Step+'Progressive Change - No BOP BES'!R76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R76*Weight_Hydro","v":-4.926838015941485E-2},{"$f":"'Step Change - No BOP BESS'!S76*Weight_Step+'Progressive Change - No BOP BES'!S76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S76*Weight_Hydro","v":1.9344653798435727E-2},{"$f":"'Step Change - No BOP BESS'!T76*Weight_Step+'Progressive Change - No BOP BES'!T76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T76*Weight_Hydro","v":-9.0978350929958665E-3},{"$f":"'Step Change - No BOP BESS'!U76*Weight_Step+'Progressive Change - No BOP BES'!U76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U76*Weight_Hydro","v":7.5931415868353723E-3},{"$f":"'Step Change - No BOP BESS'!V76*Weight_Step+'Progressive Change - No BOP BES'!V76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V76*Weight_Hydro","v":-3.8239596320155445E-2},{"$f":"'Step Change - No BOP BESS'!W76*Weight_Step+'Progressive Change - No BOP BES'!W76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W76*Weight_Hydro","v":1.654502784082524E-2},{"$f":"'Step Change - No BOP BESS'!X76*Weight_Step+'Progressive Change - No BOP BES'!X76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X76*Weight_Hydro","v":2.2081151472593801E-3},{"$f":"'Step Change - No BOP BESS'!Y76*Weight_Step+'Progressive Change - No BOP BES'!Y76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y76*Weight_Hydro","v":2.646862793570904E-2},{"$f":"'Step Change - No BOP BESS'!Z76*Weight_Step+'Progressive Change - No BOP BES'!Z76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z76*Weight_Hydro","v":5.6689408057652602E-2},{"$f":"'Step Change - No BOP BESS'!AA76*Weight_Step+'Progressive Change - No BOP BES'!AA76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA76*Weight_Hydro","v":0.11510182113016526},{"$f":"'Step Change - No BOP BESS'!AB76*Weight_Step+'Progressive Change - No BOP BES'!AB76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB76*Weight_Hydro","v":-3.2652991243061258E-2},{"$f":"'Step Change - No BOP BESS'!AC76*Weight_Step+'Progressive Change - No BOP BES'!AC76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC76*Weight_Hydro","v":1.3948672430155965E-2},{"$f":"'Step Change - No BOP BESS'!AD76*Weight_Step+'Progressive Change - No BOP BES'!AD76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD76*Weight_Hydro","v":4.9715918656798988E-2},{"$f":"'Step Change - No BOP BESS'!AE76*Weight_Step+'Progressive Change - No BOP BES'!AE76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE76*Weight_Hydro","v":6.1228963851892783E-2},{"$f":"'Step Change - No BOP BESS'!AF76*Weight_Step+'Progressive Change - No BOP BES'!AF76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF76*Weight_Hydro","v":3.2037186853366394E-2},{"$f":"'Step Change - No BOP BESS'!AG76*Weight_Step+'Progressive Change - No BOP BES'!AG76*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG76*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.81945139684969159,{"$f":"'Step Change - No BOP BESS'!G77*Weight_Step+'Progressive Change - No BOP BES'!G77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G77*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H77*Weight_Step+'Progressive Change - No BOP BES'!H77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H77*Weight_Hydro","v":-1.168632953051656E-3},{"$f":"'Step Change - No BOP BESS'!I77*Weight_Step+'Progressive Change - No BOP BES'!I77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I77*Weight_Hydro","v":1.4240156723280958E-3},{"$f":"'Step Change - No BOP BESS'!J77*Weight_Step+'Progressive Change - No BOP BES'!J77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J77*Weight_Hydro","v":-8.5098426824774837E-2},{"$f":"'Step Change - No BOP BESS'!K77*Weight_Step+'Progressive Change - No BOP BES'!K77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K77*Weight_Hydro","v":5.0353330097672143E-2},{"$f":"'Step Change - No BOP BESS'!L77*Weight_Step+'Progressive Change - No BOP BES'!L77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L77*Weight_Hydro","v":6.0612307819906154E-3},{"$f":"'Step Change - No BOP BESS'!M77*Weight_Step+'Progressive Change - No BOP BES'!M77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M77*Weight_Hydro","v":-3.0516957151750148E-2},{"$f":"'Step Change - No BOP BESS'!N77*Weight_Step+'Progressive Change - No BOP BES'!N77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N77*Weight_Hydro","v":-5.7079155438781295E-2},{"$f":"'Step Change - No BOP BESS'!O77*Weight_Step+'Progressive Change - No BOP BES'!O77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O77*Weight_Hydro","v":-5.8193496931540953E-2},{"$f":"'Step Change - No BOP BESS'!P77*Weight_Step+'Progressive Change - No BOP BES'!P77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P77*Weight_Hydro","v":-7.634638859055258E-2},{"$f":"'Step Change - No BOP BESS'!Q77*Weight_Step+'Progressive Change - No BOP BES'!Q77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q77*Weight_Hydro","v":-2.960177478692913E-2},{"$f":"'Step Change - No BOP BESS'!R77*Weight_Step+'Progressive Change - No BOP BES'!R77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R77*Weight_Hydro","v":2.3044831801189436E-3},{"$f":"'Step Change - No BOP BESS'!S77*Weight_Step+'Progressive Change - No BOP BES'!S77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S77*Weight_Hydro","v":-7.2907072230731271E-2},{"$f":"'Step Change - No BOP BESS'!T77*Weight_Step+'Progressive Change - No BOP BES'!T77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T77*Weight_Hydro","v":-7.9001498850794855E-2},{"$f":"'Step Change - No BOP BESS'!U77*Weight_Step+'Progressive Change - No BOP BES'!U77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U77*Weight_Hydro","v":8.9160337570524453E-3},{"$f":"'Step Change - No BOP BESS'!V77*Weight_Step+'Progressive Change - No BOP BES'!V77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V77*Weight_Hydro","v":-0.20275207934495143},{"$f":"'Step Change - No BOP BESS'!W77*Weight_Step+'Progressive Change - No BOP BES'!W77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W77*Weight_Hydro","v":-4.6616207010711147E-2},{"$f":"'Step Change - No BOP BESS'!X77*Weight_Step+'Progressive Change - No BOP BES'!X77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X77*Weight_Hydro","v":-0.10479395242106647},{"$f":"'Step Change - No BOP BESS'!Y77*Weight_Step+'Progressive Change - No BOP BES'!Y77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y77*Weight_Hydro","v":-6.6047584488670735E-2},{"$f":"'Step Change - No BOP BESS'!Z77*Weight_Step+'Progressive Change - No BOP BES'!Z77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z77*Weight_Hydro","v":-0.35565263448937001},{"$f":"'Step Change - No BOP BESS'!AA77*Weight_Step+'Progressive Change - No BOP BES'!AA77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA77*Weight_Hydro","v":-0.13609999196929265},{"$f":"'Step Change - No BOP BESS'!AB77*Weight_Step+'Progressive Change - No BOP BES'!AB77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB77*Weight_Hydro","v":-0.29692847619921509},{"$f":"'Step Change - No BOP BESS'!AC77*Weight_Step+'Progressive Change - No BOP BES'!AC77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC77*Weight_Hydro","v":-0.19629883144860286},{"$f":"'Step Change - No BOP BESS'!AD77*Weight_Step+'Progressive Change - No BOP BES'!AD77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD77*Weight_Hydro","v":-5.6848050731288131E-2},{"$f":"'Step Change - No BOP BESS'!AE77*Weight_Step+'Progressive Change - No BOP BES'!AE77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE77*Weight_Hydro","v":-1.2317169807413375E-2},{"$f":"'Step Change - No BOP BESS'!AF77*Weight_Step+'Progressive Change - No BOP BES'!AF77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF77*Weight_Hydro","v":-0.10026021944722287},{"$f":"'Step Change - No BOP BESS'!AG77*Weight_Step+'Progressive Change - No BOP BES'!AG77*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG77*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",1.7562053658392296,{"$f":"'Step Change - No BOP BESS'!G78*Weight_Step+'Progressive Change - No BOP BES'!G78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G78*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H78*Weight_Step+'Progressive Change - No BOP BES'!H78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H78*Weight_Hydro","v":6.8371885975466277E-3},{"$f":"'Step Change - No BOP BESS'!I78*Weight_Step+'Progressive Change - No BOP BES'!I78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I78*Weight_Hydro","v":3.6717087442229967E-3},{"$f":"'Step Change - No BOP BESS'!J78*Weight_Step+'Progressive Change - No BOP BES'!J78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J78*Weight_Hydro","v":0.11614358370983836},{"$f":"'Step Change - No BOP BESS'!K78*Weight_Step+'Progressive Change - No BOP BES'!K78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K78*Weight_Hydro","v":0.18660897536995774},{"$f":"'Step Change - No BOP BESS'!L78*Weight_Step+'Progressive Change - No BOP BES'!L78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L78*Weight_Hydro","v":3.8205115990912183E-2},{"$f":"'Step Change - No BOP BESS'!M78*Weight_Step+'Progressive Change - No BOP BES'!M78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M78*Weight_Hydro","v":0.47708367711195243},{"$f":"'Step Change - No BOP BESS'!N78*Weight_Step+'Progressive Change - No BOP BES'!N78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N78*Weight_Hydro","v":0.56867865642519178},{"$f":"'Step Change - No BOP BESS'!O78*Weight_Step+'Progressive Change - No BOP BES'!O78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O78*Weight_Hydro","v":0.42664357031667238},{"$f":"'Step Change - No BOP BESS'!P78*Weight_Step+'Progressive Change - No BOP BES'!P78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P78*Weight_Hydro","v":0.31401139344852708},{"$f":"'Step Change - No BOP BESS'!Q78*Weight_Step+'Progressive Change - No BOP BES'!Q78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q78*Weight_Hydro","v":5.0333585465441498E-2},{"$f":"'Step Change - No BOP BESS'!R78*Weight_Step+'Progressive Change - No BOP BES'!R78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R78*Weight_Hydro","v":-1.3250798966862477E-3},{"$f":"'Step Change - No BOP BESS'!S78*Weight_Step+'Progressive Change - No BOP BES'!S78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S78*Weight_Hydro","v":9.4664995249187311E-2},{"$f":"'Step Change - No BOP BESS'!T78*Weight_Step+'Progressive Change - No BOP BES'!T78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T78*Weight_Hydro","v":5.9540844454410262E-2},{"$f":"'Step Change - No BOP BESS'!U78*Weight_Step+'Progressive Change - No BOP BES'!U78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U78*Weight_Hydro","v":-2.2113099850037121E-3},{"$f":"'Step Change - No BOP BESS'!V78*Weight_Step+'Progressive Change - No BOP BES'!V78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V78*Weight_Hydro","v":9.6931185789403559E-2},{"$f":"'Step Change - No BOP BESS'!W78*Weight_Step+'Progressive Change - No BOP BES'!W78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W78*Weight_Hydro","v":4.8342703327106162E-2},{"$f":"'Step Change - No BOP BESS'!X78*Weight_Step+'Progressive Change - No BOP BES'!X78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X78*Weight_Hydro","v":3.196980552730793E-2},{"$f":"'Step Change - No BOP BESS'!Y78*Weight_Step+'Progressive Change - No BOP BES'!Y78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y78*Weight_Hydro","v":2.1955977820765613E-2},{"$f":"'Step Change - No BOP BESS'!Z78*Weight_Step+'Progressive Change - No BOP BES'!Z78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z78*Weight_Hydro","v":4.7666882011199049E-2},{"$f":"'Step Change - No BOP BESS'!AA78*Weight_Step+'Progressive Change - No BOP BES'!AA78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA78*Weight_Hydro","v":3.6053458511059941E-2},{"$f":"'Step Change - No BOP BESS'!AB78*Weight_Step+'Progressive Change - No BOP BES'!AB78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB78*Weight_Hydro","v":8.9408883891674118E-2},{"$f":"'Step Change - No BOP BESS'!AC78*Weight_Step+'Progressive Change - No BOP BES'!AC78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC78*Weight_Hydro","v":1.3270479571915531E-2},{"$f":"'Step Change - No BOP BESS'!AD78*Weight_Step+'Progressive Change - No BOP BES'!AD78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD78*Weight_Hydro","v":0.11225093646792857},{"$f":"'Step Change - No BOP BESS'!AE78*Weight_Step+'Progressive Change - No BOP BES'!AE78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE78*Weight_Hydro","v":-5.7278410945832553E-3},{"$f":"'Step Change - No BOP BESS'!AF78*Weight_Step+'Progressive Change - No BOP BES'!AF78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF78*Weight_Hydro","v":-0.10478193508412006},{"$f":"'Step Change - No BOP BESS'!AG78*Weight_Step+'Progressive Change - No BOP BES'!AG78*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG78*Weight_Hydro","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":-0.59125668156649358},{"$f":"'Step Change - No BOP BESS'!G82*Weight_Step+'Progressive Change - No BOP BES'!G82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G82*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H82*Weight_Step+'Progressive Change - No BOP BES'!H82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H82*Weight_Hydro","v":1.3468413653003886E-5},{"$f":"'Step Change - No BOP BESS'!I82*Weight_Step+'Progressive Change - No BOP BES'!I82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I82*Weight_Hydro","v":7.5461341340270661E-4},{"$f":"'Step Change - No BOP BESS'!J82*Weight_Step+'Progressive Change - No BOP BES'!J82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J82*Weight_Hydro","v":4.4992304902418276E-2},{"$f":"'Step Change - No BOP BESS'!K82*Weight_Step+'Progressive Change - No BOP BES'!K82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K82*Weight_Hydro","v":7.5800849985778976E-2},{"$f":"'Step Change - No BOP BESS'!L82*Weight_Step+'Progressive Change - No BOP BES'!L82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L82*Weight_Hydro","v":1.8576366013237457E-2},{"$f":"'Step Change - No BOP BESS'!M82*Weight_Step+'Progressive Change - No BOP BES'!M82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M82*Weight_Hydro","v":-3.6966809336245114E-3},{"$f":"'Step Change - No BOP BESS'!N82*Weight_Step+'Progressive Change - No BOP BES'!N82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N82*Weight_Hydro","v":2.0322197169856571E-3},{"$f":"'Step Change - No BOP BESS'!O82*Weight_Step+'Progressive Change - No BOP BES'!O82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O82*Weight_Hydro","v":-1.4163695195100502E-2},{"$f":"'Step Change - No BOP BESS'!P82*Weight_Step+'Progressive Change - No BOP BES'!P82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P82*Weight_Hydro","v":-5.7533189768039408E-2},{"$f":"'Step Change - No BOP BESS'!Q82*Weight_Step+'Progressive Change - No BOP BES'!Q82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q82*Weight_Hydro","v":-2.5577406474279286E-2},{"$f":"'Step Change - No BOP BESS'!R82*Weight_Step+'Progressive Change - No BOP BES'!R82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R82*Weight_Hydro","v":-7.7426060765226734E-2},{"$f":"'Step Change - No BOP BESS'!S82*Weight_Step+'Progressive Change - No BOP BES'!S82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S82*Weight_Hydro","v":-0.16991447859941788},{"$f":"'Step Change - No BOP BESS'!T82*Weight_Step+'Progressive Change - No BOP BES'!T82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T82*Weight_Hydro","v":-0.17180178957176123},{"$f":"'Step Change - No BOP BESS'!U82*Weight_Step+'Progressive Change - No BOP BES'!U82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U82*Weight_Hydro","v":-0.30300983936679388},{"$f":"'Step Change - No BOP BESS'!V82*Weight_Step+'Progressive Change - No BOP BES'!V82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V82*Weight_Hydro","v":-5.1470398646012536E-2},{"$f":"'Step Change - No BOP BESS'!W82*Weight_Step+'Progressive Change - No BOP BES'!W82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W82*Weight_Hydro","v":-2.7479670857034649E-2},{"$f":"'Step Change - No BOP BESS'!X82*Weight_Step+'Progressive Change - No BOP BES'!X82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X82*Weight_Hydro","v":3.8877281242670272E-2},{"$f":"'Step Change - No BOP BESS'!Y82*Weight_Step+'Progressive Change - No BOP BES'!Y82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y82*Weight_Hydro","v":-0.16345180986569061},{"$f":"'Step Change - No BOP BESS'!Z82*Weight_Step+'Progressive Change - No BOP BES'!Z82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z82*Weight_Hydro","v":-0.23355292939594788},{"$f":"'Step Change - No BOP BESS'!AA82*Weight_Step+'Progressive Change - No BOP BES'!AA82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA82*Weight_Hydro","v":-6.759464184602279E-2},{"$f":"'Step Change - No BOP BESS'!AB82*Weight_Step+'Progressive Change - No BOP BES'!AB82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB82*Weight_Hydro","v":-7.5551112631463885E-2},{"$f":"'Step Change - No BOP BESS'!AC82*Weight_Step+'Progressive Change - No BOP BES'!AC82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC82*Weight_Hydro","v":-0.34389701284575153},{"$f":"'Step Change - No BOP BESS'!AD82*Weight_Step+'Progressive Change - No BOP BES'!AD82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD82*Weight_Hydro","v":-0.26671354129745173},{"$f":"'Step Change - No BOP BESS'!AE82*Weight_Step+'Progressive Change - No BOP BES'!AE82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE82*Weight_Hydro","v":0.26882951348423834},{"$f":"'Step Change - No BOP BESS'!AF82*Weight_Step+'Progressive Change - No BOP BES'!AF82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF82*Weight_Hydro","v":0.15060339396100517},{"$f":"'Step Change - No BOP BESS'!AG82*Weight_Step+'Progressive Change - No BOP BES'!AG82*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG82*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.95793977354476356,{"$f":"'Step Change - No BOP BESS'!G83*Weight_Step+'Progressive Change - No BOP BES'!G83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G83*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H83*Weight_Step+'Progressive Change - No BOP BES'!H83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H83*Weight_Hydro","v":4.7247209467022324E-5},{"$f":"'Step Change - No BOP BESS'!I83*Weight_Step+'Progressive Change - No BOP BES'!I83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I83*Weight_Hydro","v":6.236409182622581E-5},{"$f":"'Step Change - No BOP BESS'!J83*Weight_Step+'Progressive Change - No BOP BES'!J83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J83*Weight_Hydro","v":6.1683854932092184E-2},{"$f":"'Step Change - No BOP BESS'!K83*Weight_Step+'Progressive Change - No BOP BES'!K83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K83*Weight_Hydro","v":6.0466904618908385E-2},{"$f":"'Step Change - No BOP BESS'!L83*Weight_Step+'Progressive Change - No BOP BES'!L83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L83*Weight_Hydro","v":2.2014872943777845E-2},{"$f":"'Step Change - No BOP BESS'!M83*Weight_Step+'Progressive Change - No BOP BES'!M83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M83*Weight_Hydro","v":-3.6560286724373718E-2},{"$f":"'Step Change - No BOP BESS'!N83*Weight_Step+'Progressive Change - No BOP BES'!N83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N83*Weight_Hydro","v":4.3936310573903833E-2},{"$f":"'Step Change - No BOP BESS'!O83*Weight_Step+'Progressive Change - No BOP BES'!O83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O83*Weight_Hydro","v":1.1453474242027415E-2},{"$f":"'Step Change - No BOP BESS'!P83*Weight_Step+'Progressive Change - No BOP BES'!P83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P83*Weight_Hydro","v":-5.8345289945710879E-2},{"$f":"'Step Change - No BOP BESS'!Q83*Weight_Step+'Progressive Change - No BOP BES'!Q83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q83*Weight_Hydro","v":-4.4373751670992667E-2},{"$f":"'Step Change - No BOP BESS'!R83*Weight_Step+'Progressive Change - No BOP BES'!R83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R83*Weight_Hydro","v":-8.7977044801100954E-2},{"$f":"'Step Change - No BOP BESS'!S83*Weight_Step+'Progressive Change - No BOP BES'!S83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S83*Weight_Hydro","v":-0.22445253615245217},{"$f":"'Step Change - No BOP BESS'!T83*Weight_Step+'Progressive Change - No BOP BES'!T83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T83*Weight_Hydro","v":-0.21552365618948835},{"$f":"'Step Change - No BOP BESS'!U83*Weight_Step+'Progressive Change - No BOP BES'!U83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U83*Weight_Hydro","v":-0.41919570341305445},{"$f":"'Step Change - No BOP BESS'!V83*Weight_Step+'Progressive Change - No BOP BES'!V83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V83*Weight_Hydro","v":0.10014117004730053},{"$f":"'Step Change - No BOP BESS'!W83*Weight_Step+'Progressive Change - No BOP BES'!W83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W83*Weight_Hydro","v":6.8627070840375379E-2},{"$f":"'Step Change - No BOP BESS'!X83*Weight_Step+'Progressive Change - No BOP BES'!X83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X83*Weight_Hydro","v":7.924335039569598E-2},{"$f":"'Step Change - No BOP BESS'!Y83*Weight_Step+'Progressive Change - No BOP BES'!Y83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y83*Weight_Hydro","v":-0.46305031008447822},{"$f":"'Step Change - No BOP BESS'!Z83*Weight_Step+'Progressive Change - No BOP BES'!Z83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z83*Weight_Hydro","v":-0.47016140867935058},{"$f":"'Step Change - No BOP BESS'!AA83*Weight_Step+'Progressive Change - No BOP BES'!AA83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA83*Weight_Hydro","v":-0.29806007091376052},{"$f":"'Step Change - No BOP BESS'!AB83*Weight_Step+'Progressive Change - No BOP BES'!AB83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB83*Weight_Hydro","v":-0.36328053464408983},{"$f":"'Step Change - No BOP BESS'!AC83*Weight_Step+'Progressive Change - No BOP BES'!AC83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC83*Weight_Hydro","v":-0.60426661044074537},{"$f":"'Step Change - No BOP BESS'!AD83*Weight_Step+'Progressive Change - No BOP BES'!AD83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD83*Weight_Hydro","v":-0.62624731848081749},{"$f":"'Step Change - No BOP BESS'!AE83*Weight_Step+'Progressive Change - No BOP BES'!AE83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE83*Weight_Hydro","v":0.68425475336203823},{"$f":"'Step Change - No BOP BESS'!AF83*Weight_Step+'Progressive Change - No BOP BES'!AF83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF83*Weight_Hydro","v":0.33381381621861689},{"$f":"'Step Change - No BOP BESS'!AG83*Weight_Step+'Progressive Change - No BOP BES'!AG83*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG83*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.96517634547025866,{"$f":"'Step Change - No BOP BESS'!G84*Weight_Step+'Progressive Change - No BOP BES'!G84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G84*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H84*Weight_Step+'Progressive Change - No BOP BES'!H84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H84*Weight_Hydro","v":8.8761284389785868E-4},{"$f":"'Step Change - No BOP BESS'!I84*Weight_Step+'Progressive Change - No BOP BES'!I84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I84*Weight_Hydro","v":9.0072350483862249E-4},{"$f":"'Step Change - No BOP BESS'!J84*Weight_Step+'Progressive Change - No BOP BES'!J84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J84*Weight_Hydro","v":6.2031317606983966E-2},{"$f":"'Step Change - No BOP BESS'!K84*Weight_Step+'Progressive Change - No BOP BES'!K84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K84*Weight_Hydro","v":6.0403050439946877E-2},{"$f":"'Step Change - No BOP BESS'!L84*Weight_Step+'Progressive Change - No BOP BES'!L84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L84*Weight_Hydro","v":2.4238420295096562E-2},{"$f":"'Step Change - No BOP BESS'!M84*Weight_Step+'Progressive Change - No BOP BES'!M84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M84*Weight_Hydro","v":-3.5512746297497906E-2},{"$f":"'Step Change - No BOP BESS'!N84*Weight_Step+'Progressive Change - No BOP BES'!N84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N84*Weight_Hydro","v":3.7600574663514914E-2},{"$f":"'Step Change - No BOP BESS'!O84*Weight_Step+'Progressive Change - No BOP BES'!O84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O84*Weight_Hydro","v":7.3501563537312457E-3},{"$f":"'Step Change - No BOP BESS'!P84*Weight_Step+'Progressive Change - No BOP BES'!P84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P84*Weight_Hydro","v":-6.7079221775729628E-2},{"$f":"'Step Change - No BOP BESS'!Q84*Weight_Step+'Progressive Change - No BOP BES'!Q84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q84*Weight_Hydro","v":-4.2035963919179423E-2},{"$f":"'Step Change - No BOP BESS'!R84*Weight_Step+'Progressive Change - No BOP BES'!R84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R84*Weight_Hydro","v":-0.10101228136277909},{"$f":"'Step Change - No BOP BESS'!S84*Weight_Step+'Progressive Change - No BOP BES'!S84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S84*Weight_Hydro","v":-0.23974094943387475},{"$f":"'Step Change - No BOP BESS'!T84*Weight_Step+'Progressive Change - No BOP BES'!T84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T84*Weight_Hydro","v":-0.22492382785580567},{"$f":"'Step Change - No BOP BESS'!U84*Weight_Step+'Progressive Change - No BOP BES'!U84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U84*Weight_Hydro","v":-0.4235362866855979},{"$f":"'Step Change - No BOP BESS'!V84*Weight_Step+'Progressive Change - No BOP BES'!V84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V84*Weight_Hydro","v":9.7344536884797328E-2},{"$f":"'Step Change - No BOP BESS'!W84*Weight_Step+'Progressive Change - No BOP BES'!W84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W84*Weight_Hydro","v":8.0430590169623312E-2},{"$f":"'Step Change - No BOP BESS'!X84*Weight_Step+'Progressive Change - No BOP BES'!X84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X84*Weight_Hydro","v":9.9980095956274218E-2},{"$f":"'Step Change - No BOP BESS'!Y84*Weight_Step+'Progressive Change - No BOP BES'!Y84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y84*Weight_Hydro","v":-0.47917336503031716},{"$f":"'Step Change - No BOP BESS'!Z84*Weight_Step+'Progressive Change - No BOP BES'!Z84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z84*Weight_Hydro","v":-0.50533579192665801},{"$f":"'Step Change - No BOP BESS'!AA84*Weight_Step+'Progressive Change - No BOP BES'!AA84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA84*Weight_Hydro","v":-0.30634879125915065},{"$f":"'Step Change - No BOP BESS'!AB84*Weight_Step+'Progressive Change - No BOP BES'!AB84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB84*Weight_Hydro","v":-0.44107266465863298},{"$f":"'Step Change - No BOP BESS'!AC84*Weight_Step+'Progressive Change - No BOP BES'!AC84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC84*Weight_Hydro","v":-0.45351169237821176},{"$f":"'Step Change - No BOP BESS'!AD84*Weight_Step+'Progressive Change - No BOP BES'!AD84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD84*Weight_Hydro","v":-0.57138747796157086},{"$f":"'Step Change - No BOP BESS'!AE84*Weight_Step+'Progressive Change - No BOP BES'!AE84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE84*Weight_Hydro","v":0.67867784079089},{"$f":"'Step Change - No BOP BESS'!AF84*Weight_Step+'Progressive Change - No BOP BES'!AF84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF84*Weight_Hydro","v":0.31689032391793265},{"$f":"'Step Change - No BOP BESS'!AG84*Weight_Step+'Progressive Change - No BOP BES'!AG84*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG84*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.99655085553595901,{"$f":"'Step Change - No BOP BESS'!G85*Weight_Step+'Progressive Change - No BOP BES'!G85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G85*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H85*Weight_Step+'Progressive Change - No BOP BES'!H85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H85*Weight_Hydro","v":4.3806001063418363E-5},{"$f":"'Step Change - No BOP BESS'!I85*Weight_Step+'Progressive Change - No BOP BES'!I85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I85*Weight_Hydro","v":5.2348819807004896E-5},{"$f":"'Step Change - No BOP BESS'!J85*Weight_Step+'Progressive Change - No BOP BES'!J85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J85*Weight_Hydro","v":5.9400687288583713E-2},{"$f":"'Step Change - No BOP BESS'!K85*Weight_Step+'Progressive Change - No BOP BES'!K85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K85*Weight_Hydro","v":5.7037518507139416E-2},{"$f":"'Step Change - No BOP BESS'!L85*Weight_Step+'Progressive Change - No BOP BES'!L85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L85*Weight_Hydro","v":1.9742345250752122E-2},{"$f":"'Step Change - No BOP BESS'!M85*Weight_Step+'Progressive Change - No BOP BES'!M85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M85*Weight_Hydro","v":-3.3896809417804562E-2},{"$f":"'Step Change - No BOP BESS'!N85*Weight_Step+'Progressive Change - No BOP BES'!N85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N85*Weight_Hydro","v":-9.8301586956475798E-3},{"$f":"'Step Change - No BOP BESS'!O85*Weight_Step+'Progressive Change - No BOP BES'!O85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O85*Weight_Hydro","v":-1.0567079102992306E-2},{"$f":"'Step Change - No BOP BESS'!P85*Weight_Step+'Progressive Change - No BOP BES'!P85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P85*Weight_Hydro","v":-0.121674133310403},{"$f":"'Step Change - No BOP BESS'!Q85*Weight_Step+'Progressive Change - No BOP BES'!Q85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q85*Weight_Hydro","v":-9.6796730712170126E-2},{"$f":"'Step Change - No BOP BESS'!R85*Weight_Step+'Progressive Change - No BOP BES'!R85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R85*Weight_Hydro","v":-0.12084916905983072},{"$f":"'Step Change - No BOP BESS'!S85*Weight_Step+'Progressive Change - No BOP BES'!S85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S85*Weight_Hydro","v":-0.3030949200876375},{"$f":"'Step Change - No BOP BESS'!T85*Weight_Step+'Progressive Change - No BOP BES'!T85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T85*Weight_Hydro","v":-0.27596980299740365},{"$f":"'Step Change - No BOP BESS'!U85*Weight_Step+'Progressive Change - No BOP BES'!U85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U85*Weight_Hydro","v":-0.55974516036856148},{"$f":"'Step Change - No BOP BESS'!V85*Weight_Step+'Progressive Change - No BOP BES'!V85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V85*Weight_Hydro","v":0.14766832871994723},{"$f":"'Step Change - No BOP BESS'!W85*Weight_Step+'Progressive Change - No BOP BES'!W85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W85*Weight_Hydro","v":0.15725530970096371},{"$f":"'Step Change - No BOP BESS'!X85*Weight_Step+'Progressive Change - No BOP BES'!X85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X85*Weight_Hydro","v":0.15805051577436757},{"$f":"'Step Change - No BOP BESS'!Y85*Weight_Step+'Progressive Change - No BOP BES'!Y85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y85*Weight_Hydro","v":-0.45692777063295698},{"$f":"'Step Change - No BOP BESS'!Z85*Weight_Step+'Progressive Change - No BOP BES'!Z85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z85*Weight_Hydro","v":-0.44806892915680918},{"$f":"'Step Change - No BOP BESS'!AA85*Weight_Step+'Progressive Change - No BOP BES'!AA85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA85*Weight_Hydro","v":-0.37066950058951764},{"$f":"'Step Change - No BOP BESS'!AB85*Weight_Step+'Progressive Change - No BOP BES'!AB85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB85*Weight_Hydro","v":-0.4475350373265814},{"$f":"'Step Change - No BOP BESS'!AC85*Weight_Step+'Progressive Change - No BOP BES'!AC85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC85*Weight_Hydro","v":-0.29462161917013763},{"$f":"'Step Change - No BOP BESS'!AD85*Weight_Step+'Progressive Change - No BOP BES'!AD85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD85*Weight_Hydro","v":-0.53890333848799066},{"$f":"'Step Change - No BOP BESS'!AE85*Weight_Step+'Progressive Change - No BOP BES'!AE85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE85*Weight_Hydro","v":0.82385928438230616},{"$f":"'Step Change - No BOP BESS'!AF85*Weight_Step+'Progressive Change - No BOP BES'!AF85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF85*Weight_Hydro","v":0.46739680226266955},{"$f":"'Step Change - No BOP BESS'!AG85*Weight_Step+'Progressive Change - No BOP BES'!AG85*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG85*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.85785401879878376,{"$f":"'Step Change - No BOP BESS'!G86*Weight_Step+'Progressive Change - No BOP BES'!G86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G86*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H86*Weight_Step+'Progressive Change - No BOP BES'!H86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H86*Weight_Hydro","v":1.6864566997280893E-3},{"$f":"'Step Change - No BOP BESS'!I86*Weight_Step+'Progressive Change - No BOP BES'!I86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I86*Weight_Hydro","v":1.6970902054266627E-3},{"$f":"'Step Change - No BOP BESS'!J86*Weight_Step+'Progressive Change - No BOP BES'!J86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J86*Weight_Hydro","v":1.3671507068248271E-2},{"$f":"'Step Change - No BOP BESS'!K86*Weight_Step+'Progressive Change - No BOP BES'!K86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K86*Weight_Hydro","v":8.7020383618349149E-3},{"$f":"'Step Change - No BOP BESS'!L86*Weight_Step+'Progressive Change - No BOP BES'!L86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L86*Weight_Hydro","v":-5.0596496547870642E-3},{"$f":"'Step Change - No BOP BESS'!M86*Weight_Step+'Progressive Change - No BOP BES'!M86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M86*Weight_Hydro","v":-8.2638579932119552E-2},{"$f":"'Step Change - No BOP BESS'!N86*Weight_Step+'Progressive Change - No BOP BES'!N86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N86*Weight_Hydro","v":0.13366534080756245},{"$f":"'Step Change - No BOP BESS'!O86*Weight_Step+'Progressive Change - No BOP BES'!O86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O86*Weight_Hydro","v":0.20465162228937128},{"$f":"'Step Change - No BOP BESS'!P86*Weight_Step+'Progressive Change - No BOP BES'!P86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P86*Weight_Hydro","v":0.20958689246590048},{"$f":"'Step Change - No BOP BESS'!Q86*Weight_Step+'Progressive Change - No BOP BES'!Q86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q86*Weight_Hydro","v":0.20266505405642604},{"$f":"'Step Change - No BOP BESS'!R86*Weight_Step+'Progressive Change - No BOP BES'!R86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R86*Weight_Hydro","v":9.1926306077919961E-2},{"$f":"'Step Change - No BOP BESS'!S86*Weight_Step+'Progressive Change - No BOP BES'!S86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S86*Weight_Hydro","v":0.16424411000354261},{"$f":"'Step Change - No BOP BESS'!T86*Weight_Step+'Progressive Change - No BOP BES'!T86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T86*Weight_Hydro","v":-2.4292292576721483E-2},{"$f":"'Step Change - No BOP BESS'!U86*Weight_Step+'Progressive Change - No BOP BES'!U86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U86*Weight_Hydro","v":0.24849728834942539},{"$f":"'Step Change - No BOP BESS'!V86*Weight_Step+'Progressive Change - No BOP BES'!V86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V86*Weight_Hydro","v":0.59675613575083841},{"$f":"'Step Change - No BOP BESS'!W86*Weight_Step+'Progressive Change - No BOP BES'!W86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W86*Weight_Hydro","v":0.32367689287120638},{"$f":"'Step Change - No BOP BESS'!X86*Weight_Step+'Progressive Change - No BOP BES'!X86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X86*Weight_Hydro","v":0.32363788066835525},{"$f":"'Step Change - No BOP BESS'!Y86*Weight_Step+'Progressive Change - No BOP BES'!Y86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y86*Weight_Hydro","v":9.4151112177904117E-2},{"$f":"'Step Change - No BOP BESS'!Z86*Weight_Step+'Progressive Change - No BOP BES'!Z86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z86*Weight_Hydro","v":0.54088746847989277},{"$f":"'Step Change - No BOP BESS'!AA86*Weight_Step+'Progressive Change - No BOP BES'!AA86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA86*Weight_Hydro","v":0.51320146045342885},{"$f":"'Step Change - No BOP BESS'!AB86*Weight_Step+'Progressive Change - No BOP BES'!AB86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB86*Weight_Hydro","v":3.1164645283713488E-2},{"$f":"'Step Change - No BOP BESS'!AC86*Weight_Step+'Progressive Change - No BOP BES'!AC86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC86*Weight_Hydro","v":-0.17942645574071553},{"$f":"'Step Change - No BOP BESS'!AD86*Weight_Step+'Progressive Change - No BOP BES'!AD86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD86*Weight_Hydro","v":-2.0297584550465162},{"$f":"'Step Change - No BOP BESS'!AE86*Weight_Step+'Progressive Change - No BOP BES'!AE86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE86*Weight_Hydro","v":-0.64412402268519586},{"$f":"'Step Change - No BOP BESS'!AF86*Weight_Step+'Progressive Change - No BOP BES'!AF86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF86*Weight_Hydro","v":0.2181845663740796},{"$f":"'Step Change - No BOP BESS'!AG86*Weight_Step+'Progressive Change - No BOP BES'!AG86*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG86*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.33232819158228932,{"$f":"'Step Change - No BOP BESS'!G87*Weight_Step+'Progressive Change - No BOP BES'!G87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G87*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H87*Weight_Step+'Progressive Change - No BOP BES'!H87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H87*Weight_Hydro","v":3.9278035644159661E-5},{"$f":"'Step Change - No BOP BESS'!I87*Weight_Step+'Progressive Change - No BOP BES'!I87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I87*Weight_Hydro","v":5.2181050716972316E-5},{"$f":"'Step Change - No BOP BESS'!J87*Weight_Step+'Progressive Change - No BOP BES'!J87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J87*Weight_Hydro","v":2.6113640451276905E-2},{"$f":"'Step Change - No BOP BESS'!K87*Weight_Step+'Progressive Change - No BOP BES'!K87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K87*Weight_Hydro","v":4.8292526679290529E-2},{"$f":"'Step Change - No BOP BESS'!L87*Weight_Step+'Progressive Change - No BOP BES'!L87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L87*Weight_Hydro","v":-1.5944210092097875E-2},{"$f":"'Step Change - No BOP BESS'!M87*Weight_Step+'Progressive Change - No BOP BES'!M87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M87*Weight_Hydro","v":-8.2996069978406181E-2},{"$f":"'Step Change - No BOP BESS'!N87*Weight_Step+'Progressive Change - No BOP BES'!N87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N87*Weight_Hydro","v":4.6321377631852092E-3},{"$f":"'Step Change - No BOP BESS'!O87*Weight_Step+'Progressive Change - No BOP BES'!O87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O87*Weight_Hydro","v":-1.9395570460418593E-2},{"$f":"'Step Change - No BOP BESS'!P87*Weight_Step+'Progressive Change - No BOP BES'!P87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P87*Weight_Hydro","v":-7.1954164173033616E-2},{"$f":"'Step Change - No BOP BESS'!Q87*Weight_Step+'Progressive Change - No BOP BES'!Q87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q87*Weight_Hydro","v":3.4568879459409965E-2},{"$f":"'Step Change - No BOP BESS'!R87*Weight_Step+'Progressive Change - No BOP BES'!R87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R87*Weight_Hydro","v":8.6707233506590708E-2},{"$f":"'Step Change - No BOP BESS'!S87*Weight_Step+'Progressive Change - No BOP BES'!S87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S87*Weight_Hydro","v":-7.7786081841128341E-2},{"$f":"'Step Change - No BOP BESS'!T87*Weight_Step+'Progressive Change - No BOP BES'!T87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T87*Weight_Hydro","v":-8.9809345304190935E-3},{"$f":"'Step Change - No BOP BESS'!U87*Weight_Step+'Progressive Change - No BOP BES'!U87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U87*Weight_Hydro","v":-0.11330443107568958},{"$f":"'Step Change - No BOP BESS'!V87*Weight_Step+'Progressive Change - No BOP BES'!V87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V87*Weight_Hydro","v":0.1965817357577998},{"$f":"'Step Change - No BOP BESS'!W87*Weight_Step+'Progressive Change - No BOP BES'!W87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W87*Weight_Hydro","v":0.2002868941046142},{"$f":"'Step Change - No BOP BESS'!X87*Weight_Step+'Progressive Change - No BOP BES'!X87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X87*Weight_Hydro","v":0.29944480665159057},{"$f":"'Step Change - No BOP BESS'!Y87*Weight_Step+'Progressive Change - No BOP BES'!Y87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y87*Weight_Hydro","v":-5.2509444090225385E-3},{"$f":"'Step Change - No BOP BESS'!Z87*Weight_Step+'Progressive Change - No BOP BES'!Z87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z87*Weight_Hydro","v":3.9609431795373656E-2},{"$f":"'Step Change - No BOP BESS'!AA87*Weight_Step+'Progressive Change - No BOP BES'!AA87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA87*Weight_Hydro","v":-0.14227197321082941},{"$f":"'Step Change - No BOP BESS'!AB87*Weight_Step+'Progressive Change - No BOP BES'!AB87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB87*Weight_Hydro","v":-9.5895244083960746E-2},{"$f":"'Step Change - No BOP BESS'!AC87*Weight_Step+'Progressive Change - No BOP BES'!AC87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC87*Weight_Hydro","v":-9.1009354020502586E-3},{"$f":"'Step Change - No BOP BESS'!AD87*Weight_Step+'Progressive Change - No BOP BES'!AD87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD87*Weight_Hydro","v":-0.67819637381704301},{"$f":"'Step Change - No BOP BESS'!AE87*Weight_Step+'Progressive Change - No BOP BES'!AE87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE87*Weight_Hydro","v":-0.38466856911740022},{"$f":"'Step Change - No BOP BESS'!AF87*Weight_Step+'Progressive Change - No BOP BES'!AF87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF87*Weight_Hydro","v":-0.59337294031128285},{"$f":"'Step Change - No BOP BESS'!AG87*Weight_Step+'Progressive Change - No BOP BES'!AG87*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG87*Weight_Hydro","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0},{"$f":"'Step Change - No BOP BESS'!G91*Weight_Step+'Progressive Change - No BOP BES'!G91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H91*Weight_Step+'Progressive Change - No BOP BES'!H91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I91*Weight_Step+'Progressive Change - No BOP BES'!I91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J91*Weight_Step+'Progressive Change - No BOP BES'!J91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K91*Weight_Step+'Progressive Change - No BOP BES'!K91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L91*Weight_Step+'Progressive Change - No BOP BES'!L91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M91*Weight_Step+'Progressive Change - No BOP BES'!M91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N91*Weight_Step+'Progressive Change - No BOP BES'!N91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O91*Weight_Step+'Progressive Change - No BOP BES'!O91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P91*Weight_Step+'Progressive Change - No BOP BES'!P91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q91*Weight_Step+'Progressive Change - No BOP BES'!Q91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R91*Weight_Step+'Progressive Change - No BOP BES'!R91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S91*Weight_Step+'Progressive Change - No BOP BES'!S91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T91*Weight_Step+'Progressive Change - No BOP BES'!T91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U91*Weight_Step+'Progressive Change - No BOP BES'!U91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V91*Weight_Step+'Progressive Change - No BOP BES'!V91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W91*Weight_Step+'Progressive Change - No BOP BES'!W91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X91*Weight_Step+'Progressive Change - No BOP BES'!X91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y91*Weight_Step+'Progressive Change - No BOP BES'!Y91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z91*Weight_Step+'Progressive Change - No BOP BES'!Z91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA91*Weight_Step+'Progressive Change - No BOP BES'!AA91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB91*Weight_Step+'Progressive Change - No BOP BES'!AB91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC91*Weight_Step+'Progressive Change - No BOP BES'!AC91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD91*Weight_Step+'Progressive Change - No BOP BES'!AD91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE91*Weight_Step+'Progressive Change - No BOP BES'!AE91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF91*Weight_Step+'Progressive Change - No BOP BES'!AF91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF91*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AG91*Weight_Step+'Progressive Change - No BOP BES'!AG91*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG91*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"'Step Change - No BOP BESS'!G92*Weight_Step+'Progressive Change - No BOP BES'!G92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H92*Weight_Step+'Progressive Change - No BOP BES'!H92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I92*Weight_Step+'Progressive Change - No BOP BES'!I92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J92*Weight_Step+'Progressive Change - No BOP BES'!J92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K92*Weight_Step+'Progressive Change - No BOP BES'!K92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L92*Weight_Step+'Progressive Change - No BOP BES'!L92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M92*Weight_Step+'Progressive Change - No BOP BES'!M92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N92*Weight_Step+'Progressive Change - No BOP BES'!N92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O92*Weight_Step+'Progressive Change - No BOP BES'!O92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P92*Weight_Step+'Progressive Change - No BOP BES'!P92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q92*Weight_Step+'Progressive Change - No BOP BES'!Q92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R92*Weight_Step+'Progressive Change - No BOP BES'!R92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S92*Weight_Step+'Progressive Change - No BOP BES'!S92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T92*Weight_Step+'Progressive Change - No BOP BES'!T92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U92*Weight_Step+'Progressive Change - No BOP BES'!U92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V92*Weight_Step+'Progressive Change - No BOP BES'!V92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W92*Weight_Step+'Progressive Change - No BOP BES'!W92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X92*Weight_Step+'Progressive Change - No BOP BES'!X92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y92*Weight_Step+'Progressive Change - No BOP BES'!Y92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z92*Weight_Step+'Progressive Change - No BOP BES'!Z92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA92*Weight_Step+'Progressive Change - No BOP BES'!AA92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB92*Weight_Step+'Progressive Change - No BOP BES'!AB92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC92*Weight_Step+'Progressive Change - No BOP BES'!AC92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD92*Weight_Step+'Progressive Change - No BOP BES'!AD92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE92*Weight_Step+'Progressive Change - No BOP BES'!AE92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF92*Weight_Step+'Progressive Change - No BOP BES'!AF92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF92*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AG92*Weight_Step+'Progressive Change - No BOP BES'!AG92*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG92*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"'Step Change - No BOP BESS'!G93*Weight_Step+'Progressive Change - No BOP BES'!G93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H93*Weight_Step+'Progressive Change - No BOP BES'!H93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I93*Weight_Step+'Progressive Change - No BOP BES'!I93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J93*Weight_Step+'Progressive Change - No BOP BES'!J93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K93*Weight_Step+'Progressive Change - No BOP BES'!K93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L93*Weight_Step+'Progressive Change - No BOP BES'!L93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M93*Weight_Step+'Progressive Change - No BOP BES'!M93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N93*Weight_Step+'Progressive Change - No BOP BES'!N93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O93*Weight_Step+'Progressive Change - No BOP BES'!O93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P93*Weight_Step+'Progressive Change - No BOP BES'!P93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q93*Weight_Step+'Progressive Change - No BOP BES'!Q93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R93*Weight_Step+'Progressive Change - No BOP BES'!R93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S93*Weight_Step+'Progressive Change - No BOP BES'!S93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T93*Weight_Step+'Progressive Change - No BOP BES'!T93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U93*Weight_Step+'Progressive Change - No BOP BES'!U93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V93*Weight_Step+'Progressive Change - No BOP BES'!V93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W93*Weight_Step+'Progressive Change - No BOP BES'!W93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X93*Weight_Step+'Progressive Change - No BOP BES'!X93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y93*Weight_Step+'Progressive Change - No BOP BES'!Y93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z93*Weight_Step+'Progressive Change - No BOP BES'!Z93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA93*Weight_Step+'Progressive Change - No BOP BES'!AA93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB93*Weight_Step+'Progressive Change - No BOP BES'!AB93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC93*Weight_Step+'Progressive Change - No BOP BES'!AC93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD93*Weight_Step+'Progressive Change - No BOP BES'!AD93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE93*Weight_Step+'Progressive Change - No BOP BES'!AE93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF93*Weight_Step+'Progressive Change - No BOP BES'!AF93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF93*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AG93*Weight_Step+'Progressive Change - No BOP BES'!AG93*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG93*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"'Step Change - No BOP BESS'!G94*Weight_Step+'Progressive Change - No BOP BES'!G94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H94*Weight_Step+'Progressive Change - No BOP BES'!H94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I94*Weight_Step+'Progressive Change - No BOP BES'!I94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J94*Weight_Step+'Progressive Change - No BOP BES'!J94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K94*Weight_Step+'Progressive Change - No BOP BES'!K94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L94*Weight_Step+'Progressive Change - No BOP BES'!L94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M94*Weight_Step+'Progressive Change - No BOP BES'!M94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N94*Weight_Step+'Progressive Change - No BOP BES'!N94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O94*Weight_Step+'Progressive Change - No BOP BES'!O94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P94*Weight_Step+'Progressive Change - No BOP BES'!P94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q94*Weight_Step+'Progressive Change - No BOP BES'!Q94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R94*Weight_Step+'Progressive Change - No BOP BES'!R94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S94*Weight_Step+'Progressive Change - No BOP BES'!S94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T94*Weight_Step+'Progressive Change - No BOP BES'!T94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U94*Weight_Step+'Progressive Change - No BOP BES'!U94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V94*Weight_Step+'Progressive Change - No BOP BES'!V94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W94*Weight_Step+'Progressive Change - No BOP BES'!W94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X94*Weight_Step+'Progressive Change - No BOP BES'!X94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y94*Weight_Step+'Progressive Change - No BOP BES'!Y94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z94*Weight_Step+'Progressive Change - No BOP BES'!Z94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA94*Weight_Step+'Progressive Change - No BOP BES'!AA94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB94*Weight_Step+'Progressive Change - No BOP BES'!AB94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC94*Weight_Step+'Progressive Change - No BOP BES'!AC94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD94*Weight_Step+'Progressive Change - No BOP BES'!AD94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE94*Weight_Step+'Progressive Change - No BOP BES'!AE94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF94*Weight_Step+'Progressive Change - No BOP BES'!AF94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF94*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AG94*Weight_Step+'Progressive Change - No BOP BES'!AG94*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG94*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"'Step Change - No BOP BESS'!G95*Weight_Step+'Progressive Change - No BOP BES'!G95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H95*Weight_Step+'Progressive Change - No BOP BES'!H95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I95*Weight_Step+'Progressive Change - No BOP BES'!I95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J95*Weight_Step+'Progressive Change - No BOP BES'!J95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K95*Weight_Step+'Progressive Change - No BOP BES'!K95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L95*Weight_Step+'Progressive Change - No BOP BES'!L95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M95*Weight_Step+'Progressive Change - No BOP BES'!M95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N95*Weight_Step+'Progressive Change - No BOP BES'!N95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O95*Weight_Step+'Progressive Change - No BOP BES'!O95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P95*Weight_Step+'Progressive Change - No BOP BES'!P95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q95*Weight_Step+'Progressive Change - No BOP BES'!Q95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R95*Weight_Step+'Progressive Change - No BOP BES'!R95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S95*Weight_Step+'Progressive Change - No BOP BES'!S95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T95*Weight_Step+'Progressive Change - No BOP BES'!T95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U95*Weight_Step+'Progressive Change - No BOP BES'!U95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V95*Weight_Step+'Progressive Change - No BOP BES'!V95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W95*Weight_Step+'Progressive Change - No BOP BES'!W95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X95*Weight_Step+'Progressive Change - No BOP BES'!X95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y95*Weight_Step+'Progressive Change - No BOP BES'!Y95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z95*Weight_Step+'Progressive Change - No BOP BES'!Z95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA95*Weight_Step+'Progressive Change - No BOP BES'!AA95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB95*Weight_Step+'Progressive Change - No BOP BES'!AB95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC95*Weight_Step+'Progressive Change - No BOP BES'!AC95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD95*Weight_Step+'Progressive Change - No BOP BES'!AD95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE95*Weight_Step+'Progressive Change - No BOP BES'!AE95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF95*Weight_Step+'Progressive Change - No BOP BES'!AF95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF95*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AG95*Weight_Step+'Progressive Change - No BOP BES'!AG95*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG95*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"'Step Change - No BOP BESS'!G96*Weight_Step+'Progressive Change - No BOP BES'!G96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H96*Weight_Step+'Progressive Change - No BOP BES'!H96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!I96*Weight_Step+'Progressive Change - No BOP BES'!I96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!J96*Weight_Step+'Progressive Change - No BOP BES'!J96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!K96*Weight_Step+'Progressive Change - No BOP BES'!K96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!L96*Weight_Step+'Progressive Change - No BOP BES'!L96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!M96*Weight_Step+'Progressive Change - No BOP BES'!M96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!N96*Weight_Step+'Progressive Change - No BOP BES'!N96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!O96*Weight_Step+'Progressive Change - No BOP BES'!O96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!P96*Weight_Step+'Progressive Change - No BOP BES'!P96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Q96*Weight_Step+'Progressive Change - No BOP BES'!Q96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!R96*Weight_Step+'Progressive Change - No BOP BES'!R96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!S96*Weight_Step+'Progressive Change - No BOP BES'!S96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!T96*Weight_Step+'Progressive Change - No BOP BES'!T96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!U96*Weight_Step+'Progressive Change - No BOP BES'!U96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!V96*Weight_Step+'Progressive Change - No BOP BES'!V96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!W96*Weight_Step+'Progressive Change - No BOP BES'!W96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!X96*Weight_Step+'Progressive Change - No BOP BES'!X96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Y96*Weight_Step+'Progressive Change - No BOP BES'!Y96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!Z96*Weight_Step+'Progressive Change - No BOP BES'!Z96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AA96*Weight_Step+'Progressive Change - No BOP BES'!AA96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AB96*Weight_Step+'Progressive Change - No BOP BES'!AB96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AC96*Weight_Step+'Progressive Change - No BOP BES'!AC96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AD96*Weight_Step+'Progressive Change - No BOP BES'!AD96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AE96*Weight_Step+'Progressive Change - No BOP BES'!AE96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AF96*Weight_Step+'Progressive Change - No BOP BES'!AF96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF96*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!AG96*Weight_Step+'Progressive Change - No BOP BES'!AG96*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG96*Weight_Hydro","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-0.41036895121476896},{"$f":"'Step Change - No BOP BESS'!G100*Weight_Step+'Progressive Change - No BOP BES'!G100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G100*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H100*Weight_Step+'Progressive Change - No BOP BES'!H100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H100*Weight_Hydro","v":2.5711239463035445E-5},{"$f":"'Step Change - No BOP BESS'!I100*Weight_Step+'Progressive Change - No BOP BES'!I100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I100*Weight_Hydro","v":2.8492499210240323E-2},{"$f":"'Step Change - No BOP BESS'!J100*Weight_Step+'Progressive Change - No BOP BES'!J100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J100*Weight_Hydro","v":-6.3970146576794631E-2},{"$f":"'Step Change - No BOP BESS'!K100*Weight_Step+'Progressive Change - No BOP BES'!K100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K100*Weight_Hydro","v":-4.8163949333065226E-2},{"$f":"'Step Change - No BOP BESS'!L100*Weight_Step+'Progressive Change - No BOP BES'!L100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L100*Weight_Hydro","v":-3.8159910292844754E-2},{"$f":"'Step Change - No BOP BESS'!M100*Weight_Step+'Progressive Change - No BOP BES'!M100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M100*Weight_Hydro","v":0.13773248877216254},{"$f":"'Step Change - No BOP BESS'!N100*Weight_Step+'Progressive Change - No BOP BES'!N100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N100*Weight_Hydro","v":-4.6456072549399173E-2},{"$f":"'Step Change - No BOP BESS'!O100*Weight_Step+'Progressive Change - No BOP BES'!O100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O100*Weight_Hydro","v":-6.251345292013781E-2},{"$f":"'Step Change - No BOP BESS'!P100*Weight_Step+'Progressive Change - No BOP BES'!P100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P100*Weight_Hydro","v":5.5337606714226098E-3},{"$f":"'Step Change - No BOP BESS'!Q100*Weight_Step+'Progressive Change - No BOP BES'!Q100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q100*Weight_Hydro","v":5.332335661574842E-2},{"$f":"'Step Change - No BOP BESS'!R100*Weight_Step+'Progressive Change - No BOP BES'!R100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R100*Weight_Hydro","v":-0.21967107249161599},{"$f":"'Step Change - No BOP BESS'!S100*Weight_Step+'Progressive Change - No BOP BES'!S100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S100*Weight_Hydro","v":-0.22511868503801896},{"$f":"'Step Change - No BOP BESS'!T100*Weight_Step+'Progressive Change - No BOP BES'!T100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T100*Weight_Hydro","v":-5.4006119875538603E-3},{"$f":"'Step Change - No BOP BESS'!U100*Weight_Step+'Progressive Change - No BOP BES'!U100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U100*Weight_Hydro","v":-1.7467901766945123E-3},{"$f":"'Step Change - No BOP BESS'!V100*Weight_Step+'Progressive Change - No BOP BES'!V100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V100*Weight_Hydro","v":7.8579766535559661E-2},{"$f":"'Step Change - No BOP BESS'!W100*Weight_Step+'Progressive Change - No BOP BES'!W100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W100*Weight_Hydro","v":4.2857847979271694E-5},{"$f":"'Step Change - No BOP BESS'!X100*Weight_Step+'Progressive Change - No BOP BES'!X100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X100*Weight_Hydro","v":-1.0111298856948669E-2},{"$f":"'Step Change - No BOP BESS'!Y100*Weight_Step+'Progressive Change - No BOP BES'!Y100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y100*Weight_Hydro","v":-8.2701877480069075E-2},{"$f":"'Step Change - No BOP BESS'!Z100*Weight_Step+'Progressive Change - No BOP BES'!Z100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z100*Weight_Hydro","v":-8.8193148332430582E-2},{"$f":"'Step Change - No BOP BESS'!AA100*Weight_Step+'Progressive Change - No BOP BES'!AA100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA100*Weight_Hydro","v":4.0527094428203193E-3},{"$f":"'Step Change - No BOP BESS'!AB100*Weight_Step+'Progressive Change - No BOP BES'!AB100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB100*Weight_Hydro","v":-2.4200426122836537E-2},{"$f":"'Step Change - No BOP BESS'!AC100*Weight_Step+'Progressive Change - No BOP BES'!AC100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC100*Weight_Hydro","v":-5.5365077464386132E-2},{"$f":"'Step Change - No BOP BESS'!AD100*Weight_Step+'Progressive Change - No BOP BES'!AD100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD100*Weight_Hydro","v":-0.21435378797188304},{"$f":"'Step Change - No BOP BESS'!AE100*Weight_Step+'Progressive Change - No BOP BES'!AE100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE100*Weight_Hydro","v":1.8654568622077816E-2},{"$f":"'Step Change - No BOP BESS'!AF100*Weight_Step+'Progressive Change - No BOP BES'!AF100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF100*Weight_Hydro","v":-6.9618544846183961E-2},{"$f":"'Step Change - No BOP BESS'!AG100*Weight_Step+'Progressive Change - No BOP BES'!AG100*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG100*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.73133128267763947,{"$f":"'Step Change - No BOP BESS'!G101*Weight_Step+'Progressive Change - No BOP BES'!G101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G101*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H101*Weight_Step+'Progressive Change - No BOP BES'!H101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H101*Weight_Hydro","v":1.3412363300169261E-4},{"$f":"'Step Change - No BOP BESS'!I101*Weight_Step+'Progressive Change - No BOP BES'!I101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I101*Weight_Hydro","v":-8.4577442913804637E-4},{"$f":"'Step Change - No BOP BESS'!J101*Weight_Step+'Progressive Change - No BOP BES'!J101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J101*Weight_Hydro","v":-7.3035110533539727E-2},{"$f":"'Step Change - No BOP BESS'!K101*Weight_Step+'Progressive Change - No BOP BES'!K101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K101*Weight_Hydro","v":-7.4051246501918078E-2},{"$f":"'Step Change - No BOP BESS'!L101*Weight_Step+'Progressive Change - No BOP BES'!L101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L101*Weight_Hydro","v":-4.421335527586441E-2},{"$f":"'Step Change - No BOP BESS'!M101*Weight_Step+'Progressive Change - No BOP BES'!M101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M101*Weight_Hydro","v":0.14495629155994627},{"$f":"'Step Change - No BOP BESS'!N101*Weight_Step+'Progressive Change - No BOP BES'!N101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N101*Weight_Hydro","v":-8.4994512110376882E-2},{"$f":"'Step Change - No BOP BESS'!O101*Weight_Step+'Progressive Change - No BOP BES'!O101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O101*Weight_Hydro","v":-0.26093550775078733},{"$f":"'Step Change - No BOP BESS'!P101*Weight_Step+'Progressive Change - No BOP BES'!P101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P101*Weight_Hydro","v":4.8375255174548529E-3},{"$f":"'Step Change - No BOP BESS'!Q101*Weight_Step+'Progressive Change - No BOP BES'!Q101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q101*Weight_Hydro","v":7.0311522657781678E-2},{"$f":"'Step Change - No BOP BESS'!R101*Weight_Step+'Progressive Change - No BOP BES'!R101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R101*Weight_Hydro","v":-0.40291716126686083},{"$f":"'Step Change - No BOP BESS'!S101*Weight_Step+'Progressive Change - No BOP BES'!S101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S101*Weight_Hydro","v":-0.29289903378919036},{"$f":"'Step Change - No BOP BESS'!T101*Weight_Step+'Progressive Change - No BOP BES'!T101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T101*Weight_Hydro","v":-1.1770041204747882E-2},{"$f":"'Step Change - No BOP BESS'!U101*Weight_Step+'Progressive Change - No BOP BES'!U101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U101*Weight_Hydro","v":-8.0441536219437431E-3},{"$f":"'Step Change - No BOP BESS'!V101*Weight_Step+'Progressive Change - No BOP BES'!V101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V101*Weight_Hydro","v":0.1197046361089734},{"$f":"'Step Change - No BOP BESS'!W101*Weight_Step+'Progressive Change - No BOP BES'!W101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W101*Weight_Hydro","v":3.2923834663142835E-4},{"$f":"'Step Change - No BOP BESS'!X101*Weight_Step+'Progressive Change - No BOP BES'!X101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X101*Weight_Hydro","v":-8.7804897185233405E-4},{"$f":"'Step Change - No BOP BESS'!Y101*Weight_Step+'Progressive Change - No BOP BES'!Y101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y101*Weight_Hydro","v":-5.2072621119377965E-2},{"$f":"'Step Change - No BOP BESS'!Z101*Weight_Step+'Progressive Change - No BOP BES'!Z101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z101*Weight_Hydro","v":-0.13005488166697624},{"$f":"'Step Change - No BOP BESS'!AA101*Weight_Step+'Progressive Change - No BOP BES'!AA101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA101*Weight_Hydro","v":-4.7735817288117134E-2},{"$f":"'Step Change - No BOP BESS'!AB101*Weight_Step+'Progressive Change - No BOP BES'!AB101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB101*Weight_Hydro","v":-1.0521150223114626E-2},{"$f":"'Step Change - No BOP BESS'!AC101*Weight_Step+'Progressive Change - No BOP BES'!AC101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC101*Weight_Hydro","v":-3.8081453979673587E-2},{"$f":"'Step Change - No BOP BESS'!AD101*Weight_Step+'Progressive Change - No BOP BES'!AD101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD101*Weight_Hydro","v":-0.17031530370405051},{"$f":"'Step Change - No BOP BESS'!AE101*Weight_Step+'Progressive Change - No BOP BES'!AE101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE101*Weight_Hydro","v":2.5990655755806426E-2},{"$f":"'Step Change - No BOP BESS'!AF101*Weight_Step+'Progressive Change - No BOP BES'!AF101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF101*Weight_Hydro","v":-7.9709267759978525E-2},{"$f":"'Step Change - No BOP BESS'!AG101*Weight_Step+'Progressive Change - No BOP BES'!AG101*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG101*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.883035414660713,{"$f":"'Step Change - No BOP BESS'!G102*Weight_Step+'Progressive Change - No BOP BES'!G102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G102*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H102*Weight_Step+'Progressive Change - No BOP BES'!H102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H102*Weight_Hydro","v":-2.5538698631429215E-4},{"$f":"'Step Change - No BOP BESS'!I102*Weight_Step+'Progressive Change - No BOP BES'!I102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I102*Weight_Hydro","v":-8.4511297018021738E-4},{"$f":"'Step Change - No BOP BESS'!J102*Weight_Step+'Progressive Change - No BOP BES'!J102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J102*Weight_Hydro","v":-7.300543475434372E-2},{"$f":"'Step Change - No BOP BESS'!K102*Weight_Step+'Progressive Change - No BOP BES'!K102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K102*Weight_Hydro","v":-7.3842538708533342E-2},{"$f":"'Step Change - No BOP BESS'!L102*Weight_Step+'Progressive Change - No BOP BES'!L102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L102*Weight_Hydro","v":-4.4231415404055792E-2},{"$f":"'Step Change - No BOP BESS'!M102*Weight_Step+'Progressive Change - No BOP BES'!M102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M102*Weight_Hydro","v":0.1464837967795703},{"$f":"'Step Change - No BOP BESS'!N102*Weight_Step+'Progressive Change - No BOP BES'!N102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N102*Weight_Hydro","v":-8.50522589897761E-2},{"$f":"'Step Change - No BOP BESS'!O102*Weight_Step+'Progressive Change - No BOP BES'!O102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O102*Weight_Hydro","v":-0.27108536567128472},{"$f":"'Step Change - No BOP BESS'!P102*Weight_Step+'Progressive Change - No BOP BES'!P102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P102*Weight_Hydro","v":4.8183213457910108E-3},{"$f":"'Step Change - No BOP BESS'!Q102*Weight_Step+'Progressive Change - No BOP BES'!Q102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q102*Weight_Hydro","v":6.778980907339241E-2},{"$f":"'Step Change - No BOP BESS'!R102*Weight_Step+'Progressive Change - No BOP BES'!R102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R102*Weight_Hydro","v":-0.41062693960754559},{"$f":"'Step Change - No BOP BESS'!S102*Weight_Step+'Progressive Change - No BOP BES'!S102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S102*Weight_Hydro","v":-0.31560781707464863},{"$f":"'Step Change - No BOP BESS'!T102*Weight_Step+'Progressive Change - No BOP BES'!T102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T102*Weight_Hydro","v":-1.260088094162737E-2},{"$f":"'Step Change - No BOP BESS'!U102*Weight_Step+'Progressive Change - No BOP BES'!U102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U102*Weight_Hydro","v":-8.210207808660993E-3},{"$f":"'Step Change - No BOP BESS'!V102*Weight_Step+'Progressive Change - No BOP BES'!V102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V102*Weight_Hydro","v":0.10024082254839399},{"$f":"'Step Change - No BOP BESS'!W102*Weight_Step+'Progressive Change - No BOP BES'!W102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W102*Weight_Hydro","v":3.3672703932402368E-4},{"$f":"'Step Change - No BOP BESS'!X102*Weight_Step+'Progressive Change - No BOP BES'!X102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X102*Weight_Hydro","v":4.9827023106158164E-5},{"$f":"'Step Change - No BOP BESS'!Y102*Weight_Step+'Progressive Change - No BOP BES'!Y102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y102*Weight_Hydro","v":-4.7710107019192018E-2},{"$f":"'Step Change - No BOP BESS'!Z102*Weight_Step+'Progressive Change - No BOP BES'!Z102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z102*Weight_Hydro","v":-0.13885069491411095},{"$f":"'Step Change - No BOP BESS'!AA102*Weight_Step+'Progressive Change - No BOP BES'!AA102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA102*Weight_Hydro","v":-3.8008024355636848E-2},{"$f":"'Step Change - No BOP BESS'!AB102*Weight_Step+'Progressive Change - No BOP BES'!AB102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB102*Weight_Hydro","v":-2.3752827673890684E-3},{"$f":"'Step Change - No BOP BESS'!AC102*Weight_Step+'Progressive Change - No BOP BES'!AC102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC102*Weight_Hydro","v":-3.5069634400635437E-2},{"$f":"'Step Change - No BOP BESS'!AD102*Weight_Step+'Progressive Change - No BOP BES'!AD102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD102*Weight_Hydro","v":-0.18663674076728962},{"$f":"'Step Change - No BOP BESS'!AE102*Weight_Step+'Progressive Change - No BOP BES'!AE102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE102*Weight_Hydro","v":-2.7859240446112807E-2},{"$f":"'Step Change - No BOP BESS'!AF102*Weight_Step+'Progressive Change - No BOP BES'!AF102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF102*Weight_Hydro","v":-0.48070393250831733},{"$f":"'Step Change - No BOP BESS'!AG102*Weight_Step+'Progressive Change - No BOP BES'!AG102*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG102*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.3376694064100771,{"$f":"'Step Change - No BOP BESS'!G103*Weight_Step+'Progressive Change - No BOP BES'!G103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G103*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H103*Weight_Step+'Progressive Change - No BOP BES'!H103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H103*Weight_Hydro","v":3.1151632916355244E-5},{"$f":"'Step Change - No BOP BESS'!I103*Weight_Step+'Progressive Change - No BOP BES'!I103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I103*Weight_Hydro","v":-8.3185843442851854E-4},{"$f":"'Step Change - No BOP BESS'!J103*Weight_Step+'Progressive Change - No BOP BES'!J103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J103*Weight_Hydro","v":-7.2960681605549527E-2},{"$f":"'Step Change - No BOP BESS'!K103*Weight_Step+'Progressive Change - No BOP BES'!K103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K103*Weight_Hydro","v":-8.7598685137023125E-2},{"$f":"'Step Change - No BOP BESS'!L103*Weight_Step+'Progressive Change - No BOP BES'!L103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L103*Weight_Hydro","v":-4.3378441472768127E-2},{"$f":"'Step Change - No BOP BESS'!M103*Weight_Step+'Progressive Change - No BOP BES'!M103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M103*Weight_Hydro","v":0.12335692554728209},{"$f":"'Step Change - No BOP BESS'!N103*Weight_Step+'Progressive Change - No BOP BES'!N103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N103*Weight_Hydro","v":-8.936657763179684E-2},{"$f":"'Step Change - No BOP BESS'!O103*Weight_Step+'Progressive Change - No BOP BES'!O103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O103*Weight_Hydro","v":-0.45861212953790953},{"$f":"'Step Change - No BOP BESS'!P103*Weight_Step+'Progressive Change - No BOP BES'!P103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P103*Weight_Hydro","v":4.8730956206365795E-3},{"$f":"'Step Change - No BOP BESS'!Q103*Weight_Step+'Progressive Change - No BOP BES'!Q103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q103*Weight_Hydro","v":5.3084563880052102E-2},{"$f":"'Step Change - No BOP BESS'!R103*Weight_Step+'Progressive Change - No BOP BES'!R103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R103*Weight_Hydro","v":-0.50186866219199033},{"$f":"'Step Change - No BOP BESS'!S103*Weight_Step+'Progressive Change - No BOP BES'!S103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S103*Weight_Hydro","v":-0.42425138081814417},{"$f":"'Step Change - No BOP BESS'!T103*Weight_Step+'Progressive Change - No BOP BES'!T103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T103*Weight_Hydro","v":-8.6797667466701166E-3},{"$f":"'Step Change - No BOP BESS'!U103*Weight_Step+'Progressive Change - No BOP BES'!U103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U103*Weight_Hydro","v":-1.3965194268552611E-2},{"$f":"'Step Change - No BOP BESS'!V103*Weight_Step+'Progressive Change - No BOP BES'!V103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V103*Weight_Hydro","v":9.8525327731743467E-2},{"$f":"'Step Change - No BOP BESS'!W103*Weight_Step+'Progressive Change - No BOP BES'!W103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W103*Weight_Hydro","v":8.4843218553985186E-5},{"$f":"'Step Change - No BOP BESS'!X103*Weight_Step+'Progressive Change - No BOP BES'!X103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X103*Weight_Hydro","v":-3.0934996479803287E-3},{"$f":"'Step Change - No BOP BESS'!Y103*Weight_Step+'Progressive Change - No BOP BES'!Y103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y103*Weight_Hydro","v":-7.4117443322316096E-2},{"$f":"'Step Change - No BOP BESS'!Z103*Weight_Step+'Progressive Change - No BOP BES'!Z103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z103*Weight_Hydro","v":-0.16055263798360953},{"$f":"'Step Change - No BOP BESS'!AA103*Weight_Step+'Progressive Change - No BOP BES'!AA103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA103*Weight_Hydro","v":1.3870740306658106E-2},{"$f":"'Step Change - No BOP BESS'!AB103*Weight_Step+'Progressive Change - No BOP BES'!AB103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB103*Weight_Hydro","v":-6.8600706370074965E-3},{"$f":"'Step Change - No BOP BESS'!AC103*Weight_Step+'Progressive Change - No BOP BES'!AC103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC103*Weight_Hydro","v":-1.7866699372367376E-2},{"$f":"'Step Change - No BOP BESS'!AD103*Weight_Step+'Progressive Change - No BOP BES'!AD103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD103*Weight_Hydro","v":-0.3695745350530697},{"$f":"'Step Change - No BOP BESS'!AE103*Weight_Step+'Progressive Change - No BOP BES'!AE103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE103*Weight_Hydro","v":-0.1374423266291856},{"$f":"'Step Change - No BOP BESS'!AF103*Weight_Step+'Progressive Change - No BOP BES'!AF103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF103*Weight_Hydro","v":-0.87465186656875615},{"$f":"'Step Change - No BOP BESS'!AG103*Weight_Step+'Progressive Change - No BOP BES'!AG103*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG103*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",0.29365918359213106,{"$f":"'Step Change - No BOP BESS'!G104*Weight_Step+'Progressive Change - No BOP BES'!G104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G104*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H104*Weight_Step+'Progressive Change - No BOP BES'!H104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H104*Weight_Hydro","v":-6.289920777962976E-4},{"$f":"'Step Change - No BOP BESS'!I104*Weight_Step+'Progressive Change - No BOP BES'!I104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I104*Weight_Hydro","v":-6.5542296520039391E-4},{"$f":"'Step Change - No BOP BESS'!J104*Weight_Step+'Progressive Change - No BOP BES'!J104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J104*Weight_Hydro","v":-9.2628655613277572E-2},{"$f":"'Step Change - No BOP BESS'!K104*Weight_Step+'Progressive Change - No BOP BES'!K104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K104*Weight_Hydro","v":9.3116680044323993E-3},{"$f":"'Step Change - No BOP BESS'!L104*Weight_Step+'Progressive Change - No BOP BES'!L104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L104*Weight_Hydro","v":-4.3419007843024743E-2},{"$f":"'Step Change - No BOP BESS'!M104*Weight_Step+'Progressive Change - No BOP BES'!M104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M104*Weight_Hydro","v":-8.2392246649140688E-2},{"$f":"'Step Change - No BOP BESS'!N104*Weight_Step+'Progressive Change - No BOP BES'!N104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N104*Weight_Hydro","v":-0.10798896433106957},{"$f":"'Step Change - No BOP BESS'!O104*Weight_Step+'Progressive Change - No BOP BES'!O104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O104*Weight_Hydro","v":0.65043632858202649},{"$f":"'Step Change - No BOP BESS'!P104*Weight_Step+'Progressive Change - No BOP BES'!P104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P104*Weight_Hydro","v":6.5549207457050339E-3},{"$f":"'Step Change - No BOP BESS'!Q104*Weight_Step+'Progressive Change - No BOP BES'!Q104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q104*Weight_Hydro","v":8.4273637266186696E-2},{"$f":"'Step Change - No BOP BESS'!R104*Weight_Step+'Progressive Change - No BOP BES'!R104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R104*Weight_Hydro","v":-0.27938041381459},{"$f":"'Step Change - No BOP BESS'!S104*Weight_Step+'Progressive Change - No BOP BES'!S104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S104*Weight_Hydro","v":0.46363785837914817},{"$f":"'Step Change - No BOP BESS'!T104*Weight_Step+'Progressive Change - No BOP BES'!T104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T104*Weight_Hydro","v":-8.2720493395865013E-2},{"$f":"'Step Change - No BOP BESS'!U104*Weight_Step+'Progressive Change - No BOP BES'!U104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U104*Weight_Hydro","v":-1.047384152861134E-2},{"$f":"'Step Change - No BOP BESS'!V104*Weight_Step+'Progressive Change - No BOP BES'!V104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V104*Weight_Hydro","v":0.21761229643576854},{"$f":"'Step Change - No BOP BESS'!W104*Weight_Step+'Progressive Change - No BOP BES'!W104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W104*Weight_Hydro","v":3.4515039249550649E-4},{"$f":"'Step Change - No BOP BESS'!X104*Weight_Step+'Progressive Change - No BOP BES'!X104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X104*Weight_Hydro","v":-4.3326836204018539E-2},{"$f":"'Step Change - No BOP BESS'!Y104*Weight_Step+'Progressive Change - No BOP BES'!Y104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y104*Weight_Hydro","v":-1.0806808093733697E-2},{"$f":"'Step Change - No BOP BESS'!Z104*Weight_Step+'Progressive Change - No BOP BES'!Z104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z104*Weight_Hydro","v":-0.11496250927554431},{"$f":"'Step Change - No BOP BESS'!AA104*Weight_Step+'Progressive Change - No BOP BES'!AA104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA104*Weight_Hydro","v":-0.36314419837487261},{"$f":"'Step Change - No BOP BESS'!AB104*Weight_Step+'Progressive Change - No BOP BES'!AB104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB104*Weight_Hydro","v":-2.2730441045041367E-2},{"$f":"'Step Change - No BOP BESS'!AC104*Weight_Step+'Progressive Change - No BOP BES'!AC104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC104*Weight_Hydro","v":-4.6439052832901631E-2},{"$f":"'Step Change - No BOP BESS'!AD104*Weight_Step+'Progressive Change - No BOP BES'!AD104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD104*Weight_Hydro","v":0.13774512504515518},{"$f":"'Step Change - No BOP BESS'!AE104*Weight_Step+'Progressive Change - No BOP BES'!AE104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE104*Weight_Hydro","v":-0.17529116386161464},{"$f":"'Step Change - No BOP BESS'!AF104*Weight_Step+'Progressive Change - No BOP BES'!AF104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF104*Weight_Hydro","v":0.50913386650017134},{"$f":"'Step Change - No BOP BESS'!AG104*Weight_Step+'Progressive Change - No BOP BES'!AG104*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG104*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.43120751247621025,{"$f":"'Step Change - No BOP BESS'!G105*Weight_Step+'Progressive Change - No BOP BES'!G105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G105*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H105*Weight_Step+'Progressive Change - No BOP BES'!H105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H105*Weight_Hydro","v":9.5269033935707609E-5},{"$f":"'Step Change - No BOP BESS'!I105*Weight_Step+'Progressive Change - No BOP BES'!I105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I105*Weight_Hydro","v":-1.1485638793875096E-4},{"$f":"'Step Change - No BOP BESS'!J105*Weight_Step+'Progressive Change - No BOP BES'!J105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J105*Weight_Hydro","v":0.30799941707426876},{"$f":"'Step Change - No BOP BESS'!K105*Weight_Step+'Progressive Change - No BOP BES'!K105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K105*Weight_Hydro","v":0.18135838029769652},{"$f":"'Step Change - No BOP BESS'!L105*Weight_Step+'Progressive Change - No BOP BES'!L105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L105*Weight_Hydro","v":0.26439952290550334},{"$f":"'Step Change - No BOP BESS'!M105*Weight_Step+'Progressive Change - No BOP BES'!M105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M105*Weight_Hydro","v":-8.2769472782726478E-3},{"$f":"'Step Change - No BOP BESS'!N105*Weight_Step+'Progressive Change - No BOP BES'!N105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N105*Weight_Hydro","v":-3.9009147020460884E-2},{"$f":"'Step Change - No BOP BESS'!O105*Weight_Step+'Progressive Change - No BOP BES'!O105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O105*Weight_Hydro","v":-0.52788569866079216},{"$f":"'Step Change - No BOP BESS'!P105*Weight_Step+'Progressive Change - No BOP BES'!P105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P105*Weight_Hydro","v":7.8348641859609311E-2},{"$f":"'Step Change - No BOP BESS'!Q105*Weight_Step+'Progressive Change - No BOP BES'!Q105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q105*Weight_Hydro","v":-0.12591119121852457},{"$f":"'Step Change - No BOP BESS'!R105*Weight_Step+'Progressive Change - No BOP BES'!R105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R105*Weight_Hydro","v":-0.4003196532118814},{"$f":"'Step Change - No BOP BESS'!S105*Weight_Step+'Progressive Change - No BOP BES'!S105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S105*Weight_Hydro","v":-0.21068858136553859},{"$f":"'Step Change - No BOP BESS'!T105*Weight_Step+'Progressive Change - No BOP BES'!T105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T105*Weight_Hydro","v":-2.5947977458632841E-2},{"$f":"'Step Change - No BOP BESS'!U105*Weight_Step+'Progressive Change - No BOP BES'!U105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U105*Weight_Hydro","v":-2.8458711563548383E-2},{"$f":"'Step Change - No BOP BESS'!V105*Weight_Step+'Progressive Change - No BOP BES'!V105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V105*Weight_Hydro","v":5.9145226057452191E-2},{"$f":"'Step Change - No BOP BESS'!W105*Weight_Step+'Progressive Change - No BOP BES'!W105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W105*Weight_Hydro","v":2.3548196111869578E-4},{"$f":"'Step Change - No BOP BESS'!X105*Weight_Step+'Progressive Change - No BOP BES'!X105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X105*Weight_Hydro","v":-1.8596951766717176E-2},{"$f":"'Step Change - No BOP BESS'!Y105*Weight_Step+'Progressive Change - No BOP BES'!Y105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y105*Weight_Hydro","v":6.5652349242704411E-2},{"$f":"'Step Change - No BOP BESS'!Z105*Weight_Step+'Progressive Change - No BOP BES'!Z105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z105*Weight_Hydro","v":-4.1993333547949964E-2},{"$f":"'Step Change - No BOP BESS'!AA105*Weight_Step+'Progressive Change - No BOP BES'!AA105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA105*Weight_Hydro","v":5.0023674770812765E-2},{"$f":"'Step Change - No BOP BESS'!AB105*Weight_Step+'Progressive Change - No BOP BES'!AB105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB105*Weight_Hydro","v":-8.4750105178386922E-2},{"$f":"'Step Change - No BOP BESS'!AC105*Weight_Step+'Progressive Change - No BOP BES'!AC105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC105*Weight_Hydro","v":-1.7022705137393571E-6},{"$f":"'Step Change - No BOP BESS'!AD105*Weight_Step+'Progressive Change - No BOP BES'!AD105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD105*Weight_Hydro","v":-0.37519155694817891},{"$f":"'Step Change - No BOP BESS'!AE105*Weight_Step+'Progressive Change - No BOP BES'!AE105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE105*Weight_Hydro","v":-0.22737090109909025},{"$f":"'Step Change - No BOP BESS'!AF105*Weight_Step+'Progressive Change - No BOP BES'!AF105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF105*Weight_Hydro","v":-0.48392352915373654},{"$f":"'Step Change - No BOP BESS'!AG105*Weight_Step+'Progressive Change - No BOP BES'!AG105*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG105*Weight_Hydro","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":-0.15198187582702935},{"$f":"'Step Change - No BOP BESS'!G109*Weight_Step+'Progressive Change - No BOP BES'!G109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G109*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H109*Weight_Step+'Progressive Change - No BOP BES'!H109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H109*Weight_Hydro","v":4.4070233897031148E-6},{"$f":"'Step Change - No BOP BESS'!I109*Weight_Step+'Progressive Change - No BOP BES'!I109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I109*Weight_Hydro","v":3.3442855877056768E-2},{"$f":"'Step Change - No BOP BESS'!J109*Weight_Step+'Progressive Change - No BOP BES'!J109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J109*Weight_Hydro","v":-0.20278205025003235},{"$f":"'Step Change - No BOP BESS'!K109*Weight_Step+'Progressive Change - No BOP BES'!K109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K109*Weight_Hydro","v":-8.267080831217891E-3},{"$f":"'Step Change - No BOP BESS'!L109*Weight_Step+'Progressive Change - No BOP BES'!L109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L109*Weight_Hydro","v":4.8776134935996792E-6},{"$f":"'Step Change - No BOP BESS'!M109*Weight_Step+'Progressive Change - No BOP BES'!M109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M109*Weight_Hydro","v":7.0517885341789002E-2},{"$f":"'Step Change - No BOP BESS'!N109*Weight_Step+'Progressive Change - No BOP BES'!N109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N109*Weight_Hydro","v":5.4187031643859856E-6},{"$f":"'Step Change - No BOP BESS'!O109*Weight_Step+'Progressive Change - No BOP BES'!O109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O109*Weight_Hydro","v":1.9907442796465872E-3},{"$f":"'Step Change - No BOP BESS'!P109*Weight_Step+'Progressive Change - No BOP BES'!P109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P109*Weight_Hydro","v":6.0372777230208637E-6},{"$f":"'Step Change - No BOP BESS'!Q109*Weight_Step+'Progressive Change - No BOP BES'!Q109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q109*Weight_Hydro","v":6.3472582976590543E-6},{"$f":"'Step Change - No BOP BESS'!R109*Weight_Step+'Progressive Change - No BOP BES'!R109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R109*Weight_Hydro","v":-4.9091117975538223E-2},{"$f":"'Step Change - No BOP BESS'!S109*Weight_Step+'Progressive Change - No BOP BES'!S109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S109*Weight_Hydro","v":-5.4656283196611095E-2},{"$f":"'Step Change - No BOP BESS'!T109*Weight_Step+'Progressive Change - No BOP BES'!T109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T109*Weight_Hydro","v":-1.041539267039435E-3},{"$f":"'Step Change - No BOP BESS'!U109*Weight_Step+'Progressive Change - No BOP BES'!U109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U109*Weight_Hydro","v":7.8552157746738363E-6},{"$f":"'Step Change - No BOP BESS'!V109*Weight_Step+'Progressive Change - No BOP BES'!V109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V109*Weight_Hydro","v":3.0034757237456583E-3},{"$f":"'Step Change - No BOP BESS'!W109*Weight_Step+'Progressive Change - No BOP BES'!W109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W109*Weight_Hydro","v":8.746341974890941E-6},{"$f":"'Step Change - No BOP BESS'!X109*Weight_Step+'Progressive Change - No BOP BES'!X109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X109*Weight_Hydro","v":9.2496684700391887E-6},{"$f":"'Step Change - No BOP BESS'!Y109*Weight_Step+'Progressive Change - No BOP BES'!Y109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y109*Weight_Hydro","v":9.7313518387917459E-6},{"$f":"'Step Change - No BOP BESS'!Z109*Weight_Step+'Progressive Change - No BOP BES'!Z109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z109*Weight_Hydro","v":1.026108512087655E-5},{"$f":"'Step Change - No BOP BESS'!AA109*Weight_Step+'Progressive Change - No BOP BES'!AA109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA109*Weight_Hydro","v":1.0827244294372386E-5},{"$f":"'Step Change - No BOP BESS'!AB109*Weight_Step+'Progressive Change - No BOP BES'!AB109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB109*Weight_Hydro","v":1.14485624607375E-5},{"$f":"'Step Change - No BOP BESS'!AC109*Weight_Step+'Progressive Change - No BOP BES'!AC109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC109*Weight_Hydro","v":1.2036777162370751E-5},{"$f":"'Step Change - No BOP BESS'!AD109*Weight_Step+'Progressive Change - No BOP BES'!AD109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD109*Weight_Hydro","v":1.2703514112243408E-5},{"$f":"'Step Change - No BOP BESS'!AE109*Weight_Step+'Progressive Change - No BOP BES'!AE109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE109*Weight_Hydro","v":1.3401360186846639E-5},{"$f":"'Step Change - No BOP BESS'!AF109*Weight_Step+'Progressive Change - No BOP BES'!AF109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF109*Weight_Hydro","v":1.417085392186688E-5},{"$f":"'Step Change - No BOP BESS'!AG109*Weight_Step+'Progressive Change - No BOP BES'!AG109*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG109*Weight_Hydro","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.14766132256363182,{"$f":"'Step Change - No BOP BESS'!G110*Weight_Step+'Progressive Change - No BOP BES'!G110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G110*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H110*Weight_Step+'Progressive Change - No BOP BES'!H110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H110*Weight_Hydro","v":-1.3553742550662662E-5},{"$f":"'Step Change - No BOP BESS'!I110*Weight_Step+'Progressive Change - No BOP BES'!I110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I110*Weight_Hydro","v":4.7071159814350951E-4},{"$f":"'Step Change - No BOP BESS'!J110*Weight_Step+'Progressive Change - No BOP BES'!J110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J110*Weight_Hydro","v":-0.25218967538616133},{"$f":"'Step Change - No BOP BESS'!K110*Weight_Step+'Progressive Change - No BOP BES'!K110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K110*Weight_Hydro","v":-8.0639566872460107E-3},{"$f":"'Step Change - No BOP BESS'!L110*Weight_Step+'Progressive Change - No BOP BES'!L110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L110*Weight_Hydro","v":3.7587810205963088E-5},{"$f":"'Step Change - No BOP BESS'!M110*Weight_Step+'Progressive Change - No BOP BES'!M110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M110*Weight_Hydro","v":0.15855310863276645},{"$f":"'Step Change - No BOP BESS'!N110*Weight_Step+'Progressive Change - No BOP BES'!N110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N110*Weight_Hydro","v":4.1732000924305255E-5},{"$f":"'Step Change - No BOP BESS'!O110*Weight_Step+'Progressive Change - No BOP BES'!O110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O110*Weight_Hydro","v":2.2677096812323753E-3},{"$f":"'Step Change - No BOP BESS'!P110*Weight_Step+'Progressive Change - No BOP BES'!P110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P110*Weight_Hydro","v":4.6554158471966806E-5},{"$f":"'Step Change - No BOP BESS'!Q110*Weight_Step+'Progressive Change - No BOP BES'!Q110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q110*Weight_Hydro","v":4.8978457721632533E-5},{"$f":"'Step Change - No BOP BESS'!R110*Weight_Step+'Progressive Change - No BOP BES'!R110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R110*Weight_Hydro","v":-6.7381666451625494E-2},{"$f":"'Step Change - No BOP BESS'!S110*Weight_Step+'Progressive Change - No BOP BES'!S110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S110*Weight_Hydro","v":-5.1426754749490057E-3},{"$f":"'Step Change - No BOP BESS'!T110*Weight_Step+'Progressive Change - No BOP BES'!T110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T110*Weight_Hydro","v":-5.5476535513161295E-3},{"$f":"'Step Change - No BOP BESS'!U110*Weight_Step+'Progressive Change - No BOP BES'!U110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U110*Weight_Hydro","v":6.0675282167181335E-5},{"$f":"'Step Change - No BOP BESS'!V110*Weight_Step+'Progressive Change - No BOP BES'!V110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V110*Weight_Hydro","v":-1.853837264807554E-3},{"$f":"'Step Change - No BOP BESS'!W110*Weight_Step+'Progressive Change - No BOP BES'!W110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W110*Weight_Hydro","v":6.7542373471666663E-5},{"$f":"'Step Change - No BOP BESS'!X110*Weight_Step+'Progressive Change - No BOP BES'!X110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X110*Weight_Hydro","v":7.144481199470905E-5},{"$f":"'Step Change - No BOP BESS'!Y110*Weight_Step+'Progressive Change - No BOP BES'!Y110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y110*Weight_Hydro","v":7.5169402850074952E-5},{"$f":"'Step Change - No BOP BESS'!Z110*Weight_Step+'Progressive Change - No BOP BES'!Z110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z110*Weight_Hydro","v":7.9302566724514154E-5},{"$f":"'Step Change - No BOP BESS'!AA110*Weight_Step+'Progressive Change - No BOP BES'!AA110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA110*Weight_Hydro","v":8.3661279473293883E-5},{"$f":"'Step Change - No BOP BESS'!AB110*Weight_Step+'Progressive Change - No BOP BES'!AB110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB110*Weight_Hydro","v":8.8515207788355819E-5},{"$f":"'Step Change - No BOP BESS'!AC110*Weight_Step+'Progressive Change - No BOP BES'!AC110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC110*Weight_Hydro","v":9.3099742574250351E-5},{"$f":"'Step Change - No BOP BESS'!AD110*Weight_Step+'Progressive Change - No BOP BES'!AD110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD110*Weight_Hydro","v":9.821765955655008E-5},{"$f":"'Step Change - No BOP BESS'!AE110*Weight_Step+'Progressive Change - No BOP BES'!AE110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE110*Weight_Hydro","v":1.0365095007109988E-4},{"$f":"'Step Change - No BOP BESS'!AF110*Weight_Step+'Progressive Change - No BOP BES'!AF110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF110*Weight_Hydro","v":1.0962255157013261E-4},{"$f":"'Step Change - No BOP BESS'!AG110*Weight_Step+'Progressive Change - No BOP BES'!AG110*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG110*Weight_Hydro","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.15414342863225611,{"$f":"'Step Change - No BOP BESS'!G111*Weight_Step+'Progressive Change - No BOP BES'!G111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G111*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H111*Weight_Step+'Progressive Change - No BOP BES'!H111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H111*Weight_Hydro","v":-1.1520775996198651E-3},{"$f":"'Step Change - No BOP BESS'!I111*Weight_Step+'Progressive Change - No BOP BES'!I111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I111*Weight_Hydro","v":-7.8488383742381985E-4},{"$f":"'Step Change - No BOP BESS'!J111*Weight_Step+'Progressive Change - No BOP BES'!J111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J111*Weight_Hydro","v":-0.25271493293320602},{"$f":"'Step Change - No BOP BESS'!K111*Weight_Step+'Progressive Change - No BOP BES'!K111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K111*Weight_Hydro","v":-7.946046446774194E-3},{"$f":"'Step Change - No BOP BESS'!L111*Weight_Step+'Progressive Change - No BOP BES'!L111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L111*Weight_Hydro","v":3.8314277268058955E-5},{"$f":"'Step Change - No BOP BESS'!M111*Weight_Step+'Progressive Change - No BOP BES'!M111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M111*Weight_Hydro","v":0.15761184865415054},{"$f":"'Step Change - No BOP BESS'!N111*Weight_Step+'Progressive Change - No BOP BES'!N111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N111*Weight_Hydro","v":4.2538546205907887E-5},{"$f":"'Step Change - No BOP BESS'!O111*Weight_Step+'Progressive Change - No BOP BES'!O111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O111*Weight_Hydro","v":2.2315719024011524E-3},{"$f":"'Step Change - No BOP BESS'!P111*Weight_Step+'Progressive Change - No BOP BES'!P111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P111*Weight_Hydro","v":4.7453600610512159E-5},{"$f":"'Step Change - No BOP BESS'!Q111*Weight_Step+'Progressive Change - No BOP BES'!Q111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q111*Weight_Hydro","v":4.9924701383196705E-5},{"$f":"'Step Change - No BOP BESS'!R111*Weight_Step+'Progressive Change - No BOP BES'!R111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R111*Weight_Hydro","v":-6.9752190628060901E-2},{"$f":"'Step Change - No BOP BESS'!S111*Weight_Step+'Progressive Change - No BOP BES'!S111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S111*Weight_Hydro","v":-9.2351795898131927E-3},{"$f":"'Step Change - No BOP BESS'!T111*Weight_Step+'Progressive Change - No BOP BES'!T111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T111*Weight_Hydro","v":-5.9197614200630537E-3},{"$f":"'Step Change - No BOP BESS'!U111*Weight_Step+'Progressive Change - No BOP BES'!U111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U111*Weight_Hydro","v":6.1847510680631442E-5},{"$f":"'Step Change - No BOP BESS'!V111*Weight_Step+'Progressive Change - No BOP BES'!V111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V111*Weight_Hydro","v":-8.9677797828914714E-4},{"$f":"'Step Change - No BOP BESS'!W111*Weight_Step+'Progressive Change - No BOP BES'!W111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W111*Weight_Hydro","v":6.8847247382966095E-5},{"$f":"'Step Change - No BOP BESS'!X111*Weight_Step+'Progressive Change - No BOP BES'!X111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X111*Weight_Hydro","v":7.2825176134679915E-5},{"$f":"'Step Change - No BOP BESS'!Y111*Weight_Step+'Progressive Change - No BOP BES'!Y111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y111*Weight_Hydro","v":7.6621513659786469E-5},{"$f":"'Step Change - No BOP BESS'!Z111*Weight_Step+'Progressive Change - No BOP BES'!Z111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z111*Weight_Hydro","v":8.0834331582014266E-5},{"$f":"'Step Change - No BOP BESS'!AA111*Weight_Step+'Progressive Change - No BOP BES'!AA111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA111*Weight_Hydro","v":8.5277299974319111E-5},{"$f":"'Step Change - No BOP BESS'!AB111*Weight_Step+'Progressive Change - No BOP BES'!AB111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB111*Weight_Hydro","v":9.022439045972168E-5},{"$f":"'Step Change - No BOP BESS'!AC111*Weight_Step+'Progressive Change - No BOP BES'!AC111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC111*Weight_Hydro","v":9.4897719526455842E-5},{"$f":"'Step Change - No BOP BESS'!AD111*Weight_Step+'Progressive Change - No BOP BES'!AD111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD111*Weight_Hydro","v":1.0011438545726929E-4},{"$f":"'Step Change - No BOP BESS'!AE111*Weight_Step+'Progressive Change - No BOP BES'!AE111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE111*Weight_Hydro","v":1.0565194625791025E-4},{"$f":"'Step Change - No BOP BESS'!AF111*Weight_Step+'Progressive Change - No BOP BES'!AF111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF111*Weight_Hydro","v":1.1173884855810896E-4},{"$f":"'Step Change - No BOP BESS'!AG111*Weight_Step+'Progressive Change - No BOP BES'!AG111*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG111*Weight_Hydro","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.19687227878445451,{"$f":"'Step Change - No BOP BESS'!G112*Weight_Step+'Progressive Change - No BOP BES'!G112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G112*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H112*Weight_Step+'Progressive Change - No BOP BES'!H112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H112*Weight_Hydro","v":-3.597295188807692E-5},{"$f":"'Step Change - No BOP BESS'!I112*Weight_Step+'Progressive Change - No BOP BES'!I112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I112*Weight_Hydro","v":-8.4071612675231224E-4},{"$f":"'Step Change - No BOP BESS'!J112*Weight_Step+'Progressive Change - No BOP BES'!J112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J112*Weight_Hydro","v":-0.25367606458968173},{"$f":"'Step Change - No BOP BESS'!K112*Weight_Step+'Progressive Change - No BOP BES'!K112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K112*Weight_Hydro","v":-1.0121752092442553E-2},{"$f":"'Step Change - No BOP BESS'!L112*Weight_Step+'Progressive Change - No BOP BES'!L112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L112*Weight_Hydro","v":1.0072708888080578E-5},{"$f":"'Step Change - No BOP BESS'!M112*Weight_Step+'Progressive Change - No BOP BES'!M112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M112*Weight_Hydro","v":0.13177868511781093},{"$f":"'Step Change - No BOP BESS'!N112*Weight_Step+'Progressive Change - No BOP BES'!N112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N112*Weight_Hydro","v":1.1187789359121351E-5},{"$f":"'Step Change - No BOP BESS'!O112*Weight_Step+'Progressive Change - No BOP BES'!O112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O112*Weight_Hydro","v":1.6643485538879817E-3},{"$f":"'Step Change - No BOP BESS'!P112*Weight_Step+'Progressive Change - No BOP BES'!P112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P112*Weight_Hydro","v":1.2470171766425991E-5},{"$f":"'Step Change - No BOP BESS'!Q112*Weight_Step+'Progressive Change - No BOP BES'!Q112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q112*Weight_Hydro","v":1.3113191890416996E-5},{"$f":"'Step Change - No BOP BESS'!R112*Weight_Step+'Progressive Change - No BOP BES'!R112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R112*Weight_Hydro","v":-7.8481293757818149E-2},{"$f":"'Step Change - No BOP BESS'!S112*Weight_Step+'Progressive Change - No BOP BES'!S112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S112*Weight_Hydro","v":-4.2278649019631812E-2},{"$f":"'Step Change - No BOP BESS'!T112*Weight_Step+'Progressive Change - No BOP BES'!T112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T112*Weight_Hydro","v":-6.0192897057725877E-3},{"$f":"'Step Change - No BOP BESS'!U112*Weight_Step+'Progressive Change - No BOP BES'!U112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U112*Weight_Hydro","v":1.6232291510748439E-5},{"$f":"'Step Change - No BOP BESS'!V112*Weight_Step+'Progressive Change - No BOP BES'!V112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V112*Weight_Hydro","v":3.1000114535197635E-4},{"$f":"'Step Change - No BOP BESS'!W112*Weight_Step+'Progressive Change - No BOP BES'!W112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W112*Weight_Hydro","v":1.8072888771913927E-5},{"$f":"'Step Change - No BOP BESS'!X112*Weight_Step+'Progressive Change - No BOP BES'!X112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X112*Weight_Hydro","v":1.9113408828945075E-5},{"$f":"'Step Change - No BOP BESS'!Y112*Weight_Step+'Progressive Change - No BOP BES'!Y112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y112*Weight_Hydro","v":2.0109490491206834E-5},{"$f":"'Step Change - No BOP BESS'!Z112*Weight_Step+'Progressive Change - No BOP BES'!Z112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z112*Weight_Hydro","v":2.120708173297596E-5},{"$f":"'Step Change - No BOP BESS'!AA112*Weight_Step+'Progressive Change - No BOP BES'!AA112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA112*Weight_Hydro","v":2.2376658822347755E-5},{"$f":"'Step Change - No BOP BESS'!AB112*Weight_Step+'Progressive Change - No BOP BES'!AB112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB112*Weight_Hydro","v":2.3667316704444356E-5},{"$f":"'Step Change - No BOP BESS'!AC112*Weight_Step+'Progressive Change - No BOP BES'!AC112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC112*Weight_Hydro","v":2.4884030058034696E-5},{"$f":"'Step Change - No BOP BESS'!AD112*Weight_Step+'Progressive Change - No BOP BES'!AD112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD112*Weight_Hydro","v":2.6259364315510492E-5},{"$f":"'Step Change - No BOP BESS'!AE112*Weight_Step+'Progressive Change - No BOP BES'!AE112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE112*Weight_Hydro","v":2.7708698137071211E-5},{"$f":"'Step Change - No BOP BESS'!AF112*Weight_Step+'Progressive Change - No BOP BES'!AF112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF112*Weight_Hydro","v":2.9301859298891899E-5},{"$f":"'Step Change - No BOP BESS'!AG112*Weight_Step+'Progressive Change - No BOP BES'!AG112*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG112*Weight_Hydro","v":0}]
[null,null,null,"Option 3","June $2022 m",-0.35322040908014363,{"$f":"'Step Change - No BOP BESS'!G113*Weight_Step+'Progressive Change - No BOP BES'!G113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G113*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H113*Weight_Step+'Progressive Change - No BOP BES'!H113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H113*Weight_Hydro","v":-2.2412192569843726E-3},{"$f":"'Step Change - No BOP BESS'!I113*Weight_Step+'Progressive Change - No BOP BES'!I113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I113*Weight_Hydro","v":-2.1057811404269701E-3},{"$f":"'Step Change - No BOP BESS'!J113*Weight_Step+'Progressive Change - No BOP BES'!J113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J113*Weight_Hydro","v":-0.32682656314123598},{"$f":"'Step Change - No BOP BESS'!K113*Weight_Step+'Progressive Change - No BOP BES'!K113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K113*Weight_Hydro","v":-4.9586245077539428E-5},{"$f":"'Step Change - No BOP BESS'!L113*Weight_Step+'Progressive Change - No BOP BES'!L113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L113*Weight_Hydro","v":3.9211253038466883E-5},{"$f":"'Step Change - No BOP BESS'!M113*Weight_Step+'Progressive Change - No BOP BES'!M113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M113*Weight_Hydro","v":2.8519181679520222E-3},{"$f":"'Step Change - No BOP BESS'!N113*Weight_Step+'Progressive Change - No BOP BES'!N113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N113*Weight_Hydro","v":4.3533596990362044E-5},{"$f":"'Step Change - No BOP BESS'!O113*Weight_Step+'Progressive Change - No BOP BES'!O113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O113*Weight_Hydro","v":1.5492052649163752E-3},{"$f":"'Step Change - No BOP BESS'!P113*Weight_Step+'Progressive Change - No BOP BES'!P113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P113*Weight_Hydro","v":4.8565099561679756E-5},{"$f":"'Step Change - No BOP BESS'!Q113*Weight_Step+'Progressive Change - No BOP BES'!Q113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q113*Weight_Hydro","v":5.1095183810167375E-5},{"$f":"'Step Change - No BOP BESS'!R113*Weight_Step+'Progressive Change - No BOP BES'!R113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R113*Weight_Hydro","v":-9.6672746333581666E-2},{"$f":"'Step Change - No BOP BESS'!S113*Weight_Step+'Progressive Change - No BOP BES'!S113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S113*Weight_Hydro","v":-2.8069912851128791E-2},{"$f":"'Step Change - No BOP BESS'!T113*Weight_Step+'Progressive Change - No BOP BES'!T113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T113*Weight_Hydro","v":-5.6400185642893116E-3},{"$f":"'Step Change - No BOP BESS'!U113*Weight_Step+'Progressive Change - No BOP BES'!U113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U113*Weight_Hydro","v":6.3301033438097339E-5},{"$f":"'Step Change - No BOP BESS'!V113*Weight_Step+'Progressive Change - No BOP BES'!V113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V113*Weight_Hydro","v":-7.0103436990775498E-3},{"$f":"'Step Change - No BOP BESS'!W113*Weight_Step+'Progressive Change - No BOP BES'!W113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W113*Weight_Hydro","v":7.0464782160746159E-5},{"$f":"'Step Change - No BOP BESS'!X113*Weight_Step+'Progressive Change - No BOP BES'!X113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X113*Weight_Hydro","v":7.4536528078381946E-5},{"$f":"'Step Change - No BOP BESS'!Y113*Weight_Step+'Progressive Change - No BOP BES'!Y113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y113*Weight_Hydro","v":7.8422555496570335E-5},{"$f":"'Step Change - No BOP BESS'!Z113*Weight_Step+'Progressive Change - No BOP BES'!Z113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z113*Weight_Hydro","v":8.2736705283683373E-5},{"$f":"'Step Change - No BOP BESS'!AA113*Weight_Step+'Progressive Change - No BOP BES'!AA113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA113*Weight_Hydro","v":8.7282539325844234E-5},{"$f":"'Step Change - No BOP BESS'!AB113*Weight_Step+'Progressive Change - No BOP BES'!AB113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB113*Weight_Hydro","v":9.2346762245746109E-5},{"$f":"'Step Change - No BOP BESS'!AC113*Weight_Step+'Progressive Change - No BOP BES'!AC113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC113*Weight_Hydro","v":9.7131919595636702E-5},{"$f":"'Step Change - No BOP BESS'!AD113*Weight_Step+'Progressive Change - No BOP BES'!AD113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD113*Weight_Hydro","v":1.0247100218426057E-4},{"$f":"'Step Change - No BOP BESS'!AE113*Weight_Step+'Progressive Change - No BOP BES'!AE113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE113*Weight_Hydro","v":1.0813987625308171E-4},{"$f":"'Step Change - No BOP BESS'!AF113*Weight_Step+'Progressive Change - No BOP BES'!AF113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF113*Weight_Hydro","v":1.1437243244453086E-4},{"$f":"'Step Change - No BOP BESS'!AG113*Weight_Step+'Progressive Change - No BOP BES'!AG113*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG113*Weight_Hydro","v":0}]
[null,null,null,"Option 4","June $2022 m",0.84385164943001956,{"$f":"'Step Change - No BOP BESS'!G114*Weight_Step+'Progressive Change - No BOP BES'!G114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!G114*Weight_Hydro","v":0},{"$f":"'Step Change - No BOP BESS'!H114*Weight_Step+'Progressive Change - No BOP BES'!H114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!H114*Weight_Hydro","v":-1.977746005653813E-5},{"$f":"'Step Change - No BOP BESS'!I114*Weight_Step+'Progressive Change - No BOP BES'!I114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!I114*Weight_Hydro","v":-1.0178240260552938E-3},{"$f":"'Step Change - No BOP BESS'!J114*Weight_Step+'Progressive Change - No BOP BES'!J114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!J114*Weight_Hydro","v":1.4038130417782675},{"$f":"'Step Change - No BOP BESS'!K114*Weight_Step+'Progressive Change - No BOP BES'!K114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!K114*Weight_Hydro","v":-7.9450558501478422E-3},{"$f":"'Step Change - No BOP BESS'!L114*Weight_Step+'Progressive Change - No BOP BES'!L114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!L114*Weight_Hydro","v":2.770155040166185E-5},{"$f":"'Step Change - No BOP BESS'!M114*Weight_Step+'Progressive Change - No BOP BES'!M114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!M114*Weight_Hydro","v":4.4670336310550007E-2},{"$f":"'Step Change - No BOP BESS'!N114*Weight_Step+'Progressive Change - No BOP BES'!N114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!N114*Weight_Hydro","v":3.0755823451519143E-5},{"$f":"'Step Change - No BOP BESS'!O114*Weight_Step+'Progressive Change - No BOP BES'!O114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!O114*Weight_Hydro","v":-7.1258949345066758E-3},{"$f":"'Step Change - No BOP BESS'!P114*Weight_Step+'Progressive Change - No BOP BES'!P114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!P114*Weight_Hydro","v":3.4304335554510138E-5},{"$f":"'Step Change - No BOP BESS'!Q114*Weight_Step+'Progressive Change - No BOP BES'!Q114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Q114*Weight_Hydro","v":3.6089886505241285E-5},{"$f":"'Step Change - No BOP BESS'!R114*Weight_Step+'Progressive Change - No BOP BES'!R114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!R114*Weight_Hydro","v":-0.21443368202519816},{"$f":"'Step Change - No BOP BESS'!S114*Weight_Step+'Progressive Change - No BOP BES'!S114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!S114*Weight_Hydro","v":-0.50281438150077529},{"$f":"'Step Change - No BOP BESS'!T114*Weight_Step+'Progressive Change - No BOP BES'!T114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!T114*Weight_Hydro","v":6.4751329336284694E-3},{"$f":"'Step Change - No BOP BESS'!U114*Weight_Step+'Progressive Change - No BOP BES'!U114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!U114*Weight_Hydro","v":4.4712999052645674E-5},{"$f":"'Step Change - No BOP BESS'!V114*Weight_Step+'Progressive Change - No BOP BES'!V114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!V114*Weight_Hydro","v":1.7536586487965189E-2},{"$f":"'Step Change - No BOP BESS'!W114*Weight_Step+'Progressive Change - No BOP BES'!W114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!W114*Weight_Hydro","v":4.9773242615041575E-5},{"$f":"'Step Change - No BOP BESS'!X114*Weight_Step+'Progressive Change - No BOP BES'!X114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!X114*Weight_Hydro","v":5.2646573130650249E-5},{"$f":"'Step Change - No BOP BESS'!Y114*Weight_Step+'Progressive Change - No BOP BES'!Y114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Y114*Weight_Hydro","v":5.5391359271738931E-5},{"$f":"'Step Change - No BOP BESS'!Z114*Weight_Step+'Progressive Change - No BOP BES'!Z114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!Z114*Weight_Hydro","v":5.8440368230962171E-5},{"$f":"'Step Change - No BOP BESS'!AA114*Weight_Step+'Progressive Change - No BOP BES'!AA114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AA114*Weight_Hydro","v":6.1646737837156497E-5},{"$f":"'Step Change - No BOP BESS'!AB114*Weight_Step+'Progressive Change - No BOP BES'!AB114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AB114*Weight_Hydro","v":6.5218217446160088E-5},{"$f":"'Step Change - No BOP BESS'!AC114*Weight_Step+'Progressive Change - No BOP BES'!AC114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AC114*Weight_Hydro","v":6.8596713348132427E-5},{"$f":"'Step Change - No BOP BESS'!AD114*Weight_Step+'Progressive Change - No BOP BES'!AD114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AD114*Weight_Hydro","v":7.2371664943861937E-5},{"$f":"'Step Change - No BOP BESS'!AE114*Weight_Step+'Progressive Change - No BOP BES'!AE114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AE114*Weight_Hydro","v":7.6372411869540758E-5},{"$f":"'Step Change - No BOP BESS'!AF114*Weight_Step+'Progressive Change - No BOP BES'!AF114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AF114*Weight_Hydro","v":8.0775383653405958E-5},{"$f":"'Step Change - No BOP BESS'!AG114*Weight_Step+'Progressive Change - No BOP BES'!AG114*Weight_Progressive+'Hydrogen Superpower - No BOP BE'!AG114*Weight_Hydro","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"'Inputs - No BOP BESS'!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":22.300247651259081},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":0.36387578415341898},9.1094118880515412E-2,1.6998103726930669,1.1955479318138089,1.1651619693806288,0.92037243632940335,1.1561255064533063,1.2979198493261561,2.0048362740792878,1.9202306064750132,1.721123267174459,1.4466567978372651,1.7479825397269437,2.1542391462054171,2.0010865894525236,1.8896531359581201,2.0126220351292941,3.1479666588775932,3.7954001761188061,2.5633904619229106,2.6015018533302756,3.0720272022081074,2.5858491245412081,3.6431641207072563,2.9720659847864535,0]
[null,null,null,"Option 2","June $2022 m",32.594814897790286,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.20963750822240812,8.7415522928858874E-2,2.1344576584543855,1.6046931689124457,1.4556248684881947,1.3026275426561993,1.6117881072822176,1.8509333623349806,3.1596436569659696,3.052933563380777,2.454483940328871,2.2725671502087055,2.6544382304422074,3.1032365332351834,3.2043578452619661,2.8560535528699762,3.5486478379541579,5.1480377663438821,6.3510135729001478,3.7840520204539025,3.853489730047142,4.3752001091976034,3.4855512307352496,5.5965828730391198,3.6150507008475032,0]
[null,null,null,"Option 2A","June $2022 m",32.469508941971149,0,0.20234418286915021,8.8385857674795495E-2,2.122970923030175,1.5917761982918488,1.4388377064229776,1.2804066491415647,1.5862161931197536,1.8250037779745649,3.1519819906944342,3.0518013751985862,2.4594166103767043,2.2228703482275995,2.6261678526535799,3.0965551718412181,3.1194195489771634,2.9332633435036808,3.434023562898195,5.0075666953649218,6.0675186389036586,3.8699047064788004,3.8198625090759477,4.4981967581353741,3.5815137601630722,5.8019363925649339,3.9076106965999964,0]
[null,null,null,"Option 2B","June $2022 m",31.57421238227359,0,0.19177770149758541,8.7288939201492402E-2,1.9970475030293762,1.4741529570801373,1.2670197344600458,1.100114826053129,1.3013754736299785,1.475372967601503,3.3129197723599866,2.9943759743421396,2.3392019677018556,2.0088447915351275,2.5525005771652673,3.2059297603966885,2.8559983131165754,2.7737781962270134,3.3267913503955335,4.7426081683671937,5.7389467027161452,4.3161152581108855,3.3733354476590591,4.5285573893279976,3.6722455367884401,7.0942629249177269,4.4788214322540973,0]
[null,null,null,"Option 3","June $2022 m",20.986242011306626,0,0.15234113217410908,8.5682979905247897E-2,0.59526425784906212,1.3980527802477689,1.092998084839264,1.5664260564971459,2.1001199117539642,2.8196903582930064,2.097518432935543,2.1649565070910137,1.2535850061652571,2.1845583506613453,1.7256746851216411,0.92579070928551033,3.8321342800322493,2.4335941074264813,3.354850720732264,5.0162339212010112,7.8039264904709276,-2.2042742276710108,4.456058703123845,1.9415038206792328,0.46648443405946927,-2.9532968287721304,-4.8569965690865287,0]
[null,null,null,"Option 4","June $2022 m",113.57441038488719,0,5.1670214986594333E-2,1.0909644937478643E-2,11.86272742721617,10.223071731811428,12.111243662476163,6.3844876083523863,5.8972490002284541,8.6752969142588849,9.7666635704371938,10.558768859738377,10.110270714632177,9.5195575801596988,10.439920546317902,11.092273716531201,9.97973057041742,9.8107391893598628,10.358690565561103,10.314816506506123,9.8617797457455332,11.529701724029811,8.6811800048566123,10.632637996065251,7.2818560559260987,10.510211009947426,11.040853731687214,0]

{"sheet":"Other Sensitivities >>> ","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Results - Other","index":21,"n_rows":83,"n_cols":10,"rows_kept":83,"cut":false,"hidden":false,"merged":[[27,1,32,1],[33,1,38,1],[39,1,44,1],[45,1,50,1]]}
[null,"Increasing capacity for generation from Molong to Parkes - Other sensitivities"]
[null,"Results"]
[]
[null,"Description: This tab summarises the results produced under other sensitivities"]
[]
[null,"Estimated net benefits"]
[]
[]
[null,"Option",null,"BOP Stage 2 sensitivity","Rank","Higher load forecast sensitivity","Rank","3 Generators sensitivity","Rank"]
[]
[null,"Option 1","June $2022 m",{"$f":"'BOP Stage 2'!F10","v":14.591102571135689},{"$f":"IF(D11=0,0,_xlfn.RANK.EQ(D11,$D$11:$D$16))","v":1},{"$f":"'High mine load'!F10","v":28.63566633512017},{"$f":"IF(F11=0,0,_xlfn.RANK.EQ(F11,$F$11:$F$16))","v":3},{"$f":"'3 Generators'!F10","v":26.349940259981977},{"$f":"IF(H11=0,0,_xlfn.RANK.EQ(H11,$H$11:$H$16))","v":3}]
[null,"Option 2","June $2022 m",{"$f":"'BOP Stage 2'!F11","v":13.751671636996834},{"$f":"IF(D12=0,0,_xlfn.RANK.EQ(D12,$D$11:$D$16))","v":2},{"$f":"'High mine load'!F11","v":39.58712143445468},{"$f":"IF(F12=0,0,_xlfn.RANK.EQ(F12,$F$11:$F$16))","v":1},{"$f":"'3 Generators'!F11","v":39.114941451426944},{"$f":"IF(H12=0,0,_xlfn.RANK.EQ(H12,$H$11:$H$16))","v":1}]
[null,"Option 2A","June $2022 m",{"$f":"'BOP Stage 2'!F12","v":12.959431087938745},{"$f":"IF(D13=0,0,_xlfn.RANK.EQ(D13,$D$11:$D$16))","v":3},{"$f":"'High mine load'!F12","v":39.092813081490917},2,{"$f":"'3 Generators'!F12","v":38.360555071346852},2]
[null,"Option 2B","June $2022 m",{"$f":"'BOP Stage 2'!F13","v":-7.2812943337287459},5,{"$f":"'High mine load'!F13","v":20.080716892988256},4,{"$f":"'3 Generators'!F13","v":18.381884600036482},{"$f":"IF(H14=0,0,_xlfn.RANK.EQ(H14,$H$11:$H$16))","v":4}]
[null,"Option 3","June $2022 m",{"$f":"'BOP Stage 2'!F14","v":-1.4130458003461515},4,{"$f":"'High mine load'!F14","v":2.7360663719088469},5,{"$f":"'3 Generators'!F14","v":2.4556411393495723},5]
[null,"Option 4","June $2022 m",{"$f":"'BOP Stage 2'!F15","v":-69.371552390711528},6,{"$f":"'High mine load'!F15","v":-60.031754425784627},6,{"$f":"'3 Generators'!F15","v":-54.217447640271537},6]
[]
[]
[]
[]
[]
[]
[]
[null,"Net economic benefits - detailed chart"]
[]
[]
[null,null,null,"Fuel consumption","Cost for parties other than the RIT-T proponent","Difference in timing of unrelated expenditure","Voluntary load curtailment","Involuntary load shedding","Cost of option","Net economic benefit"]
[null,"BOP Stage 2 sensitivity","Option 1",{"$f":"'BOP Stage 2'!F50","v":-1.9201222081304534},{"$f":"SUM('BOP Stage 2'!F59,'BOP Stage 2'!F66,'BOP Stage 2'!F73)","v":18.588638859500858},{"$f":"'BOP Stage 2'!F82","v":-0.71465774040353447},{"$f":"'BOP Stage 2'!F100","v":-0.33058246184358003},{"$f":"'BOP Stage 2'!F109","v":0.14049704426788182},{"$f":"-'BOP Stage 2'!F39","v":-1.4387008030992321},{"$f":"'BOP Stage 2'!F10","v":14.591102571135689}]
[null,null,"Option 2",{"$f":"'BOP Stage 2'!F51","v":-2.7999675934838897},{"$f":"SUM('BOP Stage 2'!F60,'BOP Stage 2'!F67,'BOP Stage 2'!F74)","v":23.833329910749686},{"$f":"'BOP Stage 2'!F83","v":-1.2208502896638422},{"$f":"'BOP Stage 2'!F101","v":-0.31970978059313598},{"$f":"'BOP Stage 2'!F110","v":0.20305720098607269},{"$f":"-'BOP Stage 2'!F40","v":-7.4595347162814027},{"$f":"'BOP Stage 2'!F11","v":13.751671636996834}]
[null,null,"Option 2A",{"$f":"'BOP Stage 2'!F52","v":-2.809733452763437},{"$f":"SUM('BOP Stage 2'!F61,'BOP Stage 2'!F68,'BOP Stage 2'!F75)","v":23.668907093935406},{"$f":"'BOP Stage 2'!F84","v":-1.3487362180211806},{"$f":"'BOP Stage 2'!F102","v":-0.30529977041442435},{"$f":"'BOP Stage 2'!F111","v":0.2190324436420153},{"$f":"-'BOP Stage 2'!F41","v":-8.1128069380191725},{"$f":"'BOP Stage 2'!F12","v":12.959431087938745}]
[null,null,"Option 2B",{"$f":"'BOP Stage 2'!F53","v":-2.7526633170912915},{"$f":"SUM('BOP Stage 2'!F62,'BOP Stage 2'!F69,'BOP Stage 2'!F76)","v":21.120167075058742},{"$f":"'BOP Stage 2'!F85","v":-1.3798401248913348},{"$f":"'BOP Stage 2'!F103","v":-0.26159569467511568},{"$f":"'BOP Stage 2'!F112","v":0.30798794755642361},{"$f":"-'BOP Stage 2'!F42","v":-25.82061855382862},{"$f":"'BOP Stage 2'!F13","v":-7.2812943337287459}]
[null,null,"Option 3",{"$f":"'BOP Stage 2'!F54","v":-4.1814470897997627},{"$f":"SUM('BOP Stage 2'!F63,'BOP Stage 2'!F70,'BOP Stage 2'!F77)","v":32.059209315400018},{"$f":"'BOP Stage 2'!F86","v":0.38333394472174476},{"$f":"'BOP Stage 2'!F104","v":0.65274331872065261},{"$f":"'BOP Stage 2'!F113","v":0.16319945123488461},{"$f":"-'BOP Stage 2'!F43","v":-38.261272055445176},{"$f":"'BOP Stage 2'!F14","v":-1.4130458003461515}]
[null,null,"Option 4",{"$f":"'BOP Stage 2'!F55","v":-4.3341108778358312E-2},{"$f":"SUM('BOP Stage 2'!F64,'BOP Stage 2'!F71,'BOP Stage 2'!F78)","v":103.99280829079214},{"$f":"'BOP Stage 2'!F87","v":-1.7010518273428479},{"$f":"'BOP Stage 2'!F105","v":0.91867485628569878},{"$f":"'BOP Stage 2'!F114","v":1.1660349950266562},{"$f":"-'BOP Stage 2'!F44","v":-184.45673889746891},{"$f":"'BOP Stage 2'!F15","v":-69.371552390711528}]
[null,"Higher load forecasts sensitivity","Option 1",{"$f":"'High mine load'!F50","v":-1.1063446791142515},{"$f":"SUM('High mine load'!F59,'High mine load'!F66,'High mine load'!F73)","v":32.499332812425131},{"$f":"'High mine load'!F82","v":-0.93122886812459615},{"$f":"'High mine load'!F100","v":-0.68102084744770963},{"$f":"'High mine load'!F109","v":2.7598839637085565E-2},{"$f":"-'High mine load'!F39","v":-1.4387008030992321},{"$f":"'High mine load'!F10","v":28.63566633512017}]
[null,null,"Option 2",{"$f":"'High mine load'!F51","v":-3.9224700852964296},{"$f":"SUM('High mine load'!F60,'High mine load'!F67,'High mine load'!F74)","v":52.597844832177351},{"$f":"'High mine load'!F83","v":-2.5129936943495621},{"$f":"'High mine load'!F101","v":-0.81291479686488133},{"$f":"'High mine load'!F110","v":0.1818429897862576},{"$f":"-'High mine load'!F40","v":-7.4595347162814027},{"$f":"'High mine load'!F11","v":39.58712143445468}]
[null,null,"Option 2A",{"$f":"'High mine load'!F52","v":-3.746001136014419},{"$f":"SUM('High mine load'!F61,'High mine load'!F68,'High mine load'!F75)","v":52.649978271918364},{"$f":"'High mine load'!F84","v":-2.841639780937816},{"$f":"'High mine load'!F102","v":-0.74116393320375873},{"$f":"'High mine load'!F111","v":0.23637866816819031},{"$f":"-'High mine load'!F41","v":-8.1128069380191725},{"$f":"'High mine load'!F12","v":39.092813081490917}]
[null,null,"Option 2B",{"$f":"'High mine load'!F53","v":-3.4407268979087453},{"$f":"SUM('High mine load'!F62,'High mine load'!F69,'High mine load'!F76)","v":52.868943793918604},{"$f":"'High mine load'!F85","v":-3.6485685445887097},{"$f":"'High mine load'!F103","v":-1.4944448752751209},{"$f":"'High mine load'!F112","v":0.11086363652840131},{"$f":"-'High mine load'!F42","v":-25.82061855382862},{"$f":"'High mine load'!F13","v":20.080716892988256}]
[null,null,"Option 3",{"$f":"'High mine load'!F54","v":-6.0076540129105016},{"$f":"SUM('High mine load'!F63,'High mine load'!F70,'High mine load'!F77)","v":36.623387724592462},{"$f":"'High mine load'!F86","v":2.1585219963536031},{"$f":"'High mine load'!F104","v":0.33932234234609238},{"$f":"'High mine load'!F113","v":0.11257306215087273},{"$f":"-'High mine load'!F43","v":-38.261272055445176},{"$f":"'High mine load'!F14","v":2.7360663719088469}]
[null,null,"Option 4",{"$f":"'High mine load'!F55","v":-0.63965193105377771},{"$f":"SUM('High mine load'!F64,'High mine load'!F71,'High mine load'!F78)","v":117.65648585598078},{"$f":"'High mine load'!F87","v":-3.4197735358676815},{"$f":"'High mine load'!F105","v":-0.68168068939033188},{"$f":"'High mine load'!F114","v":0.75754347124121968},{"$f":"-'High mine load'!F44","v":-184.45673889746891},{"$f":"'High mine load'!F15","v":-60.031754425784627}]
[null,"3 Generators sensitivity","Option 1",{"$f":"'3 Generators'!F50","v":-0.67623318081222261},{"$f":"SUM('3 Generators'!F59,'3 Generators'!F66,'3 Generators'!F73)","v":29.591059265250728},{"$f":"'3 Generators'!F82","v":-1.0036650558449112},{"$f":"'3 Generators'!F100","v":-0.47311038915540427},{"$f":"'3 Generators'!F109","v":8.4560542799274871E-2},{"$f":"-'3 Generators'!F39","v":-1.4387008030992321},{"$f":"'3 Generators'!F10","v":26.349940259981977}]
[null,null,"Option 2",{"$f":"'3 Generators'!F51","v":-3.5571044581024553},{"$f":"SUM('3 Generators'!F60,'3 Generators'!F67,'3 Generators'!F74)","v":49.979639900538849},{"$f":"'3 Generators'!F83","v":-1.2551780977119598},{"$f":"'3 Generators'!F101","v":-0.71440890472114349},{"$f":"'3 Generators'!F110","v":0.60618082242170968},{"$f":"-'3 Generators'!F40","v":-7.4595347162814027},{"$f":"'3 Generators'!F11","v":39.114941451426944}]
[null,null,"Option 2A",{"$f":"'3 Generators'!F52","v":-3.6045026538867253},{"$f":"SUM('3 Generators'!F61,'3 Generators'!F68,'3 Generators'!F75)","v":49.684758474506872},{"$f":"'3 Generators'!F84","v":-1.1498138364723569},{"$f":"'3 Generators'!F102","v":-0.71150817133678834},{"$f":"'3 Generators'!F111","v":0.6063602669754915},{"$f":"-'3 Generators'!F41","v":-8.1128069380191725},{"$f":"'3 Generators'!F12","v":38.360555071346852}]
[null,null,"Option 2B",{"$f":"'3 Generators'!F53","v":-4.0480496725323123},{"$f":"SUM('3 Generators'!F62,'3 Generators'!F69,'3 Generators'!F76)","v":46.676831561032557},{"$f":"'3 Generators'!F85","v":-8.6474348114463459E-2},{"$f":"'3 Generators'!F103","v":-0.66623299508507638},{"$f":"'3 Generators'!F112","v":0.82116027442195705},{"$f":"-'3 Generators'!F42","v":-25.82061855382862},{"$f":"'3 Generators'!F13","v":18.381884600036482}]
[null,null,"Option 3",{"$f":"'3 Generators'!F54","v":-4.1594782116150313},{"$f":"SUM('3 Generators'!F63,'3 Generators'!F70,'3 Generators'!F77)","v":42.115746783618626},{"$f":"'3 Generators'!F86","v":-5.0634976793079911},{"$f":"'3 Generators'!F104","v":3.7002712022378516E-2},{"$f":"'3 Generators'!F113","v":1.595227525526393E-2},{"$f":"-'3 Generators'!F43","v":-38.261272055445176},{"$f":"'3 Generators'!F14","v":2.4556411393495723}]
[null,null,"Option 4",{"$f":"'3 Generators'!F55","v":-0.3892610523625652},{"$f":"SUM('3 Generators'!F64,'3 Generators'!F71,'3 Generators'!F78)","v":118.43095186600225},{"$f":"'3 Generators'!F87","v":5.2043246984365278E-2},{"$f":"'3 Generators'!F105","v":9.6865834775344814E-2},{"$f":"'3 Generators'!F114","v":1.2966300610238277},{"$f":"-'3 Generators'!F44","v":-184.45673889746891},{"$f":"'3 Generators'!F15","v":-54.217447640271537}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Estimated costs"]
[]
[null,"Option",null,"BOP Stage 2 sensitivity","Higher load forecasts sensitivity","3 Generators sensitivity"]
[]
[null,"Option 1","June $2022 m",{"$f":"'BOP Stage 2'!F39","v":1.4387008030992321},{"$f":"'High mine load'!F21","v":1.2759704319160576},{"$f":"'3 Generators'!F21","v":1.2759704319160576}]
[null,"Option 2","June $2022 m",{"$f":"'BOP Stage 2'!F40","v":7.4595347162814027},{"$f":"'High mine load'!F22","v":6.655534306368116},{"$f":"'3 Generators'!F22","v":6.655534306368116}]
[null,"Option 2A","June $2022 m",{"$f":"'BOP Stage 2'!F41","v":8.1128069380191725},{"$f":"'High mine load'!F23","v":7.2384564922384733},{"$f":"'3 Generators'!F23","v":7.2384564922384733}]
[null,"Option 2B","June $2022 m",{"$f":"'BOP Stage 2'!F42","v":25.82061855382862},{"$f":"'High mine load'!F24","v":23.037772135016255},{"$f":"'3 Generators'!F24","v":23.037772135016255}]
[null,"Option 3","June $2022 m",{"$f":"'BOP Stage 2'!F43","v":38.261272055445176},{"$f":"'High mine load'!F25","v":34.131724950028051},{"$f":"'3 Generators'!F25","v":34.131724950028051}]
[null,"Option 4","June $2022 m",{"$f":"'BOP Stage 2'!F44","v":184.45673889746891},{"$f":"'High mine load'!F26","v":164.55772875211508},{"$f":"'3 Generators'!F26","v":164.55772875211508}]
[]
[]
[]
[]
[]
[]
[]
[null,"Estimated benefits"]
[]
[null,"Option",null,"BOP Stage 2 sensitivity","Higher load forecasts sensitivity","3 Generators sensitivity"]
[]
[null,"Option 1","June $2022 m",{"$f":"'BOP Stage 2'!F118","v":15.763773493391176},{"$f":"'High mine load'!F118","v":29.808337257375655},{"$f":"'3 Generators'!F118","v":27.522611182237465}]
[null,"Option 2","June $2022 m",{"$f":"'BOP Stage 2'!F119","v":19.695859447994891},{"$f":"'High mine load'!F119","v":45.531309245452739},{"$f":"'3 Generators'!F119","v":45.05912926242501}]
[null,"Option 2A","June $2022 m",{"$f":"'BOP Stage 2'!F120","v":19.424170096378379},{"$f":"'High mine load'!F120","v":45.557552089930553},{"$f":"'3 Generators'!F120","v":44.825294079786481}]
[null,"Option 2B","June $2022 m",{"$f":"'BOP Stage 2'!F121","v":17.034055885957422},{"$f":"'High mine load'!F121","v":44.39606711267443},{"$f":"'3 Generators'!F121","v":42.697234819722652}]
[null,"Option 3","June $2022 m",{"$f":"'BOP Stage 2'!F122","v":29.077038940277529},{"$f":"'High mine load'!F122","v":33.22615111253252},{"$f":"'3 Generators'!F122","v":32.945725879973246}]
[null,"Option 4","June $2022 m",{"$f":"'BOP Stage 2'!F123","v":104.33312520598327},{"$f":"'High mine load'!F123","v":113.67292317091022},{"$f":"'3 Generators'!F123","v":119.48722995642321}]

{"sheet":"Inputs - Other","index":22,"n_rows":312,"n_cols":40,"rows_kept":312,"cut":false,"hidden":false,"merged":[[59,12,59,13],[59,14,59,15],[59,16,59,17]]}
[null,null,"Increasing capacity for generation from Molong to Parkes - Other sensitivities"]
[null,null,"Inputs"]
[]
[null,null,"Description: This tab contains the inputs that feed into the other tabs under other sensitivities"]
[]
[null,null,"General"]
[]
[null,null,null,"First year of analysis","FY ending",null,2023]
[null,null,null,"Discount year","FY ending",null,2023]
[null,null,null,"Analysis period","Years",null,25]
[]
[null,null,null,"Million",null,null,1000000]
[]
[null,null,"Modelling scenarios"]
[]
[null,null,"Financial input scenarios",null,null,null,"Step Change",null,null,null," "]
[]
[null,null,null,"Discount rate","%",null,5.5E-2]
[]
[null,null,"Cost scenarios"]
[]
[null,null,null,"Network capital costs","Factor",null,1]
[null,null,null,"Non-Network capital costs","Factor",null,1]
[null,null,null,"Operating and maintenance costs","Factor",null,1]
[]
[null,null,"Market benefit scenarios"]
[]
[null,null,null,"Change in fuel consumption","Factor",null,1]
[null,null,null,"Change in cost for parties","Factor",null,1]
[null,null,null,"Difference in timing of unrelated expenditure","Factor",null,1]
[null,null,null,"Changes in ancillary service costs","Factor",null,1]
[null,null,null,"Voluntary load curtailment","Factor",null,1]
[null,null,null,"Involuntary load shedding","Factor",null,1]
[]
[null,null,"Scenario weighting "]
[]
[null,null,null,"Scenario weighting","%",null,0.52,0.3,0.18,null,null,null,{"$f":"IF(SUM(G37:I37)=1,\"OK\",\"NO\")","v":"OK"}]
[]
[null,null,"Options"]
[]
[null,null,"Description of options",null,null,null,"Short description"]
[]
[null,null,null,"Option 1",null,null,"Increase tranmission line design temperature of Line94T"]
[null,null,null,"Option 2",null,null,"Restring Line 94T with a higher rated conductor on existing infrastructures"]
[null,null,null,"Option 2A",null,null,"Option 2 with a higher capacity conductor"]
[null,null,null,"Option 2B",null,null,"Option 2 with power flow controllers"]
[null,null,null,"Option 3",null,null,"Double circuit tranmission line"]
[null,null,null,"Option 4",null,null,"50MW/300MWh BESS"]
[]
[null,null,"Build summary",null,null,null,"Amount","Build start","Build end","Commission","Asset life"]
[null,null,null,null,null,null,"June $2022 m","FY ending","FY ending","FY ending","Years"]
[null,null,null,"Base case"]
[null,null,null,"Option 1",null,null,1.4067757280426962,2024,2025,2025,40]
[null,null,null,"Option 2",null,null,7.5028038828943808,2024,2026,2026,40]
[null,null,null,"Option 2A",null,null,8.1592992226476397,2024,2026,2026,40]
[null,null,null,"Option 2B",null,null,25.96907993966817,2024,2026,2026,25]
[null,null,null,"Option 3",null,null,38.536276443516257,2024,2026,2027,40]
[null,null,null,"Option 4",null,null,185.6943961016359,2024,2026,2026,25]
[]
[]
[null,null,"Terminal values",null,null,null,"Amount"]
[null,null,null,"Base case","June $2022 m",null,null,"* From central scenario tab"]
[null,null,null,"Option 1","June $2022 m",null,{"$f":"Inputs!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",null,{"$f":"Inputs!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",null,{"$f":"Inputs!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",null,{"$f":"Inputs!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",null,{"$f":"Inputs!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",null,{"$f":"Inputs!G68","v":43.25692885257029}]
[]
[null,null,"Cost inputs"]
[]
[null,null,"Capital expenditure",null,"FY ending",null,{"$f":"$G$8","v":2023},{"$f":"G72+1","v":2024},{"$f":"H72+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
[null,null,null,"Option 1","June $2022 m",null,null,0.24384112619406736,1.1629346018486288]
[null,null,null,"Option 2","June $2022 m",null,null,0.45016823297366276,4.7549019607843137,2.297733689136404]
[null,null,null,"Option 2A","June $2022 m",null,null,0.49706075724175269,5.1675561743435043,2.4946822910623814]
[null,null,null,"Option 2B","June $2022 m",null,null,1.5755888154078197,16.449897513245926,7.9435936110144256]
[null,null,null,"Option 3","June $2022 m",null,null,1.9788645241133926,23.980836910701161,12.576575008701704]
[null,null,null,"Option 4","June $2022 m",null,null,18.757009707235952,98.474300962988735,68.463085431411216]
[]
[null,null,"Operating expenditure"]
[]
[null,null,null,"Option 1","June $2022 m",null,null,null,null,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2]
[null,null,null,"Option 2","June $2022 m",null,null,null,null,null,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2]
[null,null,null,"Option 2A","June $2022 m",null,null,null,null,null,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2]
[null,null,null,"Option 2B","June $2022 m",null,null,null,null,null,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172]
[null,null,null,"Option 3","June $2022 m",null,null,null,null,null,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626]
[null,null,null,"Option 4","June $2022 m",null,null,null,null,null,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592]
[]
[null,null,"Benefit inputs"]
[]
[null,null,null,"BOP Stage 2 - Step change"]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},{"$f":"G94+1","v":2024},{"$f":"H94+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,null,"Fuel consumption (NER clause 5.15A.2(i))"]
[null,null,null,"Base Case","June $2022 m",null,0,2493.5298441036293,2404.9579811175722,2113.59433749343,1993.2563058540663,1743.8528994709131,1711.3534980636039,1577.7361189354299,1593.8358475151863,1303.7464520980559,1188.6614828049276,1208.5700051595563,1545.2462561925652,1111.0139084032239,1173.8895668750929,1001.8483912075756,1187.8152452930772,1279.9865642554832,1367.773945228693,817.66953637943266,980.7246239734244,1495.9025573019394,955.14978881612967,1085.9914849015881,1429.1246817053886,1213.134497382347]
[null,null,null,"Option 1","June $2022 m",null,0,2493.4592266457116,2404.7192583409301,2113.4844753436128,1992.9978623468737,1744.6342392331362,1711.1468593234522,1577.6920288409067,1594.0670366759452,1303.8737010412449,1189.26068884611,1209.1458040949396,1545.6895950034648,1111.2517115537698,1174.0783483203206,1002.4647616483958,1188.5165410955867,1280.4792197558108,1367.3489944994164,817.57319244844678,980.85124683823574,1497.1812551285798,955.23743450078348,1085.1671358237033,1429.3246156791477,1212.6383238581523]
[null,null,null,"Option 2","June $2022 m",null,0,2493.4298238624515,2404.8772695711118,2113.61184047502,1992.9247220527502,1744.42477986775,1711.0284223549638,1577.8335895184566,1594.128299828765,1304.0236614251617,1189.543338094715,1209.227963726835,1545.668951487874,1111.1907287173847,1174.2116640193656,1002.6431516421577,1188.889281296887,1280.8572569112937,1367.5228498500242,817.79575253610778,980.57367520674609,1497.8618098551365,955.41304804371032,1084.6731271978374,1429.3117296181267,1212.3731180727327]
[null,null,null,"Option 2A","June $2022 m",null,0,2493.4296686581142,2404.8771539816757,2113.6063662259089,1992.9354682011046,1744.4217271460204,1711.0179986485207,1577.836009692149,1594.1130518566401,1304.0142258691815,1189.4992276986263,1209.2460378317494,1545.675227021226,1111.2148335652214,1174.2571006875719,1002.6776499150664,1188.8864684103169,1280.8382196508248,1367.5535391173464,817.78774475215744,980.56958705008469,1497.8646107081454,955.4201670779189,1084.6625486633704,1429.3030282517971,1212.3631583867289]
[null,null,null,"Option 2B","June $2022 m",null,0,2493.4307607732853,2404.8776196262243,2113.6151395146144,1992.9897775016686,1744.1117502711045,1711.0090281784001,1577.8632693152106,1594.0314996146474,1303.9533191749681,1189.529769466259,1209.3035391383642,1545.8527578638264,1111.3557707856639,1174.1821874865338,1002.7858347206735,1188.9220335651212,1280.7995863000588,1367.58893134049,817.71295844116082,980.5430056419317,1497.7983057422691,955.38454594283667,1084.5846969049492,1429.3491150901223,1212.5345800956025]
[null,null,null,"Option 3","June $2022 m",null,0,2493.4425333662225,2404.8903423870006,2114.0231030222817,1993.0188070822019,1744.2356065334011,1710.8957437823517,1577.8007641044794,1594.6285893273505,1304.3340340659595,1189.6185320678785,1209.6967517636206,1546.3015263519205,1112.0062713534946,1174.2080455049424,1002.6445722534756,1188.2427851377279,1279.8276825144335,1367.7102929384221,817.97728238593959,981.68186160267931,1498.8444068010217,956.00520510175738,1085.600977785399,1426.7657531445552,1211.3772104744239]
[null,null,null,"Option 4","June $2022 m",null,0,2493.5628974101755,2404.9940177518893,2113.6230565150486,1993.1514771868012,1746.3029327682145,1709.9902125611252,1575.1380889769857,1592.7476099633486,1302.5458518170472,1189.5471890858194,1208.8203619448163,1545.5781992258978,1111.3742060584602,1174.7055995282562,1002.3319560854832,1188.8425968048848,1280.492127240801,1367.5880368017326,817.92006762692904,980.53755286296359,1496.3428627261956,955.30972581048775,1083.9558901539142,1430.046523543517,1214.3860723905009]
[]
[null,null,"Costs for parties other than the RIT-T proponent (NER clause 5.15A.2(iv))"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","June $2022 m",null,0,0,120.67344740504406,826.07848305387233,1435.3146303736903,2154.8718555457444,3001.5289552623503,3366.3116457401065,4454.127235884519,4875.0179535972957,5641.274691505495,6201.306060799343,6488.9544410733697,6904.3194423609475,7118.2967854701301,8859.4361241036459,9225.0384527613533,10117.894429655751,10720.395415500876,11645.048644029508,13127.477944116778,14127.53174786825,14445.437340084394,14656.12794814283,16580.378947246714,16991.827566018706]
[null,null,null,"Option 1","June $2022 m",null,0,0,120.67324173337443,824.57755093602714,1434.634349746249,2152.4248934330353,3000.7874423070893,3365.3907582762226,4452.7497021561176,4873.7525171004127,5639.5343108468087,6199.8930463057332,6487.8824497886972,6903.4163955343347,7117.3851619693014,8858.1579464108363,9223.4366650673801,10116.197620683479,10719.234458999779,11642.822882252394,13126.245901092865,14124.465401562244,14443.414766975686,14655.500969713235,16579.042975958346,16992.11339294053]
[null,null,null,"Option 2","June $2022 m",null,0,0,120.67357897631173,823.66688494752066,1434.4764549981951,2152.6099214029077,3000.6122499031039,3364.7969247865985,4452.2531291512441,4873.0876961956101,5639.0259931403434,6199.6459826962546,6487.601664905781,6903.3827105391065,7117.3588169284512,8857.9323154647009,9223.0625399227029,10115.455453146749,10718.550384932894,11641.786884231591,13126.524726774411,14123.079081583486,14442.57434710807,14655.994795237855,16578.846180969507,16992.791267328637]
[null,null,null,"Option 2A","June $2022 m",null,0,0,120.67342789419619,823.68521819113641,1434.4760138360587,2152.6241265811236,3000.652169134361,3364.8077104797399,4452.3081517548417,4873.1209404958827,5639.1269400738774,6199.6482232041008,6487.5917606471348,6903.3815214228634,7117.2667089663346,8857.9053840842516,9223.0623946202795,10115.468813942356,10718.491842115098,11641.814971115369,13126.536468014099,14123.059436453868,14442.557936027562,14656.022579187775,16578.8873562673,16992.786009702835]
[null,null,null,"Option 2B","June $2022 m",null,0,0,120.67339291611323,823.80978638446152,1434.4870935640527,2153.2651438740422,3000.8631254619409,3364.914022188651,4452.6056315018641,4873.4224739372421,5639.3784283117711,6199.8293354974767,6487.5135697526412,6903.3672993656064,7117.6452193100577,8857.9508241641415,9223.1903567220779,10115.680628206979,10718.697675132389,11642.215561685209,13126.722233830211,14123.241490711118,14442.745542362656,14656.431636659257,16578.80443749273,16992.385495302908]
[null,null,null,"Option 3","June $2022 m",null,0,0,120.67339462790679,824.89274271018064,1434.4616878031013,2152.9332200287495,3000.849179309615,3364.764878077322,4451.8758742264117,4872.5511583128064,5637.0611213135635,6197.7360582881483,6487.3121129428755,6901.503298134563,7116.6354296820073,8856.4667551624334,9222.4752017496849,10115.587921517432,10717.464957677565,11639.67723832728,13123.778792877047,14121.315341070298,14441.311845227716,14654.275728208067,16582.304985537205,16994.678823421447]
[null,null,null,"Option 4","June $2022 m",null,0,0,120.67319867192053,816.77211016177841,1426.4834950337308,2139.6735531367276,2998.8581524766992,3366.0357259663369,4448.3685764775682,4869.6223986854493,5632.2404584061551,6193.8624358703273,6481.4566691654927,6896.5127796122815,7109.8743673690942,8851.4953806762587,9216.3889750964408,10109.093164761563,10712.934051955299,11636.949339364004,13120.075624401119,14119.67871334922,14437.493160663362,14654.309410605121,16575.362300043183,16985.540266971089]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,0,22.243654157749678,136.20031090874608,233.39845401463893,347.31940267400739,485.82610761075387,547.33758697520045,744.38147829296713,821.56785408826545,979.34003996831143,1079.4827719776083,1146.1306344641341,1221.0110020180632,1264.4808889436551,1566.2627398777968,1658.5581356957859,1862.2579241805556,2031.2099736226924,2288.8083528928059,2677.5816794458556,2928.2515730875079,2974.5684617382935,3043.8786326889558,3459.4263907843438,3544.8872203517367]
[null,null,null,"Option 1","June $2022 m",null,0,0,22.24362031895695,135.97391248159065,233.29570058832232,346.92667603024364,485.71912147692382,547.1784302407624,744.07781561654053,821.28728652253665,979.01132180314164,1079.1746350257113,1145.8927305443417,1220.8401340619814,1264.2364895203525,1565.9871540541553,1658.0936997797307,1861.8382491997559,2030.8521243476648,2288.2406672116563,2677.3893795432168,2927.531201360247,2974.2204515218405,3043.7881055897524,3458.4727063804748,3544.1380503743376]
[null,null,null,"Option 2","June $2022 m",null,0,0,22.243675676851268,135.84023131070566,233.27017202316722,346.9549557452936,485.69574984250869,547.05569380797624,743.95839211984173,821.13593591175618,978.87322044093378,1079.1174189581325,1145.8470314969952,1220.8729232584919,1264.256366240289,1565.9383689875856,1657.9882389533641,1861.5443227389007,2030.5565536110248,2287.8446634139077,2677.5408819575064,2927.1024811847024,2973.9238191587274,3043.7630887898399,3458.3490408140283,3544.1750466999861]
[null,null,null,"Option 2A","June $2022 m",null,0,0,22.243650901412952,135.84298400353123,233.27008749669056,346.95716704658622,485.70294205698974,547.06037811731903,743.97636786317719,821.15042115625977,978.89283184330202,1079.1177469794363,1145.8476727092518,1220.8714610287025,1264.2378299635334,1565.9344656625371,1657.993631561427,1861.5538715795133,2030.5534203248876,2287.8613519009336,2677.5433181719927,2927.090897264145,2973.9143262961529,3043.7640416929335,3458.3609687367411,3544.1945408728566]
[null,null,null,"Option 2B","June $2022 m",null,0,0,22.243645104727999,135.8616750168687,233.27186556608834,347.05804530382653,485.73989155207482,547.10542290185856,744.04287068433848,821.2194069930564,978.95018411937917,1079.1538243326213,1145.8409041474454,1220.8780706923492,1264.3012777751453,1565.9581038792373,1658.0398967298099,1861.6192833456555,2030.5951347645193,2287.9303394036842,2677.5624885152715,2927.1269882770325,2973.9701130064373,3043.8573527898852,3458.3166835935635,3544.1258771297012]
[null,null,null,"Option 3","June $2022 m",null,0,0,22.243645347023996,136.02516346938458,233.26476585256984,347.00337282107785,485.72982305221109,547.01751569077715,743.62178219565226,820.75465190800128,978.24544131376126,1078.4590583932754,1145.3708033343667,1220.0782314062305,1263.638832906071,1565.2753423125739,1657.8191115652392,1861.8321795705792,2030.3967982662098,2287.3009798190715,2676.8676364915341,2926.685434312602,2973.5317249733225,3043.3709072592883,3460.8674450842536,3546.444444287813]
[null,null,null,"Option 4","June $2022 m",null,0,0,22.243613662528599,134.53942146414809,231.83835806077883,344.98250099256319,485.54302879779652,547.56975689733383,743.74693413974751,821.07992237636051,977.40954087329953,1077.7858991158159,1144.4431137798115,1219.2484664587353,1262.4539336441221,1564.3838787045838,1656.405212462452,1860.1914677987295,2029.5895274361271,2287.0206222570614,2675.9248318456966,2926.5761643367182,2972.8917131809685,3041.9185577137878,3455.0568928362886,3541.0596870068384]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,716.43697306143531,706.36120251068633,646.28131607805426,594.83129122155128,538.03566645379635,550.82949842188157,529.84699362446725,500.1621452251361,474.76521270036415,437.75429389762047,452.07087202085108,472.67364004776653,425.63395438639748,424.23093042722388,412.56753239082826,384.30229294898038,368.97373757783322,319.71896246634907,288.64828092843521,320.93834104873036,318.91617205762441,276.43771564550553,273.62244489075351,318.8140050279705,280.40471803851813]
[null,null,null,"Option 1","June $2022 m",null,0,716.43853678302264,706.37240487665792,646.37458805884648,594.81047155551732,538.18838294739123,550.84853224241067,529.90487506793852,500.23547187785346,474.83287235240238,437.88508973267437,452.14558078385483,472.7466195766068,425.67122132767321,424.24721686157676,412.64175981571475,384.329644319095,368.99482115113841,319.66429810652392,288.63177254476284,320.84411859529723,319.03259455628216,276.40451892612151,273.49038849546133,318.7377663435426,280.33115982018694]
[null,null,null,"Option 2","June $2022 m",null,0,716.44023898784178,706.36346909172732,646.43884060225525,594.74691405211195,538.12148974143474,550.85916677471482,529.95903173548618,500.26783409370472,474.89097225176681,437.89710450580162,452.18283963059065,472.77189474589761,425.69114250263016,424.21959761955719,412.67716939376845,384.3395473879396,369.03961040058164,319.66398914743638,288.65396383540599,320.76186785613072,319.07583445699424,276.39381945730116,273.39955396942617,318.74595551907566,280.31396165591417]
[null,null,null,"Option 2A","June $2022 m",null,0,716.44020020553239,706.36344567773881,646.4379715015009,594.74646230571636,538.12192139346087,550.85701112446827,529.95920745190381,500.26935159589846,474.89291293257855,437.8973236044344,452.18086359210122,472.77624771731001,425.694318398814,424.22990315563891,412.66853840449261,384.332932167754,369.02430612938105,319.6683588220057,288.65540005039657,320.76278344300363,319.07840426986633,276.39429793395431,273.39577584320887,318.74100742247782,280.3116960173042]
[null,null,null,"Option 2B","June $2022 m",null,0,716.44024438392239,706.36345876926839,646.42990861325495,594.75638610036754,538.07955379874397,550.84160658075518,529.96783278447526,500.26475338385029,474.88354643140138,437.89753153515755,452.17387427115494,472.78811233626328,425.70680901658369,424.22193906254103,412.66582749733357,384.31249463587562,369.01161530589525,319.67504468997981,288.65310633821588,320.76359064902306,319.08329848020566,276.39781306981689,273.3871678466997,318.74591766682585,280.32623477628175]
[null,null,null,"Option 3","June $2022 m",null,0,716.44024823981169,706.36307414101532,646.37247994788277,594.74851821254481,538.07820518406913,550.85631517182026,529.91645657894173,500.09211343277997,474.69234702162453,437.90941529214524,452.09408930118173,472.6026402037906,425.55510642123721,424.0621763382216,412.73286775496842,384.27952852607132,368.98203984960463,319.65256429414495,288.6402190288818,320.85042973340131,319.06261974310559,276.35725981430409,273.44294934421026,318.59909398750966,280.23759854928153]
[null,null,null,"Option 4","June $2022 m",null,0,716.43681135627207,706.36080049424868,646.35599594925054,594.80266959455253,538.33060313003477,550.30231619112726,529.05127590649988,499.67533276766397,474.39071619461805,437.99092275944724,452.1283344989784,472.75053237312557,425.74976599816131,424.35098161857729,412.53402935510627,384.29641878147334,368.94386215352409,319.67964096832026,288.67399176333623,320.91538534121923,318.95513298528653,276.41276931706267,273.3405616014482,318.82926720330028,280.67711729595044]
[]
[null,null,"Timing of unrelated network expenditure (NER clause 5.15A.2(v))"]
[null,null,null,"Base Case","June $2022 m",null,0,0.15892628152313462,0.15951590617311021,0.15952561599109499,0.34744665354934939,5.6971008521616531,56.579629264243941,58.62791079470869,86.682597335909946,94.874699905377312,114.36637011846759,171.78661626619484,184.52990269002748,185.53999363119587,196.25717942137737,434.75829685371207,484.90085718092519,563.13815104986043,710.37322434821976,754.00903105648274,912.86727545664974,1045.0714742822868,1046.1614385723954,1126.6148225071124,1461.3260582091002,1637.0356234169608]
[null,null,null,"Option 1","June $2022 m",null,0,0.15892601617855059,0.15951271182921525,0.15951829784031921,0.34418356302334707,5.706514700663238,56.574813002642486,58.625018569062817,86.648875308695523,94.879339095080866,114.45802796919767,171.82983352851392,184.64660181794969,185.76323352492213,196.41131836854279,434.47202067129854,484.74713178266865,562.94508816753421,710.86041719895695,754.42397353578986,912.98337430551146,1045.2109984445399,1046.2970707404381,1127.3259591986939,1461.3712419234578,1637.0352380432389]
[null,null,null,"Option 2","June $2022 m",null,0,0.15892632655309824,0.15951640574175135,0.15952954256049148,0.34447528937253358,5.7607699354003383,56.575752146422694,58.637412211391378,86.643625243873828,94.880098001080583,114.5190469402942,171.86764572587811,184.67154120653441,185.78348042728686,196.45292147947731,434.25306293403145,484.51566214791092,562.90504719548142,711.18872135947277,754.56030525235929,913.23865790116974,1045.5398597325559,1046.6296645431128,1127.7849281417682,1461.2974532837486,1636.9828280435283]
[null,null,null,"Option 2A","June $2022 m",null,0,0.15892619187476764,0.1595153694508602,0.15952439515472799,0.34446911100281952,5.7619039560084353,56.577344484778415,58.639022702942484,86.645250221907531,94.881651813753777,114.51568962346019,171.87650921291379,184.68509357574999,185.79708151734974,196.46285229185335,434.27278883138899,484.54037109995892,562.95359934499447,711.19272983403175,754.57124673149076,913.24080671647801,1045.5863699132804,1046.675236899242,1127.830806751416,1461.3251890346905,1637.0053212805717]
[null,null,null,"Option 2B","June $2022 m",null,0,0.15892617926787714,0.15951497587978558,0.1595236610729292,0.34638450266758791,5.7457219257179277,56.580163520389,58.619799174869677,86.646162807142204,94.88251613771817,114.52328693168374,171.86403725442966,184.67212902660305,185.78409554576083,196.44605915315435,434.21842960875392,484.5060474955061,562.95800761686189,711.15803833611653,754.60639357752586,913.27241314395746,1045.6179777803852,1046.7137738883116,1127.8751284003235,1461.4440714753016,1637.1371320231729]
[null,null,null,"Option 3","June $2022 m",null,0,0.15892607529813207,0.15951437875552826,0.15952230714804266,0.34472715083678579,5.7782939354975698,56.58301394126277,58.647049488203095,86.691731974246011,94.885290237878436,114.31564552247401,171.96396166697946,184.67957590607091,185.74377251316787,196.50468789588351,434.62538354099877,484.95750098204809,562.96030075254737,710.14369785584699,753.46733508386103,912.21350300958261,1044.7481928640937,1045.8616386746278,1127.2335818349534,1460.7840567344549,1636.8215933445122]
[null,null,null,"Option 4","June $2022 m",null,0,0.15892591127826733,0.15951171235854891,0.15951609338585362,0.35888016279721818,5.7831957093325084,56.602242557522736,58.624554726621916,86.679492656020841,94.893357433416824,114.31736414112511,171.90500285457134,184.66794679299272,185.77067252193149,196.39011204139388,435.03556386242263,485.29379399653141,563.4799199022043,710.87962176024985,754.53771932566735,913.18748671876915,1045.1914712480082,1046.3066386525554,1127.9523353649076,1461.5744899350968,1636.4615701409671]
[]
[null,null,"Ancillary service costs (NER clause 5.15A.2(vii))"]
[null,null,null,"Base Case","June $2022 m",null,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,"Option 1","June $2022 m",null,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,"Option 2","June $2022 m",null,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,"Option 2A","June $2022 m",null,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,"Option 2B","June $2022 m",null,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,"Option 3","June $2022 m",null,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,"Option 4","June $2022 m",null,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,"Voluntary load curtailment (NER clause 5.15A.2(ii))"]
[null,null,null,"Base Case","June $2022 m",null,0,22.633353025761195,23.584242829761092,51.094949095161951,4.5862554529544184,2.3581598285942222,17.987071545513263,1.1692000280431325,25.611375265174669,3.5421922925624334,7.69703321142934,24.909295367401526,1.3350626397828322,11.776302189403076,5.0450062272189937,39.350663751068282,3.4641009735831901E-4,13.33921248375761,29.458963440607015,33.662066395280611,35.00925188644446,87.23968518020024,75.734243331316833,116.64193602796468,212.808625219569,113.78745265984261]
[null,null,null,"Option 1","June $2022 m",null,0,22.633298473046739,23.584193448975913,51.088407460780068,4.5497455919843199,2.3523342923062334,17.920614300275918,1.169136222661245,25.61480270449557,3.529703966378011,7.6748168409252013,25.248575185683549,1.3141796783769166,11.776109303531829,5.04940238942602,39.345973243088636,2.1249836199835817E-4,13.330786969388887,29.613452120894223,33.857041011615493,35.000018364151323,87.08700839960872,75.79889411450749,116.83591413334888,212.93213879078192,114.07660118067076]
[null,null,null,"Option 2","June $2022 m",null,0,22.633388208934317,23.584273801862878,51.070362020529807,4.5211924404421184,2.3501441131461567,17.890107807261064,1.1692625078663961,25.618433316487774,3.5342429599113903,7.6748409839721248,25.42036660571377,1.314358198921737,11.77749510771238,5.055130142279447,39.339716063599042,4.3218660368388168E-4,13.325723201753881,29.482517609468459,33.901677884026498,34.95411607606777,87.137058646093962,75.831450054228213,116.78197953091451,212.89347027064429,114.08246948208691]
[null,null,null,"Option 2A","June $2022 m",null,0,22.633347476154192,23.584238290418785,51.070339721875641,4.5214463851310036,2.3501005992378143,17.882275946787654,1.1692078310588974,25.61843858254846,3.5334984551807285,7.67488671835841,25.398305505301376,1.3142781735078422,11.777287614753877,5.0549634489111526,39.345069437332178,3.3366361439631734E-4,13.32916844204974,29.499496707420665,33.902248466907807,34.954111585962416,87.136920620130027,75.83130333231658,116.78011511686807,212.87073820021951,114.08483410582926]
[null,null,null,"Option 2B","June $2022 m",null,0,22.633338560647662,23.584229621530568,51.070890748108717,4.5212105320528257,2.3462895095754113,17.837769882085343,1.1691950442517487,25.618274765375492,3.5315653799564037,7.6746838237321002,25.397665958010091,1.314259640777244,11.777365361794084,5.0535190980642675,39.360984865691215,3.1089555672484786E-4,13.332100549971212,29.453828807712405,33.892761517225324,34.949470365683197,87.171746865542104,75.826910362556092,116.7810753628727,212.85104128913244,114.09632810662515]
[null,null,null,"Option 3","June $2022 m",null,0,22.633339208919832,23.584229665644557,51.073702428800864,4.5365467803388562,2.3492807290423059,17.909537262652435,1.1691962900740696,25.605774971874169,3.5398796616548438,7.6752737402327469,25.135691387512956,1.3142608408912111,11.828625717398772,5.0303530511368457,39.311477655041394,3.1238399973154289E-4,13.316469816433999,29.46148052103171,33.901348988749994,34.992195178469956,86.910611712635074,75.795767590147904,116.11737725473351,211.56851994447334,113.33643176502785]
[null,null,null,"Option 4","June $2022 m",null,0,22.633285161277534,23.584181444106868,50.867747677572723,4.349335370109527,1.75958646413211,18.063051818186544,1.1691240299571128,25.550564372543544,3.3920620905115739,7.6750084602873372,24.993229871088602,1.3349272475007081,11.791438018927607,5.0756294012490963,39.374185801407137,1.7975816731583729E-4,13.344307903953203,29.26747497991655,33.633072172141283,35.011315472152901,87.15953264818738,75.730853737293145,116.81739346318388,213.23395390170208,113.30827431551438]
[]
[null,null,"Involuntary load shedding (NER clause 5.15A.2(iii))"]
[null,null,null,"Base Case","June $2022 m",null,0,124.43813656473482,83.041267230497567,94.42560654255837,3.5912571963694395E-5,3.7988692223007921E-5,86.147556813661069,4.2171700408454752E-5,4.4500173199780592E-5,4.7070445478378661E-5,4.9528479024710466E-5,5.2257998653946733E-5,5.5141202935922413E-5,5.8309396433132835E-5,6.1351009001948752E-5,6.4762574287229602E-5,6.8293825463620192E-5,7.2248490156921538E-5,7.6014960934542341E-5,8.0188208354041348E-5,8.4612948316366144E-5,8.9545366620280491E-5,9.4184153664850678E-5,9.9347055033024493E-5,1.0486107231847213E-4,1.1089818435922492E-4]
[null,null,null,"Option 1","June $2022 m",null,0,124.43812460299698,83.041335938560763,94.419834494533873,2.1736706368718898E-5,2.2993553513707045E-5,85.960873432472283,2.552552841844827E-5,2.6935235146535658E-5,2.8491127959214011E-5,2.9979252078524929E-5,3.1631454788430957E-5,3.3376621312218322E-5,3.5294902638062742E-5,3.7135977496325239E-5,3.9201193777212232E-5,4.133839319195268E-5,4.3732984291924558E-5,4.6013227579411413E-5,4.8539679396393152E-5,5.1218307998659458E-5,5.4204455884761315E-5,5.7013331137671013E-5,6.0137791053730282E-5,6.3475109927300835E-5,6.7129498977443457E-5]
[null,null,null,"Option 2","June $2022 m",null,0,124.43814242662863,83.041218301901026,94.422040415952679,4.4678158900592244E-5,4.7259321843569979E-5,85.871608231120931,5.2462994812997347E-5,5.5359945736780531E-5,5.855726928490428E-5,6.1615271122757544E-5,6.501065033268884E-5,6.8597693113203273E-5,7.2538447448501173E-5,7.6322314509749914E-5,8.056717661603796E-5,8.4960043656541571E-5,8.9879378949041835E-5,9.4564975066594467E-5,9.975696340479203E-5,1.0526139234443488E-4,1.1139896986338443E-4,1.1716865441702113E-4,1.2359156777414361E-4,1.3045296738432654E-4,1.3796372328484543E-4]
[null,null,null,"Option 2A","June $2022 m",null,0,124.43813563175098,83.04127136863579,94.42206489643651,3.4352099774713149E-5,3.6338082259294343E-5,85.849736848108648,4.0339351913067502E-5,4.2566817267076854E-5,4.5025472697511352E-5,4.7376928221113587E-5,4.9987838337820436E-5,5.2745767820864598E-5,5.5776536583613523E-5,5.8686007327565611E-5,6.1949683260583853E-5,6.5327079394990602E-5,6.91102682708022E-5,7.2713060057375068E-5,7.6705199571135339E-5,8.0937673946203167E-5,8.5656007117072646E-5,9.009364331767854E-5,9.5031663761965007E-5,1.0030561602817191E-4,1.0608016167638653E-4]
[null,null,null,"Option 2B","June $2022 m",null,0,124.43813411342076,83.041285620745626,94.422185162331573,3.2226660271668089E-5,3.4089659809088163E-5,85.72697405920708,3.7843089642691243E-5,3.9932394632310245E-5,4.2238677664114823E-5,4.4444383291542714E-5,4.6893536329188716E-5,4.9480758550991253E-5,5.2323403739166475E-5,5.505268013168225E-5,5.811453651311473E-5,6.1282699992489984E-5,6.4831065976691819E-5,6.8210561848990238E-5,7.1955381224363544E-5,7.5925740718644287E-5,8.0352316520170255E-5,8.4513934161589401E-5,8.9146916361225917E-5,9.409576115576152E-5,9.9512370326176441E-5]
[null,null,null,"Option 3","June $2022 m",null,0,124.43813377981951,83.041279961259207,94.424393293735278,3.1670993064776143E-5,3.3502391749391124E-5,85.92404215418118,3.7191375580460867E-5,3.9245366448909175E-5,4.1512190737230262E-5,4.3680443760239616E-5,4.6087679336196964E-5,4.8630407595155158E-5,5.142515504995942E-5,5.410759525269419E-5,5.7117006449185325E-5,6.0230353356643172E-5,6.3719112681240563E-5,6.7040612897880527E-5,7.072167647761049E-5,7.4623876453841544E-5,7.8974299141763924E-5,8.3066778278974084E-5,8.7618462411453787E-5,9.2480396483245888E-5,9.7804428931086708E-5]
[null,null,null,"Option 4","June $2022 m",null,0,124.43812217241333,83.041354354671768,92.773253061938618,1.8087150332960935E-5,1.9133106228579547E-5,86.480367605744547,2.1240173382650322E-5,2.2413335418273079E-5,2.3707984399533464E-5,2.4946507604591469E-5,2.6321342409256396E-5,2.7773464009878589E-5,2.9369853027163899E-5,3.0901835579194474E-5,3.2620781454080037E-5,3.4398522973511114E-5,3.6391527012543663E-5,3.8288502513360042E-5,4.039104166659275E-5,4.2619457273476998E-5,4.5104011322758168E-5,4.7442299499817176E-5,5.0041088145966597E-5,5.2817188455938008E-5,5.585820153020258E-5]
[]
[null,null,null,"Higher load forecast - Step change"]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AF168+1","v":2049},2050,2051,2052,2053,2054,2055,2056]
[null,null,"Fuel consumption"]
[null,null,null,"Base Case","June $2022 m",null,0,2497.9340637501759,2405.0190685801595,2111.6940786575697,1996.7673804374822,1739.1036134036206,1713.8094634187719,1580.5371648671705,1585.4853814897313,1299.4649504795011,1191.3345959956116,1211.6774166474925,1549.8205294749575,1112.0380900479422,1175.945712387535,1006.4009296495763,1194.4551616294921,1284.8747396843364,1372.0372745449606,821.72353909071114,981.18648002384714,1499.8749398613222,958.1947607378678,1089.0148031368715,1424.0122531320421,1210.411723399249]
[null,null,null,"Option 1","June $2022 m",null,0,2497.8531993679831,2404.7791839525476,2112.0588502255296,1996.1436579699241,1739.5146600589824,1713.3319999495127,1580.7898121532755,1586.4143178664838,1300.1462354913704,1191.7180956900215,1212.4143102927353,1551.0680639906886,1112.0174891457434,1176.03835809917,1006.3262655030258,1194.0623404595729,1284.7866010464359,1371.0035670604759,820.73699313915461,980.83202148812825,1499.2035905073974,957.09074491642059,1087.4695652505161,1425.7492429895681,1213.2221669835644]
[null,null,null,"Option 2","June $2022 m",null,0,2497.7722823189911,2404.9168514411467,2112.3240016733334,1995.9514097958279,1739.3475166640089,1712.8782459359572,1581.0653577790624,1587.0895479148573,1300.6701959045877,1192.4623815530401,1213.0364631915327,1551.3919764239135,1112.0316659573791,1176.7632872852623,1006.786163766922,1194.7316163290234,1284.9948830914918,1371.4318550268742,821.80878467302784,980.6421269162521,1499.729693379368,957.10636952106756,1087.1192787689454,1425.4508920190435,1212.6529231886786]
[null,null,null,"Option 2A","June $2022 m",null,0,2497.7721608216762,2404.9163337475325,2112.3285470805558,1995.9662228025163,1739.3479794062976,1712.8822619620773,1580.9659860051988,1587.0885490639746,1300.6920600431013,1192.4840217177571,1212.9885192228912,1551.3676124218446,1112.0563780159182,1176.88239351326,1006.6464707543887,1194.6007952452815,1284.9986771940153,1371.4284409916459,821.69538968626421,980.83299283040299,1499.8387565697171,956.98763624197625,1087.103448746594,1425.2376838662155,1212.5645844178587]
[null,null,null,"Option 2B","June $2022 m",null,0,2497.7882670732774,2404.9231293617736,2112.2400341515749,1996.0035368279925,1739.4321603522594,1712.9676019055012,1580.9798399915337,1587.1279164039593,1300.6915131375458,1192.5176067559244,1212.8967359953747,1551.1503249067084,1112.1548753855268,1177.1269593311658,1006.5703637119959,1194.4747533211321,1285.2150057201586,1371.134988497497,821.47681804056378,980.93849488536819,1499.622563883253,956.61195538484981,1086.2532948553692,1426.4589115335052,1211.7633908188641]
[null,null,null,"Option 3","June $2022 m",null,0,2497.7909315144275,2404.9226071050184,2112.8386540081656,1996.1417742536535,1739.1928614384713,1712.7320326700108,1580.8624223690413,1587.053073330939,1300.6743250085829,1191.8940619966538,1213.2706219075123,1550.8271688107263,1111.7501087488813,1175.2712668957495,1008.2806513324641,1195.881027792464,1286.5289822265236,1372.8442813960387,824.5196373167671,981.42290546684296,1501.1935383517653,960.05080966291439,1089.7609869892126,1419.7135251771695,1209.1194116530814]
[null,null,null,"Option 4","June $2022 m",null,0,2497.9631716419194,2405.0395209017711,2112.0357842145722,1996.4058382622688,1741.9559033623816,1711.8620717537058,1578.2076842971765,1589.3787354219974,1301.5820897238827,1191.2760565434435,1211.0263094429542,1549.4233865309125,1111.9517564295861,1176.9420776571314,1005.2455216580937,1193.205392356492,1283.4573184400176,1371.053601294328,820.36693064935503,980.94163013215837,1497.9211917319892,957.66075625342501,1087.3489863583088,1426.8572812745422,1213.5559608868361]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","June $2022 m",null,0,0,120.67322541018666,838.09813321187357,1446.6126780957893,2183.3973107856236,3008.0290926072648,3378.4401866208941,4494.238858269714,4912.5614981640729,5661.7606984447439,6224.6165476346869,6511.4533254773742,6929.4125482561049,7141.8779300557762,8882.898173796586,9248.9967157771862,10142.789282182406,10747.986522582574,11671.845264056965,13162.190160287075,14158.814912345833,14476.698127633526,14687.009699110748,16626.473912563466,17041.62467549674]
[null,null,null,"Option 1","June $2022 m",null,0,0,120.67335115688753,835.38336658763376,1446.1827514043557,2181.0264186380564,3007.4486595950007,3376.5579472401782,4490.8296986329869,4909.6568122874214,5660.007252239855,6222.173936106954,6509.591119607283,6928.0873509137855,7140.1965332674627,8882.1031668782689,9247.5432454153233,10140.817763196961,10745.652269496926,11668.831366518503,13160.632490522596,14156.442353851324,14474.429043466229,14685.536258853346,16620.709306063331,17034.077933362383]
[null,null,null,"Option 2","June $2022 m",null,0,0,120.67339358034212,833.99277998408343,1445.5560794222242,2180.5105010954198,3007.3748590002519,3375.5430625274639,4488.859357737384,4907.9183886297051,5657.9059677202586,6220.9014683363039,6508.6370827867095,6927.5016932719891,7138.6837327452467,8880.7923863198357,9245.4356579780688,10139.408769815411,10742.899991517073,11663.978410093656,13159.361415089677,14154.378975907479,14472.558084634218,14684.2713593848,16619.863966518133,17034.640177619392]
[null,null,null,"Option 2A","June $2022 m",null,0,0,120.67326648459782,833.98908957754873,1445.5492147939372,2180.5199940975599,3007.4085731916566,3375.725691816353,4488.8823767437734,4907.9095328350977,5657.9013482828514,6220.9782480891754,6508.6932329612655,6927.4809243612317,7138.4938813623394,8880.9438393128185,9245.5091833112929,10139.270028291161,10742.97518847428,11664.247387546842,13159.102074157045,14154.524293236736,14472.604490998337,14684.351719573277,16619.996631866976,17034.656724669043]
[null,null,null,"Option 2B","June $2022 m",null,0,0,120.67340375608933,834.32740768873521,1445.6516408858997,2180.6160347606851,3007.3470605242524,3375.8455888636286,4488.8931956830256,4908.0516011493492,5658.0640082875561,6221.3055653944575,6509.017974239553,6927.3710444753087,7137.9315871057825,8881.254794549166,9245.5497421288255,10139.108753589484,10743.298430724706,11664.457742647588,13158.811736238611,14154.900622805593,14472.277735490947,14684.686971750863,16616.905064305894,17034.95512850544]
[null,null,null,"Option 3","June $2022 m",null,0,0,120.67337857221924,835.32170590192868,1445.6234622807463,2180.8241016591969,3007.4153240273527,3375.7508936202262,4488.778812201982,4907.8206745562675,5658.8037400812909,6220.1677495585018,6509.5334947621404,6928.3275528179056,7141.3588492177241,8878.9688037992637,9245.0147863632119,10139.68134642159,10743.082677665458,11661.436687630678,13160.792549335945,14152.768847212048,14471.080088257066,14684.777622334086,16629.841760111438,17044.381027168609]
[null,null,null,"Option 4","June $2022 m",null,0,0,120.67338834260197,827.66769417234025,1437.8862592292851,2167.7182006679172,3006.8354408286314,3377.2304606676198,4479.5404589776754,4899.7349093412586,5653.6834300448118,6218.1773078210636,6505.4254779627026,6922.5601280635574,7133.3068904686243,8877.3127263079423,9242.7135132749299,10136.295084641413,10741.153656955883,11665.624245227393,13154.411380276175,14154.10014252347,14467.736357723104,14682.383308100816,16616.132166522577,17028.760999344409]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,0,22.243617446133978,138.05032789484841,235.23534984407701,351.89485937382062,486.76481009800239,549.75808893884005,750.47396500276807,827.3711773242652,983.61399747251903,1084.3369464147852,1150.464343628086,1225.7952443782065,1269.005294978537,1570.2440506313051,1662.7539979537237,1866.7864277884678,2036.641486734831,2293.9554787768516,2684.7806375681607,2934.5539082444948,2980.5346600551397,3050.4344924306019,3481.0061803074382,3566.6376476067235]
[null,null,null,"Option 1","June $2022 m",null,0,0,22.243637988522568,137.64302393507035,235.17336601416986,351.51397018819563,486.67847886508559,549.29619413936211,749.85054915416174,826.85594418723178,983.18995110227422,1083.6228201646811,1149.8880886748516,1225.335578378164,1268.5179472889602,1569.9388676262881,1662.2533076099107,1866.3144495280985,2036.0443968357765,2293.1305581759839,2684.2674651418374,2933.8076794296521,2980.0033493908159,3050.1064656731423,3475.0880465555315,3560.5662065657625]
[null,null,null,"Option 2","June $2022 m",null,0,0,22.24364496246768,137.43613219518411,235.07605601500958,351.43112562391616,486.67774522322537,549.11571237180044,749.36004614752335,826.3636822088398,982.66682532044535,1083.2305084100308,1149.584524436829,1225.1587478701042,1268.0281369617571,1569.5818417581402,1661.6398798235018,1865.9274957888772,2035.1759516544294,2291.4963857022994,2683.8669103301822,2933.1420091924697,2979.3456951822914,3049.5954068603069,3474.2001756653249,3559.7884777545551]
[null,null,null,"Option 2A","June $2022 m",null,0,0,22.243624240483253,137.43558311647888,235.07499402035245,351.43256915546442,486.68612038081045,549.15993845412186,749.36467661214488,826.36350618292852,982.66860420455532,1083.2490075239539,1149.5954505433367,1225.1524030730113,1267.992829880943,1569.6052946439422,1661.6401669864329,1865.8441177197583,2035.1454064399682,2291.5210416407213,2683.6879217866976,2933.0803714906529,2979.3409251060625,3049.5148095573845,3473.6950964249663,3559.2395058806742]
[null,null,null,"Option 2B","June $2022 m",null,0,0,22.243646675168744,137.48616169285333,235.09069533802224,351.44652568838325,486.66951767696435,549.1771563920945,749.40350083503427,826.42722703673269,982.70376877697981,1083.3277199037818,1149.7134586574261,1225.1857072356052,1267.9512142447215,1569.7340336105485,1661.696336074395,1865.8072226492081,2035.197094665325,2291.5788710353063,2683.6132796840384,2933.2152172547999,2979.4434219619075,3049.5537457457244,3471.9650196107336,3558.2684068083008]
[null,null,null,"Option 3","June $2022 m",null,0,0,22.243642507920928,137.63776264554321,235.08265933619555,351.47789229076261,486.68087775762348,549.14245939661589,749.32391761366114,826.33791534101033,982.80559570475361,1083.1395710826478,1149.6611895545982,1225.3459587317632,1268.7125195879653,1569.005500480906,1661.2907396986043,1865.5444461967593,2034.8907788072811,2290.9002033375473,2685.9122332862789,2933.9943190240738,2979.2098381153105,3049.9373050104623,3487.843055016539,3572.8575953797608]
[null,null,null,"Option 4","June $2022 m",null,0,0,22.243644243740352,136.21975161580232,233.6909908896198,349.48528848117456,486.74401327300757,549.75706605973949,748.55231063236829,825.79078001566268,981.85474909512379,1082.7774527025094,1148.957569740237,1224.0470670118148,1266.8699047486928,1568.674703505977,1660.9564558520717,1865.1998747288258,2035.1331595970012,2292.3799389908022,2682.6007879336125,2933.4249637165922,2978.4778544492715,3047.5776271102832,3469.3332797189869,3555.6438768346047]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,716.90313436095164,706.33130113187849,645.7573345618963,595.12879009319954,537.23885263703278,551.31668678542906,530.69436318620626,499.30073457460151,474.28641237679517,437.90915703976157,452.34280910015673,473.09421544650326,425.68812163540423,424.40747864711773,412.77045763182338,384.59353085093517,369.31865239545556,319.83651699443101,288.9457709938643,320.59451186256786,318.79519453562239,276.44837978258397,273.62232241666288,318.18837102004505,280.28296068432894]
[null,null,null,"Option 1","June $2022 m",null,0,716.90450417990348,706.34127857316957,645.92366280809631,595.09326364212529,537.36510329789917,551.3928737109851,530.70541302680942,499.42301190534403,474.3781252988336,437.95855900745238,452.37725205347823,473.09954704750368,425.67081904163399,424.40931096697301,412.76265916191556,384.5291721987453,369.33485274711956,319.8060289063248,288.91105704707496,320.5531885497893,318.77629733297096,276.38936190620075,273.51929715704608,318.40793935877372,280.44002852909733]
[null,null,null,"Option 2","June $2022 m",null,0,716.90782096653425,706.33253099625767,646.00753843173311,595.06251031573106,537.36196723809473,551.41789322423676,530.80206540845415,499.47618646708565,474.44424097158748,438.03512550488375,452.41527481360606,473.16612170535996,425.67018446186898,424.38801010241571,412.78720241749545,384.5264381012725,369.29598221671762,319.79739978579863,289.00656830339005,320.46729809721961,318.78250487120096,276.4030320435001,273.43564843095851,318.38451176627666,280.41177256812756]
[null,null,null,"Option 2A","June $2022 m",null,0,716.90768184638603,706.33253203567676,646.00872473365257,595.07045124785668,537.36312284036785,551.4148678546519,530.7898760168664,499.47737593102141,474.45034881622871,438.0384325368961,452.41333073696558,473.16562838705732,425.67271656742997,424.40321100444714,412.76688739346463,384.51664393889484,369.28618994103709,319.80126490784653,288.99548687209347,320.49209625778667,318.77951769414869,276.37120426031947,273.43837058221095,318.39563972008841,280.41384292959964]
[null,null,null,"Option 2B","June $2022 m",null,0,716.90692797050849,706.33219424737194,645.99016058219001,595.05787253571953,537.35328259529729,551.42806738017237,530.79889713320256,499.49539724359551,474.44363223860614,438.03835698337679,452.38341401319451,473.13979354481495,425.67988312320381,424.44466826556027,412.71258156140561,384.50085732811652,369.23254873370354,319.71370178590962,288.94406623642982,320.49700668623541,318.75158172985545,276.34130743858765,273.39727807638843,318.49261184955816,280.33082781659783]
[null,null,null,"Option 3","June $2022 m",null,0,716.90741187835977,706.33313350236085,645.95827436432114,595.05995990421718,537.30944175081106,551.42343727493915,530.77543165143641,499.48244159256427,474.44649729590475,438.01665896531534,452.48796749190683,473.10497595848619,425.49476349993347,424.25616822377231,413.21089510703655,384.7099185840321,369.94814301902539,320.18708367824695,289.63010671358796,320.36169380031356,318.99107973393848,276.81718119482571,274.02973809802137,318.2424573539173,280.40007536802301]
[null,null,null,"Option 4","June $2022 m",null,0,716.90418360380318,706.3330296197355,645.94376219402454,595.12135695933659,537.45808551257096,550.65462899177714,529.87926748138625,499.24877756337736,474.18637882140069,438.06638511045867,452.26693118165076,473.00261363488352,425.65180844364721,424.44581525516935,412.59338442733531,384.41441411113755,369.04379110231974,319.67739999893649,288.79677292133027,320.60641954192744,318.63517410106516,276.56327704441031,273.55515636765818,318.57661396123194,280.6843666793896]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base Case","June $2022 m",null,0,0.15892590554129279,0.15951202066111295,0.15951678857822019,0.46608289642311651,5.7122724765164117,56.683689974948848,58.719332539758433,86.531129645265182,94.871815043788004,114.78373457821338,172.05121721147827,185.22587894416458,186.4553805495942,197.04671074959342,434.39627827690134,485.83931619361658,564.52237664295444,713.75175500407101,757.19523876047776,916.56196546858564,1049.8706592222966,1050.7309256287624,1131.2901681205174,1461.4162755139762,1638.9614165513151]
[null,null,null,"Option 1","June $2022 m",null,0,0.15892606302511728,0.15951384593076032,0.15952103448786906,0.37014992245189576,5.6909844535904766,56.678489486110934,58.713733841628247,86.546803515142074,94.869883821886816,114.72038049825674,172.02224087182356,185.21884256780586,186.44818532809205,197.13553115997178,434.14334781579333,485.53254184086131,564.2503029577457,714.03169476605149,757.5406390577067,916.72720038076318,1050.5455006698946,1051.4638296652633,1132.2867340566681,1462.9438360634899,1638.7645593490386]
[null,null,null,"Option 2","June $2022 m",null,0,0.15892601923170799,0.159513987681866,0.15952154251089903,0.3693043761451007,5.7211573797940929,56.679090014797367,58.701668118935267,86.516645367599139,94.8639578407832,114.73980999173745,172.05340094253469,185.27961941194405,186.52230401575781,197.14279251569926,434.51374135373391,485.87735904453478,564.17266169003688,714.49720485676539,758.07962434983688,917.62765057499212,1050.9890597884014,1051.9009411596658,1133.0156330642392,1463.0184029145373,1638.82292172655]
[null,null,null,"Option 2A","June $2022 m",null,0,0.15892600347501176,0.15951278712407871,0.15951852547242709,0.36934788147720438,5.722707606214497,56.667408520464299,58.694085313622992,86.505230315828967,94.851850738800223,114.7219658776758,172.04420670949952,185.28149301819568,186.52404450894596,197.15203736144866,434.64761679090628,486.01285493545191,564.32148901205801,714.50299241604193,758.1046567167898,917.57583896384165,1050.9368262862968,1051.8593022177256,1133.1705780544521,1463.7009269676857,1638.7855651039476]
[null,null,null,"Option 2B","June $2022 m",null,0,0.15892614632658628,0.15951472966680408,0.15952285172235448,0.37029214673736038,5.7358367518440891,56.668296073501381,58.692451585993332,86.49448753385461,94.840585585705185,114.74545643919087,172.07837992993259,185.36749207727235,186.60769671994993,197.24950454406223,434.75456260998067,486.09959581771267,564.38550466726167,714.7417018831344,758.40205599990043,917.93644409099784,1051.1994685220586,1052.122110071298,1133.5004510095057,1463.7118698227475,1638.5819415210658]
[null,null,null,"Option 3","June $2022 m",null,0,0.15892606213307889,0.15951410933448118,0.15952172078760085,0.37298905333902843,5.7620611835166926,56.690809541923237,58.715753675405054,86.49257689597701,94.839069615404114,114.82730642033295,171.91127195316122,185.44520304572933,186.6854829789155,197.18759817206021,433.98006038091654,485.30604519647562,563.55249801514037,713.10651678415263,756.01857607841703,915.7265179822125,1049.9390580472113,1050.8845266573178,1131.9112138136575,1458.1589921836257,1639.2974667836577]
[null,null,null,"Option 4","June $2022 m",null,0,0.15892611142519159,0.15951461846723103,0.15952274316845777,0.38021490261311774,5.8554987998124846,56.678964873389404,58.640998794320829,86.665053489919941,94.911923565129044,114.57804416701708,172.07736127669986,185.19941608878324,186.4203850489165,197.11238247351744,435.04104891929518,486.4925264149698,564.86079998445371,714.3726854989452,758.19823500516509,917.4037089412999,1050.6389537138807,1051.4565372542668,1132.5533867924528,1464.872939296544,1639.1237687318689]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base Case","June $2022 m",null,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,"Option 1","June $2022 m",null,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,"Option 2","June $2022 m",null,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,"Option 2A","June $2022 m",null,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,"Option 2B","June $2022 m",null,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,"Option 3","June $2022 m",null,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,"Option 4","June $2022 m",null,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,"Voluntary load curtailment"]
[null,null,null,"Base Case","June $2022 m",null,0,23.070530875339383,23.569071890802824,51.089922377421551,5.0089682734675076,2.4831453055718598,18.088415636668135,1.1691355298023898,25.654977017425868,3.7054360736500151,7.6969485879159389,25.225059742085548,1.3349442324122256,11.966633152292937,5.1786909848920351,39.641039103798008,1.9995435621317451E-4,13.893580053652654,29.533537007368761,33.537404579738421,35.109826460438228,88.594737013378023,76.268874168964118,118.8578215707448,215.04829190971711,114.76025708317249]
[null,null,null,"Option 1","June $2022 m",null,0,23.070564429352469,23.569102106877128,51.076675136081526,4.9045265971127661,2.4681430056284097,18.072908190244448,1.169053361806637,25.64509716213999,3.7043209342981287,7.6970038581539564,25.358362689034976,1.3142368587042004,11.988269633221972,5.172013641336461,39.577191667068753,2.8195167931563739E-4,13.975970642107997,29.917318465825922,33.735792353496763,34.99721992894186,88.920299392294723,76.066999488736329,118.65610145327605,216.76603137012313,115.10970002657587]
[null,null,null,"Option 2","June $2022 m",null,0,23.070574755027693,23.56911083299817,51.057376548697853,4.846081334469309,2.465063726051719,17.994679361509579,1.1691968856515105,25.654019579883265,3.7050956937381345,7.6970173611254049,25.822676454362345,1.314258388917285,11.974495437077692,5.172443096737231,39.521692952281029,3.0859860185079553E-4,13.915042435524198,29.918629104256098,33.981452029760177,34.959783231405979,88.831983773358388,76.031675731534378,118.71561076916883,216.69698284640165,115.15300871382475]
[null,null,null,"Option 2A","June $2022 m",null,0,23.070541793554103,23.569081025757949,51.057349900895879,4.8575794184204453,2.4650218136271205,17.968027181668038,1.1691488298797954,25.653884207066628,3.705040987618538,7.6967939344844956,25.803121024416946,1.3141907361803824,11.971140630795306,5.1743972836890553,39.502506514128157,2.2549193336413237E-4,13.921600884022693,29.909587595341559,33.9422690873891,34.969759741576731,88.690519114499864,76.036036710790555,118.36974953436409,217.00920953781184,115.26627008670476]
[null,null,null,"Option 2B","June $2022 m",null,0,23.070577983014566,23.569113710392408,51.058504432572036,4.8375644635239228,2.4650646908235667,18.028844602614779,1.1691994511050072,25.656361963000982,3.7046198790788858,7.6969580850708272,25.679890356649565,1.3142640125473035,11.98206015151591,5.1922273181492002,39.501123293915249,3.1535832713489639E-4,13.934576143206684,29.990137429127476,33.95678835575832,34.901968080101241,88.691407179207062,76.031789564423093,118.99521819044375,218.58894258047934,115.80500218542653]
[null,null,null,"Option 3","June $2022 m",null,0,23.07057126301769,23.56910791785074,51.05883294921076,4.8659562839500046,2.4650577507681199,18.029600893518545,1.169190903541238,25.652032104650495,3.7033894997731989,7.6970156251030364,26.828794161691583,1.3142510862205732,11.937715227657669,5.1602799173318639,38.926888989040869,2.9954973514765637E-4,13.747348812484484,29.652437056821,33.922789993768198,34.555338715753813,89.093999789341993,76.118522235924161,117.07656947813632,212.26862691412256,116.90815072037327]
[null,null,null,"Option 4","June $2022 m",null,0,23.070575282991285,23.569112041166147,51.050330122832108,4.8201823124584458,1.7398471456199107,18.068278489808833,1.169195321531884,25.574924612841876,3.7047588009465757,7.6970101791368588,24.772431104148087,1.33503211906653,12.018481126735939,5.1724577345425322,39.538088984452976,3.0799372214095685E-4,14.023744801502822,29.574914156923779,33.626318871980573,35.049399406455485,88.721334834511765,76.098980640269531,119.58513629317868,219.44748722806287,115.82823347901861]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base Case","June $2022 m",null,0,125.08694472051366,82.951781525424735,94.414750099193185,2.0048003961333199E-5,2.1207626854531118E-5,86.361283911075347,2.3542653784288828E-5,2.4842800358391511E-5,2.6278379014752503E-5,2.7650780968882721E-5,2.9174597349599207E-5,3.0784208603654745E-5,3.25536006246251E-5,3.4251600836550117E-5,3.6156814929946269E-5,3.8127466150008618E-5,4.0336328926679583E-5,4.2439060937994293E-5,4.4769467807129972E-5,4.7239671344390432E-5,4.9993761423050032E-5,5.2584592793761354E-5,5.5465859062647209E-5,5.85428903833855E-5,6.1913395022735336E-5]
[null,null,null,"Option 1","June $2022 m",null,0,125.08696293914403,82.951737729420984,94.40890870636801,2.8634900163485361E-5,3.0291173422514371E-5,86.329918172510688,3.3626380354235723E-5,3.5483198286818157E-5,3.7533596193281018E-5,3.9493595759918913E-5,4.1670101000777362E-5,4.3969121006860584E-5,4.6496132112063995E-5,4.8921434988654527E-5,5.164214276664725E-5,5.4457400142073654E-5,5.7611897151244172E-5,6.0615267035291213E-5,6.3943524721861577E-5,6.7471828453019312E-5,7.1405093332900963E-5,7.5105150366392169E-5,7.9221082158236126E-5,8.3616146081234586E-5,8.8430375052561889E-5]
[null,null,null,"Option 2","June $2022 m",null,0,125.08696472058335,82.951721013564907,94.408333656834444,3.099104932661214E-5,3.2784092703854484E-5,86.117878209346955,3.6393736200879964E-5,3.8403521660115513E-5,4.0622735920076402E-5,4.2744283315231826E-5,4.5099934473522071E-5,4.7588125180467818E-5,5.0323468439092298E-5,5.29483606141475E-5,5.5893324202458433E-5,5.8939761760609113E-5,6.2354443555034817E-5,6.5604909105065496E-5,6.9207331140342214E-5,7.3025956014464383E-5,7.728310860820923E-5,8.1288501116332022E-5,8.5742377171464545E-5,9.0498540863342205E-5,9.5708961521039952E-5]
[null,null,null,"Option 2A","June $2022 m",null,0,125.08695664306755,82.951773052909587,94.408138025198539,2.2895638849264735E-5,2.4219955428068746E-5,86.043047347083117,2.6886602664750993E-5,2.8371192953318691E-5,3.00105735089598E-5,3.1577712030491614E-5,3.3317924992240199E-5,3.5156134656068326E-5,3.7176552940180647E-5,3.9115697590131589E-5,4.1291216389620105E-5,4.3542023354826297E-5,4.6064106257063042E-5,4.8465437424426749E-5,5.112659153234629E-5,5.3947613711386354E-5,5.7092714183401466E-5,6.0050884508317042E-5,6.3341843988930463E-5,6.6856291086312875E-5,7.070541359075959E-5]
[null,null,null,"Option 2B","June $2022 m",null,0,125.08696543552753,82.951721872519897,94.40826803748422,3.2185818920688854E-5,3.4047085740160625E-5,86.215794714881142,3.7795803489357818E-5,3.9882712440233099E-5,4.2187192967979216E-5,4.4390084897609112E-5,4.6836372877974669E-5,4.9420445943882947E-5,5.2260413272203166E-5,5.4986374688344531E-5,5.8044505409508165E-5,6.1208814395635443E-5,6.4753995881173447E-5,6.8129641887359587E-5,7.1870414513617402E-5,7.5836142203899979E-5,8.0257340593333119E-5,8.4415467211838171E-5,8.9041986584860144E-5,9.3982798241858364E-5,9.9393856717903923E-5]
[null,null,null,"Option 3","June $2022 m",null,0,125.08696432258083,82.951725794338429,94.413038658473539,3.0324328062361222E-5,3.2078446044032913E-5,86.207875960925804,3.5610371724325759E-5,3.7576720576059244E-5,3.9748076246211723E-5,4.1823833455233386E-5,4.4128639943012103E-5,4.6563280074230309E-5,4.9239414211130484E-5,5.1807864888933415E-5,5.4688973950071168E-5,5.7670386548999402E-5,6.1010865174181185E-5,6.4191447686569303E-5,6.771611398711967E-5,7.1452457870638302E-5,7.561798798666758E-5,7.9536275904135183E-5,8.3894857884395704E-5,8.8549174854844371E-5,9.3647152085669762E-5]
[null,null,null,"Option 4","June $2022 m",null,0,125.08696500378682,82.951726613030303,93.407590845752935,3.1463637439714321E-5,3.3282857061439293E-5,86.499173029756648,3.6947810627590102E-5,3.8987975536151241E-5,4.1240446876933845E-5,4.3393996958742885E-5,4.5785470296130377E-5,4.8311566276505795E-5,5.1087794998873238E-5,5.3752551894767608E-5,5.6741975992448953E-5,5.983540354890243E-5,6.3300979003882581E-5,6.660086717752638E-5,7.0257693444693867E-5,7.4134403309679509E-5,7.8455950622258883E-5,8.2520938467019661E-5,8.704380074837787E-5,9.1873737692463138E-5,9.7163194708400639E-5]
[]
[null,null,null,"3 generators - Step Change"]
[]
[null,null,null,null,"FY ending",null,{"$f":"$G$8","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AF242+1","v":2049},2050,2051,2052,2053,2054,2055,2056]
[null,null,"Fuel consumption"]
[null,null,null,"Base Case","June $2022 m",null,0,2490.835155286059,2401.9274192500397,2110.310539808524,1974.4278415189337,1756.6900141772096,1709.0531995583049,1571.1410442177248,1595.1296825448567,1298.2194207765585,1193.6694625469618,1196.8050793732446,1529.144384001482,1117.9384744993897,1175.8388295489531,989.80894790373088,1196.4426936449736,1284.5796671571552,1373.0669296335664,814.43521432274679,983.77834721957038,1490.0713756606629,951.93342416019914,1098.1527463961763,1404.637861217047,1196.9813751512054]
[null,null,null,"Option 1","June $2022 m",null,0,2490.7252182205239,2401.6032085304332,2109.5403457809948,1973.9095841672947,1757.6428324479798,1709.1376837342341,1571.2629483707758,1595.838324049166,1298.7536719882939,1194.006356213989,1196.9867276369828,1529.5619658718645,1117.8454195470076,1175.9323682576103,990.14425711577587,1196.2029119989006,1284.5999875204179,1372.9068903568875,814.78632159511267,984.29745486216325,1490.2700725305608,951.52982309113088,1097.7657810123114,1403.7483661586648,1197.2980888325517]
[null,null,null,"Option 2","June $2022 m",null,0,2490.5026730726804,2401.7130140601598,2108.8204539816929,1973.7016335325923,1758.9443779847181,1708.7064935979993,1571.6073808917263,1596.3202732523594,1299.1869728447198,1194.6091271243968,1197.5420092473119,1529.8277085555592,1118.0332933767099,1176.6764978222227,991.03173935338225,1197.2595742840811,1284.7366420989597,1373.8070668862954,815.54743625688445,984.43695959474826,1490.0947246977394,950.9417660979708,1097.6265222630916,1403.3565094020671,1196.7105973010055]
[null,null,null,"Option 2A","June $2022 m",null,0,2490.5044922742532,2401.7152608850442,2108.8677041794658,1973.7005366623573,1758.897617014821,1708.7202560254655,1571.582640012042,1596.3976464255063,1299.2142651564775,1194.5137429241652,1197.4561993839393,1529.8323654967628,1118.0321207019429,1176.7324869520855,991.03777044310857,1197.3230058842641,1284.7534491936276,1373.8436128956059,815.58367401191958,984.41374092313254,1490.1538517315626,950.99470675401744,1097.6116999765527,1403.3015946489463,1196.6476509944091]
[null,null,null,"Option 2B","June $2022 m",null,0,2490.6758653866864,2401.7854852909099,2108.8911790591242,1973.8917769168827,1758.8071151273937,1708.7077038485991,1571.5460642542953,1596.1988169004026,1299.1053241215157,1194.3686776163581,1197.4920416892817,1529.7913005583951,1118.0959939372574,1176.9793445486382,991.40080079756115,1197.303192140922,1285.3197561345723,1374.2413944653381,815.77928616843053,984.6012097422813,1490.2174341401044,950.70508935491716,1097.3273489551721,1402.880118391804,1196.1954368560314]
[null,null,null,"Option 3","June $2022 m",null,0,2490.6926600554543,2401.8037120697754,2110.3796356323492,1973.5589743922401,1758.436362817198,1708.4308237407472,1571.2589693503589,1596.1248023112028,1299.1190565537363,1194.2569576610676,1198.175384882541,1529.8937657221063,1117.7361042593211,1175.047061177876,990.97334171092825,1197.0148466386199,1283.9779463733109,1371.7239649587896,815.18196022042957,985.33009905241101,1495.3737742685989,954.5664466999774,1096.7067452151105,1400.6662719231024,1197.0974857456213]
[null,null,null,"Option 4","June $2022 m",null,0,2490.9357550542054,2401.9807969279036,2109.3703221799801,1974.1150518225515,1759.0584569604905,1710.7884832133504,1568.2664230848141,1593.4698615492775,1297.4534397775226,1195.1256218117403,1196.9325964303266,1529.2750131619232,1118.3465817871063,1176.3666949374474,990.2924925321679,1196.388811955444,1285.0966013463533,1373.7488634664767,814.93581076115845,983.89177272174516,1489.692933567617,951.24103402151002,1096.7035611006997,1404.0508977631744,1198.3316110344761]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base Case","June $2022 m",null,0,0,105.63909985019609,692.72309969319213,1315.5361336495173,1971.9179147158909,2858.0554723060427,3240.9876893748983,4292.8555952366878,4726.1940950756889,5474.3401399485392,6048.0267376635711,6333.8909305017214,6708.6775884220851,6938.0687353084986,8715.1735591200922,9049.6857022888798,9948.0213056452249,10545.078683558275,11470.293126340197,12915.954858959294,13924.543790464228,14238.467296895327,14413.01213182088,16376.897075078003,16778.811667330305]
[null,null,null,"Option 1","June $2022 m",null,0,0,105.63928209172663,691.89645561160091,1315.0992449471757,1968.4423022169287,2856.1442706943135,3239.0809364111487,4290.1429829137214,4723.760527275359,5472.0187719313435,6046.0765999484065,6332.8688479115081,6707.8209393030675,6936.135229370534,8712.8112085749071,9048.0245169343416,9946.1838552820791,10542.378151889572,11466.382468204871,12912.754781100368,13922.165959054775,14236.17769942724,14410.146275013158,16372.650205558724,16775.873090029756]
[null,null,null,"Option 2","June $2022 m",null,0,0,105.63932499312129,691.69266884591161,1314.6228022699111,1965.2278047163832,2855.6931898014182,3237.5030543563707,4288.5738137676517,4721.9033833549747,5469.7469044274412,6044.6261438862975,6332.2063632757327,6707.4914773733535,6934.3506144696621,8710.786189281298,9045.2948803610107,9944.9042171256951,10539.468903627543,11462.737987078732,12912.090663606976,13921.07705793606,14235.663027352148,14408.872854048133,16371.323538273191,16775.782049683748]
[null,null,null,"Option 2A","June $2022 m",null,0,0,105.63912327569901,691.68141366899567,1314.6277528594487,1965.3556975327635,2855.7006210135378,3237.5673429084663,4288.5280665198416,4721.8594969135356,5469.9681680081512,6044.8014392185878,6332.2971502435585,6707.5207101384494,6934.3128830107744,8710.8111332026601,9045.2388688721512,9944.8626862429392,10539.483853330377,11462.665585522525,12912.129818159145,13921.015718795139,14235.556004784872,14408.940182694847,16371.321422900628,16775.863445566229]
[null,null,null,"Option 2B","June $2022 m",null,0,0,105.639099431723,691.9641285205164,1314.4819413624462,1965.9343433613128,2856.0605147088477,3237.9263057847315,4288.9280700271956,4722.2745674085936,5470.6344090804623,6045.0485837717542,6332.4790974359103,6707.5891975897357,6934.3423904918554,8710.9721926572802,9046.0721854957192,9944.4650052191155,10539.489431276817,11462.692122261933,12912.2230784767,13921.452714856579,14235.83834609708,14408.903751299709,16370.589533249191,16776.101253724624]
[null,null,null,"Option 3","June $2022 m",null,0,0,105.63905239420663,691.80058841652954,1315.1548523927383,1966.0881377551709,2855.9986408369273,3237.9878417548084,4288.4887918177383,4721.9896013951402,5469.9245761828852,6043.1692188002044,6332.07430286408,6708.2082212307605,6936.6930333927212,8710.1021664747313,9044.9328719426539,9945.7749645289241,10540.944376215835,11462.460796040523,12910.272142361664,13912.661457712655,14231.390235666773,14414.308546387394,16383.96598088208,16780.559027189916]
[null,null,null,"Option 4","June $2022 m",null,0,0,105.63919728464283,685.19382882207651,1306.7590874360151,1958.2875774201193,2847.1576380875081,3241.7819247385978,4287.4744436223236,4718.6134228614928,5462.7777710038372,6039.3971784669602,6326.4361128316386,6700.4471531517693,6928.1314714822183,8706.3598563000778,9041.7559923886729,9938.8424209943787,10535.939525184776,11460.579899102011,12907.514985729951,13917.839565121976,14230.413198638144,14408.424086343395,16367.4294299024,16769.322001882309]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,0,18.986840508487138,114.23573208490552,213.55546037589096,316.88661605676782,462.22649484226753,524.46540239925309,715.51946258530552,794.7733265734023,944.92457715239254,1048.9780590736179,1117.2435270548458,1185.0216101708484,1230.6141567076972,1540.6860145001426,1627.8888023563538,1833.8718717711397,2003.6487910973583,2262.7858234973573,2642.3099022670981,2891.364312754909,2937.0537400850326,3000.1664905143175,3410.8381650113724,3493.8105092966948]
[null,null,null,"Option 1","June $2022 m",null,0,0,18.98687017525365,114.11672459195533,213.48911372326091,316.32576653173737,461.93092803804024,524.16750112934244,714.90303510104138,794.23639266769396,944.33341889945814,1048.4755230216565,1116.9214215210732,1184.7373037191639,1230.1595717923599,1539.9687397797907,1627.3232837459934,1833.3965663291829,2002.7337505857774,2261.6464059933078,2641.6299727865439,2890.6917338751537,2936.5705763233782,2999.5923446789957,3409.2345684635316,3492.440110012556]
[null,null,null,"Option 2","June $2022 m",null,0,0,18.986877224445621,114.09909088155104,213.4179520759582,315.79530833871064,461.86792962932901,523.91533210367061,714.5041632165844,793.70289318620439,943.80445333771274,1048.0860710080403,1116.6497557553353,1184.5502331078319,1229.5361397885636,1539.46517877054,1626.5992443270356,1833.0666185732507,2001.9290819497771,2260.3269618424242,2641.2838129027323,2890.4023087256414,2936.4964927480783,2999.3160039613135,3408.9212733017939,3492.3130445096826]
[null,null,null,"Option 2A","June $2022 m",null,0,0,18.986844277384613,114.09754022229099,213.41882201623278,315.81605331344514,461.8688891711742,523.92583376704897,714.49122432841386,793.69404718683256,943.83334613925865,1048.1165404010114,1116.6628470277772,1184.5523154550965,1229.5213897827434,1539.4590883518742,1626.5969422343458,1833.0734057971608,2001.957790390423,2260.3257831181081,2641.3201833962448,2890.3796919225347,2936.4642479078116,2999.3308829080115,3408.8826515857891,3492.2289879515474]
[null,null,null,"Option 2B","June $2022 m",null,0,0,18.986840433976862,114.14396773252524,213.39700035558536,315.90653805432254,461.9254929759411,523.98049020809128,714.60253488166086,793.7955065661082,943.97037453882797,1048.1624664803564,1116.717625569454,1184.5983975867939,1229.5682587368394,1539.5118724725914,1626.7739781791211,1832.8930635440363,2001.8266943365434,2260.2468004969332,2641.2445973608674,2890.336007789977,2936.6109379080062,2999.4383148506063,3408.6389073515388,3492.1482003893188]
[null,null,null,"Option 3","June $2022 m",null,0,0,18.986832919797326,114.10092987688873,213.49744481561109,315.93930203338942,461.91989679982458,523.99577208393839,714.49349409580987,793.72116242289746,943.90120581967278,1047.8093468095544,1116.5848536277467,1184.6533054846659,1230.097968726712,1539.3217593418353,1626.3916712780876,1833.5805896773295,2002.5539088195283,2260.7738700625741,2641.6149111866966,2889.2274298429138,2936.2971300986078,3000.989280606088,3413.3196963267728,3495.1896765477568]
[null,null,null,"Option 4","June $2022 m",null,0,0,18.986856483904365,112.88087033869172,211.98919767660186,314.75549526854672,460.56037520666359,524.77632309609203,714.85998938837088,793.71316798411237,942.41440211787244,1046.9428246993489,1115.3810986216113,1182.9641280947471,1228.236311599135,1538.3658128075792,1625.8331172328842,1831.7361507693631,2001.1763850305654,2260.151708134918,2640.1957249911411,2889.5939447906776,2935.244019438313,2997.5053352487244,3405.7085224307511,3489.6242820888083]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base Case","June $2022 m",null,0,716.52562698008285,706.2108126151843,648.80933034740826,594.17342591576346,543.24213413719986,554.37565181984598,531.61675912245141,504.12428048555159,476.50816682470554,438.32411966960865,451.34334074108989,472.11160394841295,427.71517044299424,425.63264545548009,411.97255770077811,384.75134067458453,368.91568413690226,320.36139757420403,287.91443540339793,322.00456217818828,320.50014912870574,276.50998136396737,276.53402130219484,318.83609138225154,278.55661328940397]
[null,null,null,"Option 1","June $2022 m",null,0,716.52880690173231,706.22166723074724,648.8660116284824,594.12435506741258,543.49173293895478,554.58174859053395,531.76187944751291,504.17226884254575,476.59310493507445,438.39331104798885,451.39678448207798,472.11339954780573,427.73850264649076,425.67810967657761,412.00362582566572,384.70496802097614,368.89896340156764,320.35523473178637,287.94050081500359,322.01126126807799,320.50150252756811,276.46711747071805,276.50050680149366,318.92089395418049,278.70805954728155]
[null,null,null,"Option 2","June $2022 m",null,0,716.53453624214001,706.20618161212849,648.93185306864575,594.02960040594917,543.64602939428175,554.69377160468889,531.93119729019372,504.27226821639118,476.66224637532395,438.51486116158844,451.47869215705742,472.08380191891564,427.72762072732843,425.67267829399321,412.06846324477817,384.75519051763149,368.8832833519578,320.33665697343838,288.015733864602,321.92748786849052,320.49196583038997,276.4031152410443,276.45365624996487,318.84754691080241,278.6133616432889]
[null,null,null,"Option 2A","June $2022 m",null,0,716.53395733730486,706.20596083948544,648.93028213721823,594.04360424866172,543.63119474244172,554.6925861035694,531.9265132130472,504.26610047268753,476.65463474142416,438.49434871425518,451.46151990902507,472.07750574725759,427.73108841147575,425.68026757269638,412.05818813425225,384.76045328044768,368.8786546827825,320.33985714831613,288.01434665643404,321.92501499105236,320.48851883671023,276.41203647928791,276.43524452180833,318.86758955108871,278.62984487710474]
[null,null,null,"Option 2B","June $2022 m",null,0,716.53157536647348,706.21062538814795,648.89763755172578,594.06301247565398,543.58574507863409,554.6712887877087,531.89533681445528,504.27185268106382,476.66895809239787,438.46681155896334,451.47857223388598,472.10788977384038,427.74976499346405,425.70457759937722,412.05508328796299,384.7474482091626,368.98637335683571,320.36607942076449,288.04004513500394,321.91257141454065,320.42567859618373,276.36092384432561,276.3642063927997,318.93114281557644,278.65095466543346]
[null,null,null,"Option 3","June $2022 m",null,0,716.53136349237911,706.21183586357847,648.89617367059668,594.01680610657672,543.54556910435815,554.65845960918284,531.89362544574874,504.27780756822818,476.63907431255006,438.54217286573635,451.53855048655345,472.10201758762543,427.55460441753939,425.58697905220828,412.25004431809873,384.8644959558348,369.09515443585803,320.33855823185007,288.39069508547584,322.11104745877685,321.12344204581723,276.85409897471561,276.71511828414435,318.38319711613377,278.31835494212447]
[null,null,null,"Option 4","June $2022 m",null,0,716.51721130896988,706.21297406207304,648.83501155353633,594.14432182934263,543.43947820539665,554.14105780066484,530.70729854654905,503.57863605329533,476.24149432025837,438.61026519471307,451.35854907055932,472.08433322238585,427.74155477512505,425.76787272906785,411.96478874633146,384.72838136529299,368.87332417509162,320.30056073670534,287.90228899227537,321.93984298111542,320.32504567443067,276.45705874840371,276.17849723489627,319.04811722078648,279.04977618036258]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base Case","June $2022 m",null,0,0.1589261719324313,0.15933345443885255,0.15934227134177484,0.15941857875955048,4.553729015634854,54.105465338464604,56.425927219308612,83.488397239807369,94.622064813521831,112.54934928759891,169.79042149700899,178.66232271721998,179.43608781831213,189.64041780065182,440.74353868522786,480.94150083170621,553.52935193900998,693.91210213390127,735.05366940119131,901.68940960127043,1027.5530060411086,1028.7232283296498,1110.290110279748,1448.099826265033,1628.2860224183692]
[null,null,null,"Option 1","June $2022 m",null,0,0.15892638114619301,0.15933600397790965,0.15934836668151336,0.15943259564698234,4.5307985761803229,53.960846876500717,56.275531917512872,83.355677367409044,94.621162366206306,112.59278261583989,169.88349708332606,178.81576300967055,179.59009827031147,189.6733948061335,440.97468738116237,480.92766720116754,553.46904067304547,694.07588678652291,735.17262980153498,902.11959280052031,1027.6586693169588,1028.8500971449137,1110.83384387359,1449.6301597889753,1628.6084753120795]
[null,null,null,"Option 2","June $2022 m",null,0,0.15892650737778427,0.15933704480399274,0.15935070175452901,0.15943697839919094,4.5788916724502737,53.849076953175363,56.184245170068472,83.210511520334464,94.612175473919464,112.64355174477888,169.98901892517034,179.07509072123608,179.85019836673871,190.06497045288708,441.10887095260273,481.15158589844646,553.42807332432699,694.1102214384307,735.0863611401802,901.9244929333106,1027.5664643071307,1028.7768762764788,1110.6761466752832,1449.5757268158513,1628.5288599473522]
[null,null,null,"Option 2A","June $2022 m",null,0,0.15892613769172073,0.1593332024725202,0.159342073446986,0.15941914757018114,4.5782237526577481,53.84906052784266,56.184432475833411,83.218124006889212,94.614966548407168,112.64614453226672,169.98821835554841,179.05943153210831,179.83449866498469,190.04208325848484,441.05528193807828,481.09571073770991,553.38383045912917,694.06789209613009,735.04948990048763,901.89386893666972,1027.5834173251449,1028.7917710456397,1110.7414136698874,1449.5651879131037,1628.5039101839213]
[null,null,null,"Option 2B","June $2022 m",null,0,0.15892613893730329,0.15933285626706875,0.15934150587112722,0.15941759291185076,4.5870911701001917,53.86580050946624,56.198677690340361,83.23461659406091,94.618258671153853,112.65645463724034,169.97800609014982,179.03048703849782,179.80560507356265,189.80967873354939,440.69040866881511,480.61212543543292,553.05415628216781,693.87642432240568,734.69173701368504,901.75505406939192,1027.4968856705023,1028.6993610609686,1110.5782782296628,1449.3476701057102,1628.3133076653064]
[null,null,null,"Option 3","June $2022 m",null,0,0.15892612644737497,0.15933244396388077,0.15934060123185129,0.15941455031197396,4.5961661915943939,53.919859863203008,56.242563566480271,83.28516083518501,94.654653383008039,112.64401587275778,169.77030937178037,178.95921418808155,179.73413399463035,190.53115906969742,442.01264343966955,482.18820223979537,554.43238356950542,695.83893157684793,737.02673928018532,903.78890546403977,1027.5428820016377,1028.667321491675,1110.8904867869558,1449.4580015926219,1630.0948897483884]
[null,null,null,"Option 4","June $2022 m",null,0,0.15892626103530921,0.15933486322933044,0.15934576660103555,0.15942658000644647,4.6943883612255073,54.164058154353931,56.43798408158456,83.538760866575117,94.611645485171636,112.50250921481508,169.92612005692089,178.91791432644936,179.69253598059458,189.59316532451297,440.69724260410942,480.55255502898876,552.88176325151642,693.48249686340921,734.57381054344967,901.72427734903636,1027.2908332406994,1028.4789800161043,1110.0891626141502,1450.2160347751021,1627.8315403607899]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base Case","June $2022 m",null,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,"Option 1","June $2022 m",null,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,"Option 2","June $2022 m",null,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,"Option 2A","June $2022 m",null,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,"Option 2B","June $2022 m",null,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,"Option 3","June $2022 m",null,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,"Option 4","June $2022 m",null,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,"Voluntary load curtailment"]
[null,null,null,"Base Case","June $2022 m",null,0,22.633354815137317,21.881987276926655,44.178535216861761,6.3944572186042556,1.6992658816166741,16.055111903524637,1.4729409514694296,25.904872647632132,3.0716465662001529,7.6784616988144103,10.410566430713013,1.3142915788759988,11.45747199221643,5.6845678577929126,48.158771853369764,3.5140104338117955E-4,13.098702957061139,27.442672676591727,32.301515895100053,33.134126933743424,81.851025684434461,70.226902146646424,98.747720178820572,200.70811323775891,110.11817031386293]
[null,null,null,"Option 1","June $2022 m",null,0,22.633404537048534,21.882032797845341,44.157336622941713,6.4060367215403904,1.7690950533051881,16.055412625085836,1.473011680719144,25.900581539475183,3.0262969871950234,7.6786582918331536,10.483970336734432,1.3143911416415044,11.4853767406633,5.6857012488883329,48.156651924233771,4.7443418912431964E-4,13.10208522897214,27.708992828049663,32.344809797391548,33.116888492368737,81.860126192129243,70.056429494887695,98.850714629038677,201.64592862586778,110.31536362101345]
[null,null,null,"Option 2","June $2022 m",null,0,22.63341569773344,21.884799439912999,44.018481597131782,6.4099342791574401,1.8039538567669595,16.0555756594825,1.4730261756447556,25.90345291092245,3.0217156861491801,7.6788207224650762,10.760515844167896,1.3144135594168009,11.502709719482972,5.6716397377157408,48.056871145503081,5.0206082634838059E-4,13.103409814253043,27.832245239855531,32.496816813515991,33.013449030233843,82.090144465441568,70.056002718631461,99.039750430932173,201.50725048634334,110.53930969907675]
[null,null,null,"Option 2A","June $2022 m",null,0,22.633361431502969,21.884749734828706,44.018436930926676,6.4097484951943384,1.8032970485080166,16.055490266930267,1.4729504396429618,25.903370176947025,3.0219129949997874,7.6787218883563435,10.741510405577699,1.3143051897061997,11.502784512610512,5.6709784196560813,48.146372915278697,3.6822601576945744E-4,13.103438536612192,27.84929072733707,32.508774933178543,33.012373691331113,82.076703007414949,70.000214458005843,99.005413039189861,201.54191551447633,110.46434751021704]
[null,null,null,"Option 2B","June $2022 m",null,0,22.633354628717687,21.88198712395096,43.96113084832681,6.4104346523330191,1.8051071171153876,16.055432744891341,1.4729408045366266,25.896748387367825,3.0217106062788992,7.6785407031417732,10.787659184164268,1.314291250661147,11.506803827380686,5.6901018728820727,47.770621927011923,3.5096396410249996E-4,13.10448292333586,27.766165539753977,32.449362942166815,33.005939987788857,81.885961438625102,70.062739448648387,99.171626768583579,202.18336049857274,110.51034624708345]
[null,null,null,"Option 3","June $2022 m",null,0,22.633340975712546,21.880743878615114,44.179810673423631,6.4063263146289593,1.8035828221163031,16.055461034051405,1.472921852616399,25.891391820898132,3.0246688124991525,7.6797609915328264,11.214623766840079,1.3142638914043583,11.491296806633878,5.6486044887191289,46.980462021137043,3.1722248986013616E-4,13.084460186644543,27.565406403735849,32.388860377736385,33.089659381129238,82.65646896197164,69.89650214740945,98.080418645195991,199.80289938052445,110.9574210675315]
[null,null,null,"Option 4","June $2022 m",null,0,22.633381863974698,21.88201177744352,43.835421236430903,6.3704643030359884,1.30915614595065,16.042909327436185,1.4729777908271939,25.882791746861063,3.0712637661285043,7.6788586499684319,10.509977952220606,1.3143440292114354,11.529209760812856,5.7060067765497156,48.17228558106833,4.1620513469846013E-4,13.109919076467888,27.372200348364533,32.414399292158649,33.017548749933844,81.790988504364449,70.163229166067097,99.34185430869681,202.62105761484045,109.30654726395503]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base Case","June $2022 m",null,0,124.43813658160552,82.787797930354898,78.541167161639606,3.5942177490243601E-5,3.8021012149550152E-5,80.568547503834793,4.220701868602101E-5,4.4538006380239388E-5,4.7110705322891104E-5,4.9572158127891693E-5,5.2302975569988957E-5,5.5188462212867502E-5,5.8360997853244346E-5,6.1405165501475249E-5,6.4820017189056527E-5,6.8354005055758671E-5,7.2312825957184396E-5,7.6082265656820687E-5,8.0259173993733706E-5,8.4687208309957876E-5,8.9623643634919727E-5,9.4268107151354304E-5,9.9433079947316299E-5,1.0495221122563902E-4,1.1099365066381875E-4]
[null,null,null,"Option 1","June $2022 m",null,0,124.43814525735947,82.787736158456113,78.458347283976764,4.8790814580862776E-5,5.1612775972936934E-5,80.548966887230662,5.729512201177947E-5,6.0459028603918393E-5,6.39513277182597E-5,6.7292267838780023E-5,7.0999335773356062E-5,7.4916210418702874E-5,7.9222472222130209E-5,8.3354719734917636E-5,8.7990062677734127E-5,9.2787617883944873E-5,9.8160967687990037E-5,1.0327761888971824E-4,1.0894722449127878E-4,1.1495820017727569E-4,1.2165912729339065E-4,1.2796296597348069E-4,1.3497468532432322E-4,1.4246677605508773E-4,1.5066758656164414E-4]
[null,null,null,"Option 2","June $2022 m",null,0,124.43815754754642,82.787725494521027,77.865303218529945,5.2250470548056231E-5,5.5270293147191862E-5,80.526027660468031,6.1355099354375392E-5,6.4743078534081975E-5,6.8482492085577187E-5,7.2059699962243192E-5,7.6029236830380868E-5,8.022383731634539E-5,8.4834006932322685E-5,8.9258945177910119E-5,9.4222650758301365E-5,9.9360900823031685E-5,1.0511353504908443E-4,1.1059278732340832E-4,1.1666409560331981E-4,1.2310066673022578E-4,1.3027785053308636E-4,1.3702561548725327E-4,1.4453570041655741E-4,1.5256176404231957E-4,1.6134571812613272E-4]
[null,null,null,"Option 2A","June $2022 m",null,0,124.43813761894121,82.787790987417537,77.864202802984209,3.7260930023514647E-5,3.9414637339445013E-5,80.527367965245944,4.3754105769901323E-5,4.617113295875909E-5,4.8838132556455676E-5,5.1390059743825434E-5,5.4221039548329253E-5,5.7212452762078047E-5,6.0501266390534064E-5,6.3657093086323579E-5,6.7197901286356745E-5,7.0861348841296125E-5,7.4965702661855646E-5,7.8873469937565941E-5,8.3203940580047059E-5,8.7794471702344102E-5,9.2913009309963983E-5,9.7728296270348922E-5,1.0308170780353209E-4,1.0880357960511386E-4,1.1506737298033749E-4]
[null,null,null,"Option 2B","June $2022 m",null,0,124.43813646076333,82.787797785217933,77.613521894694244,3.5740309373338349E-5,3.7807628248556902E-5,80.525581070908231,4.1970150367848896E-5,4.4288213288999777E-5,4.6846571262399125E-5,4.9294280699708566E-5,5.2009840644449969E-5,5.4879098624917072E-5,5.8034080644855337E-5,6.1061077592879771E-5,6.4457017369178534E-5,6.7970991829423822E-5,7.190796143955449E-5,7.5656156855149944E-5,7.9809675604836731E-5,8.4212958554106531E-5,8.9121919111982218E-5,9.3740754471328247E-5,9.8876243620200436E-5,1.0436378892778606E-4,1.1037159196718921E-4]
[null,null,null,"Option 3","June $2022 m",null,0,124.43813423097882,82.787816441514622,78.556546215075997,3.2425280727454387E-5,3.4300346844384939E-5,80.528555542711018,3.8076768096965574E-5,4.0179681829475031E-5,4.2500644682855693E-5,4.4721191162487662E-5,4.7184828371281753E-5,4.9787894885704177E-5,5.2649956257299036E-5,5.5396246792688488E-5,5.8477054991468928E-5,6.1665242411427344E-5,6.5236547848869389E-5,6.8637131801004356E-5,7.2405226936275878E-5,7.6400061484571747E-5,8.0853726833862174E-5,8.5043431172431017E-5,8.9703190460455653E-5,9.4682744775598262E-5,1.0013272425127677E-4]
[null,null,null,"Option 4","June $2022 m",null,0,124.43814128002226,82.787763382383403,77.003628523693251,4.2760401252290607E-5,4.5232378523644452E-5,80.586017102092981,5.02126148342558E-5,5.2985499866829957E-5,5.6046036879702395E-5,5.8974068136178965E-5,6.222283138043352E-5,6.5655677565226793E-5,6.9429409932046576E-5,7.3050879390117868E-5,7.7113539314089906E-5,8.1318106354917396E-5,8.6027161722836587E-5,9.0511410588796823E-5,9.548043817748342E-5,1.0074839969667313E-4,1.0662168448925882E-4,1.121458727480052E-4,1.1829081242885099E-4,1.2485745407390372E-4,1.3204506063710638E-4]

{"sheet":"BOP Stage 2","index":23,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation from Molong to Parkes - Other sensitivities"]
[null,null,"BOP Stage 2 - Step Change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the sensitivity where BOP stage 2 is included as part of the assumptions made under the Step change scenario. The calculations here determine the preferred option for this RIT-T under the Step change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"'Inputs - Other'!G8","v":2023},{"$f":"G8+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":14.591102571135689},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":-0.17472061006681242},-0.93519081364985501,1.7421739573023483,1.0880165970657951,1.8879914262996038,1.2799931394607664,1.0551577692932053,1.3929249869028628,1.3448954259025572,1.2556072593402512,0.67409953578212911,0.68371470550999169,0.56175294023131039,0.77837639292934124,1.1400901452375523,1.4773949455479543,1.7901940343596061,1.3427015786545557,2.2823465685282609,1.2710428259642597,2.3907179099379152,2.1018208222004153,0.75476765699286141,1.9832367460177269,0.73028766240058174,{"$f":"'Inputs - Other'!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",13.751671636996834,{"$f":"(G119-G40)","v":0},-0.35345500829918508,-4.6765926288080557,0.32706578413308884,1.3754159099956198,1.8379867098260905,1.644231883083012,1.5025032000572482,1.8559268663744886,1.8867184109814554,1.4853272745702164,0.58836345606983387,0.91945357032272146,0.52108016873860907,0.57081792514414775,1.3649198553524131,1.7445836897639952,2.387559938762819,1.8904215082732601,3.2276169209628689,0.93014146857763402,3.0420344264074863,2.6477887995560643,0.40474400822151918,2.3598240872315062,0.28333148085825888,{"$f":"'Inputs - Other'!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",12.959431087938745,0,-0.40010588358452059,-5.0889485003885957,0.11537756120734688,1.3588448029922922,1.8165467611633035,1.6312457457670384,1.4763286629649002,1.7884765850091353,1.8391230118302364,1.4054211035168822,0.5763445432860228,0.89806666667402368,0.4765089821595011,0.60940852363029585,1.3382616702224297,1.7176087413881591,2.3404502601171786,1.889507996321645,3.1713591554721385,0.91045162930924151,3.0149814455063488,2.6141317191719247,0.33981322679783454,2.3088318430903212,0.24992932778213464,{"$f":"'Inputs - Other'!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",-7.2812943337287459,0,-1.4797597888680474,-16.371732990251736,-5.4781739239131397,1.1019786900680526,1.2688932418423833,1.3940669477588847,1.1302282178532492,1.3318005300570919,1.3618506599494848,0.88034160296766628,0.14365970396386379,0.62851920113708293,0.16550740806892961,9.0470978134111146E-2,1.0240592974368177,1.3845064580006143,1.9291144958468456,1.5021485412323665,2.5751081523548223,0.52623166961518431,2.613720314909707,2.190608426243347,-0.29946940404122391,2.1077615513247712,0.21175102023799452,{"$f":"'Inputs - Other'!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",-1.4130458003461515,0,-1.8948121571012768,-23.915006261823109,-11.71315340030152,0.97397216600088676,1.3717473152450865,1.1192995434783044,1.3282380840481469,1.8994558809501054,2.3716462678155517,3.8831253397962002,2.6546541961207271,0.90366127409061059,2.1939415629452328,1.7354764654142896,2.7819943862679315,2.4555352444852159,2.6980709471529725,3.7153392641299914,6.4961547502579933,3.8293442598047434,4.9612510806851118,4.2401951590998843,2.4503964367101987,0.60350337687562561,-2.2043736450738196,{"$f":"'Inputs - Other'!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-69.371552390711528,0,-18.789818681568907,-98.509667897228937,-55.719657566719974,8.8932420260857334,13.445787518782117,2.5560010127895865,1.5840065647312032,6.1752472678218204,5.7331354859622179,8.056508401072751,6.773439410996998,6.7816319295473786,6.9903592992606853,7.4928202501626,7.2118418801415203,7.5312433245556942,8.1882613384124578,7.1352244712339985,7.2541950089561293,7.090017318436141,7.1524329645320766,7.4872296071437017,2.7262256017922235,5.9183888128655626,7.7872008262176422,{"$f":"'Inputs - Other'!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G19+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"'Inputs - Other'!G74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H74*'Inputs - Other'!$G$22","v":0.24384112619406736},{"$f":"'Inputs - Other'!I74*'Inputs - Other'!$G$22","v":1.1629346018486288},{"$f":"'Inputs - Other'!J74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!K74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG74*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Inputs - Other'!G75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H75*'Inputs - Other'!$G$22","v":0.45016823297366276},{"$f":"'Inputs - Other'!I75*'Inputs - Other'!$G$22","v":4.7549019607843137},{"$f":"'Inputs - Other'!J75*'Inputs - Other'!$G$22","v":2.297733689136404},{"$f":"'Inputs - Other'!K75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG75*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"'Inputs - Other'!G76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H76*'Inputs - Other'!$G$22","v":0.49706075724175269},{"$f":"'Inputs - Other'!I76*'Inputs - Other'!$G$22","v":5.1675561743435043},{"$f":"'Inputs - Other'!J76*'Inputs - Other'!$G$22","v":2.4946822910623814},{"$f":"'Inputs - Other'!K76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG76*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Inputs - Other'!G77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H77*'Inputs - Other'!$G$22","v":1.5755888154078197},{"$f":"'Inputs - Other'!I77*'Inputs - Other'!$G$22","v":16.449897513245926},{"$f":"'Inputs - Other'!J77*'Inputs - Other'!$G$22","v":7.9435936110144256},{"$f":"'Inputs - Other'!K77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG77*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Inputs - Other'!G78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H78*'Inputs - Other'!$G$22","v":1.9788645241133926},{"$f":"'Inputs - Other'!I78*'Inputs - Other'!$G$22","v":23.980836910701161},{"$f":"'Inputs - Other'!J78*'Inputs - Other'!$G$22","v":12.576575008701704},{"$f":"'Inputs - Other'!K78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG78*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Inputs - Other'!G79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H79*'Inputs - Other'!$G$22","v":18.757009707235952},{"$f":"'Inputs - Other'!I79*'Inputs - Other'!$G$22","v":98.474300962988735},{"$f":"'Inputs - Other'!J79*'Inputs - Other'!$G$22","v":68.463085431411216},{"$f":"'Inputs - Other'!K79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG79*'Inputs - Other'!$G$22","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"'Inputs - Other'!G83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!K83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!L83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!M83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!N83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!O83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!P83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Q83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!R83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!S83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!T83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!U83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!V83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!W83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!X83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Y83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Z83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AA83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AB83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AC83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AD83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AE83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AF83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},0]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Inputs - Other'!G84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!L84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!M84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!N84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!O84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!P84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Q84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!R84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!S84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!T84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!U84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!V84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!W84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!X84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Y84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Z84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AA84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AB84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AC84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AD84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AE84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AF84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},0]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Inputs - Other'!G85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!L85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!M85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!N85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!O85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!P85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Q85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!R85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!S85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!T85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!U85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!V85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!W85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!X85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Y85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Z85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AA85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AB85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AC85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AD85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AE85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AF85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},0]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Inputs - Other'!G86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!L86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!M86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!N86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!O86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!P86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Q86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!R86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!S86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!T86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!U86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!V86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!W86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!X86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Y86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Z86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AA86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AB86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AC86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AD86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AE86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AF86*'Inputs - Other'!$G$24","v":0.25969079939668172},0]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Inputs - Other'!G87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!L87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!M87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!N87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!O87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!P87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Q87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!R87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!S87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!T87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!U87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!V87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!W87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!X87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Y87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Z87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AA87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AB87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AC87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AD87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AE87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AF87*'Inputs - Other'!$G$24","v":0.3853627644351626},0]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Inputs - Other'!G88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!L88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!M88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!N88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!O88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!P88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Q88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!R88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!S88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!T88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!U88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!V88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!W88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!X88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Y88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Z88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AA88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AB88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AC88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AD88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AE88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AF88*'Inputs - Other'!$G$24","v":1.8569439610163592},0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G48+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":-1.9201222081304534},{"$f":"(-('Inputs - Other'!G97-'Inputs - Other'!G$96)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H97-'Inputs - Other'!H$96)*'Inputs - Other'!$G$28)","v":7.0617457917705906E-2},{"$f":"(-('Inputs - Other'!I97-'Inputs - Other'!I$96)*'Inputs - Other'!$G$28)","v":0.2387227766421347},{"$f":"(-('Inputs - Other'!J97-'Inputs - Other'!J$96)*'Inputs - Other'!$G$28)","v":0.10986214981721787},{"$f":"(-('Inputs - Other'!K97-'Inputs - Other'!K$96)*'Inputs - Other'!$G$28)","v":0.25844350719262366},{"$f":"(-('Inputs - Other'!L97-'Inputs - Other'!L$96)*'Inputs - Other'!$G$28)","v":-0.78133976222306956},{"$f":"(-('Inputs - Other'!M97-'Inputs - Other'!M$96)*'Inputs - Other'!$G$28)","v":0.20663874015167494},{"$f":"(-('Inputs - Other'!N97-'Inputs - Other'!N$96)*'Inputs - Other'!$G$28)","v":4.4090094523198786E-2},{"$f":"(-('Inputs - Other'!O97-'Inputs - Other'!O$96)*'Inputs - Other'!$G$28)","v":-0.23118916075895868},{"$f":"(-('Inputs - Other'!P97-'Inputs - Other'!P$96)*'Inputs - Other'!$G$28)","v":-0.12724894318898805},{"$f":"(-('Inputs - Other'!Q97-'Inputs - Other'!Q$96)*'Inputs - Other'!$G$28)","v":-0.59920604118246956},{"$f":"(-('Inputs - Other'!R97-'Inputs - Other'!R$96)*'Inputs - Other'!$G$28)","v":-0.57579893538331817},{"$f":"(-('Inputs - Other'!S97-'Inputs - Other'!S$96)*'Inputs - Other'!$G$28)","v":-0.44333881089960414},{"$f":"(-('Inputs - Other'!T97-'Inputs - Other'!T$96)*'Inputs - Other'!$G$28)","v":-0.23780315054591483},{"$f":"(-('Inputs - Other'!U97-'Inputs - Other'!U$96)*'Inputs - Other'!$G$28)","v":-0.18878144522773255},{"$f":"(-('Inputs - Other'!V97-'Inputs - Other'!V$96)*'Inputs - Other'!$G$28)","v":-0.6163704408202193},{"$f":"(-('Inputs - Other'!W97-'Inputs - Other'!W$96)*'Inputs - Other'!$G$28)","v":-0.70129580250954859},{"$f":"(-('Inputs - Other'!X97-'Inputs - Other'!X$96)*'Inputs - Other'!$G$28)","v":-0.49265550032760075},{"$f":"(-('Inputs - Other'!Y97-'Inputs - Other'!Y$96)*'Inputs - Other'!$G$28)","v":0.42495072927658839},{"$f":"(-('Inputs - Other'!Z97-'Inputs - Other'!Z$96)*'Inputs - Other'!$G$28)","v":9.6343930985881343E-2},{"$f":"(-('Inputs - Other'!AA97-'Inputs - Other'!AA$96)*'Inputs - Other'!$G$28)","v":-0.12662286481133833},{"$f":"(-('Inputs - Other'!AB97-'Inputs - Other'!AB$96)*'Inputs - Other'!$G$28)","v":-1.2786978266403821},{"$f":"(-('Inputs - Other'!AC97-'Inputs - Other'!AC$96)*'Inputs - Other'!$G$28)","v":-8.7645684653807621E-2},{"$f":"(-('Inputs - Other'!AD97-'Inputs - Other'!AD$96)*'Inputs - Other'!$G$28)","v":0.82434907788478995},{"$f":"(-('Inputs - Other'!AE97-'Inputs - Other'!AE$96)*'Inputs - Other'!$G$28)","v":-0.19993397375901623},{"$f":"(-('Inputs - Other'!AF97-'Inputs - Other'!AF$96)*'Inputs - Other'!$G$28)","v":0.49617352419477356},{"$f":"(-('Inputs - Other'!AG97-'Inputs - Other'!AG$96)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2","June $2022 m",-2.7999675934838897,{"$f":"(-('Inputs - Other'!G98-'Inputs - Other'!G$96)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H98-'Inputs - Other'!H$96)*'Inputs - Other'!$G$28)","v":0.10002024117784458},{"$f":"(-('Inputs - Other'!I98-'Inputs - Other'!I$96)*'Inputs - Other'!$G$28)","v":8.071154646040668E-2},{"$f":"(-('Inputs - Other'!J98-'Inputs - Other'!J$96)*'Inputs - Other'!$G$28)","v":-1.75029815900416E-2},{"$f":"(-('Inputs - Other'!K98-'Inputs - Other'!K$96)*'Inputs - Other'!$G$28)","v":0.3315838013161283},{"$f":"(-('Inputs - Other'!L98-'Inputs - Other'!L$96)*'Inputs - Other'!$G$28)","v":-0.57188039683683201},{"$f":"(-('Inputs - Other'!M98-'Inputs - Other'!M$96)*'Inputs - Other'!$G$28)","v":0.32507570864004265},{"$f":"(-('Inputs - Other'!N98-'Inputs - Other'!N$96)*'Inputs - Other'!$G$28)","v":-9.7470583026733948E-2},{"$f":"(-('Inputs - Other'!O98-'Inputs - Other'!O$96)*'Inputs - Other'!$G$28)","v":-0.29245231357867851},{"$f":"(-('Inputs - Other'!P98-'Inputs - Other'!P$96)*'Inputs - Other'!$G$28)","v":-0.27720932710576562},{"$f":"(-('Inputs - Other'!Q98-'Inputs - Other'!Q$96)*'Inputs - Other'!$G$28)","v":-0.88185528978738148},{"$f":"(-('Inputs - Other'!R98-'Inputs - Other'!R$96)*'Inputs - Other'!$G$28)","v":-0.6579585672786834},{"$f":"(-('Inputs - Other'!S98-'Inputs - Other'!S$96)*'Inputs - Other'!$G$28)","v":-0.422695295308813},{"$f":"(-('Inputs - Other'!T98-'Inputs - Other'!T$96)*'Inputs - Other'!$G$28)","v":-0.17682031416075006},{"$f":"(-('Inputs - Other'!U98-'Inputs - Other'!U$96)*'Inputs - Other'!$G$28)","v":-0.322097144272675},{"$f":"(-('Inputs - Other'!V98-'Inputs - Other'!V$96)*'Inputs - Other'!$G$28)","v":-0.79476043458214463},{"$f":"(-('Inputs - Other'!W98-'Inputs - Other'!W$96)*'Inputs - Other'!$G$28)","v":-1.0740360038098515},{"$f":"(-('Inputs - Other'!X98-'Inputs - Other'!X$96)*'Inputs - Other'!$G$28)","v":-0.87069265581044419},{"$f":"(-('Inputs - Other'!Y98-'Inputs - Other'!Y$96)*'Inputs - Other'!$G$28)","v":0.25109537866887877},{"$f":"(-('Inputs - Other'!Z98-'Inputs - Other'!Z$96)*'Inputs - Other'!$G$28)","v":-0.12621615667512742},{"$f":"(-('Inputs - Other'!AA98-'Inputs - Other'!AA$96)*'Inputs - Other'!$G$28)","v":0.15094876667831159},{"$f":"(-('Inputs - Other'!AB98-'Inputs - Other'!AB$96)*'Inputs - Other'!$G$28)","v":-1.959252553197075},{"$f":"(-('Inputs - Other'!AC98-'Inputs - Other'!AC$96)*'Inputs - Other'!$G$28)","v":-0.26325922758064735},{"$f":"(-('Inputs - Other'!AD98-'Inputs - Other'!AD$96)*'Inputs - Other'!$G$28)","v":1.3183577037507348},{"$f":"(-('Inputs - Other'!AE98-'Inputs - Other'!AE$96)*'Inputs - Other'!$G$28)","v":-0.18704791273808041},{"$f":"(-('Inputs - Other'!AF98-'Inputs - Other'!AF$96)*'Inputs - Other'!$G$28)","v":0.76137930961431266},{"$f":"(-('Inputs - Other'!AG98-'Inputs - Other'!AG$96)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-2.809733452763437,{"$f":"(-('Inputs - Other'!G99-'Inputs - Other'!G$96)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H99-'Inputs - Other'!H$96)*'Inputs - Other'!$G$28)","v":0.10017544551510582},{"$f":"(-('Inputs - Other'!I99-'Inputs - Other'!I$96)*'Inputs - Other'!$G$28)","v":8.0827135896470281E-2},{"$f":"(-('Inputs - Other'!J99-'Inputs - Other'!J$96)*'Inputs - Other'!$G$28)","v":-1.2028732478938764E-2},{"$f":"(-('Inputs - Other'!K99-'Inputs - Other'!K$96)*'Inputs - Other'!$G$28)","v":0.32083765296169986},{"$f":"(-('Inputs - Other'!L99-'Inputs - Other'!L$96)*'Inputs - Other'!$G$28)","v":-0.56882767510728627},{"$f":"(-('Inputs - Other'!M99-'Inputs - Other'!M$96)*'Inputs - Other'!$G$28)","v":0.33549941508317715},{"$f":"(-('Inputs - Other'!N99-'Inputs - Other'!N$96)*'Inputs - Other'!$G$28)","v":-9.9890756719105411E-2},{"$f":"(-('Inputs - Other'!O99-'Inputs - Other'!O$96)*'Inputs - Other'!$G$28)","v":-0.27720434145385298},{"$f":"(-('Inputs - Other'!P99-'Inputs - Other'!P$96)*'Inputs - Other'!$G$28)","v":-0.26777377112557588},{"$f":"(-('Inputs - Other'!Q99-'Inputs - Other'!Q$96)*'Inputs - Other'!$G$28)","v":-0.83774489369875482},{"$f":"(-('Inputs - Other'!R99-'Inputs - Other'!R$96)*'Inputs - Other'!$G$28)","v":-0.67603267219305962},{"$f":"(-('Inputs - Other'!S99-'Inputs - Other'!S$96)*'Inputs - Other'!$G$28)","v":-0.42897082866079472},{"$f":"(-('Inputs - Other'!T99-'Inputs - Other'!T$96)*'Inputs - Other'!$G$28)","v":-0.20092516199747479},{"$f":"(-('Inputs - Other'!U99-'Inputs - Other'!U$96)*'Inputs - Other'!$G$28)","v":-0.36753381247899597},{"$f":"(-('Inputs - Other'!V99-'Inputs - Other'!V$96)*'Inputs - Other'!$G$28)","v":-0.82925870749079422},{"$f":"(-('Inputs - Other'!W99-'Inputs - Other'!W$96)*'Inputs - Other'!$G$28)","v":-1.0712231172396969},{"$f":"(-('Inputs - Other'!X99-'Inputs - Other'!X$96)*'Inputs - Other'!$G$28)","v":-0.85165539534159507},{"$f":"(-('Inputs - Other'!Y99-'Inputs - Other'!Y$96)*'Inputs - Other'!$G$28)","v":0.22040611134661958},{"$f":"(-('Inputs - Other'!Z99-'Inputs - Other'!Z$96)*'Inputs - Other'!$G$28)","v":-0.11820837272478002},{"$f":"(-('Inputs - Other'!AA99-'Inputs - Other'!AA$96)*'Inputs - Other'!$G$28)","v":0.15503692333970776},{"$f":"(-('Inputs - Other'!AB99-'Inputs - Other'!AB$96)*'Inputs - Other'!$G$28)","v":-1.962053406205996},{"$f":"(-('Inputs - Other'!AC99-'Inputs - Other'!AC$96)*'Inputs - Other'!$G$28)","v":-0.27037826178923297},{"$f":"(-('Inputs - Other'!AD99-'Inputs - Other'!AD$96)*'Inputs - Other'!$G$28)","v":1.3289362382176932},{"$f":"(-('Inputs - Other'!AE99-'Inputs - Other'!AE$96)*'Inputs - Other'!$G$28)","v":-0.17834654640842018},{"$f":"(-('Inputs - Other'!AF99-'Inputs - Other'!AF$96)*'Inputs - Other'!$G$28)","v":0.77133899561817998},{"$f":"(-('Inputs - Other'!AG99-'Inputs - Other'!AG$96)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-2.7526633170912915,{"$f":"(-('Inputs - Other'!G100-'Inputs - Other'!G$96)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H100-'Inputs - Other'!H$96)*'Inputs - Other'!$G$28)","v":9.9083330344001297E-2},{"$f":"(-('Inputs - Other'!I100-'Inputs - Other'!I$96)*'Inputs - Other'!$G$28)","v":8.0361491347957781E-2},{"$f":"(-('Inputs - Other'!J100-'Inputs - Other'!J$96)*'Inputs - Other'!$G$28)","v":-2.0802021184408659E-2},{"$f":"(-('Inputs - Other'!K100-'Inputs - Other'!K$96)*'Inputs - Other'!$G$28)","v":0.26652835239769956},{"$f":"(-('Inputs - Other'!L100-'Inputs - Other'!L$96)*'Inputs - Other'!$G$28)","v":-0.25885080019133966},{"$f":"(-('Inputs - Other'!M100-'Inputs - Other'!M$96)*'Inputs - Other'!$G$28)","v":0.34446988520380728},{"$f":"(-('Inputs - Other'!N100-'Inputs - Other'!N$96)*'Inputs - Other'!$G$28)","v":-0.12715037978068722},{"$f":"(-('Inputs - Other'!O100-'Inputs - Other'!O$96)*'Inputs - Other'!$G$28)","v":-0.19565209946108553},{"$f":"(-('Inputs - Other'!P100-'Inputs - Other'!P$96)*'Inputs - Other'!$G$28)","v":-0.20686707691220363},{"$f":"(-('Inputs - Other'!Q100-'Inputs - Other'!Q$96)*'Inputs - Other'!$G$28)","v":-0.86828666133146726},{"$f":"(-('Inputs - Other'!R100-'Inputs - Other'!R$96)*'Inputs - Other'!$G$28)","v":-0.73353397880782722},{"$f":"(-('Inputs - Other'!S100-'Inputs - Other'!S$96)*'Inputs - Other'!$G$28)","v":-0.60650167126118504},{"$f":"(-('Inputs - Other'!T100-'Inputs - Other'!T$96)*'Inputs - Other'!$G$28)","v":-0.34186238244001288},{"$f":"(-('Inputs - Other'!U100-'Inputs - Other'!U$96)*'Inputs - Other'!$G$28)","v":-0.29262061144095242},{"$f":"(-('Inputs - Other'!V100-'Inputs - Other'!V$96)*'Inputs - Other'!$G$28)","v":-0.93744351309794638},{"$f":"(-('Inputs - Other'!W100-'Inputs - Other'!W$96)*'Inputs - Other'!$G$28)","v":-1.1067882720440139},{"$f":"(-('Inputs - Other'!X100-'Inputs - Other'!X$96)*'Inputs - Other'!$G$28)","v":-0.81302204457551852},{"$f":"(-('Inputs - Other'!Y100-'Inputs - Other'!Y$96)*'Inputs - Other'!$G$28)","v":0.18501388820300235},{"$f":"(-('Inputs - Other'!Z100-'Inputs - Other'!Z$96)*'Inputs - Other'!$G$28)","v":-4.3422061728165318E-2},{"$f":"(-('Inputs - Other'!AA100-'Inputs - Other'!AA$96)*'Inputs - Other'!$G$28)","v":0.18161833149270024},{"$f":"(-('Inputs - Other'!AB100-'Inputs - Other'!AB$96)*'Inputs - Other'!$G$28)","v":-1.8957484403297258},{"$f":"(-('Inputs - Other'!AC100-'Inputs - Other'!AC$96)*'Inputs - Other'!$G$28)","v":-0.23475712670699522},{"$f":"(-('Inputs - Other'!AD100-'Inputs - Other'!AD$96)*'Inputs - Other'!$G$28)","v":1.4067879966389683},{"$f":"(-('Inputs - Other'!AE100-'Inputs - Other'!AE$96)*'Inputs - Other'!$G$28)","v":-0.22443338473362928},{"$f":"(-('Inputs - Other'!AF100-'Inputs - Other'!AF$96)*'Inputs - Other'!$G$28)","v":0.599917286744585},{"$f":"(-('Inputs - Other'!AG100-'Inputs - Other'!AG$96)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 3","June $2022 m",-4.1814470897997627,{"$f":"(-('Inputs - Other'!G101-'Inputs - Other'!G$96)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H101-'Inputs - Other'!H$96)*'Inputs - Other'!$G$28)","v":8.7310737406824046E-2},{"$f":"(-('Inputs - Other'!I101-'Inputs - Other'!I$96)*'Inputs - Other'!$G$28)","v":6.7638730571616179E-2},{"$f":"(-('Inputs - Other'!J101-'Inputs - Other'!J$96)*'Inputs - Other'!$G$28)","v":-0.42876552885172714},{"$f":"(-('Inputs - Other'!K101-'Inputs - Other'!K$96)*'Inputs - Other'!$G$28)","v":0.23749877186446611},{"$f":"(-('Inputs - Other'!L101-'Inputs - Other'!L$96)*'Inputs - Other'!$G$28)","v":-0.3827070624879525},{"$f":"(-('Inputs - Other'!M101-'Inputs - Other'!M$96)*'Inputs - Other'!$G$28)","v":0.45775428125216422},{"$f":"(-('Inputs - Other'!N101-'Inputs - Other'!N$96)*'Inputs - Other'!$G$28)","v":-6.4645169049526885E-2},{"$f":"(-('Inputs - Other'!O101-'Inputs - Other'!O$96)*'Inputs - Other'!$G$28)","v":-0.79274181216419493},{"$f":"(-('Inputs - Other'!P101-'Inputs - Other'!P$96)*'Inputs - Other'!$G$28)","v":-0.58758196790358852},{"$f":"(-('Inputs - Other'!Q101-'Inputs - Other'!Q$96)*'Inputs - Other'!$G$28)","v":-0.95704926295093173},{"$f":"(-('Inputs - Other'!R101-'Inputs - Other'!R$96)*'Inputs - Other'!$G$28)","v":-1.1267466040642375},{"$f":"(-('Inputs - Other'!S101-'Inputs - Other'!S$96)*'Inputs - Other'!$G$28)","v":-1.0552701593553593},{"$f":"(-('Inputs - Other'!T101-'Inputs - Other'!T$96)*'Inputs - Other'!$G$28)","v":-0.99236295027071719},{"$f":"(-('Inputs - Other'!U101-'Inputs - Other'!U$96)*'Inputs - Other'!$G$28)","v":-0.318478629849551},{"$f":"(-('Inputs - Other'!V101-'Inputs - Other'!V$96)*'Inputs - Other'!$G$28)","v":-0.79618104590008443},{"$f":"(-('Inputs - Other'!W101-'Inputs - Other'!W$96)*'Inputs - Other'!$G$28)","v":-0.42753984465070971},{"$f":"(-('Inputs - Other'!X101-'Inputs - Other'!X$96)*'Inputs - Other'!$G$28)","v":0.15888174104975405},{"$f":"(-('Inputs - Other'!Y101-'Inputs - Other'!Y$96)*'Inputs - Other'!$G$28)","v":6.365229027096575E-2},{"$f":"(-('Inputs - Other'!Z101-'Inputs - Other'!Z$96)*'Inputs - Other'!$G$28)","v":-0.30774600650693174},{"$f":"(-('Inputs - Other'!AA101-'Inputs - Other'!AA$96)*'Inputs - Other'!$G$28)","v":-0.95723762925490519},{"$f":"(-('Inputs - Other'!AB101-'Inputs - Other'!AB$96)*'Inputs - Other'!$G$28)","v":-2.9418494990823092},{"$f":"(-('Inputs - Other'!AC101-'Inputs - Other'!AC$96)*'Inputs - Other'!$G$28)","v":-0.85541628562771166},{"$f":"(-('Inputs - Other'!AD101-'Inputs - Other'!AD$96)*'Inputs - Other'!$G$28)","v":0.39050711618915557},{"$f":"(-('Inputs - Other'!AE101-'Inputs - Other'!AE$96)*'Inputs - Other'!$G$28)","v":2.3589285608334194},{"$f":"(-('Inputs - Other'!AF101-'Inputs - Other'!AF$96)*'Inputs - Other'!$G$28)","v":1.7572869079231168},{"$f":"(-('Inputs - Other'!AG101-'Inputs - Other'!AG$96)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 4","June $2022 m",-4.3341108778358312E-2,{"$f":"(-('Inputs - Other'!G102-'Inputs - Other'!G$96)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H102-'Inputs - Other'!H$96)*'Inputs - Other'!$G$28)","v":-3.305330654620775E-2},{"$f":"(-('Inputs - Other'!I102-'Inputs - Other'!I$96)*'Inputs - Other'!$G$28)","v":-3.6036634317042626E-2},{"$f":"(-('Inputs - Other'!J102-'Inputs - Other'!J$96)*'Inputs - Other'!$G$28)","v":-2.8719021618599072E-2},{"$f":"(-('Inputs - Other'!K102-'Inputs - Other'!K$96)*'Inputs - Other'!$G$28)","v":0.1048286672651102},{"$f":"(-('Inputs - Other'!L102-'Inputs - Other'!L$96)*'Inputs - Other'!$G$28)","v":-2.4500332973013883},{"$f":"(-('Inputs - Other'!M102-'Inputs - Other'!M$96)*'Inputs - Other'!$G$28)","v":1.363285502478675},{"$f":"(-('Inputs - Other'!N102-'Inputs - Other'!N$96)*'Inputs - Other'!$G$28)","v":2.5980299584441582},{"$f":"(-('Inputs - Other'!O102-'Inputs - Other'!O$96)*'Inputs - Other'!$G$28)","v":1.0882375518376648},{"$f":"(-('Inputs - Other'!P102-'Inputs - Other'!P$96)*'Inputs - Other'!$G$28)","v":1.2006002810087466},{"$f":"(-('Inputs - Other'!Q102-'Inputs - Other'!Q$96)*'Inputs - Other'!$G$28)","v":-0.88570628089178172},{"$f":"(-('Inputs - Other'!R102-'Inputs - Other'!R$96)*'Inputs - Other'!$G$28)","v":-0.25035678526000993},{"$f":"(-('Inputs - Other'!S102-'Inputs - Other'!S$96)*'Inputs - Other'!$G$28)","v":-0.33194303333266362},{"$f":"(-('Inputs - Other'!T102-'Inputs - Other'!T$96)*'Inputs - Other'!$G$28)","v":-0.36029765523630886},{"$f":"(-('Inputs - Other'!U102-'Inputs - Other'!U$96)*'Inputs - Other'!$G$28)","v":-0.81603265316334728},{"$f":"(-('Inputs - Other'!V102-'Inputs - Other'!V$96)*'Inputs - Other'!$G$28)","v":-0.48356487790761093},{"$f":"(-('Inputs - Other'!W102-'Inputs - Other'!W$96)*'Inputs - Other'!$G$28)","v":-1.0273515118076375},{"$f":"(-('Inputs - Other'!X102-'Inputs - Other'!X$96)*'Inputs - Other'!$G$28)","v":-0.50556298531773791},{"$f":"(-('Inputs - Other'!Y102-'Inputs - Other'!Y$96)*'Inputs - Other'!$G$28)","v":0.18590842696039545},{"$f":"(-('Inputs - Other'!Z102-'Inputs - Other'!Z$96)*'Inputs - Other'!$G$28)","v":-0.250531247496383},{"$f":"(-('Inputs - Other'!AA102-'Inputs - Other'!AA$96)*'Inputs - Other'!$G$28)","v":0.18707111046080627},{"$f":"(-('Inputs - Other'!AB102-'Inputs - Other'!AB$96)*'Inputs - Other'!$G$28)","v":-0.44030542425616659},{"$f":"(-('Inputs - Other'!AC102-'Inputs - Other'!AC$96)*'Inputs - Other'!$G$28)","v":-0.15993699435807684},{"$f":"(-('Inputs - Other'!AD102-'Inputs - Other'!AD$96)*'Inputs - Other'!$G$28)","v":2.0355947476739402},{"$f":"(-('Inputs - Other'!AE102-'Inputs - Other'!AE$96)*'Inputs - Other'!$G$28)","v":-0.92184183812832998},{"$f":"(-('Inputs - Other'!AF102-'Inputs - Other'!AF$96)*'Inputs - Other'!$G$28)","v":-1.2515750081538499},{"$f":"(-('Inputs - Other'!AG102-'Inputs - Other'!AG$96)*'Inputs - Other'!$G$28)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G57+1","v":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]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":15.49963671234336},{"$f":"(-('Inputs - Other'!G107-'Inputs - Other'!G$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H107-'Inputs - Other'!H$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I107-'Inputs - Other'!I$106)*'Inputs - Other'!$G$29)","v":2.0567166963303407E-4},{"$f":"(-('Inputs - Other'!J107-'Inputs - Other'!J$106)*'Inputs - Other'!$G$29)","v":1.5009321178451955},{"$f":"(-('Inputs - Other'!K107-'Inputs - Other'!K$106)*'Inputs - Other'!$G$29)","v":0.68028062744133422},{"$f":"(-('Inputs - Other'!L107-'Inputs - Other'!L$106)*'Inputs - Other'!$G$29)","v":2.4469621127091159},{"$f":"(-('Inputs - Other'!M107-'Inputs - Other'!M$106)*'Inputs - Other'!$G$29)","v":0.74151295526098693},{"$f":"(-('Inputs - Other'!N107-'Inputs - Other'!N$106)*'Inputs - Other'!$G$29)","v":0.92088746388390064},{"$f":"(-('Inputs - Other'!O107-'Inputs - Other'!O$106)*'Inputs - Other'!$G$29)","v":1.3775337284014313},{"$f":"(-('Inputs - Other'!P107-'Inputs - Other'!P$106)*'Inputs - Other'!$G$29)","v":1.2654364968830123},{"$f":"(-('Inputs - Other'!Q107-'Inputs - Other'!Q$106)*'Inputs - Other'!$G$29)","v":1.7403806586862629},{"$f":"(-('Inputs - Other'!R107-'Inputs - Other'!R$106)*'Inputs - Other'!$G$29)","v":1.4130144936098077},{"$f":"(-('Inputs - Other'!S107-'Inputs - Other'!S$106)*'Inputs - Other'!$G$29)","v":1.0719912846725492},{"$f":"(-('Inputs - Other'!T107-'Inputs - Other'!T$106)*'Inputs - Other'!$G$29)","v":0.90304682661280822},{"$f":"(-('Inputs - Other'!U107-'Inputs - Other'!U$106)*'Inputs - Other'!$G$29)","v":0.91162350082868215},{"$f":"(-('Inputs - Other'!V107-'Inputs - Other'!V$106)*'Inputs - Other'!$G$29)","v":1.2781776928095496},{"$f":"(-('Inputs - Other'!W107-'Inputs - Other'!W$106)*'Inputs - Other'!$G$29)","v":1.601787693973165},{"$f":"(-('Inputs - Other'!X107-'Inputs - Other'!X$106)*'Inputs - Other'!$G$29)","v":1.6968089722722652},{"$f":"(-('Inputs - Other'!Y107-'Inputs - Other'!Y$106)*'Inputs - Other'!$G$29)","v":1.1609565010967344},{"$f":"(-('Inputs - Other'!Z107-'Inputs - Other'!Z$106)*'Inputs - Other'!$G$29)","v":2.225761777113803},{"$f":"(-('Inputs - Other'!AA107-'Inputs - Other'!AA$106)*'Inputs - Other'!$G$29)","v":1.2320430239124107},{"$f":"(-('Inputs - Other'!AB107-'Inputs - Other'!AB$106)*'Inputs - Other'!$G$29)","v":3.0663463060063805},{"$f":"(-('Inputs - Other'!AC107-'Inputs - Other'!AC$106)*'Inputs - Other'!$G$29)","v":2.0225731087084569},{"$f":"(-('Inputs - Other'!AD107-'Inputs - Other'!AD$106)*'Inputs - Other'!$G$29)","v":0.62697842959460104},{"$f":"(-('Inputs - Other'!AE107-'Inputs - Other'!AE$106)*'Inputs - Other'!$G$29)","v":1.3359712883684551},{"$f":"(-('Inputs - Other'!AF107-'Inputs - Other'!AF$106)*'Inputs - Other'!$G$29)","v":-0.2858269218231726},{"$f":"(-('Inputs - Other'!AG107-'Inputs - Other'!AG$106)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",19.682106739800155,{"$f":"(-('Inputs - Other'!G108-'Inputs - Other'!G$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H108-'Inputs - Other'!H$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I108-'Inputs - Other'!I$106)*'Inputs - Other'!$G$29)","v":-1.3157126767282534E-4},{"$f":"(-('Inputs - Other'!J108-'Inputs - Other'!J$106)*'Inputs - Other'!$G$29)","v":2.4115981063516756},{"$f":"(-('Inputs - Other'!K108-'Inputs - Other'!K$106)*'Inputs - Other'!$G$29)","v":0.83817537549521148},{"$f":"(-('Inputs - Other'!L108-'Inputs - Other'!L$106)*'Inputs - Other'!$G$29)","v":2.2619341428367079},{"$f":"(-('Inputs - Other'!M108-'Inputs - Other'!M$106)*'Inputs - Other'!$G$29)","v":0.91670535924640717},{"$f":"(-('Inputs - Other'!N108-'Inputs - Other'!N$106)*'Inputs - Other'!$G$29)","v":1.5147209535080037},{"$f":"(-('Inputs - Other'!O108-'Inputs - Other'!O$106)*'Inputs - Other'!$G$29)","v":1.8741067332748571},{"$f":"(-('Inputs - Other'!P108-'Inputs - Other'!P$106)*'Inputs - Other'!$G$29)","v":1.9302574016855942},{"$f":"(-('Inputs - Other'!Q108-'Inputs - Other'!Q$106)*'Inputs - Other'!$G$29)","v":2.2486983651515402},{"$f":"(-('Inputs - Other'!R108-'Inputs - Other'!R$106)*'Inputs - Other'!$G$29)","v":1.6600781030883809},{"$f":"(-('Inputs - Other'!S108-'Inputs - Other'!S$106)*'Inputs - Other'!$G$29)","v":1.3527761675886723},{"$f":"(-('Inputs - Other'!T108-'Inputs - Other'!T$106)*'Inputs - Other'!$G$29)","v":0.93673182184102188},{"$f":"(-('Inputs - Other'!U108-'Inputs - Other'!U$106)*'Inputs - Other'!$G$29)","v":0.93796854167885613},{"$f":"(-('Inputs - Other'!V108-'Inputs - Other'!V$106)*'Inputs - Other'!$G$29)","v":1.5038086389449745},{"$f":"(-('Inputs - Other'!W108-'Inputs - Other'!W$106)*'Inputs - Other'!$G$29)","v":1.9759128386504017},{"$f":"(-('Inputs - Other'!X108-'Inputs - Other'!X$106)*'Inputs - Other'!$G$29)","v":2.4389765090018045},{"$f":"(-('Inputs - Other'!Y108-'Inputs - Other'!Y$106)*'Inputs - Other'!$G$29)","v":1.8450305679816665},{"$f":"(-('Inputs - Other'!Z108-'Inputs - Other'!Z$106)*'Inputs - Other'!$G$29)","v":3.2617597979169659},{"$f":"(-('Inputs - Other'!AA108-'Inputs - Other'!AA$106)*'Inputs - Other'!$G$29)","v":0.95321734236677003},{"$f":"(-('Inputs - Other'!AB108-'Inputs - Other'!AB$106)*'Inputs - Other'!$G$29)","v":4.4526662847638363},{"$f":"(-('Inputs - Other'!AC108-'Inputs - Other'!AC$106)*'Inputs - Other'!$G$29)","v":2.8629929763246764},{"$f":"(-('Inputs - Other'!AD108-'Inputs - Other'!AD$106)*'Inputs - Other'!$G$29)","v":0.13315290497484966},{"$f":"(-('Inputs - Other'!AE108-'Inputs - Other'!AE$106)*'Inputs - Other'!$G$29)","v":1.5327662772069743},{"$f":"(-('Inputs - Other'!AF108-'Inputs - Other'!AF$106)*'Inputs - Other'!$G$29)","v":-0.96370130993091152},{"$f":"(-('Inputs - Other'!AG108-'Inputs - Other'!AG$106)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",19.560568641743238,{"$f":"(-('Inputs - Other'!G109-'Inputs - Other'!G$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H109-'Inputs - Other'!H$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I109-'Inputs - Other'!I$106)*'Inputs - Other'!$G$29)","v":1.9510847863557501E-5},{"$f":"(-('Inputs - Other'!J109-'Inputs - Other'!J$106)*'Inputs - Other'!$G$29)","v":2.3932648627359185},{"$f":"(-('Inputs - Other'!K109-'Inputs - Other'!K$106)*'Inputs - Other'!$G$29)","v":0.83861653763165123},{"$f":"(-('Inputs - Other'!L109-'Inputs - Other'!L$106)*'Inputs - Other'!$G$29)","v":2.2477289646208192},{"$f":"(-('Inputs - Other'!M109-'Inputs - Other'!M$106)*'Inputs - Other'!$G$29)","v":0.87678612798936229},{"$f":"(-('Inputs - Other'!N109-'Inputs - Other'!N$106)*'Inputs - Other'!$G$29)","v":1.5039352603666885},{"$f":"(-('Inputs - Other'!O109-'Inputs - Other'!O$106)*'Inputs - Other'!$G$29)","v":1.8190841296773215},{"$f":"(-('Inputs - Other'!P109-'Inputs - Other'!P$106)*'Inputs - Other'!$G$29)","v":1.8970131014129947},{"$f":"(-('Inputs - Other'!Q109-'Inputs - Other'!Q$106)*'Inputs - Other'!$G$29)","v":2.1477514316175075},{"$f":"(-('Inputs - Other'!R109-'Inputs - Other'!R$106)*'Inputs - Other'!$G$29)","v":1.6578375952421993},{"$f":"(-('Inputs - Other'!S109-'Inputs - Other'!S$106)*'Inputs - Other'!$G$29)","v":1.3626804262348742},{"$f":"(-('Inputs - Other'!T109-'Inputs - Other'!T$106)*'Inputs - Other'!$G$29)","v":0.93792093808406207},{"$f":"(-('Inputs - Other'!U109-'Inputs - Other'!U$106)*'Inputs - Other'!$G$29)","v":1.0300765037954989},{"$f":"(-('Inputs - Other'!V109-'Inputs - Other'!V$106)*'Inputs - Other'!$G$29)","v":1.5307400193942158},{"$f":"(-('Inputs - Other'!W109-'Inputs - Other'!W$106)*'Inputs - Other'!$G$29)","v":1.9760581410737359},{"$f":"(-('Inputs - Other'!X109-'Inputs - Other'!X$106)*'Inputs - Other'!$G$29)","v":2.4256157133950182},{"$f":"(-('Inputs - Other'!Y109-'Inputs - Other'!Y$106)*'Inputs - Other'!$G$29)","v":1.9035733857781452},{"$f":"(-('Inputs - Other'!Z109-'Inputs - Other'!Z$106)*'Inputs - Other'!$G$29)","v":3.2336729141388787},{"$f":"(-('Inputs - Other'!AA109-'Inputs - Other'!AA$106)*'Inputs - Other'!$G$29)","v":0.94147610267827986},{"$f":"(-('Inputs - Other'!AB109-'Inputs - Other'!AB$106)*'Inputs - Other'!$G$29)","v":4.4723114143816929},{"$f":"(-('Inputs - Other'!AC109-'Inputs - Other'!AC$106)*'Inputs - Other'!$G$29)","v":2.8794040568318451},{"$f":"(-('Inputs - Other'!AD109-'Inputs - Other'!AD$106)*'Inputs - Other'!$G$29)","v":0.10536895505538268},{"$f":"(-('Inputs - Other'!AE109-'Inputs - Other'!AE$106)*'Inputs - Other'!$G$29)","v":1.4915909794144682},{"$f":"(-('Inputs - Other'!AF109-'Inputs - Other'!AF$106)*'Inputs - Other'!$G$29)","v":-0.95844368412872427},{"$f":"(-('Inputs - Other'!AG109-'Inputs - Other'!AG$106)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",17.415277368988544,{"$f":"(-('Inputs - Other'!G110-'Inputs - Other'!G$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H110-'Inputs - Other'!H$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I110-'Inputs - Other'!I$106)*'Inputs - Other'!$G$29)","v":5.4488930828711091E-5},{"$f":"(-('Inputs - Other'!J110-'Inputs - Other'!J$106)*'Inputs - Other'!$G$29)","v":2.268696669410815},{"$f":"(-('Inputs - Other'!K110-'Inputs - Other'!K$106)*'Inputs - Other'!$G$29)","v":0.82753680963764964},{"$f":"(-('Inputs - Other'!L110-'Inputs - Other'!L$106)*'Inputs - Other'!$G$29)","v":1.6067116717022145},{"$f":"(-('Inputs - Other'!M110-'Inputs - Other'!M$106)*'Inputs - Other'!$G$29)","v":0.66582980040948314},{"$f":"(-('Inputs - Other'!N110-'Inputs - Other'!N$106)*'Inputs - Other'!$G$29)","v":1.397623551455581},{"$f":"(-('Inputs - Other'!O110-'Inputs - Other'!O$106)*'Inputs - Other'!$G$29)","v":1.5216043826549139},{"$f":"(-('Inputs - Other'!P110-'Inputs - Other'!P$106)*'Inputs - Other'!$G$29)","v":1.5954796600535701},{"$f":"(-('Inputs - Other'!Q110-'Inputs - Other'!Q$106)*'Inputs - Other'!$G$29)","v":1.8962631937238257},{"$f":"(-('Inputs - Other'!R110-'Inputs - Other'!R$106)*'Inputs - Other'!$G$29)","v":1.4767253018662814},{"$f":"(-('Inputs - Other'!S110-'Inputs - Other'!S$106)*'Inputs - Other'!$G$29)","v":1.4408713207285473},{"$f":"(-('Inputs - Other'!T110-'Inputs - Other'!T$106)*'Inputs - Other'!$G$29)","v":0.95214299534109159},{"$f":"(-('Inputs - Other'!U110-'Inputs - Other'!U$106)*'Inputs - Other'!$G$29)","v":0.65156616007243429},{"$f":"(-('Inputs - Other'!V110-'Inputs - Other'!V$106)*'Inputs - Other'!$G$29)","v":1.4852999395043298},{"$f":"(-('Inputs - Other'!W110-'Inputs - Other'!W$106)*'Inputs - Other'!$G$29)","v":1.8480960392753332},{"$f":"(-('Inputs - Other'!X110-'Inputs - Other'!X$106)*'Inputs - Other'!$G$29)","v":2.2138014487718465},{"$f":"(-('Inputs - Other'!Y110-'Inputs - Other'!Y$106)*'Inputs - Other'!$G$29)","v":1.6977403684868477},{"$f":"(-('Inputs - Other'!Z110-'Inputs - Other'!Z$106)*'Inputs - Other'!$G$29)","v":2.8330823442993278},{"$f":"(-('Inputs - Other'!AA110-'Inputs - Other'!AA$106)*'Inputs - Other'!$G$29)","v":0.75571028656668204},{"$f":"(-('Inputs - Other'!AB110-'Inputs - Other'!AB$106)*'Inputs - Other'!$G$29)","v":4.2902571571321459},{"$f":"(-('Inputs - Other'!AC110-'Inputs - Other'!AC$106)*'Inputs - Other'!$G$29)","v":2.6917977217381122},{"$f":"(-('Inputs - Other'!AD110-'Inputs - Other'!AD$106)*'Inputs - Other'!$G$29)","v":-0.30368851642742811},{"$f":"(-('Inputs - Other'!AE110-'Inputs - Other'!AE$106)*'Inputs - Other'!$G$29)","v":1.5745097539838753},{"$f":"(-('Inputs - Other'!AF110-'Inputs - Other'!AF$106)*'Inputs - Other'!$G$29)","v":-0.55792928420123644},{"$f":"(-('Inputs - Other'!AG110-'Inputs - Other'!AG$106)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",25.453648542266439,{"$f":"(-('Inputs - Other'!G111-'Inputs - Other'!G$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H111-'Inputs - Other'!H$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I111-'Inputs - Other'!I$106)*'Inputs - Other'!$G$29)","v":5.277713727025457E-5},{"$f":"(-('Inputs - Other'!J111-'Inputs - Other'!J$106)*'Inputs - Other'!$G$29)","v":1.1857403436916911},{"$f":"(-('Inputs - Other'!K111-'Inputs - Other'!K$106)*'Inputs - Other'!$G$29)","v":0.85294257058899348},{"$f":"(-('Inputs - Other'!L111-'Inputs - Other'!L$106)*'Inputs - Other'!$G$29)","v":1.9386355169949638},{"$f":"(-('Inputs - Other'!M111-'Inputs - Other'!M$106)*'Inputs - Other'!$G$29)","v":0.67977595273532643},{"$f":"(-('Inputs - Other'!N111-'Inputs - Other'!N$106)*'Inputs - Other'!$G$29)","v":1.5467676627845321},{"$f":"(-('Inputs - Other'!O111-'Inputs - Other'!O$106)*'Inputs - Other'!$G$29)","v":2.2513616581072711},{"$f":"(-('Inputs - Other'!P111-'Inputs - Other'!P$106)*'Inputs - Other'!$G$29)","v":2.466795284489308},{"$f":"(-('Inputs - Other'!Q111-'Inputs - Other'!Q$106)*'Inputs - Other'!$G$29)","v":4.213570191931467},{"$f":"(-('Inputs - Other'!R111-'Inputs - Other'!R$106)*'Inputs - Other'!$G$29)","v":3.5700025111946161},{"$f":"(-('Inputs - Other'!S111-'Inputs - Other'!S$106)*'Inputs - Other'!$G$29)","v":1.6423281304942066},{"$f":"(-('Inputs - Other'!T111-'Inputs - Other'!T$106)*'Inputs - Other'!$G$29)","v":2.8161442263844947},{"$f":"(-('Inputs - Other'!U111-'Inputs - Other'!U$106)*'Inputs - Other'!$G$29)","v":1.6613557881228189},{"$f":"(-('Inputs - Other'!V111-'Inputs - Other'!V$106)*'Inputs - Other'!$G$29)","v":2.9693689412124513},{"$f":"(-('Inputs - Other'!W111-'Inputs - Other'!W$106)*'Inputs - Other'!$G$29)","v":2.5632510116683989},{"$f":"(-('Inputs - Other'!X111-'Inputs - Other'!X$106)*'Inputs - Other'!$G$29)","v":2.3065081383192592},{"$f":"(-('Inputs - Other'!Y111-'Inputs - Other'!Y$106)*'Inputs - Other'!$G$29)","v":2.9304578233113716},{"$f":"(-('Inputs - Other'!Z111-'Inputs - Other'!Z$106)*'Inputs - Other'!$G$29)","v":5.3714057022280031},{"$f":"(-('Inputs - Other'!AA111-'Inputs - Other'!AA$106)*'Inputs - Other'!$G$29)","v":3.6991512397307815},{"$f":"(-('Inputs - Other'!AB111-'Inputs - Other'!AB$106)*'Inputs - Other'!$G$29)","v":6.2164067979520041},{"$f":"(-('Inputs - Other'!AC111-'Inputs - Other'!AC$106)*'Inputs - Other'!$G$29)","v":4.1254948566784151},{"$f":"(-('Inputs - Other'!AD111-'Inputs - Other'!AD$106)*'Inputs - Other'!$G$29)","v":1.8522199347626156},{"$f":"(-('Inputs - Other'!AE111-'Inputs - Other'!AE$106)*'Inputs - Other'!$G$29)","v":-1.9260382904903963},{"$f":"(-('Inputs - Other'!AF111-'Inputs - Other'!AF$106)*'Inputs - Other'!$G$29)","v":-2.8512574027408846},{"$f":"(-('Inputs - Other'!AG111-'Inputs - Other'!AG$106)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",84.777845268848424,{"$f":"(-('Inputs - Other'!G112-'Inputs - Other'!G$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H112-'Inputs - Other'!H$106)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I112-'Inputs - Other'!I$106)*'Inputs - Other'!$G$29)","v":2.4873312352724497E-4},{"$f":"(-('Inputs - Other'!J112-'Inputs - Other'!J$106)*'Inputs - Other'!$G$29)","v":9.3063728920939184},{"$f":"(-('Inputs - Other'!K112-'Inputs - Other'!K$106)*'Inputs - Other'!$G$29)","v":8.8311353399594736},{"$f":"(-('Inputs - Other'!L112-'Inputs - Other'!L$106)*'Inputs - Other'!$G$29)","v":15.198302409016833},{"$f":"(-('Inputs - Other'!M112-'Inputs - Other'!M$106)*'Inputs - Other'!$G$29)","v":2.6708027856511762},{"$f":"(-('Inputs - Other'!N112-'Inputs - Other'!N$106)*'Inputs - Other'!$G$29)","v":0.27591977376960131},{"$f":"(-('Inputs - Other'!O112-'Inputs - Other'!O$106)*'Inputs - Other'!$G$29)","v":5.7586594069507555},{"$f":"(-('Inputs - Other'!P112-'Inputs - Other'!P$106)*'Inputs - Other'!$G$29)","v":5.395554911846375},{"$f":"(-('Inputs - Other'!Q112-'Inputs - Other'!Q$106)*'Inputs - Other'!$G$29)","v":9.0342330993398718},{"$f":"(-('Inputs - Other'!R112-'Inputs - Other'!R$106)*'Inputs - Other'!$G$29)","v":7.4436249290156411},{"$f":"(-('Inputs - Other'!S112-'Inputs - Other'!S$106)*'Inputs - Other'!$G$29)","v":7.4977719078769951},{"$f":"(-('Inputs - Other'!T112-'Inputs - Other'!T$106)*'Inputs - Other'!$G$29)","v":7.8066627486659854},{"$f":"(-('Inputs - Other'!U112-'Inputs - Other'!U$106)*'Inputs - Other'!$G$29)","v":8.4224181010358734},{"$f":"(-('Inputs - Other'!V112-'Inputs - Other'!V$106)*'Inputs - Other'!$G$29)","v":7.9407434273871331},{"$f":"(-('Inputs - Other'!W112-'Inputs - Other'!W$106)*'Inputs - Other'!$G$29)","v":8.6494776649124105},{"$f":"(-('Inputs - Other'!X112-'Inputs - Other'!X$106)*'Inputs - Other'!$G$29)","v":8.801264894187625},{"$f":"(-('Inputs - Other'!Y112-'Inputs - Other'!Y$106)*'Inputs - Other'!$G$29)","v":7.4613635455771146},{"$f":"(-('Inputs - Other'!Z112-'Inputs - Other'!Z$106)*'Inputs - Other'!$G$29)","v":8.0993046655039507},{"$f":"(-('Inputs - Other'!AA112-'Inputs - Other'!AA$106)*'Inputs - Other'!$G$29)","v":7.4023197156584501},{"$f":"(-('Inputs - Other'!AB112-'Inputs - Other'!AB$106)*'Inputs - Other'!$G$29)","v":7.8530345190301887},{"$f":"(-('Inputs - Other'!AC112-'Inputs - Other'!AC$106)*'Inputs - Other'!$G$29)","v":7.9441794210324588},{"$f":"(-('Inputs - Other'!AD112-'Inputs - Other'!AD$106)*'Inputs - Other'!$G$29)","v":1.8185375377088349},{"$f":"(-('Inputs - Other'!AE112-'Inputs - Other'!AE$106)*'Inputs - Other'!$G$29)","v":5.0166472035307379},{"$f":"(-('Inputs - Other'!AF112-'Inputs - Other'!AF$106)*'Inputs - Other'!$G$29)","v":6.2872990476171253},{"$f":"(-('Inputs - Other'!AG112-'Inputs - Other'!AG$106)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":3.5487828179942573},{"$f":"(-('Inputs - Other'!G115-'Inputs - Other'!G$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H115-'Inputs - Other'!H$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I115-'Inputs - Other'!I$114)*'Inputs - Other'!$G$29)","v":3.3838792727891587E-5},{"$f":"(-('Inputs - Other'!J115-'Inputs - Other'!J$114)*'Inputs - Other'!$G$29)","v":0.22639842715543068},{"$f":"(-('Inputs - Other'!K115-'Inputs - Other'!K$114)*'Inputs - Other'!$G$29)","v":0.10275342631661033},{"$f":"(-('Inputs - Other'!L115-'Inputs - Other'!L$114)*'Inputs - Other'!$G$29)","v":0.39272664376375133},{"$f":"(-('Inputs - Other'!M115-'Inputs - Other'!M$114)*'Inputs - Other'!$G$29)","v":0.1069861338300484},{"$f":"(-('Inputs - Other'!N115-'Inputs - Other'!N$114)*'Inputs - Other'!$G$29)","v":0.15915673443805645},{"$f":"(-('Inputs - Other'!O115-'Inputs - Other'!O$114)*'Inputs - Other'!$G$29)","v":0.3036626764265975},{"$f":"(-('Inputs - Other'!P115-'Inputs - Other'!P$114)*'Inputs - Other'!$G$29)","v":0.28056756572880204},{"$f":"(-('Inputs - Other'!Q115-'Inputs - Other'!Q$114)*'Inputs - Other'!$G$29)","v":0.32871816516978924},{"$f":"(-('Inputs - Other'!R115-'Inputs - Other'!R$114)*'Inputs - Other'!$G$29)","v":0.30813695189704049},{"$f":"(-('Inputs - Other'!S115-'Inputs - Other'!S$114)*'Inputs - Other'!$G$29)","v":0.23790391979241576},{"$f":"(-('Inputs - Other'!T115-'Inputs - Other'!T$114)*'Inputs - Other'!$G$29)","v":0.17086795608179273},{"$f":"(-('Inputs - Other'!U115-'Inputs - Other'!U$114)*'Inputs - Other'!$G$29)","v":0.24439942330263875},{"$f":"(-('Inputs - Other'!V115-'Inputs - Other'!V$114)*'Inputs - Other'!$G$29)","v":0.27558582364144968},{"$f":"(-('Inputs - Other'!W115-'Inputs - Other'!W$114)*'Inputs - Other'!$G$29)","v":0.46443591605520851},{"$f":"(-('Inputs - Other'!X115-'Inputs - Other'!X$114)*'Inputs - Other'!$G$29)","v":0.41967498079975485},{"$f":"(-('Inputs - Other'!Y115-'Inputs - Other'!Y$114)*'Inputs - Other'!$G$29)","v":0.35784927502754726},{"$f":"(-('Inputs - Other'!Z115-'Inputs - Other'!Z$114)*'Inputs - Other'!$G$29)","v":0.56768568114966911},{"$f":"(-('Inputs - Other'!AA115-'Inputs - Other'!AA$114)*'Inputs - Other'!$G$29)","v":0.19229990263875152},{"$f":"(-('Inputs - Other'!AB115-'Inputs - Other'!AB$114)*'Inputs - Other'!$G$29)","v":0.72037172726095378},{"$f":"(-('Inputs - Other'!AC115-'Inputs - Other'!AC$114)*'Inputs - Other'!$G$29)","v":0.34801021645307628},{"$f":"(-('Inputs - Other'!AD115-'Inputs - Other'!AD$114)*'Inputs - Other'!$G$29)","v":9.0527099203427497E-2},{"$f":"(-('Inputs - Other'!AE115-'Inputs - Other'!AE$114)*'Inputs - Other'!$G$29)","v":0.95368440386891962},{"$f":"(-('Inputs - Other'!AF115-'Inputs - Other'!AF$114)*'Inputs - Other'!$G$29)","v":0.74916997739910585},{"$f":"(-('Inputs - Other'!AG115-'Inputs - Other'!AG$114)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",4.6964202080349882,{"$f":"(-('Inputs - Other'!G116-'Inputs - Other'!G$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H116-'Inputs - Other'!H$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I116-'Inputs - Other'!I$114)*'Inputs - Other'!$G$29)","v":-2.1519101590428136E-5},{"$f":"(-('Inputs - Other'!J116-'Inputs - Other'!J$114)*'Inputs - Other'!$G$29)","v":0.36007959804041434},{"$f":"(-('Inputs - Other'!K116-'Inputs - Other'!K$114)*'Inputs - Other'!$G$29)","v":0.12828199147170949},{"$f":"(-('Inputs - Other'!L116-'Inputs - Other'!L$114)*'Inputs - Other'!$G$29)","v":0.36444692871378948},{"$f":"(-('Inputs - Other'!M116-'Inputs - Other'!M$114)*'Inputs - Other'!$G$29)","v":0.13035776824517598},{"$f":"(-('Inputs - Other'!N116-'Inputs - Other'!N$114)*'Inputs - Other'!$G$29)","v":0.28189316722421154},{"$f":"(-('Inputs - Other'!O116-'Inputs - Other'!O$114)*'Inputs - Other'!$G$29)","v":0.42308617312539809},{"$f":"(-('Inputs - Other'!P116-'Inputs - Other'!P$114)*'Inputs - Other'!$G$29)","v":0.43191817650927078},{"$f":"(-('Inputs - Other'!Q116-'Inputs - Other'!Q$114)*'Inputs - Other'!$G$29)","v":0.46681952737765187},{"$f":"(-('Inputs - Other'!R116-'Inputs - Other'!R$114)*'Inputs - Other'!$G$29)","v":0.36535301947583321},{"$f":"(-('Inputs - Other'!S116-'Inputs - Other'!S$114)*'Inputs - Other'!$G$29)","v":0.28360296713890421},{"$f":"(-('Inputs - Other'!T116-'Inputs - Other'!T$114)*'Inputs - Other'!$G$29)","v":0.1380787595712718},{"$f":"(-('Inputs - Other'!U116-'Inputs - Other'!U$114)*'Inputs - Other'!$G$29)","v":0.22452270336611946},{"$f":"(-('Inputs - Other'!V116-'Inputs - Other'!V$114)*'Inputs - Other'!$G$29)","v":0.32437089021118481},{"$f":"(-('Inputs - Other'!W116-'Inputs - Other'!W$114)*'Inputs - Other'!$G$29)","v":0.56989674242186084},{"$f":"(-('Inputs - Other'!X116-'Inputs - Other'!X$114)*'Inputs - Other'!$G$29)","v":0.71360144165487327},{"$f":"(-('Inputs - Other'!Y116-'Inputs - Other'!Y$114)*'Inputs - Other'!$G$29)","v":0.65342001166754926},{"$f":"(-('Inputs - Other'!Z116-'Inputs - Other'!Z$114)*'Inputs - Other'!$G$29)","v":0.96368947889823176},{"$f":"(-('Inputs - Other'!AA116-'Inputs - Other'!AA$114)*'Inputs - Other'!$G$29)","v":4.0797488349198829E-2},{"$f":"(-('Inputs - Other'!AB116-'Inputs - Other'!AB$114)*'Inputs - Other'!$G$29)","v":1.1490919028055941},{"$f":"(-('Inputs - Other'!AC116-'Inputs - Other'!AC$114)*'Inputs - Other'!$G$29)","v":0.64464257956615256},{"$f":"(-('Inputs - Other'!AD116-'Inputs - Other'!AD$114)*'Inputs - Other'!$G$29)","v":0.11554389911589169},{"$f":"(-('Inputs - Other'!AE116-'Inputs - Other'!AE$114)*'Inputs - Other'!$G$29)","v":1.0773499703154812},{"$f":"(-('Inputs - Other'!AF116-'Inputs - Other'!AF$114)*'Inputs - Other'!$G$29)","v":0.71217365175061786},{"$f":"(-('Inputs - Other'!AG116-'Inputs - Other'!AG$114)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",4.6488052115679581,{"$f":"(-('Inputs - Other'!G117-'Inputs - Other'!G$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H117-'Inputs - Other'!H$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I117-'Inputs - Other'!I$114)*'Inputs - Other'!$G$29)","v":3.2563367255988851E-6},{"$f":"(-('Inputs - Other'!J117-'Inputs - Other'!J$114)*'Inputs - Other'!$G$29)","v":0.35732690521484756},{"$f":"(-('Inputs - Other'!K117-'Inputs - Other'!K$114)*'Inputs - Other'!$G$29)","v":0.12836651794836484},{"$f":"(-('Inputs - Other'!L117-'Inputs - Other'!L$114)*'Inputs - Other'!$G$29)","v":0.3622356274211711},{"$f":"(-('Inputs - Other'!M117-'Inputs - Other'!M$114)*'Inputs - Other'!$G$29)","v":0.12316555376412452},{"$f":"(-('Inputs - Other'!N117-'Inputs - Other'!N$114)*'Inputs - Other'!$G$29)","v":0.27720885788141914},{"$f":"(-('Inputs - Other'!O117-'Inputs - Other'!O$114)*'Inputs - Other'!$G$29)","v":0.40511042978994283},{"$f":"(-('Inputs - Other'!P117-'Inputs - Other'!P$114)*'Inputs - Other'!$G$29)","v":0.41743293200568132},{"$f":"(-('Inputs - Other'!Q117-'Inputs - Other'!Q$114)*'Inputs - Other'!$G$29)","v":0.44720812500941065},{"$f":"(-('Inputs - Other'!R117-'Inputs - Other'!R$114)*'Inputs - Other'!$G$29)","v":0.36502499817197531},{"$f":"(-('Inputs - Other'!S117-'Inputs - Other'!S$114)*'Inputs - Other'!$G$29)","v":0.28296175488230801},{"$f":"(-('Inputs - Other'!T117-'Inputs - Other'!T$114)*'Inputs - Other'!$G$29)","v":0.13954098936073933},{"$f":"(-('Inputs - Other'!U117-'Inputs - Other'!U$114)*'Inputs - Other'!$G$29)","v":0.2430589801217593},{"$f":"(-('Inputs - Other'!V117-'Inputs - Other'!V$114)*'Inputs - Other'!$G$29)","v":0.32827421525962563},{"$f":"(-('Inputs - Other'!W117-'Inputs - Other'!W$114)*'Inputs - Other'!$G$29)","v":0.56450413435891278},{"$f":"(-('Inputs - Other'!X117-'Inputs - Other'!X$114)*'Inputs - Other'!$G$29)","v":0.70405260104234912},{"$f":"(-('Inputs - Other'!Y117-'Inputs - Other'!Y$114)*'Inputs - Other'!$G$29)","v":0.65655329780474858},{"$f":"(-('Inputs - Other'!Z117-'Inputs - Other'!Z$114)*'Inputs - Other'!$G$29)","v":0.9470009918723008},{"$f":"(-('Inputs - Other'!AA117-'Inputs - Other'!AA$114)*'Inputs - Other'!$G$29)","v":3.8361273862847156E-2},{"$f":"(-('Inputs - Other'!AB117-'Inputs - Other'!AB$114)*'Inputs - Other'!$G$29)","v":1.160675823362908},{"$f":"(-('Inputs - Other'!AC117-'Inputs - Other'!AC$114)*'Inputs - Other'!$G$29)","v":0.65413544214061403},{"$f":"(-('Inputs - Other'!AD117-'Inputs - Other'!AD$114)*'Inputs - Other'!$G$29)","v":0.11459099602234346},{"$f":"(-('Inputs - Other'!AE117-'Inputs - Other'!AE$114)*'Inputs - Other'!$G$29)","v":1.0654220476026239},{"$f":"(-('Inputs - Other'!AF117-'Inputs - Other'!AF$114)*'Inputs - Other'!$G$29)","v":0.69267947888010895},{"$f":"(-('Inputs - Other'!AG117-'Inputs - Other'!AG$114)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",4.1973906185707133,{"$f":"(-('Inputs - Other'!G118-'Inputs - Other'!G$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H118-'Inputs - Other'!H$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I118-'Inputs - Other'!I$114)*'Inputs - Other'!$G$29)","v":9.0530216780848605E-6},{"$f":"(-('Inputs - Other'!J118-'Inputs - Other'!J$114)*'Inputs - Other'!$G$29)","v":0.33863589187737375},{"$f":"(-('Inputs - Other'!K118-'Inputs - Other'!K$114)*'Inputs - Other'!$G$29)","v":0.12658844855059215},{"$f":"(-('Inputs - Other'!L118-'Inputs - Other'!L$114)*'Inputs - Other'!$G$29)","v":0.26135737018086047},{"$f":"(-('Inputs - Other'!M118-'Inputs - Other'!M$114)*'Inputs - Other'!$G$29)","v":8.6216058679042362E-2},{"$f":"(-('Inputs - Other'!N118-'Inputs - Other'!N$114)*'Inputs - Other'!$G$29)","v":0.23216407334189171},{"$f":"(-('Inputs - Other'!O118-'Inputs - Other'!O$114)*'Inputs - Other'!$G$29)","v":0.33860760862864936},{"$f":"(-('Inputs - Other'!P118-'Inputs - Other'!P$114)*'Inputs - Other'!$G$29)","v":0.34844709520905326},{"$f":"(-('Inputs - Other'!Q118-'Inputs - Other'!Q$114)*'Inputs - Other'!$G$29)","v":0.38985584893225678},{"$f":"(-('Inputs - Other'!R118-'Inputs - Other'!R$114)*'Inputs - Other'!$G$29)","v":0.32894764498701079},{"$f":"(-('Inputs - Other'!S118-'Inputs - Other'!S$114)*'Inputs - Other'!$G$29)","v":0.28973031668874683},{"$f":"(-('Inputs - Other'!T118-'Inputs - Other'!T$114)*'Inputs - Other'!$G$29)","v":0.13293132571402566},{"$f":"(-('Inputs - Other'!U118-'Inputs - Other'!U$114)*'Inputs - Other'!$G$29)","v":0.17961116850983672},{"$f":"(-('Inputs - Other'!V118-'Inputs - Other'!V$114)*'Inputs - Other'!$G$29)","v":0.30463599855943357},{"$f":"(-('Inputs - Other'!W118-'Inputs - Other'!W$114)*'Inputs - Other'!$G$29)","v":0.5182389659760247},{"$f":"(-('Inputs - Other'!X118-'Inputs - Other'!X$114)*'Inputs - Other'!$G$29)","v":0.63864083490011581},{"$f":"(-('Inputs - Other'!Y118-'Inputs - Other'!Y$114)*'Inputs - Other'!$G$29)","v":0.61483885817301598},{"$f":"(-('Inputs - Other'!Z118-'Inputs - Other'!Z$114)*'Inputs - Other'!$G$29)","v":0.87801348912171306},{"$f":"(-('Inputs - Other'!AA118-'Inputs - Other'!AA$114)*'Inputs - Other'!$G$29)","v":1.9190930584045418E-2},{"$f":"(-('Inputs - Other'!AB118-'Inputs - Other'!AB$114)*'Inputs - Other'!$G$29)","v":1.1245848104754259},{"$f":"(-('Inputs - Other'!AC118-'Inputs - Other'!AC$114)*'Inputs - Other'!$G$29)","v":0.59834873185627657},{"$f":"(-('Inputs - Other'!AD118-'Inputs - Other'!AD$114)*'Inputs - Other'!$G$29)","v":2.1279899070577812E-2},{"$f":"(-('Inputs - Other'!AE118-'Inputs - Other'!AE$114)*'Inputs - Other'!$G$29)","v":1.1097071907802274},{"$f":"(-('Inputs - Other'!AF118-'Inputs - Other'!AF$114)*'Inputs - Other'!$G$29)","v":0.76134322203552074},{"$f":"(-('Inputs - Other'!AG118-'Inputs - Other'!AG$114)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",6.4540636823915367,{"$f":"(-('Inputs - Other'!G119-'Inputs - Other'!G$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H119-'Inputs - Other'!H$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I119-'Inputs - Other'!I$114)*'Inputs - Other'!$G$29)","v":8.8107256814851098E-6},{"$f":"(-('Inputs - Other'!J119-'Inputs - Other'!J$114)*'Inputs - Other'!$G$29)","v":0.17514743936149557},{"$f":"(-('Inputs - Other'!K119-'Inputs - Other'!K$114)*'Inputs - Other'!$G$29)","v":0.13368816206909173},{"$f":"(-('Inputs - Other'!L119-'Inputs - Other'!L$114)*'Inputs - Other'!$G$29)","v":0.316029852929546},{"$f":"(-('Inputs - Other'!M119-'Inputs - Other'!M$114)*'Inputs - Other'!$G$29)","v":9.6284558542777177E-2},{"$f":"(-('Inputs - Other'!N119-'Inputs - Other'!N$114)*'Inputs - Other'!$G$29)","v":0.32007128442330668},{"$f":"(-('Inputs - Other'!O119-'Inputs - Other'!O$114)*'Inputs - Other'!$G$29)","v":0.75969609731487253},{"$f":"(-('Inputs - Other'!P119-'Inputs - Other'!P$114)*'Inputs - Other'!$G$29)","v":0.81320218026417024},{"$f":"(-('Inputs - Other'!Q119-'Inputs - Other'!Q$114)*'Inputs - Other'!$G$29)","v":1.0945986545501682},{"$f":"(-('Inputs - Other'!R119-'Inputs - Other'!R$114)*'Inputs - Other'!$G$29)","v":1.0237135843328815},{"$f":"(-('Inputs - Other'!S119-'Inputs - Other'!S$114)*'Inputs - Other'!$G$29)","v":0.7598311297674627},{"$f":"(-('Inputs - Other'!T119-'Inputs - Other'!T$114)*'Inputs - Other'!$G$29)","v":0.93277061183266596},{"$f":"(-('Inputs - Other'!U119-'Inputs - Other'!U$114)*'Inputs - Other'!$G$29)","v":0.84205603758414327},{"$f":"(-('Inputs - Other'!V119-'Inputs - Other'!V$114)*'Inputs - Other'!$G$29)","v":0.9873975652228637},{"$f":"(-('Inputs - Other'!W119-'Inputs - Other'!W$114)*'Inputs - Other'!$G$29)","v":0.73902413054679528},{"$f":"(-('Inputs - Other'!X119-'Inputs - Other'!X$114)*'Inputs - Other'!$G$29)","v":0.42574460997639108},{"$f":"(-('Inputs - Other'!Y119-'Inputs - Other'!Y$114)*'Inputs - Other'!$G$29)","v":0.81317535648258854},{"$f":"(-('Inputs - Other'!Z119-'Inputs - Other'!Z$114)*'Inputs - Other'!$G$29)","v":1.5073730737344704},{"$f":"(-('Inputs - Other'!AA119-'Inputs - Other'!AA$114)*'Inputs - Other'!$G$29)","v":0.71404295432148501},{"$f":"(-('Inputs - Other'!AB119-'Inputs - Other'!AB$114)*'Inputs - Other'!$G$29)","v":1.5661387749059941},{"$f":"(-('Inputs - Other'!AC119-'Inputs - Other'!AC$114)*'Inputs - Other'!$G$29)","v":1.0367367649710104},{"$f":"(-('Inputs - Other'!AD119-'Inputs - Other'!AD$114)*'Inputs - Other'!$G$29)","v":0.50772542966751644},{"$f":"(-('Inputs - Other'!AE119-'Inputs - Other'!AE$114)*'Inputs - Other'!$G$29)","v":-1.4410542999098652},{"$f":"(-('Inputs - Other'!AF119-'Inputs - Other'!AF$114)*'Inputs - Other'!$G$29)","v":-1.5572239360762978},{"$f":"(-('Inputs - Other'!AG119-'Inputs - Other'!AG$114)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",18.283352922518283,{"$f":"(-('Inputs - Other'!G120-'Inputs - Other'!G$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H120-'Inputs - Other'!H$114)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I120-'Inputs - Other'!I$114)*'Inputs - Other'!$G$29)","v":4.0495221078629129E-5},{"$f":"(-('Inputs - Other'!J120-'Inputs - Other'!J$114)*'Inputs - Other'!$G$29)","v":1.6608894445979843},{"$f":"(-('Inputs - Other'!K120-'Inputs - Other'!K$114)*'Inputs - Other'!$G$29)","v":1.5600959538600989},{"$f":"(-('Inputs - Other'!L120-'Inputs - Other'!L$114)*'Inputs - Other'!$G$29)","v":2.3369016814442034},{"$f":"(-('Inputs - Other'!M120-'Inputs - Other'!M$114)*'Inputs - Other'!$G$29)","v":0.28307881295734205},{"$f":"(-('Inputs - Other'!N120-'Inputs - Other'!N$114)*'Inputs - Other'!$G$29)","v":-0.23216992213338017},{"$f":"(-('Inputs - Other'!O120-'Inputs - Other'!O$114)*'Inputs - Other'!$G$29)","v":0.63454415321962188},{"$f":"(-('Inputs - Other'!P120-'Inputs - Other'!P$114)*'Inputs - Other'!$G$29)","v":0.48793171190493467},{"$f":"(-('Inputs - Other'!Q120-'Inputs - Other'!Q$114)*'Inputs - Other'!$G$29)","v":1.9304990950118963},{"$f":"(-('Inputs - Other'!R120-'Inputs - Other'!R$114)*'Inputs - Other'!$G$29)","v":1.6968728617923716},{"$f":"(-('Inputs - Other'!S120-'Inputs - Other'!S$114)*'Inputs - Other'!$G$29)","v":1.6875206843226351},{"$f":"(-('Inputs - Other'!T120-'Inputs - Other'!T$114)*'Inputs - Other'!$G$29)","v":1.7625355593279437},{"$f":"(-('Inputs - Other'!U120-'Inputs - Other'!U$114)*'Inputs - Other'!$G$29)","v":2.0269552995330287},{"$f":"(-('Inputs - Other'!V120-'Inputs - Other'!V$114)*'Inputs - Other'!$G$29)","v":1.8788611732129539},{"$f":"(-('Inputs - Other'!W120-'Inputs - Other'!W$114)*'Inputs - Other'!$G$29)","v":2.1529232333339223},{"$f":"(-('Inputs - Other'!X120-'Inputs - Other'!X$114)*'Inputs - Other'!$G$29)","v":2.0664563818261286},{"$f":"(-('Inputs - Other'!Y120-'Inputs - Other'!Y$114)*'Inputs - Other'!$G$29)","v":1.620446186565232},{"$f":"(-('Inputs - Other'!Z120-'Inputs - Other'!Z$114)*'Inputs - Other'!$G$29)","v":1.7877306357445377},{"$f":"(-('Inputs - Other'!AA120-'Inputs - Other'!AA$114)*'Inputs - Other'!$G$29)","v":1.6568476001589261},{"$f":"(-('Inputs - Other'!AB120-'Inputs - Other'!AB$114)*'Inputs - Other'!$G$29)","v":1.6754087507897566},{"$f":"(-('Inputs - Other'!AC120-'Inputs - Other'!AC$114)*'Inputs - Other'!$G$29)","v":1.6767485573250269},{"$f":"(-('Inputs - Other'!AD120-'Inputs - Other'!AD$114)*'Inputs - Other'!$G$29)","v":1.9600749751680269},{"$f":"(-('Inputs - Other'!AE120-'Inputs - Other'!AE$114)*'Inputs - Other'!$G$29)","v":4.369497948055141},{"$f":"(-('Inputs - Other'!AF120-'Inputs - Other'!AF$114)*'Inputs - Other'!$G$29)","v":3.8275333448982565},{"$f":"(-('Inputs - Other'!AG120-'Inputs - Other'!AG$114)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":-0.45978067083675944},{"$f":"(-('Inputs - Other'!G123-'Inputs - Other'!G$122)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H123-'Inputs - Other'!H$122)*'Inputs - Other'!$G$29)","v":-1.5637215873312016E-3},{"$f":"(-('Inputs - Other'!I123-'Inputs - Other'!I$122)*'Inputs - Other'!$G$29)","v":-1.1202365971598738E-2},{"$f":"(-('Inputs - Other'!J123-'Inputs - Other'!J$122)*'Inputs - Other'!$G$29)","v":-9.3271980792223985E-2},{"$f":"(-('Inputs - Other'!K123-'Inputs - Other'!K$122)*'Inputs - Other'!$G$29)","v":2.0819666033958129E-2},{"$f":"(-('Inputs - Other'!L123-'Inputs - Other'!L$122)*'Inputs - Other'!$G$29)","v":-0.15271649359488038},{"$f":"(-('Inputs - Other'!M123-'Inputs - Other'!M$122)*'Inputs - Other'!$G$29)","v":-1.9033820529102741E-2},{"$f":"(-('Inputs - Other'!N123-'Inputs - Other'!N$122)*'Inputs - Other'!$G$29)","v":-5.7881443471273997E-2},{"$f":"(-('Inputs - Other'!O123-'Inputs - Other'!O$122)*'Inputs - Other'!$G$29)","v":-7.33266527173555E-2},{"$f":"(-('Inputs - Other'!P123-'Inputs - Other'!P$122)*'Inputs - Other'!$G$29)","v":-6.7659652038230433E-2},{"$f":"(-('Inputs - Other'!Q123-'Inputs - Other'!Q$122)*'Inputs - Other'!$G$29)","v":-0.13079583505390247},{"$f":"(-('Inputs - Other'!R123-'Inputs - Other'!R$122)*'Inputs - Other'!$G$29)","v":-7.4708763003741296E-2},{"$f":"(-('Inputs - Other'!S123-'Inputs - Other'!S$122)*'Inputs - Other'!$G$29)","v":-7.2979528840278363E-2},{"$f":"(-('Inputs - Other'!T123-'Inputs - Other'!T$122)*'Inputs - Other'!$G$29)","v":-3.7266941275731824E-2},{"$f":"(-('Inputs - Other'!U123-'Inputs - Other'!U$122)*'Inputs - Other'!$G$29)","v":-1.6286434352878132E-2},{"$f":"(-('Inputs - Other'!V123-'Inputs - Other'!V$122)*'Inputs - Other'!$G$29)","v":-7.422742488648737E-2},{"$f":"(-('Inputs - Other'!W123-'Inputs - Other'!W$122)*'Inputs - Other'!$G$29)","v":-2.7351370114615747E-2},{"$f":"(-('Inputs - Other'!X123-'Inputs - Other'!X$122)*'Inputs - Other'!$G$29)","v":-2.1083573305190839E-2},{"$f":"(-('Inputs - Other'!Y123-'Inputs - Other'!Y$122)*'Inputs - Other'!$G$29)","v":5.4664359825153497E-2},{"$f":"(-('Inputs - Other'!Z123-'Inputs - Other'!Z$122)*'Inputs - Other'!$G$29)","v":1.6508383672373839E-2},{"$f":"(-('Inputs - Other'!AA123-'Inputs - Other'!AA$122)*'Inputs - Other'!$G$29)","v":9.4222453433133069E-2},{"$f":"(-('Inputs - Other'!AB123-'Inputs - Other'!AB$122)*'Inputs - Other'!$G$29)","v":-0.11642249865775511},{"$f":"(-('Inputs - Other'!AC123-'Inputs - Other'!AC$122)*'Inputs - Other'!$G$29)","v":3.3196719384022799E-2},{"$f":"(-('Inputs - Other'!AD123-'Inputs - Other'!AD$122)*'Inputs - Other'!$G$29)","v":0.13205639529218161},{"$f":"(-('Inputs - Other'!AE123-'Inputs - Other'!AE$122)*'Inputs - Other'!$G$29)","v":7.6238684427892167E-2},{"$f":"(-('Inputs - Other'!AF123-'Inputs - Other'!AF$122)*'Inputs - Other'!$G$29)","v":7.3558218331186254E-2},{"$f":"(-('Inputs - Other'!AG123-'Inputs - Other'!AG$122)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.54519703708545586,{"$f":"(-('Inputs - Other'!G124-'Inputs - Other'!G$122)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H124-'Inputs - Other'!H$122)*'Inputs - Other'!$G$29)","v":-3.2659264064704985E-3},{"$f":"(-('Inputs - Other'!I124-'Inputs - Other'!I$122)*'Inputs - Other'!$G$29)","v":-2.2665810409989717E-3},{"$f":"(-('Inputs - Other'!J124-'Inputs - Other'!J$122)*'Inputs - Other'!$G$29)","v":-0.15752452420099416},{"$f":"(-('Inputs - Other'!K124-'Inputs - Other'!K$122)*'Inputs - Other'!$G$29)","v":8.4377169439335376E-2},{"$f":"(-('Inputs - Other'!L124-'Inputs - Other'!L$122)*'Inputs - Other'!$G$29)","v":-8.5823287638390866E-2},{"$f":"(-('Inputs - Other'!M124-'Inputs - Other'!M$122)*'Inputs - Other'!$G$29)","v":-2.9668352833255085E-2},{"$f":"(-('Inputs - Other'!N124-'Inputs - Other'!N$122)*'Inputs - Other'!$G$29)","v":-0.1120381110189328},{"$f":"(-('Inputs - Other'!O124-'Inputs - Other'!O$122)*'Inputs - Other'!$G$29)","v":-0.10568886856862036},{"$f":"(-('Inputs - Other'!P124-'Inputs - Other'!P$122)*'Inputs - Other'!$G$29)","v":-0.12575955140266615},{"$f":"(-('Inputs - Other'!Q124-'Inputs - Other'!Q$122)*'Inputs - Other'!$G$29)","v":-0.14281060818115066},{"$f":"(-('Inputs - Other'!R124-'Inputs - Other'!R$122)*'Inputs - Other'!$G$29)","v":-0.11196760973956543},{"$f":"(-('Inputs - Other'!S124-'Inputs - Other'!S$122)*'Inputs - Other'!$G$29)","v":-9.8254698131086116E-2},{"$f":"(-('Inputs - Other'!T124-'Inputs - Other'!T$122)*'Inputs - Other'!$G$29)","v":-5.7188116232680386E-2},{"$f":"(-('Inputs - Other'!U124-'Inputs - Other'!U$122)*'Inputs - Other'!$G$29)","v":1.1332807666690314E-2},{"$f":"(-('Inputs - Other'!V124-'Inputs - Other'!V$122)*'Inputs - Other'!$G$29)","v":-0.10963700294018963},{"$f":"(-('Inputs - Other'!W124-'Inputs - Other'!W$122)*'Inputs - Other'!$G$29)","v":-3.7254438959223535E-2},{"$f":"(-('Inputs - Other'!X124-'Inputs - Other'!X$122)*'Inputs - Other'!$G$29)","v":-6.5872822748417548E-2},{"$f":"(-('Inputs - Other'!Y124-'Inputs - Other'!Y$122)*'Inputs - Other'!$G$29)","v":5.4973318912686864E-2},{"$f":"(-('Inputs - Other'!Z124-'Inputs - Other'!Z$122)*'Inputs - Other'!$G$29)","v":-5.6829069707760027E-3},{"$f":"(-('Inputs - Other'!AA124-'Inputs - Other'!AA$122)*'Inputs - Other'!$G$29)","v":0.17647319259964434},{"$f":"(-('Inputs - Other'!AB124-'Inputs - Other'!AB$122)*'Inputs - Other'!$G$29)","v":-0.15966239936983584},{"$f":"(-('Inputs - Other'!AC124-'Inputs - Other'!AC$122)*'Inputs - Other'!$G$29)","v":4.3896188204371356E-2},{"$f":"(-('Inputs - Other'!AD124-'Inputs - Other'!AD$122)*'Inputs - Other'!$G$29)","v":0.22289092132734822},{"$f":"(-('Inputs - Other'!AE124-'Inputs - Other'!AE$122)*'Inputs - Other'!$G$29)","v":6.8049508894830524E-2},{"$f":"(-('Inputs - Other'!AF124-'Inputs - Other'!AF$122)*'Inputs - Other'!$G$29)","v":9.0756382603956354E-2},{"$f":"(-('Inputs - Other'!AG124-'Inputs - Other'!AG$122)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.54046675937578759,{"$f":"(-('Inputs - Other'!G125-'Inputs - Other'!G$122)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H125-'Inputs - Other'!H$122)*'Inputs - Other'!$G$29)","v":-3.2271440970816911E-3},{"$f":"(-('Inputs - Other'!I125-'Inputs - Other'!I$122)*'Inputs - Other'!$G$29)","v":-2.243167052483841E-3},{"$f":"(-('Inputs - Other'!J125-'Inputs - Other'!J$122)*'Inputs - Other'!$G$29)","v":-0.15665542344663663},{"$f":"(-('Inputs - Other'!K125-'Inputs - Other'!K$122)*'Inputs - Other'!$G$29)","v":8.4828915834918917E-2},{"$f":"(-('Inputs - Other'!L125-'Inputs - Other'!L$122)*'Inputs - Other'!$G$29)","v":-8.6254939664513586E-2},{"$f":"(-('Inputs - Other'!M125-'Inputs - Other'!M$122)*'Inputs - Other'!$G$29)","v":-2.7512702586705018E-2},{"$f":"(-('Inputs - Other'!N125-'Inputs - Other'!N$122)*'Inputs - Other'!$G$29)","v":-0.1122138274365625},{"$f":"(-('Inputs - Other'!O125-'Inputs - Other'!O$122)*'Inputs - Other'!$G$29)","v":-0.10720637076235562},{"$f":"(-('Inputs - Other'!P125-'Inputs - Other'!P$122)*'Inputs - Other'!$G$29)","v":-0.12770023221440852},{"$f":"(-('Inputs - Other'!Q125-'Inputs - Other'!Q$122)*'Inputs - Other'!$G$29)","v":-0.1430297068139339},{"$f":"(-('Inputs - Other'!R125-'Inputs - Other'!R$122)*'Inputs - Other'!$G$29)","v":-0.10999157125013426},{"$f":"(-('Inputs - Other'!S125-'Inputs - Other'!S$122)*'Inputs - Other'!$G$29)","v":-0.1026076695434881},{"$f":"(-('Inputs - Other'!T125-'Inputs - Other'!T$122)*'Inputs - Other'!$G$29)","v":-6.0364012416528112E-2},{"$f":"(-('Inputs - Other'!U125-'Inputs - Other'!U$122)*'Inputs - Other'!$G$29)","v":1.0272715849737324E-3},{"$f":"(-('Inputs - Other'!V125-'Inputs - Other'!V$122)*'Inputs - Other'!$G$29)","v":-0.10100601366434603},{"$f":"(-('Inputs - Other'!W125-'Inputs - Other'!W$122)*'Inputs - Other'!$G$29)","v":-3.0639218773615085E-2},{"$f":"(-('Inputs - Other'!X125-'Inputs - Other'!X$122)*'Inputs - Other'!$G$29)","v":-5.0568551547826246E-2},{"$f":"(-('Inputs - Other'!Y125-'Inputs - Other'!Y$122)*'Inputs - Other'!$G$29)","v":5.0603644343368614E-2},{"$f":"(-('Inputs - Other'!Z125-'Inputs - Other'!Z$122)*'Inputs - Other'!$G$29)","v":-7.1191219613524481E-3},{"$f":"(-('Inputs - Other'!AA125-'Inputs - Other'!AA$122)*'Inputs - Other'!$G$29)","v":0.17555760572673762},{"$f":"(-('Inputs - Other'!AB125-'Inputs - Other'!AB$122)*'Inputs - Other'!$G$29)","v":-0.16223221224191775},{"$f":"(-('Inputs - Other'!AC125-'Inputs - Other'!AC$122)*'Inputs - Other'!$G$29)","v":4.3417711551228422E-2},{"$f":"(-('Inputs - Other'!AD125-'Inputs - Other'!AD$122)*'Inputs - Other'!$G$29)","v":0.22666904754464667},{"$f":"(-('Inputs - Other'!AE125-'Inputs - Other'!AE$122)*'Inputs - Other'!$G$29)","v":7.2997605492673756E-2},{"$f":"(-('Inputs - Other'!AF125-'Inputs - Other'!AF$122)*'Inputs - Other'!$G$29)","v":9.3022021213926109E-2},{"$f":"(-('Inputs - Other'!AG125-'Inputs - Other'!AG$122)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.49250091250051475,{"$f":"(-('Inputs - Other'!G126-'Inputs - Other'!G$122)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H126-'Inputs - Other'!H$122)*'Inputs - Other'!$G$29)","v":-3.271322487080397E-3},{"$f":"(-('Inputs - Other'!I126-'Inputs - Other'!I$122)*'Inputs - Other'!$G$29)","v":-2.2562585820651293E-3},{"$f":"(-('Inputs - Other'!J126-'Inputs - Other'!J$122)*'Inputs - Other'!$G$29)","v":-0.1485925352006916},{"$f":"(-('Inputs - Other'!K126-'Inputs - Other'!K$122)*'Inputs - Other'!$G$29)","v":7.4905121183746814E-2},{"$f":"(-('Inputs - Other'!L126-'Inputs - Other'!L$122)*'Inputs - Other'!$G$29)","v":-4.3887344947620477E-2},{"$f":"(-('Inputs - Other'!M126-'Inputs - Other'!M$122)*'Inputs - Other'!$G$29)","v":-1.2108158873616048E-2},{"$f":"(-('Inputs - Other'!N126-'Inputs - Other'!N$122)*'Inputs - Other'!$G$29)","v":-0.12083916000801764},{"$f":"(-('Inputs - Other'!O126-'Inputs - Other'!O$122)*'Inputs - Other'!$G$29)","v":-0.10260815871419027},{"$f":"(-('Inputs - Other'!P126-'Inputs - Other'!P$122)*'Inputs - Other'!$G$29)","v":-0.11833373103723943},{"$f":"(-('Inputs - Other'!Q126-'Inputs - Other'!Q$122)*'Inputs - Other'!$G$29)","v":-0.14323763753708363},{"$f":"(-('Inputs - Other'!R126-'Inputs - Other'!R$122)*'Inputs - Other'!$G$29)","v":-0.10300225030385946},{"$f":"(-('Inputs - Other'!S126-'Inputs - Other'!S$122)*'Inputs - Other'!$G$29)","v":-0.11447228849675639},{"$f":"(-('Inputs - Other'!T126-'Inputs - Other'!T$122)*'Inputs - Other'!$G$29)","v":-7.2854630186213853E-2},{"$f":"(-('Inputs - Other'!U126-'Inputs - Other'!U$122)*'Inputs - Other'!$G$29)","v":8.9913646828563287E-3},{"$f":"(-('Inputs - Other'!V126-'Inputs - Other'!V$122)*'Inputs - Other'!$G$29)","v":-9.8295106505304375E-2},{"$f":"(-('Inputs - Other'!W126-'Inputs - Other'!W$122)*'Inputs - Other'!$G$29)","v":-1.0201686895243256E-2},{"$f":"(-('Inputs - Other'!X126-'Inputs - Other'!X$122)*'Inputs - Other'!$G$29)","v":-3.7877728062028382E-2},{"$f":"(-('Inputs - Other'!Y126-'Inputs - Other'!Y$122)*'Inputs - Other'!$G$29)","v":4.3917776369255535E-2},{"$f":"(-('Inputs - Other'!Z126-'Inputs - Other'!Z$122)*'Inputs - Other'!$G$29)","v":-4.8254097806648133E-3},{"$f":"(-('Inputs - Other'!AA126-'Inputs - Other'!AA$122)*'Inputs - Other'!$G$29)","v":0.17475039970730677},{"$f":"(-('Inputs - Other'!AB126-'Inputs - Other'!AB$122)*'Inputs - Other'!$G$29)","v":-0.16712642258124788},{"$f":"(-('Inputs - Other'!AC126-'Inputs - Other'!AC$122)*'Inputs - Other'!$G$29)","v":3.9902575688643083E-2},{"$f":"(-('Inputs - Other'!AD126-'Inputs - Other'!AD$122)*'Inputs - Other'!$G$29)","v":0.23527704405381655},{"$f":"(-('Inputs - Other'!AE126-'Inputs - Other'!AE$122)*'Inputs - Other'!$G$29)","v":6.8087361144648639E-2},{"$f":"(-('Inputs - Other'!AF126-'Inputs - Other'!AF$122)*'Inputs - Other'!$G$29)","v":7.848326223637514E-2},{"$f":"(-('Inputs - Other'!AG126-'Inputs - Other'!AG$122)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.15149709074203901,{"$f":"(-('Inputs - Other'!G127-'Inputs - Other'!G$122)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H127-'Inputs - Other'!H$122)*'Inputs - Other'!$G$29)","v":-3.2751783763842468E-3},{"$f":"(-('Inputs - Other'!I127-'Inputs - Other'!I$122)*'Inputs - Other'!$G$29)","v":-1.8716303289920688E-3},{"$f":"(-('Inputs - Other'!J127-'Inputs - Other'!J$122)*'Inputs - Other'!$G$29)","v":-9.1163869828505995E-2},{"$f":"(-('Inputs - Other'!K127-'Inputs - Other'!K$122)*'Inputs - Other'!$G$29)","v":8.277300900647333E-2},{"$f":"(-('Inputs - Other'!L127-'Inputs - Other'!L$122)*'Inputs - Other'!$G$29)","v":-4.2538730272781322E-2},{"$f":"(-('Inputs - Other'!M127-'Inputs - Other'!M$122)*'Inputs - Other'!$G$29)","v":-2.68167499386891E-2},{"$f":"(-('Inputs - Other'!N127-'Inputs - Other'!N$122)*'Inputs - Other'!$G$29)","v":-6.946295447448847E-2},{"$f":"(-('Inputs - Other'!O127-'Inputs - Other'!O$122)*'Inputs - Other'!$G$29)","v":7.0031792356132883E-2},{"$f":"(-('Inputs - Other'!P127-'Inputs - Other'!P$122)*'Inputs - Other'!$G$29)","v":7.2865678739617579E-2},{"$f":"(-('Inputs - Other'!Q127-'Inputs - Other'!Q$122)*'Inputs - Other'!$G$29)","v":-0.15512139452476958},{"$f":"(-('Inputs - Other'!R127-'Inputs - Other'!R$122)*'Inputs - Other'!$G$29)","v":-2.3217280330641188E-2},{"$f":"(-('Inputs - Other'!S127-'Inputs - Other'!S$122)*'Inputs - Other'!$G$29)","v":7.0999843975926069E-2},{"$f":"(-('Inputs - Other'!T127-'Inputs - Other'!T$122)*'Inputs - Other'!$G$29)","v":7.8847965160264266E-2},{"$f":"(-('Inputs - Other'!U127-'Inputs - Other'!U$122)*'Inputs - Other'!$G$29)","v":0.1687540890022774},{"$f":"(-('Inputs - Other'!V127-'Inputs - Other'!V$122)*'Inputs - Other'!$G$29)","v":-0.16533536414016226},{"$f":"(-('Inputs - Other'!W127-'Inputs - Other'!W$122)*'Inputs - Other'!$G$29)","v":2.2764422909062887E-2},{"$f":"(-('Inputs - Other'!X127-'Inputs - Other'!X$122)*'Inputs - Other'!$G$29)","v":-8.3022717714129612E-3},{"$f":"(-('Inputs - Other'!Y127-'Inputs - Other'!Y$122)*'Inputs - Other'!$G$29)","v":6.6398172204117145E-2},{"$f":"(-('Inputs - Other'!Z127-'Inputs - Other'!Z$122)*'Inputs - Other'!$G$29)","v":8.0618995534109672E-3},{"$f":"(-('Inputs - Other'!AA127-'Inputs - Other'!AA$122)*'Inputs - Other'!$G$29)","v":8.7911315329051831E-2},{"$f":"(-('Inputs - Other'!AB127-'Inputs - Other'!AB$122)*'Inputs - Other'!$G$29)","v":-0.14644768548117781},{"$f":"(-('Inputs - Other'!AC127-'Inputs - Other'!AC$122)*'Inputs - Other'!$G$29)","v":8.0455831201447836E-2},{"$f":"(-('Inputs - Other'!AD127-'Inputs - Other'!AD$122)*'Inputs - Other'!$G$29)","v":0.17949554654325084},{"$f":"(-('Inputs - Other'!AE127-'Inputs - Other'!AE$122)*'Inputs - Other'!$G$29)","v":0.21491104046083365},{"$f":"(-('Inputs - Other'!AF127-'Inputs - Other'!AF$122)*'Inputs - Other'!$G$29)","v":0.16711948923659747},{"$f":"(-('Inputs - Other'!AG127-'Inputs - Other'!AG$122)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.93161009942542417,{"$f":"(-('Inputs - Other'!G128-'Inputs - Other'!G$122)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H128-'Inputs - Other'!H$122)*'Inputs - Other'!$G$29)","v":1.6170516323654738E-4},{"$f":"(-('Inputs - Other'!I128-'Inputs - Other'!I$122)*'Inputs - Other'!$G$29)","v":4.0201643764703476E-4},{"$f":"(-('Inputs - Other'!J128-'Inputs - Other'!J$122)*'Inputs - Other'!$G$29)","v":-7.4679871196281056E-2},{"$f":"(-('Inputs - Other'!K128-'Inputs - Other'!K$122)*'Inputs - Other'!$G$29)","v":2.8621626998756255E-2},{"$f":"(-('Inputs - Other'!L128-'Inputs - Other'!L$122)*'Inputs - Other'!$G$29)","v":-0.29493667623842157},{"$f":"(-('Inputs - Other'!M128-'Inputs - Other'!M$122)*'Inputs - Other'!$G$29)","v":0.52718223075430615},{"$f":"(-('Inputs - Other'!N128-'Inputs - Other'!N$122)*'Inputs - Other'!$G$29)","v":0.79571771796736357},{"$f":"(-('Inputs - Other'!O128-'Inputs - Other'!O$122)*'Inputs - Other'!$G$29)","v":0.48681245747212643},{"$f":"(-('Inputs - Other'!P128-'Inputs - Other'!P$122)*'Inputs - Other'!$G$29)","v":0.3744965057460945},{"$f":"(-('Inputs - Other'!Q128-'Inputs - Other'!Q$122)*'Inputs - Other'!$G$29)","v":-0.23662886182677312},{"$f":"(-('Inputs - Other'!R128-'Inputs - Other'!R$122)*'Inputs - Other'!$G$29)","v":-5.7462478127320082E-2},{"$f":"(-('Inputs - Other'!S128-'Inputs - Other'!S$122)*'Inputs - Other'!$G$29)","v":-7.6892325359040115E-2},{"$f":"(-('Inputs - Other'!T128-'Inputs - Other'!T$122)*'Inputs - Other'!$G$29)","v":-0.11581161176383148},{"$f":"(-('Inputs - Other'!U128-'Inputs - Other'!U$122)*'Inputs - Other'!$G$29)","v":-0.12005119135341147},{"$f":"(-('Inputs - Other'!V128-'Inputs - Other'!V$122)*'Inputs - Other'!$G$29)","v":3.3503035721992092E-2},{"$f":"(-('Inputs - Other'!W128-'Inputs - Other'!W$122)*'Inputs - Other'!$G$29)","v":5.8741675070450583E-3},{"$f":"(-('Inputs - Other'!X128-'Inputs - Other'!X$122)*'Inputs - Other'!$G$29)","v":2.9875424309125265E-2},{"$f":"(-('Inputs - Other'!Y128-'Inputs - Other'!Y$122)*'Inputs - Other'!$G$29)","v":3.932149802881213E-2},{"$f":"(-('Inputs - Other'!Z128-'Inputs - Other'!Z$122)*'Inputs - Other'!$G$29)","v":-2.5710834901019552E-2},{"$f":"(-('Inputs - Other'!AA128-'Inputs - Other'!AA$122)*'Inputs - Other'!$G$29)","v":2.2955707511130186E-2},{"$f":"(-('Inputs - Other'!AB128-'Inputs - Other'!AB$122)*'Inputs - Other'!$G$29)","v":-3.8960927662117228E-2},{"$f":"(-('Inputs - Other'!AC128-'Inputs - Other'!AC$122)*'Inputs - Other'!$G$29)","v":2.4946328442865706E-2},{"$f":"(-('Inputs - Other'!AD128-'Inputs - Other'!AD$122)*'Inputs - Other'!$G$29)","v":0.2818832893053127},{"$f":"(-('Inputs - Other'!AE128-'Inputs - Other'!AE$122)*'Inputs - Other'!$G$29)","v":-1.5262175329780803E-2},{"$f":"(-('Inputs - Other'!AF128-'Inputs - Other'!AF$122)*'Inputs - Other'!$G$29)","v":-0.27239925743231197},{"$f":"(-('Inputs - Other'!AG128-'Inputs - Other'!AG$122)*'Inputs - Other'!$G$29)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G80+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":-0.71465774040353447},{"$f":"(-('Inputs - Other'!G132-'Inputs - Other'!G$131)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H132-'Inputs - Other'!H$131)*'Inputs - Other'!$G$30)","v":2.6534458402727168E-7},{"$f":"(-('Inputs - Other'!I132-'Inputs - Other'!I$131)*'Inputs - Other'!$G$30)","v":3.1943438949522118E-6},{"$f":"(-('Inputs - Other'!J132-'Inputs - Other'!J$131)*'Inputs - Other'!$G$30)","v":7.3181507757869024E-6},{"$f":"(-('Inputs - Other'!K132-'Inputs - Other'!K$131)*'Inputs - Other'!$G$30)","v":3.2630905260023213E-3},{"$f":"(-('Inputs - Other'!L132-'Inputs - Other'!L$131)*'Inputs - Other'!$G$30)","v":-9.4138485015848872E-3},{"$f":"(-('Inputs - Other'!M132-'Inputs - Other'!M$131)*'Inputs - Other'!$G$30)","v":4.8162616014550963E-3},{"$f":"(-('Inputs - Other'!N132-'Inputs - Other'!N$131)*'Inputs - Other'!$G$30)","v":2.8922256458727702E-3},{"$f":"(-('Inputs - Other'!O132-'Inputs - Other'!O$131)*'Inputs - Other'!$G$30)","v":3.3722027214423633E-2},{"$f":"(-('Inputs - Other'!P132-'Inputs - Other'!P$131)*'Inputs - Other'!$G$30)","v":-4.6391897035533702E-3},{"$f":"(-('Inputs - Other'!Q132-'Inputs - Other'!Q$131)*'Inputs - Other'!$G$30)","v":-9.1657850730086921E-2},{"$f":"(-('Inputs - Other'!R132-'Inputs - Other'!R$131)*'Inputs - Other'!$G$30)","v":-4.3217262319075189E-2},{"$f":"(-('Inputs - Other'!S132-'Inputs - Other'!S$131)*'Inputs - Other'!$G$30)","v":-0.11669912792220316},{"$f":"(-('Inputs - Other'!T132-'Inputs - Other'!T$131)*'Inputs - Other'!$G$30)","v":-0.22323989372625874},{"$f":"(-('Inputs - Other'!U132-'Inputs - Other'!U$131)*'Inputs - Other'!$G$30)","v":-0.15413894716542131},{"$f":"(-('Inputs - Other'!V132-'Inputs - Other'!V$131)*'Inputs - Other'!$G$30)","v":0.28627618241353048},{"$f":"(-('Inputs - Other'!W132-'Inputs - Other'!W$131)*'Inputs - Other'!$G$30)","v":0.1537253982565403},{"$f":"(-('Inputs - Other'!X132-'Inputs - Other'!X$131)*'Inputs - Other'!$G$30)","v":0.19306288232621682},{"$f":"(-('Inputs - Other'!Y132-'Inputs - Other'!Y$131)*'Inputs - Other'!$G$30)","v":-0.48719285073718765},{"$f":"(-('Inputs - Other'!Z132-'Inputs - Other'!Z$131)*'Inputs - Other'!$G$30)","v":-0.41494247930711481},{"$f":"(-('Inputs - Other'!AA132-'Inputs - Other'!AA$131)*'Inputs - Other'!$G$30)","v":-0.11609884886172495},{"$f":"(-('Inputs - Other'!AB132-'Inputs - Other'!AB$131)*'Inputs - Other'!$G$30)","v":-0.13952416225311026},{"$f":"(-('Inputs - Other'!AC132-'Inputs - Other'!AC$131)*'Inputs - Other'!$G$30)","v":-0.13563216804277545},{"$f":"(-('Inputs - Other'!AD132-'Inputs - Other'!AD$131)*'Inputs - Other'!$G$30)","v":-0.71113669158148696},{"$f":"(-('Inputs - Other'!AE132-'Inputs - Other'!AE$131)*'Inputs - Other'!$G$30)","v":-4.5183714357563076E-2},{"$f":"(-('Inputs - Other'!AF132-'Inputs - Other'!AF$131)*'Inputs - Other'!$G$30)","v":3.8537372188329755E-4},{"$f":"(-('Inputs - Other'!AG132-'Inputs - Other'!AG$131)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",-1.2208502896638422,{"$f":"(-('Inputs - Other'!G133-'Inputs - Other'!G$131)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H133-'Inputs - Other'!H$131)*'Inputs - Other'!$G$30)","v":-4.5029963618992142E-8},{"$f":"(-('Inputs - Other'!I133-'Inputs - Other'!I$131)*'Inputs - Other'!$G$30)","v":-4.9956864114908406E-7},{"$f":"(-('Inputs - Other'!J133-'Inputs - Other'!J$131)*'Inputs - Other'!$G$30)","v":-3.9265693964896098E-6},{"$f":"(-('Inputs - Other'!K133-'Inputs - Other'!K$131)*'Inputs - Other'!$G$30)","v":2.9713641768158161E-3},{"$f":"(-('Inputs - Other'!L133-'Inputs - Other'!L$131)*'Inputs - Other'!$G$30)","v":-6.3669083238685253E-2},{"$f":"(-('Inputs - Other'!M133-'Inputs - Other'!M$131)*'Inputs - Other'!$G$30)","v":3.8771178212471114E-3},{"$f":"(-('Inputs - Other'!N133-'Inputs - Other'!N$131)*'Inputs - Other'!$G$30)","v":-9.5014166826885571E-3},{"$f":"(-('Inputs - Other'!O133-'Inputs - Other'!O$131)*'Inputs - Other'!$G$30)","v":3.8972092036118511E-2},{"$f":"(-('Inputs - Other'!P133-'Inputs - Other'!P$131)*'Inputs - Other'!$G$30)","v":-5.3980957032706556E-3},{"$f":"(-('Inputs - Other'!Q133-'Inputs - Other'!Q$131)*'Inputs - Other'!$G$30)","v":-0.15267682182661702},{"$f":"(-('Inputs - Other'!R133-'Inputs - Other'!R$131)*'Inputs - Other'!$G$30)","v":-8.1029459683264804E-2},{"$f":"(-('Inputs - Other'!S133-'Inputs - Other'!S$131)*'Inputs - Other'!$G$30)","v":-0.14163851650693005},{"$f":"(-('Inputs - Other'!T133-'Inputs - Other'!T$131)*'Inputs - Other'!$G$30)","v":-0.24348679609099122},{"$f":"(-('Inputs - Other'!U133-'Inputs - Other'!U$131)*'Inputs - Other'!$G$30)","v":-0.19574205809993828},{"$f":"(-('Inputs - Other'!V133-'Inputs - Other'!V$131)*'Inputs - Other'!$G$30)","v":0.50523391968062015},{"$f":"(-('Inputs - Other'!W133-'Inputs - Other'!W$131)*'Inputs - Other'!$G$30)","v":0.38519503301426994},{"$f":"(-('Inputs - Other'!X133-'Inputs - Other'!X$131)*'Inputs - Other'!$G$30)","v":0.23310385437901004},{"$f":"(-('Inputs - Other'!Y133-'Inputs - Other'!Y$131)*'Inputs - Other'!$G$30)","v":-0.81549701125300089},{"$f":"(-('Inputs - Other'!Z133-'Inputs - Other'!Z$131)*'Inputs - Other'!$G$30)","v":-0.55127419587654458},{"$f":"(-('Inputs - Other'!AA133-'Inputs - Other'!AA$131)*'Inputs - Other'!$G$30)","v":-0.3713824445200089},{"$f":"(-('Inputs - Other'!AB133-'Inputs - Other'!AB$131)*'Inputs - Other'!$G$30)","v":-0.4683854502691247},{"$f":"(-('Inputs - Other'!AC133-'Inputs - Other'!AC$131)*'Inputs - Other'!$G$30)","v":-0.46822597071741257},{"$f":"(-('Inputs - Other'!AD133-'Inputs - Other'!AD$131)*'Inputs - Other'!$G$30)","v":-1.1701056346557834},{"$f":"(-('Inputs - Other'!AE133-'Inputs - Other'!AE$131)*'Inputs - Other'!$G$30)","v":2.8604925351601196E-2},{"$f":"(-('Inputs - Other'!AF133-'Inputs - Other'!AF$131)*'Inputs - Other'!$G$30)","v":5.2795373432445558E-2},{"$f":"(-('Inputs - Other'!AG133-'Inputs - Other'!AG$131)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-1.3487362180211806,{"$f":"(-('Inputs - Other'!G134-'Inputs - Other'!G$131)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H134-'Inputs - Other'!H$131)*'Inputs - Other'!$G$30)","v":8.964836697988865E-8},{"$f":"(-('Inputs - Other'!I134-'Inputs - Other'!I$131)*'Inputs - Other'!$G$30)","v":5.3672225000522822E-7},{"$f":"(-('Inputs - Other'!J134-'Inputs - Other'!J$131)*'Inputs - Other'!$G$30)","v":1.2208363669996558E-6},{"$f":"(-('Inputs - Other'!K134-'Inputs - Other'!K$131)*'Inputs - Other'!$G$30)","v":2.9775425465298766E-3},{"$f":"(-('Inputs - Other'!L134-'Inputs - Other'!L$131)*'Inputs - Other'!$G$30)","v":-6.4803103846782228E-2},{"$f":"(-('Inputs - Other'!M134-'Inputs - Other'!M$131)*'Inputs - Other'!$G$30)","v":2.2847794655262987E-3},{"$f":"(-('Inputs - Other'!N134-'Inputs - Other'!N$131)*'Inputs - Other'!$G$30)","v":-1.1111908233793599E-2},{"$f":"(-('Inputs - Other'!O134-'Inputs - Other'!O$131)*'Inputs - Other'!$G$30)","v":3.7347114002415083E-2},{"$f":"(-('Inputs - Other'!P134-'Inputs - Other'!P$131)*'Inputs - Other'!$G$30)","v":-6.9519083764646439E-3},{"$f":"(-('Inputs - Other'!Q134-'Inputs - Other'!Q$131)*'Inputs - Other'!$G$30)","v":-0.14931950499260438},{"$f":"(-('Inputs - Other'!R134-'Inputs - Other'!R$131)*'Inputs - Other'!$G$30)","v":-8.9892946718947542E-2},{"$f":"(-('Inputs - Other'!S134-'Inputs - Other'!S$131)*'Inputs - Other'!$G$30)","v":-0.15519088572250439},{"$f":"(-('Inputs - Other'!T134-'Inputs - Other'!T$131)*'Inputs - Other'!$G$30)","v":-0.25708788615386879},{"$f":"(-('Inputs - Other'!U134-'Inputs - Other'!U$131)*'Inputs - Other'!$G$30)","v":-0.20567287047597915},{"$f":"(-('Inputs - Other'!V134-'Inputs - Other'!V$131)*'Inputs - Other'!$G$30)","v":0.48550802232307433},{"$f":"(-('Inputs - Other'!W134-'Inputs - Other'!W$131)*'Inputs - Other'!$G$30)","v":0.36048608096626822},{"$f":"(-('Inputs - Other'!X134-'Inputs - Other'!X$131)*'Inputs - Other'!$G$30)","v":0.18455170486595307},{"$f":"(-('Inputs - Other'!Y134-'Inputs - Other'!Y$131)*'Inputs - Other'!$G$30)","v":-0.81950548581198746},{"$f":"(-('Inputs - Other'!Z134-'Inputs - Other'!Z$131)*'Inputs - Other'!$G$30)","v":-0.56221567500801939},{"$f":"(-('Inputs - Other'!AA134-'Inputs - Other'!AA$131)*'Inputs - Other'!$G$30)","v":-0.37353125982826896},{"$f":"(-('Inputs - Other'!AB134-'Inputs - Other'!AB$131)*'Inputs - Other'!$G$30)","v":-0.51489563099357838},{"$f":"(-('Inputs - Other'!AC134-'Inputs - Other'!AC$131)*'Inputs - Other'!$G$30)","v":-0.51379832684665416},{"$f":"(-('Inputs - Other'!AD134-'Inputs - Other'!AD$131)*'Inputs - Other'!$G$30)","v":-1.2159842443036268},{"$f":"(-('Inputs - Other'!AE134-'Inputs - Other'!AE$131)*'Inputs - Other'!$G$30)","v":8.6917440967226867E-4},{"$f":"(-('Inputs - Other'!AF134-'Inputs - Other'!AF$131)*'Inputs - Other'!$G$30)","v":3.0302136389082079E-2},{"$f":"(-('Inputs - Other'!AG134-'Inputs - Other'!AG$131)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.3798401248913348,{"$f":"(-('Inputs - Other'!G135-'Inputs - Other'!G$131)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H135-'Inputs - Other'!H$131)*'Inputs - Other'!$G$30)","v":1.0225525748364106E-7},{"$f":"(-('Inputs - Other'!I135-'Inputs - Other'!I$131)*'Inputs - Other'!$G$30)","v":9.3029332462468695E-7},{"$f":"(-('Inputs - Other'!J135-'Inputs - Other'!J$131)*'Inputs - Other'!$G$30)","v":1.9549181657918524E-6},{"$f":"(-('Inputs - Other'!K135-'Inputs - Other'!K$131)*'Inputs - Other'!$G$30)","v":1.0621508817614811E-3},{"$f":"(-('Inputs - Other'!L135-'Inputs - Other'!L$131)*'Inputs - Other'!$G$30)","v":-4.8621073556274652E-2},{"$f":"(-('Inputs - Other'!M135-'Inputs - Other'!M$131)*'Inputs - Other'!$G$30)","v":-5.3425614505897556E-4},{"$f":"(-('Inputs - Other'!N135-'Inputs - Other'!N$131)*'Inputs - Other'!$G$30)","v":8.1116198390134286E-3},{"$f":"(-('Inputs - Other'!O135-'Inputs - Other'!O$131)*'Inputs - Other'!$G$30)","v":3.6434528767742336E-2},{"$f":"(-('Inputs - Other'!P135-'Inputs - Other'!P$131)*'Inputs - Other'!$G$30)","v":-7.8162323408577095E-3},{"$f":"(-('Inputs - Other'!Q135-'Inputs - Other'!Q$131)*'Inputs - Other'!$G$30)","v":-0.15691681321615647},{"$f":"(-('Inputs - Other'!R135-'Inputs - Other'!R$131)*'Inputs - Other'!$G$30)","v":-7.7420988234820243E-2},{"$f":"(-('Inputs - Other'!S135-'Inputs - Other'!S$131)*'Inputs - Other'!$G$30)","v":-0.14222633657556116},{"$f":"(-('Inputs - Other'!T135-'Inputs - Other'!T$131)*'Inputs - Other'!$G$30)","v":-0.24410191456496477},{"$f":"(-('Inputs - Other'!U135-'Inputs - Other'!U$131)*'Inputs - Other'!$G$30)","v":-0.18887973177697859},{"$f":"(-('Inputs - Other'!V135-'Inputs - Other'!V$131)*'Inputs - Other'!$G$30)","v":0.53986724495814542},{"$f":"(-('Inputs - Other'!W135-'Inputs - Other'!W$131)*'Inputs - Other'!$G$30)","v":0.39480968541909078},{"$f":"(-('Inputs - Other'!X135-'Inputs - Other'!X$131)*'Inputs - Other'!$G$30)","v":0.18014343299853408},{"$f":"(-('Inputs - Other'!Y135-'Inputs - Other'!Y$131)*'Inputs - Other'!$G$30)","v":-0.78481398789676859},{"$f":"(-('Inputs - Other'!Z135-'Inputs - Other'!Z$131)*'Inputs - Other'!$G$30)","v":-0.59736252104312371},{"$f":"(-('Inputs - Other'!AA135-'Inputs - Other'!AA$131)*'Inputs - Other'!$G$30)","v":-0.40513768730772881},{"$f":"(-('Inputs - Other'!AB135-'Inputs - Other'!AB$131)*'Inputs - Other'!$G$30)","v":-0.54650349809844556},{"$f":"(-('Inputs - Other'!AC135-'Inputs - Other'!AC$131)*'Inputs - Other'!$G$30)","v":-0.55233531591625251},{"$f":"(-('Inputs - Other'!AD135-'Inputs - Other'!AD$131)*'Inputs - Other'!$G$30)","v":-1.2603058932111253},{"$f":"(-('Inputs - Other'!AE135-'Inputs - Other'!AE$131)*'Inputs - Other'!$G$30)","v":-0.11801326620138752},{"$f":"(-('Inputs - Other'!AF135-'Inputs - Other'!AF$131)*'Inputs - Other'!$G$30)","v":-0.10150860621206448},{"$f":"(-('Inputs - Other'!AG135-'Inputs - Other'!AG$131)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.38333394472174476,{"$f":"(-('Inputs - Other'!G136-'Inputs - Other'!G$131)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H136-'Inputs - Other'!H$131)*'Inputs - Other'!$G$30)","v":2.0622500254696696E-7},{"$f":"(-('Inputs - Other'!I136-'Inputs - Other'!I$131)*'Inputs - Other'!$G$30)","v":1.5274175819424141E-6},{"$f":"(-('Inputs - Other'!J136-'Inputs - Other'!J$131)*'Inputs - Other'!$G$30)","v":3.3088430523298129E-6},{"$f":"(-('Inputs - Other'!K136-'Inputs - Other'!K$131)*'Inputs - Other'!$G$30)","v":2.719502712563604E-3},{"$f":"(-('Inputs - Other'!L136-'Inputs - Other'!L$131)*'Inputs - Other'!$G$30)","v":-8.1193083335916683E-2},{"$f":"(-('Inputs - Other'!M136-'Inputs - Other'!M$131)*'Inputs - Other'!$G$30)","v":-3.384677018829052E-3},{"$f":"(-('Inputs - Other'!N136-'Inputs - Other'!N$131)*'Inputs - Other'!$G$30)","v":-1.913869349440489E-2},{"$f":"(-('Inputs - Other'!O136-'Inputs - Other'!O$131)*'Inputs - Other'!$G$30)","v":-9.1346383360644268E-3},{"$f":"(-('Inputs - Other'!P136-'Inputs - Other'!P$131)*'Inputs - Other'!$G$30)","v":-1.0590332501124067E-2},{"$f":"(-('Inputs - Other'!Q136-'Inputs - Other'!Q$131)*'Inputs - Other'!$G$30)","v":5.0724595993571597E-2},{"$f":"(-('Inputs - Other'!R136-'Inputs - Other'!R$131)*'Inputs - Other'!$G$30)","v":-0.17734540078461691},{"$f":"(-('Inputs - Other'!S136-'Inputs - Other'!S$131)*'Inputs - Other'!$G$30)","v":-0.14967321604342487},{"$f":"(-('Inputs - Other'!T136-'Inputs - Other'!T$131)*'Inputs - Other'!$G$30)","v":-0.20377888197199923},{"$f":"(-('Inputs - Other'!U136-'Inputs - Other'!U$131)*'Inputs - Other'!$G$30)","v":-0.24750847450613378},{"$f":"(-('Inputs - Other'!V136-'Inputs - Other'!V$131)*'Inputs - Other'!$G$30)","v":0.13291331271329909},{"$f":"(-('Inputs - Other'!W136-'Inputs - Other'!W$131)*'Inputs - Other'!$G$30)","v":-5.664380112290246E-2},{"$f":"(-('Inputs - Other'!X136-'Inputs - Other'!X$131)*'Inputs - Other'!$G$30)","v":0.17785029731305713},{"$f":"(-('Inputs - Other'!Y136-'Inputs - Other'!Y$131)*'Inputs - Other'!$G$30)","v":0.22952649237277001},{"$f":"(-('Inputs - Other'!Z136-'Inputs - Other'!Z$131)*'Inputs - Other'!$G$30)","v":0.5416959726217101},{"$f":"(-('Inputs - Other'!AA136-'Inputs - Other'!AA$131)*'Inputs - Other'!$G$30)","v":0.65377244706712645},{"$f":"(-('Inputs - Other'!AB136-'Inputs - Other'!AB$131)*'Inputs - Other'!$G$30)","v":0.32328141819311895},{"$f":"(-('Inputs - Other'!AC136-'Inputs - Other'!AC$131)*'Inputs - Other'!$G$30)","v":0.29979989776757066},{"$f":"(-('Inputs - Other'!AD136-'Inputs - Other'!AD$131)*'Inputs - Other'!$G$30)","v":-0.61875932784096221},{"$f":"(-('Inputs - Other'!AE136-'Inputs - Other'!AE$131)*'Inputs - Other'!$G$30)","v":0.54200147464530346},{"$f":"(-('Inputs - Other'!AF136-'Inputs - Other'!AF$131)*'Inputs - Other'!$G$30)","v":0.21403007244862238},{"$f":"(-('Inputs - Other'!AG136-'Inputs - Other'!AG$131)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",-1.7010518273428479,{"$f":"(-('Inputs - Other'!G137-'Inputs - Other'!G$131)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H137-'Inputs - Other'!H$131)*'Inputs - Other'!$G$30)","v":3.7024486729264616E-7},{"$f":"(-('Inputs - Other'!I137-'Inputs - Other'!I$131)*'Inputs - Other'!$G$30)","v":4.1938145612929745E-6},{"$f":"(-('Inputs - Other'!J137-'Inputs - Other'!J$131)*'Inputs - Other'!$G$30)","v":9.5226052413688311E-6},{"$f":"(-('Inputs - Other'!K137-'Inputs - Other'!K$131)*'Inputs - Other'!$G$30)","v":-1.1433509247868789E-2},{"$f":"(-('Inputs - Other'!L137-'Inputs - Other'!L$131)*'Inputs - Other'!$G$30)","v":-8.6094857170855299E-2},{"$f":"(-('Inputs - Other'!M137-'Inputs - Other'!M$131)*'Inputs - Other'!$G$30)","v":-2.2613293278794799E-2},{"$f":"(-('Inputs - Other'!N137-'Inputs - Other'!N$131)*'Inputs - Other'!$G$30)","v":3.3560680867736892E-3},{"$f":"(-('Inputs - Other'!O137-'Inputs - Other'!O$131)*'Inputs - Other'!$G$30)","v":3.104679889105455E-3},{"$f":"(-('Inputs - Other'!P137-'Inputs - Other'!P$131)*'Inputs - Other'!$G$30)","v":-1.8657528039511817E-2},{"$f":"(-('Inputs - Other'!Q137-'Inputs - Other'!Q$131)*'Inputs - Other'!$G$30)","v":4.9005977342474694E-2},{"$f":"(-('Inputs - Other'!R137-'Inputs - Other'!R$131)*'Inputs - Other'!$G$30)","v":-0.11838658837649518},{"$f":"(-('Inputs - Other'!S137-'Inputs - Other'!S$131)*'Inputs - Other'!$G$30)","v":-0.13804410296523884},{"$f":"(-('Inputs - Other'!T137-'Inputs - Other'!T$131)*'Inputs - Other'!$G$30)","v":-0.23067889073561787},{"$f":"(-('Inputs - Other'!U137-'Inputs - Other'!U$131)*'Inputs - Other'!$G$30)","v":-0.13293262001650419},{"$f":"(-('Inputs - Other'!V137-'Inputs - Other'!V$131)*'Inputs - Other'!$G$30)","v":-0.27726700871056664},{"$f":"(-('Inputs - Other'!W137-'Inputs - Other'!W$131)*'Inputs - Other'!$G$30)","v":-0.39293681560621962},{"$f":"(-('Inputs - Other'!X137-'Inputs - Other'!X$131)*'Inputs - Other'!$G$30)","v":-0.34176885234387555},{"$f":"(-('Inputs - Other'!Y137-'Inputs - Other'!Y$131)*'Inputs - Other'!$G$30)","v":-0.50639741203008271},{"$f":"(-('Inputs - Other'!Z137-'Inputs - Other'!Z$131)*'Inputs - Other'!$G$30)","v":-0.52868826918461309},{"$f":"(-('Inputs - Other'!AA137-'Inputs - Other'!AA$131)*'Inputs - Other'!$G$30)","v":-0.32021126211941464},{"$f":"(-('Inputs - Other'!AB137-'Inputs - Other'!AB$131)*'Inputs - Other'!$G$30)","v":-0.11999696572138419},{"$f":"(-('Inputs - Other'!AC137-'Inputs - Other'!AC$131)*'Inputs - Other'!$G$30)","v":-0.14520008016006614},{"$f":"(-('Inputs - Other'!AD137-'Inputs - Other'!AD$131)*'Inputs - Other'!$G$30)","v":-1.3375128577952182},{"$f":"(-('Inputs - Other'!AE137-'Inputs - Other'!AE$131)*'Inputs - Other'!$G$30)","v":-0.24843172599662466},{"$f":"(-('Inputs - Other'!AF137-'Inputs - Other'!AF$131)*'Inputs - Other'!$G$30)","v":0.57405327599371958},{"$f":"(-('Inputs - Other'!AG137-'Inputs - Other'!AG$131)*'Inputs - Other'!$G$30)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G89+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0},{"$f":"(-('Inputs - Other'!G141-'Inputs - Other'!G$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H141-'Inputs - Other'!H$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I141-'Inputs - Other'!I$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J141-'Inputs - Other'!J$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K141-'Inputs - Other'!K$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L141-'Inputs - Other'!L$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M141-'Inputs - Other'!M$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N141-'Inputs - Other'!N$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O141-'Inputs - Other'!O$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P141-'Inputs - Other'!P$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q141-'Inputs - Other'!Q$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R141-'Inputs - Other'!R$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S141-'Inputs - Other'!S$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T141-'Inputs - Other'!T$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U141-'Inputs - Other'!U$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V141-'Inputs - Other'!V$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W141-'Inputs - Other'!W$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X141-'Inputs - Other'!X$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y141-'Inputs - Other'!Y$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z141-'Inputs - Other'!Z$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA141-'Inputs - Other'!AA$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB141-'Inputs - Other'!AB$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC141-'Inputs - Other'!AC$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD141-'Inputs - Other'!AD$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE141-'Inputs - Other'!AE$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF141-'Inputs - Other'!AF$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG141-'Inputs - Other'!AG$140)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"(-('Inputs - Other'!G142-'Inputs - Other'!G$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H142-'Inputs - Other'!H$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I142-'Inputs - Other'!I$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J142-'Inputs - Other'!J$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K142-'Inputs - Other'!K$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L142-'Inputs - Other'!L$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M142-'Inputs - Other'!M$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N142-'Inputs - Other'!N$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O142-'Inputs - Other'!O$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P142-'Inputs - Other'!P$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q142-'Inputs - Other'!Q$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R142-'Inputs - Other'!R$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S142-'Inputs - Other'!S$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T142-'Inputs - Other'!T$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U142-'Inputs - Other'!U$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V142-'Inputs - Other'!V$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W142-'Inputs - Other'!W$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X142-'Inputs - Other'!X$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y142-'Inputs - Other'!Y$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z142-'Inputs - Other'!Z$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA142-'Inputs - Other'!AA$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB142-'Inputs - Other'!AB$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC142-'Inputs - Other'!AC$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD142-'Inputs - Other'!AD$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE142-'Inputs - Other'!AE$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF142-'Inputs - Other'!AF$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG142-'Inputs - Other'!AG$140)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"(-('Inputs - Other'!G143-'Inputs - Other'!G$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H143-'Inputs - Other'!H$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I143-'Inputs - Other'!I$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J143-'Inputs - Other'!J$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K143-'Inputs - Other'!K$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L143-'Inputs - Other'!L$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M143-'Inputs - Other'!M$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N143-'Inputs - Other'!N$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O143-'Inputs - Other'!O$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P143-'Inputs - Other'!P$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q143-'Inputs - Other'!Q$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R143-'Inputs - Other'!R$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S143-'Inputs - Other'!S$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T143-'Inputs - Other'!T$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U143-'Inputs - Other'!U$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V143-'Inputs - Other'!V$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W143-'Inputs - Other'!W$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X143-'Inputs - Other'!X$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y143-'Inputs - Other'!Y$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z143-'Inputs - Other'!Z$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA143-'Inputs - Other'!AA$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB143-'Inputs - Other'!AB$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC143-'Inputs - Other'!AC$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD143-'Inputs - Other'!AD$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE143-'Inputs - Other'!AE$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF143-'Inputs - Other'!AF$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG143-'Inputs - Other'!AG$140)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"(-('Inputs - Other'!G144-'Inputs - Other'!G$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H144-'Inputs - Other'!H$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I144-'Inputs - Other'!I$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J144-'Inputs - Other'!J$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K144-'Inputs - Other'!K$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L144-'Inputs - Other'!L$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M144-'Inputs - Other'!M$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N144-'Inputs - Other'!N$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O144-'Inputs - Other'!O$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P144-'Inputs - Other'!P$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q144-'Inputs - Other'!Q$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R144-'Inputs - Other'!R$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S144-'Inputs - Other'!S$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T144-'Inputs - Other'!T$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U144-'Inputs - Other'!U$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V144-'Inputs - Other'!V$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W144-'Inputs - Other'!W$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X144-'Inputs - Other'!X$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y144-'Inputs - Other'!Y$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z144-'Inputs - Other'!Z$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA144-'Inputs - Other'!AA$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB144-'Inputs - Other'!AB$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC144-'Inputs - Other'!AC$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD144-'Inputs - Other'!AD$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE144-'Inputs - Other'!AE$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF144-'Inputs - Other'!AF$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG144-'Inputs - Other'!AG$140)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"(-('Inputs - Other'!G145-'Inputs - Other'!G$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H145-'Inputs - Other'!H$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I145-'Inputs - Other'!I$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J145-'Inputs - Other'!J$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K145-'Inputs - Other'!K$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L145-'Inputs - Other'!L$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M145-'Inputs - Other'!M$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N145-'Inputs - Other'!N$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O145-'Inputs - Other'!O$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P145-'Inputs - Other'!P$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q145-'Inputs - Other'!Q$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R145-'Inputs - Other'!R$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S145-'Inputs - Other'!S$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T145-'Inputs - Other'!T$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U145-'Inputs - Other'!U$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V145-'Inputs - Other'!V$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W145-'Inputs - Other'!W$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X145-'Inputs - Other'!X$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y145-'Inputs - Other'!Y$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z145-'Inputs - Other'!Z$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA145-'Inputs - Other'!AA$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB145-'Inputs - Other'!AB$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC145-'Inputs - Other'!AC$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD145-'Inputs - Other'!AD$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE145-'Inputs - Other'!AE$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF145-'Inputs - Other'!AF$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG145-'Inputs - Other'!AG$140)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"(-('Inputs - Other'!G146-'Inputs - Other'!G$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H146-'Inputs - Other'!H$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I146-'Inputs - Other'!I$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J146-'Inputs - Other'!J$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K146-'Inputs - Other'!K$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L146-'Inputs - Other'!L$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M146-'Inputs - Other'!M$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N146-'Inputs - Other'!N$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O146-'Inputs - Other'!O$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P146-'Inputs - Other'!P$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q146-'Inputs - Other'!Q$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R146-'Inputs - Other'!R$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S146-'Inputs - Other'!S$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T146-'Inputs - Other'!T$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U146-'Inputs - Other'!U$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V146-'Inputs - Other'!V$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W146-'Inputs - Other'!W$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X146-'Inputs - Other'!X$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y146-'Inputs - Other'!Y$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z146-'Inputs - Other'!Z$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA146-'Inputs - Other'!AA$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB146-'Inputs - Other'!AB$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC146-'Inputs - Other'!AC$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD146-'Inputs - Other'!AD$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE146-'Inputs - Other'!AE$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF146-'Inputs - Other'!AF$140)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG146-'Inputs - Other'!AG$140)*'Inputs - Other'!$G$31)","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G98+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-0.33058246184358003},{"$f":"(-('Inputs - Other'!G150-'Inputs - Other'!G$149)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H150-'Inputs - Other'!H$149)*'Inputs - Other'!$G$32)","v":5.4552714455979867E-5},{"$f":"(-('Inputs - Other'!I150-'Inputs - Other'!I$149)*'Inputs - Other'!$G$32)","v":4.9380785178243514E-5},{"$f":"(-('Inputs - Other'!J150-'Inputs - Other'!J$149)*'Inputs - Other'!$G$32)","v":6.5416343818824885E-3},{"$f":"(-('Inputs - Other'!K150-'Inputs - Other'!K$149)*'Inputs - Other'!$G$32)","v":3.6509860970098451E-2},{"$f":"(-('Inputs - Other'!L150-'Inputs - Other'!L$149)*'Inputs - Other'!$G$32)","v":5.825536287988875E-3},{"$f":"(-('Inputs - Other'!M150-'Inputs - Other'!M$149)*'Inputs - Other'!$G$32)","v":6.6457245237344864E-2},{"$f":"(-('Inputs - Other'!N150-'Inputs - Other'!N$149)*'Inputs - Other'!$G$32)","v":6.3805381887549473E-5},{"$f":"(-('Inputs - Other'!O150-'Inputs - Other'!O$149)*'Inputs - Other'!$G$32)","v":-3.4274393209017262E-3},{"$f":"(-('Inputs - Other'!P150-'Inputs - Other'!P$149)*'Inputs - Other'!$G$32)","v":1.2488326184422416E-2},{"$f":"(-('Inputs - Other'!Q150-'Inputs - Other'!Q$149)*'Inputs - Other'!$G$32)","v":2.2216370504138716E-2},{"$f":"(-('Inputs - Other'!R150-'Inputs - Other'!R$149)*'Inputs - Other'!$G$32)","v":-0.33927981828202292},{"$f":"(-('Inputs - Other'!S150-'Inputs - Other'!S$149)*'Inputs - Other'!$G$32)","v":2.0882961405915612E-2},{"$f":"(-('Inputs - Other'!T150-'Inputs - Other'!T$149)*'Inputs - Other'!$G$32)","v":1.9288587124677292E-4},{"$f":"(-('Inputs - Other'!U150-'Inputs - Other'!U$149)*'Inputs - Other'!$G$32)","v":-4.3961622070263218E-3},{"$f":"(-('Inputs - Other'!V150-'Inputs - Other'!V$149)*'Inputs - Other'!$G$32)","v":4.6905079796459859E-3},{"$f":"(-('Inputs - Other'!W150-'Inputs - Other'!W$149)*'Inputs - Other'!$G$32)","v":1.3391173535996084E-4},{"$f":"(-('Inputs - Other'!X150-'Inputs - Other'!X$149)*'Inputs - Other'!$G$32)","v":8.4255143687226308E-3},{"$f":"(-('Inputs - Other'!Y150-'Inputs - Other'!Y$149)*'Inputs - Other'!$G$32)","v":-0.15448868028720852},{"$f":"(-('Inputs - Other'!Z150-'Inputs - Other'!Z$149)*'Inputs - Other'!$G$32)","v":-0.194974616334882},{"$f":"(-('Inputs - Other'!AA150-'Inputs - Other'!AA$149)*'Inputs - Other'!$G$32)","v":9.2335222931367866E-3},{"$f":"(-('Inputs - Other'!AB150-'Inputs - Other'!AB$149)*'Inputs - Other'!$G$32)","v":0.1526767805915199},{"$f":"(-('Inputs - Other'!AC150-'Inputs - Other'!AC$149)*'Inputs - Other'!$G$32)","v":-6.4650783190657535E-2},{"$f":"(-('Inputs - Other'!AD150-'Inputs - Other'!AD$149)*'Inputs - Other'!$G$32)","v":-0.19397810538420401},{"$f":"(-('Inputs - Other'!AE150-'Inputs - Other'!AE$149)*'Inputs - Other'!$G$32)","v":-0.12351357121292494},{"$f":"(-('Inputs - Other'!AF150-'Inputs - Other'!AF$149)*'Inputs - Other'!$G$32)","v":-0.28914852082814946},{"$f":"(-('Inputs - Other'!AG150-'Inputs - Other'!AG$149)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.31970978059313598,{"$f":"(-('Inputs - Other'!G151-'Inputs - Other'!G$149)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H151-'Inputs - Other'!H$149)*'Inputs - Other'!$G$32)","v":-3.5183173121566824E-5},{"$f":"(-('Inputs - Other'!I151-'Inputs - Other'!I$149)*'Inputs - Other'!$G$32)","v":-3.0972101786375106E-5},{"$f":"(-('Inputs - Other'!J151-'Inputs - Other'!J$149)*'Inputs - Other'!$G$32)","v":2.4587074632144379E-2},{"$f":"(-('Inputs - Other'!K151-'Inputs - Other'!K$149)*'Inputs - Other'!$G$32)","v":6.5063012512299956E-2},{"$f":"(-('Inputs - Other'!L151-'Inputs - Other'!L$149)*'Inputs - Other'!$G$32)","v":8.0157154480655635E-3},{"$f":"(-('Inputs - Other'!M151-'Inputs - Other'!M$149)*'Inputs - Other'!$G$32)","v":9.6963738252199505E-2},{"$f":"(-('Inputs - Other'!N151-'Inputs - Other'!N$149)*'Inputs - Other'!$G$32)","v":-6.2479823263572598E-5},{"$f":"(-('Inputs - Other'!O151-'Inputs - Other'!O$149)*'Inputs - Other'!$G$32)","v":-7.0580513131055511E-3},{"$f":"(-('Inputs - Other'!P151-'Inputs - Other'!P$149)*'Inputs - Other'!$G$32)","v":7.9493326510431395E-3},{"$f":"(-('Inputs - Other'!Q151-'Inputs - Other'!Q$149)*'Inputs - Other'!$G$32)","v":2.2192227457215274E-2},{"$f":"(-('Inputs - Other'!R151-'Inputs - Other'!R$149)*'Inputs - Other'!$G$32)","v":-0.51107123831224399},{"$f":"(-('Inputs - Other'!S151-'Inputs - Other'!S$149)*'Inputs - Other'!$G$32)","v":2.0704440861095241E-2},{"$f":"(-('Inputs - Other'!T151-'Inputs - Other'!T$149)*'Inputs - Other'!$G$32)","v":-1.1929183093037921E-3},{"$f":"(-('Inputs - Other'!U151-'Inputs - Other'!U$149)*'Inputs - Other'!$G$32)","v":-1.0123915060453292E-2},{"$f":"(-('Inputs - Other'!V151-'Inputs - Other'!V$149)*'Inputs - Other'!$G$32)","v":1.0947687469240464E-2},{"$f":"(-('Inputs - Other'!W151-'Inputs - Other'!W$149)*'Inputs - Other'!$G$32)","v":-8.5776506325562667E-5},{"$f":"(-('Inputs - Other'!X151-'Inputs - Other'!X$149)*'Inputs - Other'!$G$32)","v":1.3489282003728675E-2},{"$f":"(-('Inputs - Other'!Y151-'Inputs - Other'!Y$149)*'Inputs - Other'!$G$32)","v":-2.355416886144468E-2},{"$f":"(-('Inputs - Other'!Z151-'Inputs - Other'!Z$149)*'Inputs - Other'!$G$32)","v":-0.23961148874588645},{"$f":"(-('Inputs - Other'!AA151-'Inputs - Other'!AA$149)*'Inputs - Other'!$G$32)","v":5.5135810376690131E-2},{"$f":"(-('Inputs - Other'!AB151-'Inputs - Other'!AB$149)*'Inputs - Other'!$G$32)","v":0.1026265341062782},{"$f":"(-('Inputs - Other'!AC151-'Inputs - Other'!AC$149)*'Inputs - Other'!$G$32)","v":-9.7206722911380439E-2},{"$f":"(-('Inputs - Other'!AD151-'Inputs - Other'!AD$149)*'Inputs - Other'!$G$32)","v":-0.14004350294983681},{"$f":"(-('Inputs - Other'!AE151-'Inputs - Other'!AE$149)*'Inputs - Other'!$G$32)","v":-8.4845051075291167E-2},{"$f":"(-('Inputs - Other'!AF151-'Inputs - Other'!AF$149)*'Inputs - Other'!$G$32)","v":-0.2950168222442926},{"$f":"(-('Inputs - Other'!AG151-'Inputs - Other'!AG$149)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.30529977041442435,{"$f":"(-('Inputs - Other'!G152-'Inputs - Other'!G$149)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H152-'Inputs - Other'!H$149)*'Inputs - Other'!$G$32)","v":5.5496070032745592E-6},{"$f":"(-('Inputs - Other'!I152-'Inputs - Other'!I$149)*'Inputs - Other'!$G$32)","v":4.5393423064865601E-6},{"$f":"(-('Inputs - Other'!J152-'Inputs - Other'!J$149)*'Inputs - Other'!$G$32)","v":2.4609373286310188E-2},{"$f":"(-('Inputs - Other'!K152-'Inputs - Other'!K$149)*'Inputs - Other'!$G$32)","v":6.4809067823414779E-2},{"$f":"(-('Inputs - Other'!L152-'Inputs - Other'!L$149)*'Inputs - Other'!$G$32)","v":8.0592293564079043E-3},{"$f":"(-('Inputs - Other'!M152-'Inputs - Other'!M$149)*'Inputs - Other'!$G$32)","v":0.10479559872560884},{"$f":"(-('Inputs - Other'!N152-'Inputs - Other'!N$149)*'Inputs - Other'!$G$32)","v":-7.8030157648623089E-6},{"$f":"(-('Inputs - Other'!O152-'Inputs - Other'!O$149)*'Inputs - Other'!$G$32)","v":-7.0633173737917332E-3},{"$f":"(-('Inputs - Other'!P152-'Inputs - Other'!P$149)*'Inputs - Other'!$G$32)","v":8.6938373817049275E-3},{"$f":"(-('Inputs - Other'!Q152-'Inputs - Other'!Q$149)*'Inputs - Other'!$G$32)","v":2.2146493070930084E-2},{"$f":"(-('Inputs - Other'!R152-'Inputs - Other'!R$149)*'Inputs - Other'!$G$32)","v":-0.48901013789985015},{"$f":"(-('Inputs - Other'!S152-'Inputs - Other'!S$149)*'Inputs - Other'!$G$32)","v":2.0784466274990088E-2},{"$f":"(-('Inputs - Other'!T152-'Inputs - Other'!T$149)*'Inputs - Other'!$G$32)","v":-9.8542535080170524E-4},{"$f":"(-('Inputs - Other'!U152-'Inputs - Other'!U$149)*'Inputs - Other'!$G$32)","v":-9.9572216921588463E-3},{"$f":"(-('Inputs - Other'!V152-'Inputs - Other'!V$149)*'Inputs - Other'!$G$32)","v":5.594313736104084E-3},{"$f":"(-('Inputs - Other'!W152-'Inputs - Other'!W$149)*'Inputs - Other'!$G$32)","v":1.2746482962001666E-5},{"$f":"(-('Inputs - Other'!X152-'Inputs - Other'!X$149)*'Inputs - Other'!$G$32)","v":1.0044041707869766E-2},{"$f":"(-('Inputs - Other'!Y152-'Inputs - Other'!Y$149)*'Inputs - Other'!$G$32)","v":-4.0533266813650215E-2},{"$f":"(-('Inputs - Other'!Z152-'Inputs - Other'!Z$149)*'Inputs - Other'!$G$32)","v":-0.24018207162719563},{"$f":"(-('Inputs - Other'!AA152-'Inputs - Other'!AA$149)*'Inputs - Other'!$G$32)","v":5.5140300482044324E-2},{"$f":"(-('Inputs - Other'!AB152-'Inputs - Other'!AB$149)*'Inputs - Other'!$G$32)","v":0.10276456007021295},{"$f":"(-('Inputs - Other'!AC152-'Inputs - Other'!AC$149)*'Inputs - Other'!$G$32)","v":-9.7060000999746876E-2},{"$f":"(-('Inputs - Other'!AD152-'Inputs - Other'!AD$149)*'Inputs - Other'!$G$32)","v":-0.13817908890339936},{"$f":"(-('Inputs - Other'!AE152-'Inputs - Other'!AE$149)*'Inputs - Other'!$G$32)","v":-6.2112980650510963E-2},{"$f":"(-('Inputs - Other'!AF152-'Inputs - Other'!AF$149)*'Inputs - Other'!$G$32)","v":-0.29738144598664462},{"$f":"(-('Inputs - Other'!AG152-'Inputs - Other'!AG$149)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.26159569467511568,{"$f":"(-('Inputs - Other'!G153-'Inputs - Other'!G$149)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H153-'Inputs - Other'!H$149)*'Inputs - Other'!$G$32)","v":1.446511353364599E-5},{"$f":"(-('Inputs - Other'!I153-'Inputs - Other'!I$149)*'Inputs - Other'!$G$32)","v":1.3208230523531483E-5},{"$f":"(-('Inputs - Other'!J153-'Inputs - Other'!J$149)*'Inputs - Other'!$G$32)","v":2.4058347053234286E-2},{"$f":"(-('Inputs - Other'!K153-'Inputs - Other'!K$149)*'Inputs - Other'!$G$32)","v":6.504492090159264E-2},{"$f":"(-('Inputs - Other'!L153-'Inputs - Other'!L$149)*'Inputs - Other'!$G$32)","v":1.1870319018810971E-2},{"$f":"(-('Inputs - Other'!M153-'Inputs - Other'!M$149)*'Inputs - Other'!$G$32)","v":0.14930166342792006},{"$f":"(-('Inputs - Other'!N153-'Inputs - Other'!N$149)*'Inputs - Other'!$G$32)","v":4.9837913838057801E-6},{"$f":"(-('Inputs - Other'!O153-'Inputs - Other'!O$149)*'Inputs - Other'!$G$32)","v":-6.8995002008236384E-3},{"$f":"(-('Inputs - Other'!P153-'Inputs - Other'!P$149)*'Inputs - Other'!$G$32)","v":1.0626912606029659E-2},{"$f":"(-('Inputs - Other'!Q153-'Inputs - Other'!Q$149)*'Inputs - Other'!$G$32)","v":2.234938769723982E-2},{"$f":"(-('Inputs - Other'!R153-'Inputs - Other'!R$149)*'Inputs - Other'!$G$32)","v":-0.48837059060856447},{"$f":"(-('Inputs - Other'!S153-'Inputs - Other'!S$149)*'Inputs - Other'!$G$32)","v":2.0802999005588241E-2},{"$f":"(-('Inputs - Other'!T153-'Inputs - Other'!T$149)*'Inputs - Other'!$G$32)","v":-1.0631723910083934E-3},{"$f":"(-('Inputs - Other'!U153-'Inputs - Other'!U$149)*'Inputs - Other'!$G$32)","v":-8.5128708452737456E-3},{"$f":"(-('Inputs - Other'!V153-'Inputs - Other'!V$149)*'Inputs - Other'!$G$32)","v":-1.0321114622932726E-2},{"$f":"(-('Inputs - Other'!W153-'Inputs - Other'!W$149)*'Inputs - Other'!$G$32)","v":3.551454063347115E-5},{"$f":"(-('Inputs - Other'!X153-'Inputs - Other'!X$149)*'Inputs - Other'!$G$32)","v":7.1119337863976284E-3},{"$f":"(-('Inputs - Other'!Y153-'Inputs - Other'!Y$149)*'Inputs - Other'!$G$32)","v":5.1346328946095809E-3},{"$f":"(-('Inputs - Other'!Z153-'Inputs - Other'!Z$149)*'Inputs - Other'!$G$32)","v":-0.23069512194471287},{"$f":"(-('Inputs - Other'!AA153-'Inputs - Other'!AA$149)*'Inputs - Other'!$G$32)","v":5.9781520761262641E-2},{"$f":"(-('Inputs - Other'!AB153-'Inputs - Other'!AB$149)*'Inputs - Other'!$G$32)","v":6.7938314658135823E-2},{"$f":"(-('Inputs - Other'!AC153-'Inputs - Other'!AC$149)*'Inputs - Other'!$G$32)","v":-9.266703123925879E-2},{"$f":"(-('Inputs - Other'!AD153-'Inputs - Other'!AD$149)*'Inputs - Other'!$G$32)","v":-0.13913933490802322},{"$f":"(-('Inputs - Other'!AE153-'Inputs - Other'!AE$149)*'Inputs - Other'!$G$32)","v":-4.2416069563444125E-2},{"$f":"(-('Inputs - Other'!AF153-'Inputs - Other'!AF$149)*'Inputs - Other'!$G$32)","v":-0.30887544678253676},{"$f":"(-('Inputs - Other'!AG153-'Inputs - Other'!AG$149)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.65274331872065261,{"$f":"(-('Inputs - Other'!G154-'Inputs - Other'!G$149)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H154-'Inputs - Other'!H$149)*'Inputs - Other'!$G$32)","v":1.3816841363478716E-5},{"$f":"(-('Inputs - Other'!I154-'Inputs - Other'!I$149)*'Inputs - Other'!$G$32)","v":1.3164116534625236E-5},{"$f":"(-('Inputs - Other'!J154-'Inputs - Other'!J$149)*'Inputs - Other'!$G$32)","v":2.1246666361086852E-2},{"$f":"(-('Inputs - Other'!K154-'Inputs - Other'!K$149)*'Inputs - Other'!$G$32)","v":4.9708672615562222E-2},{"$f":"(-('Inputs - Other'!L154-'Inputs - Other'!L$149)*'Inputs - Other'!$G$32)","v":8.8790995519163474E-3},{"$f":"(-('Inputs - Other'!M154-'Inputs - Other'!M$149)*'Inputs - Other'!$G$32)","v":7.7534282860828085E-2},{"$f":"(-('Inputs - Other'!N154-'Inputs - Other'!N$149)*'Inputs - Other'!$G$32)","v":3.7379690629446571E-6},{"$f":"(-('Inputs - Other'!O154-'Inputs - Other'!O$149)*'Inputs - Other'!$G$32)","v":5.6002933004997146E-3},{"$f":"(-('Inputs - Other'!P154-'Inputs - Other'!P$149)*'Inputs - Other'!$G$32)","v":2.3126309075895968E-3},{"$f":"(-('Inputs - Other'!Q154-'Inputs - Other'!Q$149)*'Inputs - Other'!$G$32)","v":2.1759471196593161E-2},{"$f":"(-('Inputs - Other'!R154-'Inputs - Other'!R$149)*'Inputs - Other'!$G$32)","v":-0.22639602011143012},{"$f":"(-('Inputs - Other'!S154-'Inputs - Other'!S$149)*'Inputs - Other'!$G$32)","v":2.0801798891621148E-2},{"$f":"(-('Inputs - Other'!T154-'Inputs - Other'!T$149)*'Inputs - Other'!$G$32)","v":-5.2323527995696395E-2},{"$f":"(-('Inputs - Other'!U154-'Inputs - Other'!U$149)*'Inputs - Other'!$G$32)","v":1.4653176082148001E-2},{"$f":"(-('Inputs - Other'!V154-'Inputs - Other'!V$149)*'Inputs - Other'!$G$32)","v":3.9186096026888606E-2},{"$f":"(-('Inputs - Other'!W154-'Inputs - Other'!W$149)*'Inputs - Other'!$G$32)","v":3.4026097626776118E-5},{"$f":"(-('Inputs - Other'!X154-'Inputs - Other'!X$149)*'Inputs - Other'!$G$32)","v":2.2742667323610632E-2},{"$f":"(-('Inputs - Other'!Y154-'Inputs - Other'!Y$149)*'Inputs - Other'!$G$32)","v":-2.5170804246954503E-3},{"$f":"(-('Inputs - Other'!Z154-'Inputs - Other'!Z$149)*'Inputs - Other'!$G$32)","v":-0.23928259346938319},{"$f":"(-('Inputs - Other'!AA154-'Inputs - Other'!AA$149)*'Inputs - Other'!$G$32)","v":1.7056707974504093E-2},{"$f":"(-('Inputs - Other'!AB154-'Inputs - Other'!AB$149)*'Inputs - Other'!$G$32)","v":0.32907346756516631},{"$f":"(-('Inputs - Other'!AC154-'Inputs - Other'!AC$149)*'Inputs - Other'!$G$32)","v":-6.1524258831070711E-2},{"$f":"(-('Inputs - Other'!AD154-'Inputs - Other'!AD$149)*'Inputs - Other'!$G$32)","v":0.5245587732311634},{"$f":"(-('Inputs - Other'!AE154-'Inputs - Other'!AE$149)*'Inputs - Other'!$G$32)","v":1.240105275095658},{"$f":"(-('Inputs - Other'!AF154-'Inputs - Other'!AF$149)*'Inputs - Other'!$G$32)","v":0.45102089481476071},{"$f":"(-('Inputs - Other'!AG154-'Inputs - Other'!AG$149)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.91867485628569878,{"$f":"(-('Inputs - Other'!G155-'Inputs - Other'!G$149)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H155-'Inputs - Other'!H$149)*'Inputs - Other'!$G$32)","v":6.786448366113973E-5},{"$f":"(-('Inputs - Other'!I155-'Inputs - Other'!I$149)*'Inputs - Other'!$G$32)","v":6.1385654223755637E-5},{"$f":"(-('Inputs - Other'!J155-'Inputs - Other'!J$149)*'Inputs - Other'!$G$32)","v":0.22720141758922807},{"$f":"(-('Inputs - Other'!K155-'Inputs - Other'!K$149)*'Inputs - Other'!$G$32)","v":0.23692008284489141},{"$f":"(-('Inputs - Other'!L155-'Inputs - Other'!L$149)*'Inputs - Other'!$G$32)","v":0.59857336446211229},{"$f":"(-('Inputs - Other'!M155-'Inputs - Other'!M$149)*'Inputs - Other'!$G$32)","v":-7.598027267328078E-2},{"$f":"(-('Inputs - Other'!N155-'Inputs - Other'!N$149)*'Inputs - Other'!$G$32)","v":7.5998086019657407E-5},{"$f":"(-('Inputs - Other'!O155-'Inputs - Other'!O$149)*'Inputs - Other'!$G$32)","v":6.0810892631124602E-2},{"$f":"(-('Inputs - Other'!P155-'Inputs - Other'!P$149)*'Inputs - Other'!$G$32)","v":0.15013020205085947},{"$f":"(-('Inputs - Other'!Q155-'Inputs - Other'!Q$149)*'Inputs - Other'!$G$32)","v":2.2024751142002863E-2},{"$f":"(-('Inputs - Other'!R155-'Inputs - Other'!R$149)*'Inputs - Other'!$G$32)","v":-8.3934503687075335E-2},{"$f":"(-('Inputs - Other'!S155-'Inputs - Other'!S$149)*'Inputs - Other'!$G$32)","v":1.3539228212411381E-4},{"$f":"(-('Inputs - Other'!T155-'Inputs - Other'!T$149)*'Inputs - Other'!$G$32)","v":-1.513582952453163E-2},{"$f":"(-('Inputs - Other'!U155-'Inputs - Other'!U$149)*'Inputs - Other'!$G$32)","v":-3.0623174030102618E-2},{"$f":"(-('Inputs - Other'!V155-'Inputs - Other'!V$149)*'Inputs - Other'!$G$32)","v":-2.3522050338854683E-2},{"$f":"(-('Inputs - Other'!W155-'Inputs - Other'!W$149)*'Inputs - Other'!$G$32)","v":1.6665193004248172E-4},{"$f":"(-('Inputs - Other'!X155-'Inputs - Other'!X$149)*'Inputs - Other'!$G$32)","v":-5.0954201955928369E-3},{"$f":"(-('Inputs - Other'!Y155-'Inputs - Other'!Y$149)*'Inputs - Other'!$G$32)","v":0.19148846069046499},{"$f":"(-('Inputs - Other'!Z155-'Inputs - Other'!Z$149)*'Inputs - Other'!$G$32)","v":2.8994223139328312E-2},{"$f":"(-('Inputs - Other'!AA155-'Inputs - Other'!AA$149)*'Inputs - Other'!$G$32)","v":-2.0635857084414511E-3},{"$f":"(-('Inputs - Other'!AB155-'Inputs - Other'!AB$149)*'Inputs - Other'!$G$32)","v":8.0152532012860433E-2},{"$f":"(-('Inputs - Other'!AC155-'Inputs - Other'!AC$149)*'Inputs - Other'!$G$32)","v":3.3895940236874367E-3},{"$f":"(-('Inputs - Other'!AD155-'Inputs - Other'!AD$149)*'Inputs - Other'!$G$32)","v":-0.17545743521920087},{"$f":"(-('Inputs - Other'!AE155-'Inputs - Other'!AE$149)*'Inputs - Other'!$G$32)","v":-0.42532868213308461},{"$f":"(-('Inputs - Other'!AF155-'Inputs - Other'!AF$149)*'Inputs - Other'!$G$32)","v":0.4791783443282327},{"$f":"(-('Inputs - Other'!AG155-'Inputs - Other'!AG$149)*'Inputs - Other'!$G$32)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G107+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":0.14049704426788182},{"$f":"(-('Inputs - Other'!G159-'Inputs - Other'!G$158)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H159-'Inputs - Other'!H$158)*'Inputs - Other'!$G$33)","v":1.1961737840238129E-5},{"$f":"(-('Inputs - Other'!I159-'Inputs - Other'!I$158)*'Inputs - Other'!$G$33)","v":-6.8708063196254443E-5},{"$f":"(-('Inputs - Other'!J159-'Inputs - Other'!J$158)*'Inputs - Other'!$G$33)","v":5.7720480244967121E-3},{"$f":"(-('Inputs - Other'!K159-'Inputs - Other'!K$158)*'Inputs - Other'!$G$33)","v":1.4175865594975497E-5},{"$f":"(-('Inputs - Other'!L159-'Inputs - Other'!L$158)*'Inputs - Other'!$G$33)","v":1.4995138709300876E-5},{"$f":"(-('Inputs - Other'!M159-'Inputs - Other'!M$158)*'Inputs - Other'!$G$33)","v":0.1866833811887858},{"$f":"(-('Inputs - Other'!N159-'Inputs - Other'!N$158)*'Inputs - Other'!$G$33)","v":1.6646171990006482E-5},{"$f":"(-('Inputs - Other'!O159-'Inputs - Other'!O$158)*'Inputs - Other'!$G$33)","v":1.7564938053244934E-5},{"$f":"(-('Inputs - Other'!P159-'Inputs - Other'!P$158)*'Inputs - Other'!$G$33)","v":1.857931751916465E-5},{"$f":"(-('Inputs - Other'!Q159-'Inputs - Other'!Q$158)*'Inputs - Other'!$G$33)","v":1.9549226946185537E-5},{"$f":"(-('Inputs - Other'!R159-'Inputs - Other'!R$158)*'Inputs - Other'!$G$33)","v":2.0626543865515776E-5},{"$f":"(-('Inputs - Other'!S159-'Inputs - Other'!S$158)*'Inputs - Other'!$G$33)","v":2.1764581623704091E-5},{"$f":"(-('Inputs - Other'!T159-'Inputs - Other'!T$158)*'Inputs - Other'!$G$33)","v":2.3014493795070094E-5},{"$f":"(-('Inputs - Other'!U159-'Inputs - Other'!U$158)*'Inputs - Other'!$G$33)","v":2.4215031505623513E-5},{"$f":"(-('Inputs - Other'!V159-'Inputs - Other'!V$158)*'Inputs - Other'!$G$33)","v":2.556138051001737E-5},{"$f":"(-('Inputs - Other'!W159-'Inputs - Other'!W$158)*'Inputs - Other'!$G$33)","v":2.6955432271667512E-5},{"$f":"(-('Inputs - Other'!X159-'Inputs - Other'!X$158)*'Inputs - Other'!$G$33)","v":2.851550586499698E-5},{"$f":"(-('Inputs - Other'!Y159-'Inputs - Other'!Y$158)*'Inputs - Other'!$G$33)","v":3.0001733355130928E-5},{"$f":"(-('Inputs - Other'!Z159-'Inputs - Other'!Z$158)*'Inputs - Other'!$G$33)","v":3.1648528957648196E-5},{"$f":"(-('Inputs - Other'!AA159-'Inputs - Other'!AA$158)*'Inputs - Other'!$G$33)","v":3.3394640317706686E-5},{"$f":"(-('Inputs - Other'!AB159-'Inputs - Other'!AB$158)*'Inputs - Other'!$G$33)","v":3.5340910735519176E-5},{"$f":"(-('Inputs - Other'!AC159-'Inputs - Other'!AC$158)*'Inputs - Other'!$G$33)","v":3.7170822527179666E-5},{"$f":"(-('Inputs - Other'!AD159-'Inputs - Other'!AD$158)*'Inputs - Other'!$G$33)","v":3.9209263979294211E-5},{"$f":"(-('Inputs - Other'!AE159-'Inputs - Other'!AE$158)*'Inputs - Other'!$G$33)","v":4.1385962391171297E-5},{"$f":"(-('Inputs - Other'!AF159-'Inputs - Other'!AF$158)*'Inputs - Other'!$G$33)","v":4.3768685381781458E-5},{"$f":"(-('Inputs - Other'!AG159-'Inputs - Other'!AG$158)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.20305720098607269,{"$f":"(-('Inputs - Other'!G160-'Inputs - Other'!G$158)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H160-'Inputs - Other'!H$158)*'Inputs - Other'!$G$33)","v":-5.8618938112431351E-6},{"$f":"(-('Inputs - Other'!I160-'Inputs - Other'!I$158)*'Inputs - Other'!$G$33)","v":4.8928596541486513E-5},{"$f":"(-('Inputs - Other'!J160-'Inputs - Other'!J$158)*'Inputs - Other'!$G$33)","v":3.5661266056905561E-3},{"$f":"(-('Inputs - Other'!K160-'Inputs - Other'!K$158)*'Inputs - Other'!$G$33)","v":-8.7655869368978486E-6},{"$f":"(-('Inputs - Other'!L160-'Inputs - Other'!L$158)*'Inputs - Other'!$G$33)","v":-9.2706296205620581E-6},{"$f":"(-('Inputs - Other'!M160-'Inputs - Other'!M$158)*'Inputs - Other'!$G$33)","v":0.27594858254013843},{"$f":"(-('Inputs - Other'!N160-'Inputs - Other'!N$158)*'Inputs - Other'!$G$33)","v":-1.0291294404542595E-5},{"$f":"(-('Inputs - Other'!O160-'Inputs - Other'!O$158)*'Inputs - Other'!$G$33)","v":-1.0859772536999939E-5},{"$f":"(-('Inputs - Other'!P160-'Inputs - Other'!P$158)*'Inputs - Other'!$G$33)","v":-1.1486823806525619E-5},{"$f":"(-('Inputs - Other'!Q160-'Inputs - Other'!Q$158)*'Inputs - Other'!$G$33)","v":-1.2086792098047078E-5},{"$f":"(-('Inputs - Other'!R160-'Inputs - Other'!R$158)*'Inputs - Other'!$G$33)","v":-1.2752651678742107E-5},{"$f":"(-('Inputs - Other'!S160-'Inputs - Other'!S$158)*'Inputs - Other'!$G$33)","v":-1.345649017728086E-5},{"$f":"(-('Inputs - Other'!T160-'Inputs - Other'!T$158)*'Inputs - Other'!$G$33)","v":-1.4229051015368337E-5},{"$f":"(-('Inputs - Other'!U160-'Inputs - Other'!U$158)*'Inputs - Other'!$G$33)","v":-1.4971305507801162E-5},{"$f":"(-('Inputs - Other'!V160-'Inputs - Other'!V$158)*'Inputs - Other'!$G$33)","v":-1.5804602328808358E-5},{"$f":"(-('Inputs - Other'!W160-'Inputs - Other'!W$158)*'Inputs - Other'!$G$33)","v":-1.6666218192921378E-5},{"$f":"(-('Inputs - Other'!X160-'Inputs - Other'!X$158)*'Inputs - Other'!$G$33)","v":-1.7630888792120297E-5},{"$f":"(-('Inputs - Other'!Y160-'Inputs - Other'!Y$158)*'Inputs - Other'!$G$33)","v":-1.8550014132052127E-5},{"$f":"(-('Inputs - Other'!Z160-'Inputs - Other'!Z$158)*'Inputs - Other'!$G$33)","v":-1.9568755050750682E-5},{"$f":"(-('Inputs - Other'!AA160-'Inputs - Other'!AA$158)*'Inputs - Other'!$G$33)","v":-2.0648444028068731E-5},{"$f":"(-('Inputs - Other'!AB160-'Inputs - Other'!AB$158)*'Inputs - Other'!$G$33)","v":-2.1853603243103943E-5},{"$f":"(-('Inputs - Other'!AC160-'Inputs - Other'!AC$158)*'Inputs - Other'!$G$33)","v":-2.2984500752170451E-5},{"$f":"(-('Inputs - Other'!AD160-'Inputs - Other'!AD$158)*'Inputs - Other'!$G$33)","v":-2.4244512741119115E-5},{"$f":"(-('Inputs - Other'!AE160-'Inputs - Other'!AE$158)*'Inputs - Other'!$G$33)","v":-2.5591895065854407E-5},{"$f":"(-('Inputs - Other'!AF160-'Inputs - Other'!AF$158)*'Inputs - Other'!$G$33)","v":-2.7065538925620519E-5},{"$f":"(-('Inputs - Other'!AG160-'Inputs - Other'!AG$158)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.2190324436420153,{"$f":"(-('Inputs - Other'!G161-'Inputs - Other'!G$158)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H161-'Inputs - Other'!H$158)*'Inputs - Other'!$G$33)","v":9.3298383774254035E-7},{"$f":"(-('Inputs - Other'!I161-'Inputs - Other'!I$158)*'Inputs - Other'!$G$33)","v":-4.1381382231975294E-6},{"$f":"(-('Inputs - Other'!J161-'Inputs - Other'!J$158)*'Inputs - Other'!$G$33)","v":3.5416461218602535E-3},{"$f":"(-('Inputs - Other'!K161-'Inputs - Other'!K$158)*'Inputs - Other'!$G$33)","v":1.5604721889812462E-6},{"$f":"(-('Inputs - Other'!L161-'Inputs - Other'!L$158)*'Inputs - Other'!$G$33)","v":1.6506099637135776E-6},{"$f":"(-('Inputs - Other'!M161-'Inputs - Other'!M$158)*'Inputs - Other'!$G$33)","v":0.29781996555242074},{"$f":"(-('Inputs - Other'!N161-'Inputs - Other'!N$158)*'Inputs - Other'!$G$33)","v":1.8323484953872504E-6},{"$f":"(-('Inputs - Other'!O161-'Inputs - Other'!O$158)*'Inputs - Other'!$G$33)","v":1.9333559327037376E-6},{"$f":"(-('Inputs - Other'!P161-'Inputs - Other'!P$158)*'Inputs - Other'!$G$33)","v":2.0449727808673091E-6},{"$f":"(-('Inputs - Other'!Q161-'Inputs - Other'!Q$158)*'Inputs - Other'!$G$33)","v":2.1515508035968789E-6},{"$f":"(-('Inputs - Other'!R161-'Inputs - Other'!R$158)*'Inputs - Other'!$G$33)","v":2.2701603161262972E-6},{"$f":"(-('Inputs - Other'!S161-'Inputs - Other'!S$158)*'Inputs - Other'!$G$33)","v":2.3954351150578146E-6},{"$f":"(-('Inputs - Other'!T161-'Inputs - Other'!T$158)*'Inputs - Other'!$G$33)","v":2.5328598495193128E-6},{"$f":"(-('Inputs - Other'!U161-'Inputs - Other'!U$158)*'Inputs - Other'!$G$33)","v":2.6650016743831416E-6},{"$f":"(-('Inputs - Other'!V161-'Inputs - Other'!V$158)*'Inputs - Other'!$G$33)","v":2.8128910266457492E-6},{"$f":"(-('Inputs - Other'!W161-'Inputs - Other'!W$158)*'Inputs - Other'!$G$33)","v":2.96674606862959E-6},{"$f":"(-('Inputs - Other'!X161-'Inputs - Other'!X$158)*'Inputs - Other'!$G$33)","v":3.1382218861193375E-6},{"$f":"(-('Inputs - Other'!Y161-'Inputs - Other'!Y$158)*'Inputs - Other'!$G$33)","v":3.3019008771672723E-6},{"$f":"(-('Inputs - Other'!Z161-'Inputs - Other'!Z$158)*'Inputs - Other'!$G$33)","v":3.4830087829060096E-6},{"$f":"(-('Inputs - Other'!AA161-'Inputs - Other'!AA$158)*'Inputs - Other'!$G$33)","v":3.675274370162977E-6},{"$f":"(-('Inputs - Other'!AB161-'Inputs - Other'!AB$158)*'Inputs - Other'!$G$33)","v":3.8893595032078455E-6},{"$f":"(-('Inputs - Other'!AC161-'Inputs - Other'!AC$158)*'Inputs - Other'!$G$33)","v":4.0905103471721387E-6},{"$f":"(-('Inputs - Other'!AD161-'Inputs - Other'!AD$158)*'Inputs - Other'!$G$33)","v":4.3153912710594859E-6},{"$f":"(-('Inputs - Other'!AE161-'Inputs - Other'!AE$158)*'Inputs - Other'!$G$33)","v":4.555456290300221E-6},{"$f":"(-('Inputs - Other'!AF161-'Inputs - Other'!AF$158)*'Inputs - Other'!$G$33)","v":4.8180226828383892E-6},{"$f":"(-('Inputs - Other'!AG161-'Inputs - Other'!AG$158)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.30798794755642361,{"$f":"(-('Inputs - Other'!G162-'Inputs - Other'!G$158)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H162-'Inputs - Other'!H$158)*'Inputs - Other'!$G$33)","v":2.4513140601811756E-6},{"$f":"(-('Inputs - Other'!I162-'Inputs - Other'!I$158)*'Inputs - Other'!$G$33)","v":-1.8390248058608449E-5},{"$f":"(-('Inputs - Other'!J162-'Inputs - Other'!J$158)*'Inputs - Other'!$G$33)","v":3.421380226797055E-3},{"$f":"(-('Inputs - Other'!K162-'Inputs - Other'!K$158)*'Inputs - Other'!$G$33)","v":3.6859116920263057E-6},{"$f":"(-('Inputs - Other'!L162-'Inputs - Other'!L$158)*'Inputs - Other'!$G$33)","v":3.8990324139197584E-6},{"$f":"(-('Inputs - Other'!M162-'Inputs - Other'!M$158)*'Inputs - Other'!$G$33)","v":0.42058275445398863},{"$f":"(-('Inputs - Other'!N162-'Inputs - Other'!N$158)*'Inputs - Other'!$G$33)","v":4.3286107657635091E-6},{"$f":"(-('Inputs - Other'!O162-'Inputs - Other'!O$158)*'Inputs - Other'!$G$33)","v":4.5677785674703468E-6},{"$f":"(-('Inputs - Other'!P162-'Inputs - Other'!P$158)*'Inputs - Other'!$G$33)","v":4.8317678142638376E-6},{"$f":"(-('Inputs - Other'!Q162-'Inputs - Other'!Q$158)*'Inputs - Other'!$G$33)","v":5.0840957331677522E-6},{"$f":"(-('Inputs - Other'!R162-'Inputs - Other'!R$158)*'Inputs - Other'!$G$33)","v":5.3644623247580176E-6},{"$f":"(-('Inputs - Other'!S162-'Inputs - Other'!S$158)*'Inputs - Other'!$G$33)","v":5.6604443849311595E-6},{"$f":"(-('Inputs - Other'!T162-'Inputs - Other'!T$158)*'Inputs - Other'!$G$33)","v":5.98599269396636E-6},{"$f":"(-('Inputs - Other'!U162-'Inputs - Other'!U$158)*'Inputs - Other'!$G$33)","v":6.2983288702665022E-6},{"$f":"(-('Inputs - Other'!V162-'Inputs - Other'!V$158)*'Inputs - Other'!$G$33)","v":6.6480377741148718E-6},{"$f":"(-('Inputs - Other'!W162-'Inputs - Other'!W$158)*'Inputs - Other'!$G$33)","v":7.0111254711302079E-6},{"$f":"(-('Inputs - Other'!X162-'Inputs - Other'!X$158)*'Inputs - Other'!$G$33)","v":7.4174241802297191E-6},{"$f":"(-('Inputs - Other'!Y162-'Inputs - Other'!Y$158)*'Inputs - Other'!$G$33)","v":7.804399085552103E-6},{"$f":"(-('Inputs - Other'!Z162-'Inputs - Other'!Z$158)*'Inputs - Other'!$G$33)","v":8.232827129677804E-6},{"$f":"(-('Inputs - Other'!AA162-'Inputs - Other'!AA$158)*'Inputs - Other'!$G$33)","v":8.6872075977218567E-6},{"$f":"(-('Inputs - Other'!AB162-'Inputs - Other'!AB$158)*'Inputs - Other'!$G$33)","v":9.1930501001102362E-6},{"$f":"(-('Inputs - Other'!AC162-'Inputs - Other'!AC$158)*'Inputs - Other'!$G$33)","v":9.6702195032612778E-6},{"$f":"(-('Inputs - Other'!AD162-'Inputs - Other'!AD$158)*'Inputs - Other'!$G$33)","v":1.0200138671798576E-5},{"$f":"(-('Inputs - Other'!AE162-'Inputs - Other'!AE$158)*'Inputs - Other'!$G$33)","v":1.0765311162710611E-5},{"$f":"(-('Inputs - Other'!AF162-'Inputs - Other'!AF$158)*'Inputs - Other'!$G$33)","v":1.1385814033048475E-5},{"$f":"(-('Inputs - Other'!AG162-'Inputs - Other'!AG$158)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.16319945123488461,{"$f":"(-('Inputs - Other'!G163-'Inputs - Other'!G$158)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H163-'Inputs - Other'!H$158)*'Inputs - Other'!$G$33)","v":2.7849153099168689E-6},{"$f":"(-('Inputs - Other'!I163-'Inputs - Other'!I$158)*'Inputs - Other'!$G$33)","v":-1.2730761639545563E-5},{"$f":"(-('Inputs - Other'!J163-'Inputs - Other'!J$158)*'Inputs - Other'!$G$33)","v":1.213248823091817E-3},{"$f":"(-('Inputs - Other'!K163-'Inputs - Other'!K$158)*'Inputs - Other'!$G$33)","v":4.241578898918252E-6},{"$f":"(-('Inputs - Other'!L163-'Inputs - Other'!L$158)*'Inputs - Other'!$G$33)","v":4.4863004736167967E-6},{"$f":"(-('Inputs - Other'!M163-'Inputs - Other'!M$158)*'Inputs - Other'!$G$33)","v":0.22351465947988913},{"$f":"(-('Inputs - Other'!N163-'Inputs - Other'!N$158)*'Inputs - Other'!$G$33)","v":4.9803248279938855E-6},{"$f":"(-('Inputs - Other'!O163-'Inputs - Other'!O$158)*'Inputs - Other'!$G$33)","v":5.2548067508714167E-6},{"$f":"(-('Inputs - Other'!P163-'Inputs - Other'!P$158)*'Inputs - Other'!$G$33)","v":5.5582547411483992E-6},{"$f":"(-('Inputs - Other'!Q163-'Inputs - Other'!Q$158)*'Inputs - Other'!$G$33)","v":5.8480352644708501E-6},{"$f":"(-('Inputs - Other'!R163-'Inputs - Other'!R$158)*'Inputs - Other'!$G$33)","v":6.1703193177497695E-6},{"$f":"(-('Inputs - Other'!S163-'Inputs - Other'!S$158)*'Inputs - Other'!$G$33)","v":6.5107953407672552E-6},{"$f":"(-('Inputs - Other'!T163-'Inputs - Other'!T$158)*'Inputs - Other'!$G$33)","v":6.8842413831734156E-6},{"$f":"(-('Inputs - Other'!U163-'Inputs - Other'!U$158)*'Inputs - Other'!$G$33)","v":7.243413749254562E-6},{"$f":"(-('Inputs - Other'!V163-'Inputs - Other'!V$158)*'Inputs - Other'!$G$33)","v":7.6455678380442775E-6},{"$f":"(-('Inputs - Other'!W163-'Inputs - Other'!W$158)*'Inputs - Other'!$G$33)","v":8.0634721069770205E-6},{"$f":"(-('Inputs - Other'!X163-'Inputs - Other'!X$158)*'Inputs - Other'!$G$33)","v":8.5293774756809744E-6},{"$f":"(-('Inputs - Other'!Y163-'Inputs - Other'!Y$158)*'Inputs - Other'!$G$33)","v":8.9743480366618131E-6},{"$f":"(-('Inputs - Other'!Z163-'Inputs - Other'!Z$158)*'Inputs - Other'!$G$33)","v":9.4665318764308585E-6},{"$f":"(-('Inputs - Other'!AA163-'Inputs - Other'!AA$158)*'Inputs - Other'!$G$33)","v":9.9890718625246001E-6},{"$f":"(-('Inputs - Other'!AB163-'Inputs - Other'!AB$158)*'Inputs - Other'!$G$33)","v":1.0571067478516567E-5},{"$f":"(-('Inputs - Other'!AC163-'Inputs - Other'!AC$158)*'Inputs - Other'!$G$33)","v":1.1117375385876594E-5},{"$f":"(-('Inputs - Other'!AD163-'Inputs - Other'!AD$158)*'Inputs - Other'!$G$33)","v":1.1728592621570706E-5},{"$f":"(-('Inputs - Other'!AE163-'Inputs - Other'!AE$158)*'Inputs - Other'!$G$33)","v":1.2380675835226243E-5},{"$f":"(-('Inputs - Other'!AF163-'Inputs - Other'!AF$158)*'Inputs - Other'!$G$33)","v":1.3093755428138207E-5},{"$f":"(-('Inputs - Other'!AG163-'Inputs - Other'!AG$158)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.1660349950266562,{"$f":"(-('Inputs - Other'!G164-'Inputs - Other'!G$158)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H164-'Inputs - Other'!H$158)*'Inputs - Other'!$G$33)","v":1.4392321489253845E-5},{"$f":"(-('Inputs - Other'!I164-'Inputs - Other'!I$158)*'Inputs - Other'!$G$33)","v":-8.7124174200425841E-5},{"$f":"(-('Inputs - Other'!J164-'Inputs - Other'!J$158)*'Inputs - Other'!$G$33)","v":1.6523534806197517},{"$f":"(-('Inputs - Other'!K164-'Inputs - Other'!K$158)*'Inputs - Other'!$G$33)","v":1.782542163073346E-5},{"$f":"(-('Inputs - Other'!L164-'Inputs - Other'!L$158)*'Inputs - Other'!$G$33)","v":1.8855585994428374E-5},{"$f":"(-('Inputs - Other'!M164-'Inputs - Other'!M$158)*'Inputs - Other'!$G$33)","v":-0.33281079208347819},{"$f":"(-('Inputs - Other'!N164-'Inputs - Other'!N$158)*'Inputs - Other'!$G$33)","v":2.093152702580443E-5},{"$f":"(-('Inputs - Other'!O164-'Inputs - Other'!O$158)*'Inputs - Other'!$G$33)","v":2.2086837781507513E-5},{"$f":"(-('Inputs - Other'!P164-'Inputs - Other'!P$158)*'Inputs - Other'!$G$33)","v":2.3362461078845197E-5},{"$f":"(-('Inputs - Other'!Q164-'Inputs - Other'!Q$158)*'Inputs - Other'!$G$33)","v":2.4581971420118997E-5},{"$f":"(-('Inputs - Other'!R164-'Inputs - Other'!R$158)*'Inputs - Other'!$G$33)","v":2.5936656244690337E-5},{"$f":"(-('Inputs - Other'!S164-'Inputs - Other'!S$158)*'Inputs - Other'!$G$33)","v":2.7367738926043824E-5},{"$f":"(-('Inputs - Other'!T164-'Inputs - Other'!T$158)*'Inputs - Other'!$G$33)","v":2.8939543405968937E-5},{"$f":"(-('Inputs - Other'!U164-'Inputs - Other'!U$158)*'Inputs - Other'!$G$33)","v":3.0449173422754279E-5},{"$f":"(-('Inputs - Other'!V164-'Inputs - Other'!V$158)*'Inputs - Other'!$G$33)","v":3.2141792833149565E-5},{"$f":"(-('Inputs - Other'!W164-'Inputs - Other'!W$158)*'Inputs - Other'!$G$33)","v":3.3895302490109078E-5},{"$f":"(-('Inputs - Other'!X164-'Inputs - Other'!X$158)*'Inputs - Other'!$G$33)","v":3.5856963144377875E-5},{"$f":"(-('Inputs - Other'!Y164-'Inputs - Other'!Y$158)*'Inputs - Other'!$G$33)","v":3.7726458421182299E-5},{"$f":"(-('Inputs - Other'!Z164-'Inputs - Other'!Z$158)*'Inputs - Other'!$G$33)","v":3.9797166687448599E-5},{"$f":"(-('Inputs - Other'!AA164-'Inputs - Other'!AA$158)*'Inputs - Other'!$G$33)","v":4.1993491042889146E-5},{"$f":"(-('Inputs - Other'!AB164-'Inputs - Other'!AB$158)*'Inputs - Other'!$G$33)","v":4.4441355297522323E-5},{"$f":"(-('Inputs - Other'!AC164-'Inputs - Other'!AC$158)*'Inputs - Other'!$G$33)","v":4.6741854165033502E-5},{"$f":"(-('Inputs - Other'!AD164-'Inputs - Other'!AD$158)*'Inputs - Other'!$G$33)","v":4.9305966887057896E-5},{"$f":"(-('Inputs - Other'!AE164-'Inputs - Other'!AE$158)*'Inputs - Other'!$G$33)","v":5.2043883862534123E-5},{"$f":"(-('Inputs - Other'!AF164-'Inputs - Other'!AF$158)*'Inputs - Other'!$G$33)","v":5.5039982829022336E-5},{"$f":"(-('Inputs - Other'!AG164-'Inputs - Other'!AG$158)*'Inputs - Other'!$G$33)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G116+1","v":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]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":15.763773493391176},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":6.912051612725495E-2},0.22774378819877383,1.7562417145827751,1.102084354346222,1.9020591835800307,1.2940608967411933,1.0692255265736321,1.4069927441832897,1.358963183182984,1.2696750166206781,0.68816729306255608,0.69778246279041867,0.57582069751173737,0.79244415020976822,1.1541579025179791,1.4914627028283811,1.804261791640033,1.3567693359349826,2.296414325808688,1.2851105832446865,2.4047856672183423,2.1158885794808424,0.76883541427328839,1.9973045032981538,0.74435541968100871,0]
[null,null,null,"Option 2","June $2022 m",19.695859447994891,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},9.6713224674477655E-2,7.8309331976258417E-2,2.6247994732694928,1.4504439488245635,1.9130147486550342,1.7192599219119558,1.577531238886192,1.9309549052034323,1.9617464498103991,1.5603553133991601,0.66339149489877769,0.99448160915166528,0.59610820756755289,0.64584596397309157,1.4399478941813568,1.819611728592939,2.4625879775917627,1.9654495471022038,3.3026449597918126,1.0051695074065778,3.11706246523643,2.722816838385008,0.479772047050463,2.4348521260604499,0.3583595196872027,0]
[null,null,null,"Option 2A","June $2022 m",19.424170096378379,0,9.6954873657232127E-2,7.8607673954908891E-2,2.6100598522697283,1.4404377952187686,1.8981397533897799,1.7128387379935148,1.5579216551913766,1.8700695772356117,1.9207160040567128,1.4870140957433586,0.65793753551249923,0.97965965890050011,0.55810197438597753,0.69100151585677227,1.4198546624489061,1.7992017336146355,2.4220432523436548,1.9711009885481214,3.2529521476986147,0.99204462153571793,3.096574437732825,2.6957247113984009,0.42140621902431091,2.3904248353167974,0.33152232000861104,0]
[null,null,null,"Option 2B","June $2022 m",17.034055885957422,0,9.5829026539772211E-2,7.8164522994188995E-2,2.4654196871012859,1.3616694894647343,1.528584041239065,1.6537577471555664,1.3899190172499309,1.5914913294537736,1.6215414593461666,1.140032402364348,0.40335050336054551,0.88821000053376464,0.42519820746561132,0.35016177753079286,1.2837500968334994,1.6441972573972961,2.1888052952435273,1.7618393406290482,2.834798951751504,0.78592246901186602,2.8734111143063887,2.4502992256400287,-3.9778604644542206E-2,2.3674523507214529,0.47144181963467624,0]
[null,null,null,"Option 3","June $2022 m",29.077038940277529,0,8.4052367012115742E-2,6.5830648878052872E-2,0.86342160840018456,1.3593349304360494,1.7571100796802492,1.5046623079134669,1.7136008484833096,2.2848186453852679,2.7570090322507141,4.2684881042313627,3.0400169605558895,1.2890240385257732,2.5793043273803953,2.1208392298494521,3.167357150703094,2.8408980089203784,3.083433711588135,4.1007020285651539,6.8815175146931562,4.2147070242399058,5.3466138451202747,4.6255579235350472,2.8357592011453612,0.9888661413107882,-1.8190108806386569,0]
[null,null,null,"Option 4","June $2022 m",104.33312520598327,0,-3.2808974332953517E-2,-3.5366934240205095E-2,12.743427864691244,10.750185987102093,15.302731479798476,4.4129449738059456,3.4409505257475623,8.0321912288381796,7.5900794469785771,9.9134523620891102,8.6303833720133571,8.6385758905637378,8.8473032602770445,9.3497642111789592,9.0687858411578794,9.3881872855720534,10.045205299428817,8.9921684322503577,9.1111389699724885,8.9469612794525002,9.0093769255484357,9.3441735681600608,4.5831695628085827,7.7753327738819218,9.6441447872340014,0]

{"sheet":"High mine load","index":24,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation from Molong to Parkes - Other sensitivities"]
[null,null,"Higher load forecast - Step Change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the sensitivity that increases the forecast demand in the Orange area and includes this as part of the assumptions made under the Step change scenario. The calculations here determine the preferred option for this RIT-T under the Step change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":28.63566633512017},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":-0.16439849308030954},-0.93316194995747748,2.5959874008330854,1.3374577461224044,2.2366974990064263,1.1060467054299383,2.0720400786045805,2.9614893655689745,2.6358884285326694,1.7938101226563405,2.266994319193818,1.1992575144679958,1.7942438790920878,1.9780409524627793,1.4853471950213422,2.7039487960026345,2.6910335959556448,3.3177314033692431,4.3022030353505629,2.3999076691812662,2.7945408708013915,3.4183088953406382,2.6407928296475554,6.4667892153316062,10.483991730846327,{"$f":"'Inputs - Other'!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",39.58712143445468,{"$f":"(G119-G40)","v":0},-0.29313740081982637,-4.6540907699961949,1.5806458698672081,2.2827693991571882,2.9176826396055846,1.8380234240063191,2.8461677013926971,4.6542011856228607,4.2206858296451646,3.5169615349434578,2.7151606381485704,1.9446092070788854,2.4218811966712157,3.208368360744267,2.2928527462435859,4.35261363318223,4.3951736522709641,5.9910097183623865,8.7764186299455691,3.4233436058313766,4.5750689824939359,5.454872991829796,4.0013111923799558,8.4552927224885455,11.134337416004712,{"$f":"'Inputs - Other'!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",39.092813081490917,0,-0.3397282528786883,-5.06610154317816,1.3824303405156604,2.2498436360170562,2.897063058099465,1.9015430015222485,2.7319489104535486,4.6313566050769035,4.2073531338764463,3.5063686453877256,2.6919663082284093,1.8940317714650758,2.416813247033625,3.2814695410009262,2.1567155537136551,4.277454043238901,4.4613569852168702,5.9426130245096491,8.6148653591578377,3.6812982331552759,4.5724667397163925,5.5945320131143363,4.1990298696523283,8.0284947573138048,11.670585949455836,{"$f":"'Inputs - Other'!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",20.080716892988256,0,-1.4336538115405233,-16.355043860981386,-4.3495894567656324,1.9479445053317019,2.5214455040375627,1.4685687548762636,2.395433212567712,4.3544804977268665,3.8424037268438638,3.0732692519659852,2.3185826961221632,1.4302203295415348,2.1150404222252308,3.3059454598393079,1.5637570658908593,4.0576084500559801,4.2417320271867762,5.4513213925593327,8.1266360427180349,3.4649326094547712,3.8637687852043041,5.7876854645605391,3.5826227823268759,9.763138504461752,12.714254885974855,{"$f":"'Inputs - Other'!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",2.7360663719088469,0,-1.8400699521103294,-23.886368414496985,-10.700301665751308,1.687075487577923,2.4132642734048559,1.4881215414316906,2.5167452342526309,4.5168167613766057,4.0540419109972614,2.6693763878280632,2.0586428767857892,1.1215754420900677,1.4290565642394184,1.1297554681488893,3.5927477037680831,4.0507228674312765,2.7969106167783155,5.6379329634167732,10.389309476761545,1.2669561061056704,4.1381206759067171,4.3293721673679313,2.3504798691358579,-0.30852508084693464,-10.670440750168636,{"$f":"'Inputs - Other'!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-60.031754425784627,0,-18.787231738639928,-98.496659338254062,-55.683457748523161,9.0574517082069406,13.760273976462525,1.853927231067388,2.5766416947238531,10.867827195134142,10.49349027070785,8.0864972745414114,7.2952426497698255,6.1927796385383562,6.8494294000762412,7.7553260038061609,6.0884907407161046,6.9993466870330128,7.447478123073676,6.964707243396413,6.3532851433401785,7.5532845832974811,5.2056181782328572,9.024990744734815,5.3687302244902586,9.068539152876216,17.224495654585244,{"$f":"'Inputs - Other'!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"'Inputs - Other'!G74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H74*'Inputs - Other'!$G$22","v":0.24384112619406736},{"$f":"'Inputs - Other'!I74*'Inputs - Other'!$G$22","v":1.1629346018486288},{"$f":"'Inputs - Other'!J74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!K74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG74*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Inputs - Other'!G75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H75*'Inputs - Other'!$G$22","v":0.45016823297366276},{"$f":"'Inputs - Other'!I75*'Inputs - Other'!$G$22","v":4.7549019607843137},{"$f":"'Inputs - Other'!J75*'Inputs - Other'!$G$22","v":2.297733689136404},{"$f":"'Inputs - Other'!K75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG75*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"'Inputs - Other'!G76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H76*'Inputs - Other'!$G$22","v":0.49706075724175269},{"$f":"'Inputs - Other'!I76*'Inputs - Other'!$G$22","v":5.1675561743435043},{"$f":"'Inputs - Other'!J76*'Inputs - Other'!$G$22","v":2.4946822910623814},{"$f":"'Inputs - Other'!K76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG76*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Inputs - Other'!G77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H77*'Inputs - Other'!$G$22","v":1.5755888154078197},{"$f":"'Inputs - Other'!I77*'Inputs - Other'!$G$22","v":16.449897513245926},{"$f":"'Inputs - Other'!J77*'Inputs - Other'!$G$22","v":7.9435936110144256},{"$f":"'Inputs - Other'!K77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG77*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Inputs - Other'!G78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H78*'Inputs - Other'!$G$22","v":1.9788645241133926},{"$f":"'Inputs - Other'!I78*'Inputs - Other'!$G$22","v":23.980836910701161},{"$f":"'Inputs - Other'!J78*'Inputs - Other'!$G$22","v":12.576575008701704},{"$f":"'Inputs - Other'!K78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG78*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Inputs - Other'!G79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H79*'Inputs - Other'!$G$22","v":18.757009707235952},{"$f":"'Inputs - Other'!I79*'Inputs - Other'!$G$22","v":98.474300962988735},{"$f":"'Inputs - Other'!J79*'Inputs - Other'!$G$22","v":68.463085431411216},{"$f":"'Inputs - Other'!K79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG79*'Inputs - Other'!$G$22","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"'Inputs - Other'!G83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!K83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!L83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!M83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!N83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!O83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!P83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Q83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!R83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!S83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!T83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!U83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!V83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!W83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!X83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Y83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Z83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AA83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AB83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AC83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AD83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AE83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AF83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},0]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Inputs - Other'!G84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!L84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!M84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!N84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!O84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!P84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Q84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!R84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!S84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!T84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!U84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!V84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!W84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!X84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Y84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Z84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AA84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AB84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AC84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AD84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AE84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AF84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},0]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Inputs - Other'!G85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!L85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!M85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!N85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!O85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!P85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Q85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!R85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!S85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!T85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!U85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!V85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!W85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!X85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Y85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Z85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AA85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AB85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AC85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AD85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AE85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AF85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},0]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Inputs - Other'!G86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!L86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!M86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!N86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!O86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!P86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Q86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!R86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!S86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!T86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!U86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!V86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!W86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!X86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Y86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Z86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AA86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AB86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AC86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AD86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AE86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AF86*'Inputs - Other'!$G$24","v":0.25969079939668172},0]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Inputs - Other'!G87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!L87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!M87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!N87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!O87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!P87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Q87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!R87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!S87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!T87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!U87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!V87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!W87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!X87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Y87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Z87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AA87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AB87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AC87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AD87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AE87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AF87*'Inputs - Other'!$G$24","v":0.3853627644351626},0]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Inputs - Other'!G88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!L88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!M88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!N88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!O88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!P88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Q88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!R88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!S88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!T88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!U88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!V88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!W88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!X88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Y88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Z88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AA88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AB88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AC88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AD88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AE88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AF88*'Inputs - Other'!$G$24","v":1.8569439610163592},0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":-1.1063446791142515},{"$f":"(-('Inputs - Other'!G171-'Inputs - Other'!G$170)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H171-'Inputs - Other'!H$170)*'Inputs - Other'!$G$28)","v":8.0864382192885387E-2},{"$f":"(-('Inputs - Other'!I171-'Inputs - Other'!I$170)*'Inputs - Other'!$G$28)","v":0.23988462761190021},{"$f":"(-('Inputs - Other'!J171-'Inputs - Other'!J$170)*'Inputs - Other'!$G$28)","v":-0.36477156795990595},{"$f":"(-('Inputs - Other'!K171-'Inputs - Other'!K$170)*'Inputs - Other'!$G$28)","v":0.62372246755808192},{"$f":"(-('Inputs - Other'!L171-'Inputs - Other'!L$170)*'Inputs - Other'!$G$28)","v":-0.41104665536181528},{"$f":"(-('Inputs - Other'!M171-'Inputs - Other'!M$170)*'Inputs - Other'!$G$28)","v":0.4774634692591917},{"$f":"(-('Inputs - Other'!N171-'Inputs - Other'!N$170)*'Inputs - Other'!$G$28)","v":-0.25264728610500242},{"$f":"(-('Inputs - Other'!O171-'Inputs - Other'!O$170)*'Inputs - Other'!$G$28)","v":-0.92893637675251739},{"$f":"(-('Inputs - Other'!P171-'Inputs - Other'!P$170)*'Inputs - Other'!$G$28)","v":-0.6812850118692495},{"$f":"(-('Inputs - Other'!Q171-'Inputs - Other'!Q$170)*'Inputs - Other'!$G$28)","v":-0.38349969440992027},{"$f":"(-('Inputs - Other'!R171-'Inputs - Other'!R$170)*'Inputs - Other'!$G$28)","v":-0.73689364524284429},{"$f":"(-('Inputs - Other'!S171-'Inputs - Other'!S$170)*'Inputs - Other'!$G$28)","v":-1.247534515731104},{"$f":"(-('Inputs - Other'!T171-'Inputs - Other'!T$170)*'Inputs - Other'!$G$28)","v":2.0600902198793847E-2},{"$f":"(-('Inputs - Other'!U171-'Inputs - Other'!U$170)*'Inputs - Other'!$G$28)","v":-9.2645711634986583E-2},{"$f":"(-('Inputs - Other'!V171-'Inputs - Other'!V$170)*'Inputs - Other'!$G$28)","v":7.4664146550503574E-2},{"$f":"(-('Inputs - Other'!W171-'Inputs - Other'!W$170)*'Inputs - Other'!$G$28)","v":0.39282116991921612},{"$f":"(-('Inputs - Other'!X171-'Inputs - Other'!X$170)*'Inputs - Other'!$G$28)","v":8.8138637900556205E-2},{"$f":"(-('Inputs - Other'!Y171-'Inputs - Other'!Y$170)*'Inputs - Other'!$G$28)","v":1.0337074844846939},{"$f":"(-('Inputs - Other'!Z171-'Inputs - Other'!Z$170)*'Inputs - Other'!$G$28)","v":0.98654595155653624},{"$f":"(-('Inputs - Other'!AA171-'Inputs - Other'!AA$170)*'Inputs - Other'!$G$28)","v":0.35445853571889074},{"$f":"(-('Inputs - Other'!AB171-'Inputs - Other'!AB$170)*'Inputs - Other'!$G$28)","v":0.67134935392482475},{"$f":"(-('Inputs - Other'!AC171-'Inputs - Other'!AC$170)*'Inputs - Other'!$G$28)","v":1.1040158214472058},{"$f":"(-('Inputs - Other'!AD171-'Inputs - Other'!AD$170)*'Inputs - Other'!$G$28)","v":1.5452378863553804},{"$f":"(-('Inputs - Other'!AE171-'Inputs - Other'!AE$170)*'Inputs - Other'!$G$28)","v":-1.7369898575259413},{"$f":"(-('Inputs - Other'!AF171-'Inputs - Other'!AF$170)*'Inputs - Other'!$G$28)","v":-2.8104435843154079},{"$f":"(-('Inputs - Other'!AG171-'Inputs - Other'!AG$170)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2","June $2022 m",-3.9224700852964296,{"$f":"(-('Inputs - Other'!G172-'Inputs - Other'!G$170)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H172-'Inputs - Other'!H$170)*'Inputs - Other'!$G$28)","v":0.16178143118486332},{"$f":"(-('Inputs - Other'!I172-'Inputs - Other'!I$170)*'Inputs - Other'!$G$28)","v":0.10221713901273688},{"$f":"(-('Inputs - Other'!J172-'Inputs - Other'!J$170)*'Inputs - Other'!$G$28)","v":-0.6299230157637794},{"$f":"(-('Inputs - Other'!K172-'Inputs - Other'!K$170)*'Inputs - Other'!$G$28)","v":0.81597064165430311},{"$f":"(-('Inputs - Other'!L172-'Inputs - Other'!L$170)*'Inputs - Other'!$G$28)","v":-0.24390326038837884},{"$f":"(-('Inputs - Other'!M172-'Inputs - Other'!M$170)*'Inputs - Other'!$G$28)","v":0.93121748281464534},{"$f":"(-('Inputs - Other'!N172-'Inputs - Other'!N$170)*'Inputs - Other'!$G$28)","v":-0.52819291189189244},{"$f":"(-('Inputs - Other'!O172-'Inputs - Other'!O$170)*'Inputs - Other'!$G$28)","v":-1.6041664251260954},{"$f":"(-('Inputs - Other'!P172-'Inputs - Other'!P$170)*'Inputs - Other'!$G$28)","v":-1.2052454250865594},{"$f":"(-('Inputs - Other'!Q172-'Inputs - Other'!Q$170)*'Inputs - Other'!$G$28)","v":-1.127785557428524},{"$f":"(-('Inputs - Other'!R172-'Inputs - Other'!R$170)*'Inputs - Other'!$G$28)","v":-1.3590465440402113},{"$f":"(-('Inputs - Other'!S172-'Inputs - Other'!S$170)*'Inputs - Other'!$G$28)","v":-1.5714469489560088},{"$f":"(-('Inputs - Other'!T172-'Inputs - Other'!T$170)*'Inputs - Other'!$G$28)","v":6.4240905630867928E-3},{"$f":"(-('Inputs - Other'!U172-'Inputs - Other'!U$170)*'Inputs - Other'!$G$28)","v":-0.81757489772735426},{"$f":"(-('Inputs - Other'!V172-'Inputs - Other'!V$170)*'Inputs - Other'!$G$28)","v":-0.38523411734570345},{"$f":"(-('Inputs - Other'!W172-'Inputs - Other'!W$170)*'Inputs - Other'!$G$28)","v":-0.27645469953131396},{"$f":"(-('Inputs - Other'!X172-'Inputs - Other'!X$170)*'Inputs - Other'!$G$28)","v":-0.12014340715541039},{"$f":"(-('Inputs - Other'!Y172-'Inputs - Other'!Y$170)*'Inputs - Other'!$G$28)","v":0.60541951808636441},{"$f":"(-('Inputs - Other'!Z172-'Inputs - Other'!Z$170)*'Inputs - Other'!$G$28)","v":-8.5245582316701984E-2},{"$f":"(-('Inputs - Other'!AA172-'Inputs - Other'!AA$170)*'Inputs - Other'!$G$28)","v":0.54435310759504318},{"$f":"(-('Inputs - Other'!AB172-'Inputs - Other'!AB$170)*'Inputs - Other'!$G$28)","v":0.14524648195424561},{"$f":"(-('Inputs - Other'!AC172-'Inputs - Other'!AC$170)*'Inputs - Other'!$G$28)","v":1.0883912168002325},{"$f":"(-('Inputs - Other'!AD172-'Inputs - Other'!AD$170)*'Inputs - Other'!$G$28)","v":1.8955243679261002},{"$f":"(-('Inputs - Other'!AE172-'Inputs - Other'!AE$170)*'Inputs - Other'!$G$28)","v":-1.4386388870013889},{"$f":"(-('Inputs - Other'!AF172-'Inputs - Other'!AF$170)*'Inputs - Other'!$G$28)","v":-2.2411997894296292},{"$f":"(-('Inputs - Other'!AG172-'Inputs - Other'!AG$170)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-3.746001136014419,{"$f":"(-('Inputs - Other'!G173-'Inputs - Other'!G$170)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H173-'Inputs - Other'!H$170)*'Inputs - Other'!$G$28)","v":0.16190292849978505},{"$f":"(-('Inputs - Other'!I173-'Inputs - Other'!I$170)*'Inputs - Other'!$G$28)","v":0.10273483262699301},{"$f":"(-('Inputs - Other'!J173-'Inputs - Other'!J$170)*'Inputs - Other'!$G$28)","v":-0.63446842298617412},{"$f":"(-('Inputs - Other'!K173-'Inputs - Other'!K$170)*'Inputs - Other'!$G$28)","v":0.80115763496587533},{"$f":"(-('Inputs - Other'!L173-'Inputs - Other'!L$170)*'Inputs - Other'!$G$28)","v":-0.2443660026769976},{"$f":"(-('Inputs - Other'!M173-'Inputs - Other'!M$170)*'Inputs - Other'!$G$28)","v":0.92720145669454723},{"$f":"(-('Inputs - Other'!N173-'Inputs - Other'!N$170)*'Inputs - Other'!$G$28)","v":-0.42882113802829736},{"$f":"(-('Inputs - Other'!O173-'Inputs - Other'!O$170)*'Inputs - Other'!$G$28)","v":-1.6031675742433436},{"$f":"(-('Inputs - Other'!P173-'Inputs - Other'!P$170)*'Inputs - Other'!$G$28)","v":-1.2271095636001519},{"$f":"(-('Inputs - Other'!Q173-'Inputs - Other'!Q$170)*'Inputs - Other'!$G$28)","v":-1.1494257221454518},{"$f":"(-('Inputs - Other'!R173-'Inputs - Other'!R$170)*'Inputs - Other'!$G$28)","v":-1.3111025753987633},{"$f":"(-('Inputs - Other'!S173-'Inputs - Other'!S$170)*'Inputs - Other'!$G$28)","v":-1.5470829468870306},{"$f":"(-('Inputs - Other'!T173-'Inputs - Other'!T$170)*'Inputs - Other'!$G$28)","v":-1.8287967975993524E-2},{"$f":"(-('Inputs - Other'!U173-'Inputs - Other'!U$170)*'Inputs - Other'!$G$28)","v":-0.93668112572504469},{"$f":"(-('Inputs - Other'!V173-'Inputs - Other'!V$170)*'Inputs - Other'!$G$28)","v":-0.24554110481244606},{"$f":"(-('Inputs - Other'!W173-'Inputs - Other'!W$170)*'Inputs - Other'!$G$28)","v":-0.14563361578939293},{"$f":"(-('Inputs - Other'!X173-'Inputs - Other'!X$170)*'Inputs - Other'!$G$28)","v":-0.12393750967885353},{"$f":"(-('Inputs - Other'!Y173-'Inputs - Other'!Y$170)*'Inputs - Other'!$G$28)","v":0.60883355331475286},{"$f":"(-('Inputs - Other'!Z173-'Inputs - Other'!Z$170)*'Inputs - Other'!$G$28)","v":2.8149404446935478E-2},{"$f":"(-('Inputs - Other'!AA173-'Inputs - Other'!AA$170)*'Inputs - Other'!$G$28)","v":0.35348719344415258},{"$f":"(-('Inputs - Other'!AB173-'Inputs - Other'!AB$170)*'Inputs - Other'!$G$28)","v":3.6183291605084378E-2},{"$f":"(-('Inputs - Other'!AC173-'Inputs - Other'!AC$170)*'Inputs - Other'!$G$28)","v":1.2071244958915486},{"$f":"(-('Inputs - Other'!AD173-'Inputs - Other'!AD$170)*'Inputs - Other'!$G$28)","v":1.9113543902774381},{"$f":"(-('Inputs - Other'!AE173-'Inputs - Other'!AE$170)*'Inputs - Other'!$G$28)","v":-1.2254307341734147},{"$f":"(-('Inputs - Other'!AF173-'Inputs - Other'!AF$170)*'Inputs - Other'!$G$28)","v":-2.1528610186096557},{"$f":"(-('Inputs - Other'!AG173-'Inputs - Other'!AG$170)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-3.4407268979087453,{"$f":"(-('Inputs - Other'!G174-'Inputs - Other'!G$170)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H174-'Inputs - Other'!H$170)*'Inputs - Other'!$G$28)","v":0.14579667689849884},{"$f":"(-('Inputs - Other'!I174-'Inputs - Other'!I$170)*'Inputs - Other'!$G$28)","v":9.5939218385865388E-2},{"$f":"(-('Inputs - Other'!J174-'Inputs - Other'!J$170)*'Inputs - Other'!$G$28)","v":-0.54595549400528398},{"$f":"(-('Inputs - Other'!K174-'Inputs - Other'!K$170)*'Inputs - Other'!$G$28)","v":0.76384360948964058},{"$f":"(-('Inputs - Other'!L174-'Inputs - Other'!L$170)*'Inputs - Other'!$G$28)","v":-0.32854694863885925},{"$f":"(-('Inputs - Other'!M174-'Inputs - Other'!M$170)*'Inputs - Other'!$G$28)","v":0.84186151327071457},{"$f":"(-('Inputs - Other'!N174-'Inputs - Other'!N$170)*'Inputs - Other'!$G$28)","v":-0.44267512436317702},{"$f":"(-('Inputs - Other'!O174-'Inputs - Other'!O$170)*'Inputs - Other'!$G$28)","v":-1.6425349142280083},{"$f":"(-('Inputs - Other'!P174-'Inputs - Other'!P$170)*'Inputs - Other'!$G$28)","v":-1.2265626580447133},{"$f":"(-('Inputs - Other'!Q174-'Inputs - Other'!Q$170)*'Inputs - Other'!$G$28)","v":-1.1830107603127544},{"$f":"(-('Inputs - Other'!R174-'Inputs - Other'!R$170)*'Inputs - Other'!$G$28)","v":-1.2193193478822195},{"$f":"(-('Inputs - Other'!S174-'Inputs - Other'!S$170)*'Inputs - Other'!$G$28)","v":-1.3297954317508811},{"$f":"(-('Inputs - Other'!T174-'Inputs - Other'!T$170)*'Inputs - Other'!$G$28)","v":-0.11678533758458798},{"$f":"(-('Inputs - Other'!U174-'Inputs - Other'!U$170)*'Inputs - Other'!$G$28)","v":-1.1812469436308675},{"$f":"(-('Inputs - Other'!V174-'Inputs - Other'!V$170)*'Inputs - Other'!$G$28)","v":-0.16943406241966841},{"$f":"(-('Inputs - Other'!W174-'Inputs - Other'!W$170)*'Inputs - Other'!$G$28)","v":-1.9591691640016506E-2},{"$f":"(-('Inputs - Other'!X174-'Inputs - Other'!X$170)*'Inputs - Other'!$G$28)","v":-0.3402660358221965},{"$f":"(-('Inputs - Other'!Y174-'Inputs - Other'!Y$170)*'Inputs - Other'!$G$28)","v":0.90228604746357632},{"$f":"(-('Inputs - Other'!Z174-'Inputs - Other'!Z$170)*'Inputs - Other'!$G$28)","v":0.24672105014735735},{"$f":"(-('Inputs - Other'!AA174-'Inputs - Other'!AA$170)*'Inputs - Other'!$G$28)","v":0.24798513847895265},{"$f":"(-('Inputs - Other'!AB174-'Inputs - Other'!AB$170)*'Inputs - Other'!$G$28)","v":0.25237597806926715},{"$f":"(-('Inputs - Other'!AC174-'Inputs - Other'!AC$170)*'Inputs - Other'!$G$28)","v":1.5828053530179886},{"$f":"(-('Inputs - Other'!AD174-'Inputs - Other'!AD$170)*'Inputs - Other'!$G$28)","v":2.7615082815023015},{"$f":"(-('Inputs - Other'!AE174-'Inputs - Other'!AE$170)*'Inputs - Other'!$G$28)","v":-2.4466584014630826},{"$f":"(-('Inputs - Other'!AF174-'Inputs - Other'!AF$170)*'Inputs - Other'!$G$28)","v":-1.3516674196150689},{"$f":"(-('Inputs - Other'!AG174-'Inputs - Other'!AG$170)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 3","June $2022 m",-6.0076540129105016,{"$f":"(-('Inputs - Other'!G175-'Inputs - Other'!G$170)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H175-'Inputs - Other'!H$170)*'Inputs - Other'!$G$28)","v":0.14313223574845324},{"$f":"(-('Inputs - Other'!I175-'Inputs - Other'!I$170)*'Inputs - Other'!$G$28)","v":9.6461475141040864E-2},{"$f":"(-('Inputs - Other'!J175-'Inputs - Other'!J$170)*'Inputs - Other'!$G$28)","v":-1.1445753505959146},{"$f":"(-('Inputs - Other'!K175-'Inputs - Other'!K$170)*'Inputs - Other'!$G$28)","v":0.62560618382872235},{"$f":"(-('Inputs - Other'!L175-'Inputs - Other'!L$170)*'Inputs - Other'!$G$28)","v":-8.9248034850697877E-2},{"$f":"(-('Inputs - Other'!M175-'Inputs - Other'!M$170)*'Inputs - Other'!$G$28)","v":1.0774307487611168},{"$f":"(-('Inputs - Other'!N175-'Inputs - Other'!N$170)*'Inputs - Other'!$G$28)","v":-0.32525750187073754},{"$f":"(-('Inputs - Other'!O175-'Inputs - Other'!O$170)*'Inputs - Other'!$G$28)","v":-1.5676918412077612},{"$f":"(-('Inputs - Other'!P175-'Inputs - Other'!P$170)*'Inputs - Other'!$G$28)","v":-1.2093745290817424},{"$f":"(-('Inputs - Other'!Q175-'Inputs - Other'!Q$170)*'Inputs - Other'!$G$28)","v":-0.55946600104221034},{"$f":"(-('Inputs - Other'!R175-'Inputs - Other'!R$170)*'Inputs - Other'!$G$28)","v":-1.5932052600198858},{"$f":"(-('Inputs - Other'!S175-'Inputs - Other'!S$170)*'Inputs - Other'!$G$28)","v":-1.0066393357687957},{"$f":"(-('Inputs - Other'!T175-'Inputs - Other'!T$170)*'Inputs - Other'!$G$28)","v":0.28798129906090253},{"$f":"(-('Inputs - Other'!U175-'Inputs - Other'!U$170)*'Inputs - Other'!$G$28)","v":0.67444549178549096},{"$f":"(-('Inputs - Other'!V175-'Inputs - Other'!V$170)*'Inputs - Other'!$G$28)","v":-1.8797216828878618},{"$f":"(-('Inputs - Other'!W175-'Inputs - Other'!W$170)*'Inputs - Other'!$G$28)","v":-1.4258661629719427},{"$f":"(-('Inputs - Other'!X175-'Inputs - Other'!X$170)*'Inputs - Other'!$G$28)","v":-1.6542425421871485},{"$f":"(-('Inputs - Other'!Y175-'Inputs - Other'!Y$170)*'Inputs - Other'!$G$28)","v":-0.80700685107808567},{"$f":"(-('Inputs - Other'!Z175-'Inputs - Other'!Z$170)*'Inputs - Other'!$G$28)","v":-2.7960982260559604},{"$f":"(-('Inputs - Other'!AA175-'Inputs - Other'!AA$170)*'Inputs - Other'!$G$28)","v":-0.23642544299582369},{"$f":"(-('Inputs - Other'!AB175-'Inputs - Other'!AB$170)*'Inputs - Other'!$G$28)","v":-1.318598490443037},{"$f":"(-('Inputs - Other'!AC175-'Inputs - Other'!AC$170)*'Inputs - Other'!$G$28)","v":-1.8560489250465935},{"$f":"(-('Inputs - Other'!AD175-'Inputs - Other'!AD$170)*'Inputs - Other'!$G$28)","v":-0.74618385234111884},{"$f":"(-('Inputs - Other'!AE175-'Inputs - Other'!AE$170)*'Inputs - Other'!$G$28)","v":4.2987279548726747},{"$f":"(-('Inputs - Other'!AF175-'Inputs - Other'!AF$170)*'Inputs - Other'!$G$28)","v":1.2923117461675702},{"$f":"(-('Inputs - Other'!AG175-'Inputs - Other'!AG$170)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.63965193105377771,{"$f":"(-('Inputs - Other'!G176-'Inputs - Other'!G$170)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H176-'Inputs - Other'!H$170)*'Inputs - Other'!$G$28)","v":-2.9107891743478831E-2},{"$f":"(-('Inputs - Other'!I176-'Inputs - Other'!I$170)*'Inputs - Other'!$G$28)","v":-2.0452321611628577E-2},{"$f":"(-('Inputs - Other'!J176-'Inputs - Other'!J$170)*'Inputs - Other'!$G$28)","v":-0.34170555700256955},{"$f":"(-('Inputs - Other'!K176-'Inputs - Other'!K$170)*'Inputs - Other'!$G$28)","v":0.36154217521334431},{"$f":"(-('Inputs - Other'!L176-'Inputs - Other'!L$170)*'Inputs - Other'!$G$28)","v":-2.8522899587610482},{"$f":"(-('Inputs - Other'!M176-'Inputs - Other'!M$170)*'Inputs - Other'!$G$28)","v":1.9473916650661067},{"$f":"(-('Inputs - Other'!N176-'Inputs - Other'!N$170)*'Inputs - Other'!$G$28)","v":2.3294805699940753},{"$f":"(-('Inputs - Other'!O176-'Inputs - Other'!O$170)*'Inputs - Other'!$G$28)","v":-3.893353932266109},{"$f":"(-('Inputs - Other'!P176-'Inputs - Other'!P$170)*'Inputs - Other'!$G$28)","v":-2.117139244381633},{"$f":"(-('Inputs - Other'!Q176-'Inputs - Other'!Q$170)*'Inputs - Other'!$G$28)","v":5.8539452168133721E-2},{"$f":"(-('Inputs - Other'!R176-'Inputs - Other'!R$170)*'Inputs - Other'!$G$28)","v":0.65110720453822069},{"$f":"(-('Inputs - Other'!S176-'Inputs - Other'!S$170)*'Inputs - Other'!$G$28)","v":0.397142944045072},{"$f":"(-('Inputs - Other'!T176-'Inputs - Other'!T$170)*'Inputs - Other'!$G$28)","v":8.6333618356093211E-2},{"$f":"(-('Inputs - Other'!U176-'Inputs - Other'!U$170)*'Inputs - Other'!$G$28)","v":-0.99636526959648108},{"$f":"(-('Inputs - Other'!V176-'Inputs - Other'!V$170)*'Inputs - Other'!$G$28)","v":1.1554079914825479},{"$f":"(-('Inputs - Other'!W176-'Inputs - Other'!W$170)*'Inputs - Other'!$G$28)","v":1.2497692730000836},{"$f":"(-('Inputs - Other'!X176-'Inputs - Other'!X$170)*'Inputs - Other'!$G$28)","v":1.4174212443188026},{"$f":"(-('Inputs - Other'!Y176-'Inputs - Other'!Y$170)*'Inputs - Other'!$G$28)","v":0.98367325063259159},{"$f":"(-('Inputs - Other'!Z176-'Inputs - Other'!Z$170)*'Inputs - Other'!$G$28)","v":1.3566084413561157},{"$f":"(-('Inputs - Other'!AA176-'Inputs - Other'!AA$170)*'Inputs - Other'!$G$28)","v":0.24484989168877291},{"$f":"(-('Inputs - Other'!AB176-'Inputs - Other'!AB$170)*'Inputs - Other'!$G$28)","v":1.9537481293330075},{"$f":"(-('Inputs - Other'!AC176-'Inputs - Other'!AC$170)*'Inputs - Other'!$G$28)","v":0.53400448444278936},{"$f":"(-('Inputs - Other'!AD176-'Inputs - Other'!AD$170)*'Inputs - Other'!$G$28)","v":1.6658167785626574},{"$f":"(-('Inputs - Other'!AE176-'Inputs - Other'!AE$170)*'Inputs - Other'!$G$28)","v":-2.8450281425000412},{"$f":"(-('Inputs - Other'!AF176-'Inputs - Other'!AF$170)*'Inputs - Other'!$G$28)","v":-3.1442374875871337},{"$f":"(-('Inputs - Other'!AG176-'Inputs - Other'!AG$170)*'Inputs - Other'!$G$28)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},2049]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":24.773982063450994},{"$f":"(-('Inputs - Other'!G181-'Inputs - Other'!G$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H181-'Inputs - Other'!H$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I181-'Inputs - Other'!I$180)*'Inputs - Other'!$G$29)","v":-1.2574670087417417E-4},{"$f":"(-('Inputs - Other'!J181-'Inputs - Other'!J$180)*'Inputs - Other'!$G$29)","v":2.7147666242398145},{"$f":"(-('Inputs - Other'!K181-'Inputs - Other'!K$180)*'Inputs - Other'!$G$29)","v":0.42992669143359308},{"$f":"(-('Inputs - Other'!L181-'Inputs - Other'!L$180)*'Inputs - Other'!$G$29)","v":2.3708921475672469},{"$f":"(-('Inputs - Other'!M181-'Inputs - Other'!M$180)*'Inputs - Other'!$G$29)","v":0.58043301226416588},{"$f":"(-('Inputs - Other'!N181-'Inputs - Other'!N$180)*'Inputs - Other'!$G$29)","v":1.8822393807158733},{"$f":"(-('Inputs - Other'!O181-'Inputs - Other'!O$180)*'Inputs - Other'!$G$29)","v":3.409159636727054},{"$f":"(-('Inputs - Other'!P181-'Inputs - Other'!P$180)*'Inputs - Other'!$G$29)","v":2.9046858766514561},{"$f":"(-('Inputs - Other'!Q181-'Inputs - Other'!Q$180)*'Inputs - Other'!$G$29)","v":1.7534462048888599},{"$f":"(-('Inputs - Other'!R181-'Inputs - Other'!R$180)*'Inputs - Other'!$G$29)","v":2.442611527732879},{"$f":"(-('Inputs - Other'!S181-'Inputs - Other'!S$180)*'Inputs - Other'!$G$29)","v":1.8622058700912021},{"$f":"(-('Inputs - Other'!T181-'Inputs - Other'!T$180)*'Inputs - Other'!$G$29)","v":1.3251973423193704},{"$f":"(-('Inputs - Other'!U181-'Inputs - Other'!U$180)*'Inputs - Other'!$G$29)","v":1.6813967883135774},{"$f":"(-('Inputs - Other'!V181-'Inputs - Other'!V$180)*'Inputs - Other'!$G$29)","v":0.79500691831708536},{"$f":"(-('Inputs - Other'!W181-'Inputs - Other'!W$180)*'Inputs - Other'!$G$29)","v":1.4534703618628555},{"$f":"(-('Inputs - Other'!X181-'Inputs - Other'!X$180)*'Inputs - Other'!$G$29)","v":1.9715189854450728},{"$f":"(-('Inputs - Other'!Y181-'Inputs - Other'!Y$180)*'Inputs - Other'!$G$29)","v":2.3342530856480153},{"$f":"(-('Inputs - Other'!Z181-'Inputs - Other'!Z$180)*'Inputs - Other'!$G$29)","v":3.013897538461606},{"$f":"(-('Inputs - Other'!AA181-'Inputs - Other'!AA$180)*'Inputs - Other'!$G$29)","v":1.5576697644792148},{"$f":"(-('Inputs - Other'!AB181-'Inputs - Other'!AB$180)*'Inputs - Other'!$G$29)","v":2.3725584945095761},{"$f":"(-('Inputs - Other'!AC181-'Inputs - Other'!AC$180)*'Inputs - Other'!$G$29)","v":2.2690841672974784},{"$f":"(-('Inputs - Other'!AD181-'Inputs - Other'!AD$180)*'Inputs - Other'!$G$29)","v":1.4734402574013075},{"$f":"(-('Inputs - Other'!AE181-'Inputs - Other'!AE$180)*'Inputs - Other'!$G$29)","v":5.7646065001354145},{"$f":"(-('Inputs - Other'!AF181-'Inputs - Other'!AF$180)*'Inputs - Other'!$G$29)","v":7.5467421343564638},{"$f":"(-('Inputs - Other'!AG181-'Inputs - Other'!AG$180)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",40.40385303650713,{"$f":"(-('Inputs - Other'!G182-'Inputs - Other'!G$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H182-'Inputs - Other'!H$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I182-'Inputs - Other'!I$180)*'Inputs - Other'!$G$29)","v":-1.6817015546166658E-4},{"$f":"(-('Inputs - Other'!J182-'Inputs - Other'!J$180)*'Inputs - Other'!$G$29)","v":4.1053532277901468},{"$f":"(-('Inputs - Other'!K182-'Inputs - Other'!K$180)*'Inputs - Other'!$G$29)","v":1.0565986735650768},{"$f":"(-('Inputs - Other'!L182-'Inputs - Other'!L$180)*'Inputs - Other'!$G$29)","v":2.8868096902037905},{"$f":"(-('Inputs - Other'!M182-'Inputs - Other'!M$180)*'Inputs - Other'!$G$29)","v":0.65423360701288402},{"$f":"(-('Inputs - Other'!N182-'Inputs - Other'!N$180)*'Inputs - Other'!$G$29)","v":2.8971240934301932},{"$f":"(-('Inputs - Other'!O182-'Inputs - Other'!O$180)*'Inputs - Other'!$G$29)","v":5.3795005323299847},{"$f":"(-('Inputs - Other'!P182-'Inputs - Other'!P$180)*'Inputs - Other'!$G$29)","v":4.6431095343677953},{"$f":"(-('Inputs - Other'!Q182-'Inputs - Other'!Q$180)*'Inputs - Other'!$G$29)","v":3.8547307244853073},{"$f":"(-('Inputs - Other'!R182-'Inputs - Other'!R$180)*'Inputs - Other'!$G$29)","v":3.7150792983829888},{"$f":"(-('Inputs - Other'!S182-'Inputs - Other'!S$180)*'Inputs - Other'!$G$29)","v":2.8162426906646942},{"$f":"(-('Inputs - Other'!T182-'Inputs - Other'!T$180)*'Inputs - Other'!$G$29)","v":1.9108549841157583},{"$f":"(-('Inputs - Other'!U182-'Inputs - Other'!U$180)*'Inputs - Other'!$G$29)","v":3.1941973105294892},{"$f":"(-('Inputs - Other'!V182-'Inputs - Other'!V$180)*'Inputs - Other'!$G$29)","v":2.1057874767502653},{"$f":"(-('Inputs - Other'!W182-'Inputs - Other'!W$180)*'Inputs - Other'!$G$29)","v":3.5610577991174068},{"$f":"(-('Inputs - Other'!X182-'Inputs - Other'!X$180)*'Inputs - Other'!$G$29)","v":3.38051236699539},{"$f":"(-('Inputs - Other'!Y182-'Inputs - Other'!Y$180)*'Inputs - Other'!$G$29)","v":5.0865310655008216},{"$f":"(-('Inputs - Other'!Z182-'Inputs - Other'!Z$180)*'Inputs - Other'!$G$29)","v":7.8668539633090404},{"$f":"(-('Inputs - Other'!AA182-'Inputs - Other'!AA$180)*'Inputs - Other'!$G$29)","v":2.8287451973974385},{"$f":"(-('Inputs - Other'!AB182-'Inputs - Other'!AB$180)*'Inputs - Other'!$G$29)","v":4.4359364383544744},{"$f":"(-('Inputs - Other'!AC182-'Inputs - Other'!AC$180)*'Inputs - Other'!$G$29)","v":4.1400429993082071},{"$f":"(-('Inputs - Other'!AD182-'Inputs - Other'!AD$180)*'Inputs - Other'!$G$29)","v":2.7383397259472986},{"$f":"(-('Inputs - Other'!AE182-'Inputs - Other'!AE$180)*'Inputs - Other'!$G$29)","v":6.609946045333345},{"$f":"(-('Inputs - Other'!AF182-'Inputs - Other'!AF$180)*'Inputs - Other'!$G$29)","v":6.9844978773471666},{"$f":"(-('Inputs - Other'!AG182-'Inputs - Other'!AG$180)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",40.070223274382805,{"$f":"(-('Inputs - Other'!G183-'Inputs - Other'!G$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H183-'Inputs - Other'!H$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I183-'Inputs - Other'!I$180)*'Inputs - Other'!$G$29)","v":-4.1074411157637769E-5},{"$f":"(-('Inputs - Other'!J183-'Inputs - Other'!J$180)*'Inputs - Other'!$G$29)","v":4.1090436343248484},{"$f":"(-('Inputs - Other'!K183-'Inputs - Other'!K$180)*'Inputs - Other'!$G$29)","v":1.0634633018521527},{"$f":"(-('Inputs - Other'!L183-'Inputs - Other'!L$180)*'Inputs - Other'!$G$29)","v":2.8773166880637291},{"$f":"(-('Inputs - Other'!M183-'Inputs - Other'!M$180)*'Inputs - Other'!$G$29)","v":0.62051941560821433},{"$f":"(-('Inputs - Other'!N183-'Inputs - Other'!N$180)*'Inputs - Other'!$G$29)","v":2.7144948045411184},{"$f":"(-('Inputs - Other'!O183-'Inputs - Other'!O$180)*'Inputs - Other'!$G$29)","v":5.3564815259405805},{"$f":"(-('Inputs - Other'!P183-'Inputs - Other'!P$180)*'Inputs - Other'!$G$29)","v":4.6519653289751659},{"$f":"(-('Inputs - Other'!Q183-'Inputs - Other'!Q$180)*'Inputs - Other'!$G$29)","v":3.8593501618925075},{"$f":"(-('Inputs - Other'!R183-'Inputs - Other'!R$180)*'Inputs - Other'!$G$29)","v":3.6382995455114724},{"$f":"(-('Inputs - Other'!S183-'Inputs - Other'!S$180)*'Inputs - Other'!$G$29)","v":2.7600925161086707},{"$f":"(-('Inputs - Other'!T183-'Inputs - Other'!T$180)*'Inputs - Other'!$G$29)","v":1.9316238948731552},{"$f":"(-('Inputs - Other'!U183-'Inputs - Other'!U$180)*'Inputs - Other'!$G$29)","v":3.3840486934368528},{"$f":"(-('Inputs - Other'!V183-'Inputs - Other'!V$180)*'Inputs - Other'!$G$29)","v":1.9543344837675249},{"$f":"(-('Inputs - Other'!W183-'Inputs - Other'!W$180)*'Inputs - Other'!$G$29)","v":3.4875324658933096},{"$f":"(-('Inputs - Other'!X183-'Inputs - Other'!X$180)*'Inputs - Other'!$G$29)","v":3.519253891245171},{"$f":"(-('Inputs - Other'!Y183-'Inputs - Other'!Y$180)*'Inputs - Other'!$G$29)","v":5.0113341082942497},{"$f":"(-('Inputs - Other'!Z183-'Inputs - Other'!Z$180)*'Inputs - Other'!$G$29)","v":7.59787651012266},{"$f":"(-('Inputs - Other'!AA183-'Inputs - Other'!AA$180)*'Inputs - Other'!$G$29)","v":3.0880861300302058},{"$f":"(-('Inputs - Other'!AB183-'Inputs - Other'!AB$180)*'Inputs - Other'!$G$29)","v":4.2906191090969514},{"$f":"(-('Inputs - Other'!AC183-'Inputs - Other'!AC$180)*'Inputs - Other'!$G$29)","v":4.0936366351888864},{"$f":"(-('Inputs - Other'!AD183-'Inputs - Other'!AD$180)*'Inputs - Other'!$G$29)","v":2.6579795374709647},{"$f":"(-('Inputs - Other'!AE183-'Inputs - Other'!AE$180)*'Inputs - Other'!$G$29)","v":6.4772806964901974},{"$f":"(-('Inputs - Other'!AF183-'Inputs - Other'!AF$180)*'Inputs - Other'!$G$29)","v":6.9679508276967681},{"$f":"(-('Inputs - Other'!AG183-'Inputs - Other'!AG$180)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",39.832152989837233,{"$f":"(-('Inputs - Other'!G184-'Inputs - Other'!G$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H184-'Inputs - Other'!H$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I184-'Inputs - Other'!I$180)*'Inputs - Other'!$G$29)","v":-1.7834590266829764E-4},{"$f":"(-('Inputs - Other'!J184-'Inputs - Other'!J$180)*'Inputs - Other'!$G$29)","v":3.770725523138367},{"$f":"(-('Inputs - Other'!K184-'Inputs - Other'!K$180)*'Inputs - Other'!$G$29)","v":0.9610372098895823},{"$f":"(-('Inputs - Other'!L184-'Inputs - Other'!L$180)*'Inputs - Other'!$G$29)","v":2.7812760249385065},{"$f":"(-('Inputs - Other'!M184-'Inputs - Other'!M$180)*'Inputs - Other'!$G$29)","v":0.68203208301247287},{"$f":"(-('Inputs - Other'!N184-'Inputs - Other'!N$180)*'Inputs - Other'!$G$29)","v":2.5945977572655465},{"$f":"(-('Inputs - Other'!O184-'Inputs - Other'!O$180)*'Inputs - Other'!$G$29)","v":5.3456625866883769},{"$f":"(-('Inputs - Other'!P184-'Inputs - Other'!P$180)*'Inputs - Other'!$G$29)","v":4.5098970147237196},{"$f":"(-('Inputs - Other'!Q184-'Inputs - Other'!Q$180)*'Inputs - Other'!$G$29)","v":3.6966901571877315},{"$f":"(-('Inputs - Other'!R184-'Inputs - Other'!R$180)*'Inputs - Other'!$G$29)","v":3.3109822402293503},{"$f":"(-('Inputs - Other'!S184-'Inputs - Other'!S$180)*'Inputs - Other'!$G$29)","v":2.4353512378211235},{"$f":"(-('Inputs - Other'!T184-'Inputs - Other'!T$180)*'Inputs - Other'!$G$29)","v":2.0415037807961198},{"$f":"(-('Inputs - Other'!U184-'Inputs - Other'!U$180)*'Inputs - Other'!$G$29)","v":3.9463429499937774},{"$f":"(-('Inputs - Other'!V184-'Inputs - Other'!V$180)*'Inputs - Other'!$G$29)","v":1.6433792474199436},{"$f":"(-('Inputs - Other'!W184-'Inputs - Other'!W$180)*'Inputs - Other'!$G$29)","v":3.4469736483606539},{"$f":"(-('Inputs - Other'!X184-'Inputs - Other'!X$180)*'Inputs - Other'!$G$29)","v":3.6805285929222009},{"$f":"(-('Inputs - Other'!Y184-'Inputs - Other'!Y$180)*'Inputs - Other'!$G$29)","v":4.6880918578681303},{"$f":"(-('Inputs - Other'!Z184-'Inputs - Other'!Z$180)*'Inputs - Other'!$G$29)","v":7.3875214093768591},{"$f":"(-('Inputs - Other'!AA184-'Inputs - Other'!AA$180)*'Inputs - Other'!$G$29)","v":3.3784240484637849},{"$f":"(-('Inputs - Other'!AB184-'Inputs - Other'!AB$180)*'Inputs - Other'!$G$29)","v":3.9142895402401336},{"$f":"(-('Inputs - Other'!AC184-'Inputs - Other'!AC$180)*'Inputs - Other'!$G$29)","v":4.420392142579658},{"$f":"(-('Inputs - Other'!AD184-'Inputs - Other'!AD$180)*'Inputs - Other'!$G$29)","v":2.3227273598840839},{"$f":"(-('Inputs - Other'!AE184-'Inputs - Other'!AE$180)*'Inputs - Other'!$G$29)","v":9.568848257571517},{"$f":"(-('Inputs - Other'!AF184-'Inputs - Other'!AF$180)*'Inputs - Other'!$G$29)","v":6.6695469912992849},{"$f":"(-('Inputs - Other'!AG184-'Inputs - Other'!AG$180)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",33.412872040735323,{"$f":"(-('Inputs - Other'!G185-'Inputs - Other'!G$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H185-'Inputs - Other'!H$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I185-'Inputs - Other'!I$180)*'Inputs - Other'!$G$29)","v":-1.5316203257498273E-4},{"$f":"(-('Inputs - Other'!J185-'Inputs - Other'!J$180)*'Inputs - Other'!$G$29)","v":2.7764273099448928},{"$f":"(-('Inputs - Other'!K185-'Inputs - Other'!K$180)*'Inputs - Other'!$G$29)","v":0.98921581504305323},{"$f":"(-('Inputs - Other'!L185-'Inputs - Other'!L$180)*'Inputs - Other'!$G$29)","v":2.5732091264267183},{"$f":"(-('Inputs - Other'!M185-'Inputs - Other'!M$180)*'Inputs - Other'!$G$29)","v":0.61376857991217548},{"$f":"(-('Inputs - Other'!N185-'Inputs - Other'!N$180)*'Inputs - Other'!$G$29)","v":2.6892930006679308},{"$f":"(-('Inputs - Other'!O185-'Inputs - Other'!O$180)*'Inputs - Other'!$G$29)","v":5.460046067732037},{"$f":"(-('Inputs - Other'!P185-'Inputs - Other'!P$180)*'Inputs - Other'!$G$29)","v":4.740823607805396},{"$f":"(-('Inputs - Other'!Q185-'Inputs - Other'!Q$180)*'Inputs - Other'!$G$29)","v":2.9569583634529408},{"$f":"(-('Inputs - Other'!R185-'Inputs - Other'!R$180)*'Inputs - Other'!$G$29)","v":4.4487980761850849},{"$f":"(-('Inputs - Other'!S185-'Inputs - Other'!S$180)*'Inputs - Other'!$G$29)","v":1.9198307152337293},{"$f":"(-('Inputs - Other'!T185-'Inputs - Other'!T$180)*'Inputs - Other'!$G$29)","v":1.0849954381992575},{"$f":"(-('Inputs - Other'!U185-'Inputs - Other'!U$180)*'Inputs - Other'!$G$29)","v":0.51908083805210481},{"$f":"(-('Inputs - Other'!V185-'Inputs - Other'!V$180)*'Inputs - Other'!$G$29)","v":3.9293699973222829},{"$f":"(-('Inputs - Other'!W185-'Inputs - Other'!W$180)*'Inputs - Other'!$G$29)","v":3.9819294139742851},{"$f":"(-('Inputs - Other'!X185-'Inputs - Other'!X$180)*'Inputs - Other'!$G$29)","v":3.1079357608159626},{"$f":"(-('Inputs - Other'!Y185-'Inputs - Other'!Y$180)*'Inputs - Other'!$G$29)","v":4.9038449171166576},{"$f":"(-('Inputs - Other'!Z185-'Inputs - Other'!Z$180)*'Inputs - Other'!$G$29)","v":10.408576426287254},{"$f":"(-('Inputs - Other'!AA185-'Inputs - Other'!AA$180)*'Inputs - Other'!$G$29)","v":1.3976109511295363},{"$f":"(-('Inputs - Other'!AB185-'Inputs - Other'!AB$180)*'Inputs - Other'!$G$29)","v":6.0460651337853051},{"$f":"(-('Inputs - Other'!AC185-'Inputs - Other'!AC$180)*'Inputs - Other'!$G$29)","v":5.6180393764607288},{"$f":"(-('Inputs - Other'!AD185-'Inputs - Other'!AD$180)*'Inputs - Other'!$G$29)","v":2.2320767766614154},{"$f":"(-('Inputs - Other'!AE185-'Inputs - Other'!AE$180)*'Inputs - Other'!$G$29)","v":-3.3678475479719054},{"$f":"(-('Inputs - Other'!AF185-'Inputs - Other'!AF$180)*'Inputs - Other'!$G$29)","v":-2.7563516718691972},{"$f":"(-('Inputs - Other'!AG185-'Inputs - Other'!AG$180)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",93.240345673726708,{"$f":"(-('Inputs - Other'!G186-'Inputs - Other'!G$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H186-'Inputs - Other'!H$180)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I186-'Inputs - Other'!I$180)*'Inputs - Other'!$G$29)","v":-1.6293241530718205E-4},{"$f":"(-('Inputs - Other'!J186-'Inputs - Other'!J$180)*'Inputs - Other'!$G$29)","v":10.430439039533326},{"$f":"(-('Inputs - Other'!K186-'Inputs - Other'!K$180)*'Inputs - Other'!$G$29)","v":8.7264188665042184},{"$f":"(-('Inputs - Other'!L186-'Inputs - Other'!L$180)*'Inputs - Other'!$G$29)","v":15.679110117706387},{"$f":"(-('Inputs - Other'!M186-'Inputs - Other'!M$180)*'Inputs - Other'!$G$29)","v":1.1936517786334662},{"$f":"(-('Inputs - Other'!N186-'Inputs - Other'!N$180)*'Inputs - Other'!$G$29)","v":1.209725953274301},{"$f":"(-('Inputs - Other'!O186-'Inputs - Other'!O$180)*'Inputs - Other'!$G$29)","v":14.69839929203863},{"$f":"(-('Inputs - Other'!P186-'Inputs - Other'!P$180)*'Inputs - Other'!$G$29)","v":12.826588822814301},{"$f":"(-('Inputs - Other'!Q186-'Inputs - Other'!Q$180)*'Inputs - Other'!$G$29)","v":8.0772683999321089},{"$f":"(-('Inputs - Other'!R186-'Inputs - Other'!R$180)*'Inputs - Other'!$G$29)","v":6.4392398136233169},{"$f":"(-('Inputs - Other'!S186-'Inputs - Other'!S$180)*'Inputs - Other'!$G$29)","v":6.0278475146715209},{"$f":"(-('Inputs - Other'!T186-'Inputs - Other'!T$180)*'Inputs - Other'!$G$29)","v":6.8524201925474699},{"$f":"(-('Inputs - Other'!U186-'Inputs - Other'!U$180)*'Inputs - Other'!$G$29)","v":8.5710395871519722},{"$f":"(-('Inputs - Other'!V186-'Inputs - Other'!V$180)*'Inputs - Other'!$G$29)","v":5.5854474886436947},{"$f":"(-('Inputs - Other'!W186-'Inputs - Other'!W$180)*'Inputs - Other'!$G$29)","v":6.2832025022562448},{"$f":"(-('Inputs - Other'!X186-'Inputs - Other'!X$180)*'Inputs - Other'!$G$29)","v":6.4941975409929},{"$f":"(-('Inputs - Other'!Y186-'Inputs - Other'!Y$180)*'Inputs - Other'!$G$29)","v":6.8328656266912731},{"$f":"(-('Inputs - Other'!Z186-'Inputs - Other'!Z$180)*'Inputs - Other'!$G$29)","v":6.2210188295721309},{"$f":"(-('Inputs - Other'!AA186-'Inputs - Other'!AA$180)*'Inputs - Other'!$G$29)","v":7.7787800108999363},{"$f":"(-('Inputs - Other'!AB186-'Inputs - Other'!AB$180)*'Inputs - Other'!$G$29)","v":4.7147698223634507},{"$f":"(-('Inputs - Other'!AC186-'Inputs - Other'!AC$180)*'Inputs - Other'!$G$29)","v":8.9617699104219355},{"$f":"(-('Inputs - Other'!AD186-'Inputs - Other'!AD$180)*'Inputs - Other'!$G$29)","v":4.6263910099314671},{"$f":"(-('Inputs - Other'!AE186-'Inputs - Other'!AE$180)*'Inputs - Other'!$G$29)","v":10.34174604088912},{"$f":"(-('Inputs - Other'!AF186-'Inputs - Other'!AF$180)*'Inputs - Other'!$G$29)","v":12.863676152330299},{"$f":"(-('Inputs - Other'!AG186-'Inputs - Other'!AG$180)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":8.1723382411035388},{"$f":"(-('Inputs - Other'!G189-'Inputs - Other'!G$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H189-'Inputs - Other'!H$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I189-'Inputs - Other'!I$188)*'Inputs - Other'!$G$29)","v":-2.0542388590172322E-5},{"$f":"(-('Inputs - Other'!J189-'Inputs - Other'!J$188)*'Inputs - Other'!$G$29)","v":0.40730395977806211},{"$f":"(-('Inputs - Other'!K189-'Inputs - Other'!K$188)*'Inputs - Other'!$G$29)","v":6.1983829907148902E-2},{"$f":"(-('Inputs - Other'!L189-'Inputs - Other'!L$188)*'Inputs - Other'!$G$29)","v":0.3808891856249943},{"$f":"(-('Inputs - Other'!M189-'Inputs - Other'!M$188)*'Inputs - Other'!$G$29)","v":8.6331232916791123E-2},{"$f":"(-('Inputs - Other'!N189-'Inputs - Other'!N$188)*'Inputs - Other'!$G$29)","v":0.46189479947793188},{"$f":"(-('Inputs - Other'!O189-'Inputs - Other'!O$188)*'Inputs - Other'!$G$29)","v":0.62341584860632793},{"$f":"(-('Inputs - Other'!P189-'Inputs - Other'!P$188)*'Inputs - Other'!$G$29)","v":0.51523313703341955},{"$f":"(-('Inputs - Other'!Q189-'Inputs - Other'!Q$188)*'Inputs - Other'!$G$29)","v":0.42404637024480962},{"$f":"(-('Inputs - Other'!R189-'Inputs - Other'!R$188)*'Inputs - Other'!$G$29)","v":0.71412625010407282},{"$f":"(-('Inputs - Other'!S189-'Inputs - Other'!S$188)*'Inputs - Other'!$G$29)","v":0.576254953234411},{"$f":"(-('Inputs - Other'!T189-'Inputs - Other'!T$188)*'Inputs - Other'!$G$29)","v":0.45966600004248903},{"$f":"(-('Inputs - Other'!U189-'Inputs - Other'!U$188)*'Inputs - Other'!$G$29)","v":0.48734768957683627},{"$f":"(-('Inputs - Other'!V189-'Inputs - Other'!V$188)*'Inputs - Other'!$G$29)","v":0.30518300501694284},{"$f":"(-('Inputs - Other'!W189-'Inputs - Other'!W$188)*'Inputs - Other'!$G$29)","v":0.50069034381294841},{"$f":"(-('Inputs - Other'!X189-'Inputs - Other'!X$188)*'Inputs - Other'!$G$29)","v":0.47197826036926926},{"$f":"(-('Inputs - Other'!Y189-'Inputs - Other'!Y$188)*'Inputs - Other'!$G$29)","v":0.59708989905448107},{"$f":"(-('Inputs - Other'!Z189-'Inputs - Other'!Z$188)*'Inputs - Other'!$G$29)","v":0.82492060086769925},{"$f":"(-('Inputs - Other'!AA189-'Inputs - Other'!AA$188)*'Inputs - Other'!$G$29)","v":0.51317242632330817},{"$f":"(-('Inputs - Other'!AB189-'Inputs - Other'!AB$188)*'Inputs - Other'!$G$29)","v":0.74622881484265235},{"$f":"(-('Inputs - Other'!AC189-'Inputs - Other'!AC$188)*'Inputs - Other'!$G$29)","v":0.53131066432388252},{"$f":"(-('Inputs - Other'!AD189-'Inputs - Other'!AD$188)*'Inputs - Other'!$G$29)","v":0.32802675745961096},{"$f":"(-('Inputs - Other'!AE189-'Inputs - Other'!AE$188)*'Inputs - Other'!$G$29)","v":5.9181337519066801},{"$f":"(-('Inputs - Other'!AF189-'Inputs - Other'!AF$188)*'Inputs - Other'!$G$29)","v":6.0714410409609627},{"$f":"(-('Inputs - Other'!AG189-'Inputs - Other'!AG$188)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",12.895014411346558,{"$f":"(-('Inputs - Other'!G190-'Inputs - Other'!G$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H190-'Inputs - Other'!H$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I190-'Inputs - Other'!I$188)*'Inputs - Other'!$G$29)","v":-2.7516333702237716E-5},{"$f":"(-('Inputs - Other'!J190-'Inputs - Other'!J$188)*'Inputs - Other'!$G$29)","v":0.61419569966429322},{"$f":"(-('Inputs - Other'!K190-'Inputs - Other'!K$188)*'Inputs - Other'!$G$29)","v":0.15929382906742262},{"$f":"(-('Inputs - Other'!L190-'Inputs - Other'!L$188)*'Inputs - Other'!$G$29)","v":0.46373374990446337},{"$f":"(-('Inputs - Other'!M190-'Inputs - Other'!M$188)*'Inputs - Other'!$G$29)","v":8.7064874777013301E-2},{"$f":"(-('Inputs - Other'!N190-'Inputs - Other'!N$188)*'Inputs - Other'!$G$29)","v":0.64237656703960511},{"$f":"(-('Inputs - Other'!O190-'Inputs - Other'!O$188)*'Inputs - Other'!$G$29)","v":1.1139188552447195},{"$f":"(-('Inputs - Other'!P190-'Inputs - Other'!P$188)*'Inputs - Other'!$G$29)","v":1.0074951154253995},{"$f":"(-('Inputs - Other'!Q190-'Inputs - Other'!Q$188)*'Inputs - Other'!$G$29)","v":0.94717215207367644},{"$f":"(-('Inputs - Other'!R190-'Inputs - Other'!R$188)*'Inputs - Other'!$G$29)","v":1.1064380047544091},{"$f":"(-('Inputs - Other'!S190-'Inputs - Other'!S$188)*'Inputs - Other'!$G$29)","v":0.8798191912569564},{"$f":"(-('Inputs - Other'!T190-'Inputs - Other'!T$188)*'Inputs - Other'!$G$29)","v":0.63649650810225467},{"$f":"(-('Inputs - Other'!U190-'Inputs - Other'!U$188)*'Inputs - Other'!$G$29)","v":0.97715801677986747},{"$f":"(-('Inputs - Other'!V190-'Inputs - Other'!V$188)*'Inputs - Other'!$G$29)","v":0.66220887316490007},{"$f":"(-('Inputs - Other'!W190-'Inputs - Other'!W$188)*'Inputs - Other'!$G$29)","v":1.1141181302218683},{"$f":"(-('Inputs - Other'!X190-'Inputs - Other'!X$188)*'Inputs - Other'!$G$29)","v":0.8589319995905953},{"$f":"(-('Inputs - Other'!Y190-'Inputs - Other'!Y$188)*'Inputs - Other'!$G$29)","v":1.4655350804016507},{"$f":"(-('Inputs - Other'!Z190-'Inputs - Other'!Z$188)*'Inputs - Other'!$G$29)","v":2.4590930745521291},{"$f":"(-('Inputs - Other'!AA190-'Inputs - Other'!AA$188)*'Inputs - Other'!$G$29)","v":0.91372723797849176},{"$f":"(-('Inputs - Other'!AB190-'Inputs - Other'!AB$188)*'Inputs - Other'!$G$29)","v":1.4118990520250918},{"$f":"(-('Inputs - Other'!AC190-'Inputs - Other'!AC$188)*'Inputs - Other'!$G$29)","v":1.1889648728483735},{"$f":"(-('Inputs - Other'!AD190-'Inputs - Other'!AD$188)*'Inputs - Other'!$G$29)","v":0.83908557029508302},{"$f":"(-('Inputs - Other'!AE190-'Inputs - Other'!AE$188)*'Inputs - Other'!$G$29)","v":6.8060046421132938},{"$f":"(-('Inputs - Other'!AF190-'Inputs - Other'!AF$188)*'Inputs - Other'!$G$29)","v":6.8491698521684157},{"$f":"(-('Inputs - Other'!AG190-'Inputs - Other'!AG$188)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",13.274381364151415,{"$f":"(-('Inputs - Other'!G191-'Inputs - Other'!G$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H191-'Inputs - Other'!H$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I191-'Inputs - Other'!I$188)*'Inputs - Other'!$G$29)","v":-6.7943492751965096E-6},{"$f":"(-('Inputs - Other'!J191-'Inputs - Other'!J$188)*'Inputs - Other'!$G$29)","v":0.61474477836952701},{"$f":"(-('Inputs - Other'!K191-'Inputs - Other'!K$188)*'Inputs - Other'!$G$29)","v":0.16035582372455792},{"$f":"(-('Inputs - Other'!L191-'Inputs - Other'!L$188)*'Inputs - Other'!$G$29)","v":0.46229021835620188},{"$f":"(-('Inputs - Other'!M191-'Inputs - Other'!M$188)*'Inputs - Other'!$G$29)","v":7.868971719193496E-2},{"$f":"(-('Inputs - Other'!N191-'Inputs - Other'!N$188)*'Inputs - Other'!$G$29)","v":0.59815048471818955},{"$f":"(-('Inputs - Other'!O191-'Inputs - Other'!O$188)*'Inputs - Other'!$G$29)","v":1.1092883906231918},{"$f":"(-('Inputs - Other'!P191-'Inputs - Other'!P$188)*'Inputs - Other'!$G$29)","v":1.0076711413366866},{"$f":"(-('Inputs - Other'!Q191-'Inputs - Other'!Q$188)*'Inputs - Other'!$G$29)","v":0.94539326796370915},{"$f":"(-('Inputs - Other'!R191-'Inputs - Other'!R$188)*'Inputs - Other'!$G$29)","v":1.0879388908313103},{"$f":"(-('Inputs - Other'!S191-'Inputs - Other'!S$188)*'Inputs - Other'!$G$29)","v":0.86889308474928839},{"$f":"(-('Inputs - Other'!T191-'Inputs - Other'!T$188)*'Inputs - Other'!$G$29)","v":0.64284130519513383},{"$f":"(-('Inputs - Other'!U191-'Inputs - Other'!U$188)*'Inputs - Other'!$G$29)","v":1.0124650975940312},{"$f":"(-('Inputs - Other'!V191-'Inputs - Other'!V$188)*'Inputs - Other'!$G$29)","v":0.6387559873628561},{"$f":"(-('Inputs - Other'!W191-'Inputs - Other'!W$188)*'Inputs - Other'!$G$29)","v":1.1138309672908235},{"$f":"(-('Inputs - Other'!X191-'Inputs - Other'!X$188)*'Inputs - Other'!$G$29)","v":0.94231006870950296},{"$f":"(-('Inputs - Other'!Y191-'Inputs - Other'!Y$188)*'Inputs - Other'!$G$29)","v":1.4960802948628498},{"$f":"(-('Inputs - Other'!Z191-'Inputs - Other'!Z$188)*'Inputs - Other'!$G$29)","v":2.4344371361303274},{"$f":"(-('Inputs - Other'!AA191-'Inputs - Other'!AA$188)*'Inputs - Other'!$G$29)","v":1.0927157814630846},{"$f":"(-('Inputs - Other'!AB191-'Inputs - Other'!AB$188)*'Inputs - Other'!$G$29)","v":1.4735367538419268},{"$f":"(-('Inputs - Other'!AC191-'Inputs - Other'!AC$188)*'Inputs - Other'!$G$29)","v":1.1937349490772249},{"$f":"(-('Inputs - Other'!AD191-'Inputs - Other'!AD$188)*'Inputs - Other'!$G$29)","v":0.91968287321742537},{"$f":"(-('Inputs - Other'!AE191-'Inputs - Other'!AE$188)*'Inputs - Other'!$G$29)","v":7.3110838824718485},{"$f":"(-('Inputs - Other'!AF191-'Inputs - Other'!AF$188)*'Inputs - Other'!$G$29)","v":7.398141726049289},{"$f":"(-('Inputs - Other'!AG191-'Inputs - Other'!AG$188)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",13.585061537988997,{"$f":"(-('Inputs - Other'!G192-'Inputs - Other'!G$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H192-'Inputs - Other'!H$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I192-'Inputs - Other'!I$188)*'Inputs - Other'!$G$29)","v":-2.9229034765876349E-5},{"$f":"(-('Inputs - Other'!J192-'Inputs - Other'!J$188)*'Inputs - Other'!$G$29)","v":0.56416620199507861},{"$f":"(-('Inputs - Other'!K192-'Inputs - Other'!K$188)*'Inputs - Other'!$G$29)","v":0.14465450605476349},{"$f":"(-('Inputs - Other'!L192-'Inputs - Other'!L$188)*'Inputs - Other'!$G$29)","v":0.44833368543737606},{"$f":"(-('Inputs - Other'!M192-'Inputs - Other'!M$188)*'Inputs - Other'!$G$29)","v":9.529242103803881E-2},{"$f":"(-('Inputs - Other'!N192-'Inputs - Other'!N$188)*'Inputs - Other'!$G$29)","v":0.58093254674554373},{"$f":"(-('Inputs - Other'!O192-'Inputs - Other'!O$188)*'Inputs - Other'!$G$29)","v":1.0704641677338032},{"$f":"(-('Inputs - Other'!P192-'Inputs - Other'!P$188)*'Inputs - Other'!$G$29)","v":0.94395028753251609},{"$f":"(-('Inputs - Other'!Q192-'Inputs - Other'!Q$188)*'Inputs - Other'!$G$29)","v":0.91022869553921737},{"$f":"(-('Inputs - Other'!R192-'Inputs - Other'!R$188)*'Inputs - Other'!$G$29)","v":1.0092265110033622},{"$f":"(-('Inputs - Other'!S192-'Inputs - Other'!S$188)*'Inputs - Other'!$G$29)","v":0.75088497065985393},{"$f":"(-('Inputs - Other'!T192-'Inputs - Other'!T$188)*'Inputs - Other'!$G$29)","v":0.60953714260131164},{"$f":"(-('Inputs - Other'!U192-'Inputs - Other'!U$188)*'Inputs - Other'!$G$29)","v":1.0540807338154536},{"$f":"(-('Inputs - Other'!V192-'Inputs - Other'!V$188)*'Inputs - Other'!$G$29)","v":0.51001702075654975},{"$f":"(-('Inputs - Other'!W192-'Inputs - Other'!W$188)*'Inputs - Other'!$G$29)","v":1.0576618793286343},{"$f":"(-('Inputs - Other'!X192-'Inputs - Other'!X$188)*'Inputs - Other'!$G$29)","v":0.97920513925964769},{"$f":"(-('Inputs - Other'!Y192-'Inputs - Other'!Y$188)*'Inputs - Other'!$G$29)","v":1.444392069505966},{"$f":"(-('Inputs - Other'!Z192-'Inputs - Other'!Z$188)*'Inputs - Other'!$G$29)","v":2.3766077415452855},{"$f":"(-('Inputs - Other'!AA192-'Inputs - Other'!AA$188)*'Inputs - Other'!$G$29)","v":1.1673578841223389},{"$f":"(-('Inputs - Other'!AB192-'Inputs - Other'!AB$188)*'Inputs - Other'!$G$29)","v":1.3386909896948964},{"$f":"(-('Inputs - Other'!AC192-'Inputs - Other'!AC$188)*'Inputs - Other'!$G$29)","v":1.0912380932322776},{"$f":"(-('Inputs - Other'!AD192-'Inputs - Other'!AD$188)*'Inputs - Other'!$G$29)","v":0.88074668487752206},{"$f":"(-('Inputs - Other'!AE192-'Inputs - Other'!AE$188)*'Inputs - Other'!$G$29)","v":9.0411606967045373},{"$f":"(-('Inputs - Other'!AF192-'Inputs - Other'!AF$188)*'Inputs - Other'!$G$29)","v":8.369240798422652},{"$f":"(-('Inputs - Other'!AG192-'Inputs - Other'!AG$188)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",4.8606544042769766,{"$f":"(-('Inputs - Other'!G193-'Inputs - Other'!G$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H193-'Inputs - Other'!H$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I193-'Inputs - Other'!I$188)*'Inputs - Other'!$G$29)","v":-2.5061786949720499E-5},{"$f":"(-('Inputs - Other'!J193-'Inputs - Other'!J$188)*'Inputs - Other'!$G$29)","v":0.412565249305203},{"$f":"(-('Inputs - Other'!K193-'Inputs - Other'!K$188)*'Inputs - Other'!$G$29)","v":0.15269050788145933},{"$f":"(-('Inputs - Other'!L193-'Inputs - Other'!L$188)*'Inputs - Other'!$G$29)","v":0.41696708305801167},{"$f":"(-('Inputs - Other'!M193-'Inputs - Other'!M$188)*'Inputs - Other'!$G$29)","v":8.3932340378908066E-2},{"$f":"(-('Inputs - Other'!N193-'Inputs - Other'!N$188)*'Inputs - Other'!$G$29)","v":0.61562954222415556},{"$f":"(-('Inputs - Other'!O193-'Inputs - Other'!O$188)*'Inputs - Other'!$G$29)","v":1.1500473891069305},{"$f":"(-('Inputs - Other'!P193-'Inputs - Other'!P$188)*'Inputs - Other'!$G$29)","v":1.0332619832548744},{"$f":"(-('Inputs - Other'!Q193-'Inputs - Other'!Q$188)*'Inputs - Other'!$G$29)","v":0.80840176776541739},{"$f":"(-('Inputs - Other'!R193-'Inputs - Other'!R$188)*'Inputs - Other'!$G$29)","v":1.1973753321374261},{"$f":"(-('Inputs - Other'!S193-'Inputs - Other'!S$188)*'Inputs - Other'!$G$29)","v":0.80315407348780354},{"$f":"(-('Inputs - Other'!T193-'Inputs - Other'!T$188)*'Inputs - Other'!$G$29)","v":0.44928564644328617},{"$f":"(-('Inputs - Other'!U193-'Inputs - Other'!U$188)*'Inputs - Other'!$G$29)","v":0.29277539057170543},{"$f":"(-('Inputs - Other'!V193-'Inputs - Other'!V$188)*'Inputs - Other'!$G$29)","v":1.2385501503990781},{"$f":"(-('Inputs - Other'!W193-'Inputs - Other'!W$188)*'Inputs - Other'!$G$29)","v":1.4632582551193991},{"$f":"(-('Inputs - Other'!X193-'Inputs - Other'!X$188)*'Inputs - Other'!$G$29)","v":1.2419815917085089},{"$f":"(-('Inputs - Other'!Y193-'Inputs - Other'!Y$188)*'Inputs - Other'!$G$29)","v":1.7507079275499109},{"$f":"(-('Inputs - Other'!Z193-'Inputs - Other'!Z$188)*'Inputs - Other'!$G$29)","v":3.055275439304296},{"$f":"(-('Inputs - Other'!AA193-'Inputs - Other'!AA$188)*'Inputs - Other'!$G$29)","v":-1.1315957181182057},{"$f":"(-('Inputs - Other'!AB193-'Inputs - Other'!AB$188)*'Inputs - Other'!$G$29)","v":0.55958922042100312},{"$f":"(-('Inputs - Other'!AC193-'Inputs - Other'!AC$188)*'Inputs - Other'!$G$29)","v":1.3248219398292349},{"$f":"(-('Inputs - Other'!AD193-'Inputs - Other'!AD$188)*'Inputs - Other'!$G$29)","v":0.49718742013965311},{"$f":"(-('Inputs - Other'!AE193-'Inputs - Other'!AE$188)*'Inputs - Other'!$G$29)","v":-6.8368747091008117},{"$f":"(-('Inputs - Other'!AF193-'Inputs - Other'!AF$188)*'Inputs - Other'!$G$29)","v":-6.2199477730373474},{"$f":"(-('Inputs - Other'!AG193-'Inputs - Other'!AG$188)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",23.404835268790766,{"$f":"(-('Inputs - Other'!G194-'Inputs - Other'!G$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H194-'Inputs - Other'!H$188)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I194-'Inputs - Other'!I$188)*'Inputs - Other'!$G$29)","v":-2.679760637391837E-5},{"$f":"(-('Inputs - Other'!J194-'Inputs - Other'!J$188)*'Inputs - Other'!$G$29)","v":1.8305762790460847},{"$f":"(-('Inputs - Other'!K194-'Inputs - Other'!K$188)*'Inputs - Other'!$G$29)","v":1.5443589544572092},{"$f":"(-('Inputs - Other'!L194-'Inputs - Other'!L$188)*'Inputs - Other'!$G$29)","v":2.4095708926460588},{"$f":"(-('Inputs - Other'!M194-'Inputs - Other'!M$188)*'Inputs - Other'!$G$29)","v":2.0796824994818053E-2},{"$f":"(-('Inputs - Other'!N194-'Inputs - Other'!N$188)*'Inputs - Other'!$G$29)","v":1.0228791005602034E-3},{"$f":"(-('Inputs - Other'!O194-'Inputs - Other'!O$188)*'Inputs - Other'!$G$29)","v":1.9216543703997786},{"$f":"(-('Inputs - Other'!P194-'Inputs - Other'!P$188)*'Inputs - Other'!$G$29)","v":1.580397308602528},{"$f":"(-('Inputs - Other'!Q194-'Inputs - Other'!Q$188)*'Inputs - Other'!$G$29)","v":1.7592483773952381},{"$f":"(-('Inputs - Other'!R194-'Inputs - Other'!R$188)*'Inputs - Other'!$G$29)","v":1.5594937122757528},{"$f":"(-('Inputs - Other'!S194-'Inputs - Other'!S$188)*'Inputs - Other'!$G$29)","v":1.5067738878490218},{"$f":"(-('Inputs - Other'!T194-'Inputs - Other'!T$188)*'Inputs - Other'!$G$29)","v":1.7481773663917011},{"$f":"(-('Inputs - Other'!U194-'Inputs - Other'!U$188)*'Inputs - Other'!$G$29)","v":2.1353902298442335},{"$f":"(-('Inputs - Other'!V194-'Inputs - Other'!V$188)*'Inputs - Other'!$G$29)","v":1.5693471253280222},{"$f":"(-('Inputs - Other'!W194-'Inputs - Other'!W$188)*'Inputs - Other'!$G$29)","v":1.7975421016519704},{"$f":"(-('Inputs - Other'!X194-'Inputs - Other'!X$188)*'Inputs - Other'!$G$29)","v":1.5865530596420285},{"$f":"(-('Inputs - Other'!Y194-'Inputs - Other'!Y$188)*'Inputs - Other'!$G$29)","v":1.5083271378298377},{"$f":"(-('Inputs - Other'!Z194-'Inputs - Other'!Z$188)*'Inputs - Other'!$G$29)","v":1.5755397860493758},{"$f":"(-('Inputs - Other'!AA194-'Inputs - Other'!AA$188)*'Inputs - Other'!$G$29)","v":2.1798496345481908},{"$f":"(-('Inputs - Other'!AB194-'Inputs - Other'!AB$188)*'Inputs - Other'!$G$29)","v":1.128944527902604},{"$f":"(-('Inputs - Other'!AC194-'Inputs - Other'!AC$188)*'Inputs - Other'!$G$29)","v":2.0568056058682487},{"$f":"(-('Inputs - Other'!AD194-'Inputs - Other'!AD$188)*'Inputs - Other'!$G$29)","v":2.856865320318775},{"$f":"(-('Inputs - Other'!AE194-'Inputs - Other'!AE$188)*'Inputs - Other'!$G$29)","v":11.672900588451284},{"$f":"(-('Inputs - Other'!AF194-'Inputs - Other'!AF$188)*'Inputs - Other'!$G$29)","v":10.993770772118751},{"$f":"(-('Inputs - Other'!AG194-'Inputs - Other'!AG$188)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":-0.44698749212940253},{"$f":"(-('Inputs - Other'!G197-'Inputs - Other'!G$196)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H197-'Inputs - Other'!H$196)*'Inputs - Other'!$G$29)","v":-1.3698189518436266E-3},{"$f":"(-('Inputs - Other'!I197-'Inputs - Other'!I$196)*'Inputs - Other'!$G$29)","v":-9.9774412910846877E-3},{"$f":"(-('Inputs - Other'!J197-'Inputs - Other'!J$196)*'Inputs - Other'!$G$29)","v":-0.16632824620000974},{"$f":"(-('Inputs - Other'!K197-'Inputs - Other'!K$196)*'Inputs - Other'!$G$29)","v":3.5526451074247234E-2},{"$f":"(-('Inputs - Other'!L197-'Inputs - Other'!L$196)*'Inputs - Other'!$G$29)","v":-0.12625066086638981},{"$f":"(-('Inputs - Other'!M197-'Inputs - Other'!M$196)*'Inputs - Other'!$G$29)","v":-7.6186925556044116E-2},{"$f":"(-('Inputs - Other'!N197-'Inputs - Other'!N$196)*'Inputs - Other'!$G$29)","v":-1.104984060316383E-2},{"$f":"(-('Inputs - Other'!O197-'Inputs - Other'!O$196)*'Inputs - Other'!$G$29)","v":-0.12227733074252001},{"$f":"(-('Inputs - Other'!P197-'Inputs - Other'!P$196)*'Inputs - Other'!$G$29)","v":-9.1712922038425404E-2},{"$f":"(-('Inputs - Other'!Q197-'Inputs - Other'!Q$196)*'Inputs - Other'!$G$29)","v":-4.9401967690812398E-2},{"$f":"(-('Inputs - Other'!R197-'Inputs - Other'!R$196)*'Inputs - Other'!$G$29)","v":-3.4442953321502046E-2},{"$f":"(-('Inputs - Other'!S197-'Inputs - Other'!S$196)*'Inputs - Other'!$G$29)","v":-5.3316010004209602E-3},{"$f":"(-('Inputs - Other'!T197-'Inputs - Other'!T$196)*'Inputs - Other'!$G$29)","v":1.7302593770239127E-2},{"$f":"(-('Inputs - Other'!U197-'Inputs - Other'!U$196)*'Inputs - Other'!$G$29)","v":-1.8323198552820941E-3},{"$f":"(-('Inputs - Other'!V197-'Inputs - Other'!V$196)*'Inputs - Other'!$G$29)","v":7.7984699078115227E-3},{"$f":"(-('Inputs - Other'!W197-'Inputs - Other'!W$196)*'Inputs - Other'!$G$29)","v":6.4358652189866916E-2},{"$f":"(-('Inputs - Other'!X197-'Inputs - Other'!X$196)*'Inputs - Other'!$G$29)","v":-1.6200351663997026E-2},{"$f":"(-('Inputs - Other'!Y197-'Inputs - Other'!Y$196)*'Inputs - Other'!$G$29)","v":3.0488088106210398E-2},{"$f":"(-('Inputs - Other'!Z197-'Inputs - Other'!Z$196)*'Inputs - Other'!$G$29)","v":3.4713946789338479E-2},{"$f":"(-('Inputs - Other'!AA197-'Inputs - Other'!AA$196)*'Inputs - Other'!$G$29)","v":4.1323312778558829E-2},{"$f":"(-('Inputs - Other'!AB197-'Inputs - Other'!AB$196)*'Inputs - Other'!$G$29)","v":1.8897202651430689E-2},{"$f":"(-('Inputs - Other'!AC197-'Inputs - Other'!AC$196)*'Inputs - Other'!$G$29)","v":5.9017876383222756E-2},{"$f":"(-('Inputs - Other'!AD197-'Inputs - Other'!AD$196)*'Inputs - Other'!$G$29)","v":0.10302525961679976},{"$f":"(-('Inputs - Other'!AE197-'Inputs - Other'!AE$196)*'Inputs - Other'!$G$29)","v":-0.21956833872866355},{"$f":"(-('Inputs - Other'!AF197-'Inputs - Other'!AF$196)*'Inputs - Other'!$G$29)","v":-0.15706784476839175},{"$f":"(-('Inputs - Other'!AG197-'Inputs - Other'!AG$196)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.70102261567633672,{"$f":"(-('Inputs - Other'!G198-'Inputs - Other'!G$196)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H198-'Inputs - Other'!H$196)*'Inputs - Other'!$G$29)","v":-4.6866055826058073E-3},{"$f":"(-('Inputs - Other'!I198-'Inputs - Other'!I$196)*'Inputs - Other'!$G$29)","v":-1.2298643791837094E-3},{"$f":"(-('Inputs - Other'!J198-'Inputs - Other'!J$196)*'Inputs - Other'!$G$29)","v":-0.25020386983680964},{"$f":"(-('Inputs - Other'!K198-'Inputs - Other'!K$196)*'Inputs - Other'!$G$29)","v":6.6279777468480461E-2},{"$f":"(-('Inputs - Other'!L198-'Inputs - Other'!L$196)*'Inputs - Other'!$G$29)","v":-0.12311460106195682},{"$f":"(-('Inputs - Other'!M198-'Inputs - Other'!M$196)*'Inputs - Other'!$G$29)","v":-0.10120643880770785},{"$f":"(-('Inputs - Other'!N198-'Inputs - Other'!N$196)*'Inputs - Other'!$G$29)","v":-0.1077022222478945},{"$f":"(-('Inputs - Other'!O198-'Inputs - Other'!O$196)*'Inputs - Other'!$G$29)","v":-0.17545189248414772},{"$f":"(-('Inputs - Other'!P198-'Inputs - Other'!P$196)*'Inputs - Other'!$G$29)","v":-0.15782859479230638},{"$f":"(-('Inputs - Other'!Q198-'Inputs - Other'!Q$196)*'Inputs - Other'!$G$29)","v":-0.12596846512218463},{"$f":"(-('Inputs - Other'!R198-'Inputs - Other'!R$196)*'Inputs - Other'!$G$29)","v":-7.2465713449332725E-2},{"$f":"(-('Inputs - Other'!S198-'Inputs - Other'!S$196)*'Inputs - Other'!$G$29)","v":-7.1906258856699878E-2},{"$f":"(-('Inputs - Other'!T198-'Inputs - Other'!T$196)*'Inputs - Other'!$G$29)","v":1.793717353524471E-2},{"$f":"(-('Inputs - Other'!U198-'Inputs - Other'!U$196)*'Inputs - Other'!$G$29)","v":1.9468544702021973E-2},{"$f":"(-('Inputs - Other'!V198-'Inputs - Other'!V$196)*'Inputs - Other'!$G$29)","v":-1.6744785672074158E-2},{"$f":"(-('Inputs - Other'!W198-'Inputs - Other'!W$196)*'Inputs - Other'!$G$29)","v":6.7092749662663209E-2},{"$f":"(-('Inputs - Other'!X198-'Inputs - Other'!X$196)*'Inputs - Other'!$G$29)","v":2.267017873793975E-2},{"$f":"(-('Inputs - Other'!Y198-'Inputs - Other'!Y$196)*'Inputs - Other'!$G$29)","v":3.9117208632376332E-2},{"$f":"(-('Inputs - Other'!Z198-'Inputs - Other'!Z$196)*'Inputs - Other'!$G$29)","v":-6.0797309525753462E-2},{"$f":"(-('Inputs - Other'!AA198-'Inputs - Other'!AA$196)*'Inputs - Other'!$G$29)","v":0.12721376534824458},{"$f":"(-('Inputs - Other'!AB198-'Inputs - Other'!AB$196)*'Inputs - Other'!$G$29)","v":1.2689664421429825E-2},{"$f":"(-('Inputs - Other'!AC198-'Inputs - Other'!AC$196)*'Inputs - Other'!$G$29)","v":4.534773908386569E-2},{"$f":"(-('Inputs - Other'!AD198-'Inputs - Other'!AD$196)*'Inputs - Other'!$G$29)","v":0.18667398570437399},{"$f":"(-('Inputs - Other'!AE198-'Inputs - Other'!AE$196)*'Inputs - Other'!$G$29)","v":-0.19614074623160604},{"$f":"(-('Inputs - Other'!AF198-'Inputs - Other'!AF$196)*'Inputs - Other'!$G$29)","v":-0.12881188379861896},{"$f":"(-('Inputs - Other'!AG198-'Inputs - Other'!AG$196)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.69462636661585908,{"$f":"(-('Inputs - Other'!G199-'Inputs - Other'!G$196)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H199-'Inputs - Other'!H$196)*'Inputs - Other'!$G$29)","v":-4.5474854343865445E-3},{"$f":"(-('Inputs - Other'!I199-'Inputs - Other'!I$196)*'Inputs - Other'!$G$29)","v":-1.2309037982731752E-3},{"$f":"(-('Inputs - Other'!J199-'Inputs - Other'!J$196)*'Inputs - Other'!$G$29)","v":-0.25139017175627032},{"$f":"(-('Inputs - Other'!K199-'Inputs - Other'!K$196)*'Inputs - Other'!$G$29)","v":5.8338845342859713E-2},{"$f":"(-('Inputs - Other'!L199-'Inputs - Other'!L$196)*'Inputs - Other'!$G$29)","v":-0.12427020333507244},{"$f":"(-('Inputs - Other'!M199-'Inputs - Other'!M$196)*'Inputs - Other'!$G$29)","v":-9.8181069222846418E-2},{"$f":"(-('Inputs - Other'!N199-'Inputs - Other'!N$196)*'Inputs - Other'!$G$29)","v":-9.5512830660140935E-2},{"$f":"(-('Inputs - Other'!O199-'Inputs - Other'!O$196)*'Inputs - Other'!$G$29)","v":-0.17664135641990697},{"$f":"(-('Inputs - Other'!P199-'Inputs - Other'!P$196)*'Inputs - Other'!$G$29)","v":-0.16393643943354164},{"$f":"(-('Inputs - Other'!Q199-'Inputs - Other'!Q$196)*'Inputs - Other'!$G$29)","v":-0.12927549713452891},{"$f":"(-('Inputs - Other'!R199-'Inputs - Other'!R$196)*'Inputs - Other'!$G$29)","v":-7.0521636808848598E-2},{"$f":"(-('Inputs - Other'!S199-'Inputs - Other'!S$196)*'Inputs - Other'!$G$29)","v":-7.1412940554068882E-2},{"$f":"(-('Inputs - Other'!T199-'Inputs - Other'!T$196)*'Inputs - Other'!$G$29)","v":1.5405067974256781E-2},{"$f":"(-('Inputs - Other'!U199-'Inputs - Other'!U$196)*'Inputs - Other'!$G$29)","v":4.2676426705838821E-3},{"$f":"(-('Inputs - Other'!V199-'Inputs - Other'!V$196)*'Inputs - Other'!$G$29)","v":3.5702383587477016E-3},{"$f":"(-('Inputs - Other'!W199-'Inputs - Other'!W$196)*'Inputs - Other'!$G$29)","v":7.6886912040322386E-2},{"$f":"(-('Inputs - Other'!X199-'Inputs - Other'!X$196)*'Inputs - Other'!$G$29)","v":3.2462454418464404E-2},{"$f":"(-('Inputs - Other'!Y199-'Inputs - Other'!Y$196)*'Inputs - Other'!$G$29)","v":3.5252086584478093E-2},{"$f":"(-('Inputs - Other'!Z199-'Inputs - Other'!Z$196)*'Inputs - Other'!$G$29)","v":-4.97158782291649E-2},{"$f":"(-('Inputs - Other'!AA199-'Inputs - Other'!AA$196)*'Inputs - Other'!$G$29)","v":0.10241560478118572},{"$f":"(-('Inputs - Other'!AB199-'Inputs - Other'!AB$196)*'Inputs - Other'!$G$29)","v":1.5676841473691638E-2},{"$f":"(-('Inputs - Other'!AC199-'Inputs - Other'!AC$196)*'Inputs - Other'!$G$29)","v":7.7175522264496976E-2},{"$f":"(-('Inputs - Other'!AD199-'Inputs - Other'!AD$196)*'Inputs - Other'!$G$29)","v":0.18395183445193197},{"$f":"(-('Inputs - Other'!AE199-'Inputs - Other'!AE$196)*'Inputs - Other'!$G$29)","v":-0.20726870004335751},{"$f":"(-('Inputs - Other'!AF199-'Inputs - Other'!AF$196)*'Inputs - Other'!$G$29)","v":-0.13088224527069769},{"$f":"(-('Inputs - Other'!AG199-'Inputs - Other'!AG$196)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.54827073390762615,{"$f":"(-('Inputs - Other'!G200-'Inputs - Other'!G$196)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H200-'Inputs - Other'!H$196)*'Inputs - Other'!$G$29)","v":-3.7936095568511519E-3},{"$f":"(-('Inputs - Other'!I200-'Inputs - Other'!I$196)*'Inputs - Other'!$G$29)","v":-8.9311549345438834E-4},{"$f":"(-('Inputs - Other'!J200-'Inputs - Other'!J$196)*'Inputs - Other'!$G$29)","v":-0.23282602029371446},{"$f":"(-('Inputs - Other'!K200-'Inputs - Other'!K$196)*'Inputs - Other'!$G$29)","v":7.0917557480015603E-2},{"$f":"(-('Inputs - Other'!L200-'Inputs - Other'!L$196)*'Inputs - Other'!$G$29)","v":-0.11442995826450897},{"$f":"(-('Inputs - Other'!M200-'Inputs - Other'!M$196)*'Inputs - Other'!$G$29)","v":-0.1113805947433093},{"$f":"(-('Inputs - Other'!N200-'Inputs - Other'!N$196)*'Inputs - Other'!$G$29)","v":-0.10453394699629825},{"$f":"(-('Inputs - Other'!O200-'Inputs - Other'!O$196)*'Inputs - Other'!$G$29)","v":-0.19466266899399898},{"$f":"(-('Inputs - Other'!P200-'Inputs - Other'!P$196)*'Inputs - Other'!$G$29)","v":-0.15721986181097236},{"$f":"(-('Inputs - Other'!Q200-'Inputs - Other'!Q$196)*'Inputs - Other'!$G$29)","v":-0.12919994361521958},{"$f":"(-('Inputs - Other'!R200-'Inputs - Other'!R$196)*'Inputs - Other'!$G$29)","v":-4.0604913037782353E-2},{"$f":"(-('Inputs - Other'!S200-'Inputs - Other'!S$196)*'Inputs - Other'!$G$29)","v":-4.5578098311693793E-2},{"$f":"(-('Inputs - Other'!T200-'Inputs - Other'!T$196)*'Inputs - Other'!$G$29)","v":8.2385122004211553E-3},{"$f":"(-('Inputs - Other'!U200-'Inputs - Other'!U$196)*'Inputs - Other'!$G$29)","v":-3.718961844253954E-2},{"$f":"(-('Inputs - Other'!V200-'Inputs - Other'!V$196)*'Inputs - Other'!$G$29)","v":5.7876070417762548E-2},{"$f":"(-('Inputs - Other'!W200-'Inputs - Other'!W$196)*'Inputs - Other'!$G$29)","v":9.267352281864305E-2},{"$f":"(-('Inputs - Other'!X200-'Inputs - Other'!X$196)*'Inputs - Other'!$G$29)","v":8.6103661752019889E-2},{"$f":"(-('Inputs - Other'!Y200-'Inputs - Other'!Y$196)*'Inputs - Other'!$G$29)","v":0.12281520852138783},{"$f":"(-('Inputs - Other'!Z200-'Inputs - Other'!Z$196)*'Inputs - Other'!$G$29)","v":1.7047574344815075E-3},{"$f":"(-('Inputs - Other'!AA200-'Inputs - Other'!AA$196)*'Inputs - Other'!$G$29)","v":9.7505176332447263E-2},{"$f":"(-('Inputs - Other'!AB200-'Inputs - Other'!AB$196)*'Inputs - Other'!$G$29)","v":4.361280576694071E-2},{"$f":"(-('Inputs - Other'!AC200-'Inputs - Other'!AC$196)*'Inputs - Other'!$G$29)","v":0.10707234399632171},{"$f":"(-('Inputs - Other'!AD200-'Inputs - Other'!AD$196)*'Inputs - Other'!$G$29)","v":0.22504434027445086},{"$f":"(-('Inputs - Other'!AE200-'Inputs - Other'!AE$196)*'Inputs - Other'!$G$29)","v":-0.30424082951310538},{"$f":"(-('Inputs - Other'!AF200-'Inputs - Other'!AF$196)*'Inputs - Other'!$G$29)","v":-4.7867132268891055E-2},{"$f":"(-('Inputs - Other'!AG200-'Inputs - Other'!AG$196)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",-1.6501387204198419,{"$f":"(-('Inputs - Other'!G201-'Inputs - Other'!G$196)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H201-'Inputs - Other'!H$196)*'Inputs - Other'!$G$29)","v":-4.2775174081270961E-3},{"$f":"(-('Inputs - Other'!I201-'Inputs - Other'!I$196)*'Inputs - Other'!$G$29)","v":-1.8323704823615117E-3},{"$f":"(-('Inputs - Other'!J201-'Inputs - Other'!J$196)*'Inputs - Other'!$G$29)","v":-0.20093980242484122},{"$f":"(-('Inputs - Other'!K201-'Inputs - Other'!K$196)*'Inputs - Other'!$G$29)","v":6.8830188982360596E-2},{"$f":"(-('Inputs - Other'!L201-'Inputs - Other'!L$196)*'Inputs - Other'!$G$29)","v":-7.0589113778282808E-2},{"$f":"(-('Inputs - Other'!M201-'Inputs - Other'!M$196)*'Inputs - Other'!$G$29)","v":-0.10675048951009103},{"$f":"(-('Inputs - Other'!N201-'Inputs - Other'!N$196)*'Inputs - Other'!$G$29)","v":-8.1068465230146103E-2},{"$f":"(-('Inputs - Other'!O201-'Inputs - Other'!O$196)*'Inputs - Other'!$G$29)","v":-0.18170701796276489},{"$f":"(-('Inputs - Other'!P201-'Inputs - Other'!P$196)*'Inputs - Other'!$G$29)","v":-0.160084919109579},{"$f":"(-('Inputs - Other'!Q201-'Inputs - Other'!Q$196)*'Inputs - Other'!$G$29)","v":-0.1075019255537768},{"$f":"(-('Inputs - Other'!R201-'Inputs - Other'!R$196)*'Inputs - Other'!$G$29)","v":-0.14515839175010115},{"$f":"(-('Inputs - Other'!S201-'Inputs - Other'!S$196)*'Inputs - Other'!$G$29)","v":-1.076051198293726E-2},{"$f":"(-('Inputs - Other'!T201-'Inputs - Other'!T$196)*'Inputs - Other'!$G$29)","v":0.19335813547075986},{"$f":"(-('Inputs - Other'!U201-'Inputs - Other'!U$196)*'Inputs - Other'!$G$29)","v":0.15131042334542144},{"$f":"(-('Inputs - Other'!V201-'Inputs - Other'!V$196)*'Inputs - Other'!$G$29)","v":-0.440437475213173},{"$f":"(-('Inputs - Other'!W201-'Inputs - Other'!W$196)*'Inputs - Other'!$G$29)","v":-0.11638773309692851},{"$f":"(-('Inputs - Other'!X201-'Inputs - Other'!X$196)*'Inputs - Other'!$G$29)","v":-0.62949062356983632},{"$f":"(-('Inputs - Other'!Y201-'Inputs - Other'!Y$196)*'Inputs - Other'!$G$29)","v":-0.35056668381594136},{"$f":"(-('Inputs - Other'!Z201-'Inputs - Other'!Z$196)*'Inputs - Other'!$G$29)","v":-0.68433571972366281},{"$f":"(-('Inputs - Other'!AA201-'Inputs - Other'!AA$196)*'Inputs - Other'!$G$29)","v":0.23281806225429591},{"$f":"(-('Inputs - Other'!AB201-'Inputs - Other'!AB$196)*'Inputs - Other'!$G$29)","v":-0.19588519831609119},{"$f":"(-('Inputs - Other'!AC201-'Inputs - Other'!AC$196)*'Inputs - Other'!$G$29)","v":-0.36880141224173713},{"$f":"(-('Inputs - Other'!AD201-'Inputs - Other'!AD$196)*'Inputs - Other'!$G$29)","v":-0.40741568135848638},{"$f":"(-('Inputs - Other'!AE201-'Inputs - Other'!AE$196)*'Inputs - Other'!$G$29)","v":-5.4086333872248815E-2},{"$f":"(-('Inputs - Other'!AF201-'Inputs - Other'!AF$196)*'Inputs - Other'!$G$29)","v":-0.1171146836940693},{"$f":"(-('Inputs - Other'!AG201-'Inputs - Other'!AG$196)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.0113049134633108,{"$f":"(-('Inputs - Other'!G202-'Inputs - Other'!G$196)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H202-'Inputs - Other'!H$196)*'Inputs - Other'!$G$29)","v":-1.0492428515362917E-3},{"$f":"(-('Inputs - Other'!I202-'Inputs - Other'!I$196)*'Inputs - Other'!$G$29)","v":-1.7284878570080764E-3},{"$f":"(-('Inputs - Other'!J202-'Inputs - Other'!J$196)*'Inputs - Other'!$G$29)","v":-0.1864276321282432},{"$f":"(-('Inputs - Other'!K202-'Inputs - Other'!K$196)*'Inputs - Other'!$G$29)","v":7.4331338629463062E-3},{"$f":"(-('Inputs - Other'!L202-'Inputs - Other'!L$196)*'Inputs - Other'!$G$29)","v":-0.21923287553818227},{"$f":"(-('Inputs - Other'!M202-'Inputs - Other'!M$196)*'Inputs - Other'!$G$29)","v":0.6620577936519112},{"$f":"(-('Inputs - Other'!N202-'Inputs - Other'!N$196)*'Inputs - Other'!$G$29)","v":0.81509570482000981},{"$f":"(-('Inputs - Other'!O202-'Inputs - Other'!O$196)*'Inputs - Other'!$G$29)","v":5.1957011224146754E-2},{"$f":"(-('Inputs - Other'!P202-'Inputs - Other'!P$196)*'Inputs - Other'!$G$29)","v":0.10003355539447512},{"$f":"(-('Inputs - Other'!Q202-'Inputs - Other'!Q$196)*'Inputs - Other'!$G$29)","v":-0.15722807069710143},{"$f":"(-('Inputs - Other'!R202-'Inputs - Other'!R$196)*'Inputs - Other'!$G$29)","v":7.5877918505966591E-2},{"$f":"(-('Inputs - Other'!S202-'Inputs - Other'!S$196)*'Inputs - Other'!$G$29)","v":9.1601811619739237E-2},{"$f":"(-('Inputs - Other'!T202-'Inputs - Other'!T$196)*'Inputs - Other'!$G$29)","v":3.6313191757017194E-2},{"$f":"(-('Inputs - Other'!U202-'Inputs - Other'!U$196)*'Inputs - Other'!$G$29)","v":-3.8336608051622534E-2},{"$f":"(-('Inputs - Other'!V202-'Inputs - Other'!V$196)*'Inputs - Other'!$G$29)","v":0.1770732044880674},{"$f":"(-('Inputs - Other'!W202-'Inputs - Other'!W$196)*'Inputs - Other'!$G$29)","v":0.17911673979762099},{"$f":"(-('Inputs - Other'!X202-'Inputs - Other'!X$196)*'Inputs - Other'!$G$29)","v":0.27486129313581387},{"$f":"(-('Inputs - Other'!Y202-'Inputs - Other'!Y$196)*'Inputs - Other'!$G$29)","v":0.15911699549451441},{"$f":"(-('Inputs - Other'!Z202-'Inputs - Other'!Z$196)*'Inputs - Other'!$G$29)","v":0.14899807253402741},{"$f":"(-('Inputs - Other'!AA202-'Inputs - Other'!AA$196)*'Inputs - Other'!$G$29)","v":-1.1907679359580925E-2},{"$f":"(-('Inputs - Other'!AB202-'Inputs - Other'!AB$196)*'Inputs - Other'!$G$29)","v":0.16002043455722514},{"$f":"(-('Inputs - Other'!AC202-'Inputs - Other'!AC$196)*'Inputs - Other'!$G$29)","v":-0.11489726182634286},{"$f":"(-('Inputs - Other'!AD202-'Inputs - Other'!AD$196)*'Inputs - Other'!$G$29)","v":6.716604900469747E-2},{"$f":"(-('Inputs - Other'!AE202-'Inputs - Other'!AE$196)*'Inputs - Other'!$G$29)","v":-0.3882429411868884},{"$f":"(-('Inputs - Other'!AF202-'Inputs - Other'!AF$196)*'Inputs - Other'!$G$29)","v":-0.40140599506065655},{"$f":"(-('Inputs - Other'!AG202-'Inputs - Other'!AG$196)*'Inputs - Other'!$G$29)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":-0.93122886812459615},{"$f":"(-('Inputs - Other'!G206-'Inputs - Other'!G$205)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H206-'Inputs - Other'!H$205)*'Inputs - Other'!$G$30)","v":-1.5748382448110831E-7},{"$f":"(-('Inputs - Other'!I206-'Inputs - Other'!I$205)*'Inputs - Other'!$G$30)","v":-1.8252696473708419E-6},{"$f":"(-('Inputs - Other'!J206-'Inputs - Other'!J$205)*'Inputs - Other'!$G$30)","v":-4.2459096488700609E-6},{"$f":"(-('Inputs - Other'!K206-'Inputs - Other'!K$205)*'Inputs - Other'!$G$30)","v":9.5932973971220747E-2},{"$f":"(-('Inputs - Other'!L206-'Inputs - Other'!L$205)*'Inputs - Other'!$G$30)","v":2.1288022925935124E-2},{"$f":"(-('Inputs - Other'!M206-'Inputs - Other'!M$205)*'Inputs - Other'!$G$30)","v":5.2004888379144631E-3},{"$f":"(-('Inputs - Other'!N206-'Inputs - Other'!N$205)*'Inputs - Other'!$G$30)","v":5.5986981301856531E-3},{"$f":"(-('Inputs - Other'!O206-'Inputs - Other'!O$205)*'Inputs - Other'!$G$30)","v":-1.5673869876891899E-2},{"$f":"(-('Inputs - Other'!P206-'Inputs - Other'!P$205)*'Inputs - Other'!$G$30)","v":1.9312219011879961E-3},{"$f":"(-('Inputs - Other'!Q206-'Inputs - Other'!Q$205)*'Inputs - Other'!$G$30)","v":6.3354079956638998E-2},{"$f":"(-('Inputs - Other'!R206-'Inputs - Other'!R$205)*'Inputs - Other'!$G$30)","v":2.8976339654718686E-2},{"$f":"(-('Inputs - Other'!S206-'Inputs - Other'!S$205)*'Inputs - Other'!$G$30)","v":7.0363763587124595E-3},{"$f":"(-('Inputs - Other'!T206-'Inputs - Other'!T$205)*'Inputs - Other'!$G$30)","v":7.1952215021440225E-3},{"$f":"(-('Inputs - Other'!U206-'Inputs - Other'!U$205)*'Inputs - Other'!$G$30)","v":-8.8820410378360748E-2},{"$f":"(-('Inputs - Other'!V206-'Inputs - Other'!V$205)*'Inputs - Other'!$G$30)","v":0.25293046110800788},{"$f":"(-('Inputs - Other'!W206-'Inputs - Other'!W$205)*'Inputs - Other'!$G$30)","v":0.30677435275526932},{"$f":"(-('Inputs - Other'!X206-'Inputs - Other'!X$205)*'Inputs - Other'!$G$30)","v":0.27207368520873842},{"$f":"(-('Inputs - Other'!Y206-'Inputs - Other'!Y$205)*'Inputs - Other'!$G$30)","v":-0.27993976198047221},{"$f":"(-('Inputs - Other'!Z206-'Inputs - Other'!Z$205)*'Inputs - Other'!$G$30)","v":-0.34540029722893451},{"$f":"(-('Inputs - Other'!AA206-'Inputs - Other'!AA$205)*'Inputs - Other'!$G$30)","v":-0.16523491217753872},{"$f":"(-('Inputs - Other'!AB206-'Inputs - Other'!AB$205)*'Inputs - Other'!$G$30)","v":-0.67484144759805531},{"$f":"(-('Inputs - Other'!AC206-'Inputs - Other'!AC$205)*'Inputs - Other'!$G$30)","v":-0.73290403650094049},{"$f":"(-('Inputs - Other'!AD206-'Inputs - Other'!AD$205)*'Inputs - Other'!$G$30)","v":-0.99656593615077327},{"$f":"(-('Inputs - Other'!AE206-'Inputs - Other'!AE$205)*'Inputs - Other'!$G$30)","v":-1.527560549513737},{"$f":"(-('Inputs - Other'!AF206-'Inputs - Other'!AF$205)*'Inputs - Other'!$G$30)","v":0.19685720227653292},{"$f":"(-('Inputs - Other'!AG206-'Inputs - Other'!AG$205)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",-2.5129936943495621,{"$f":"(-('Inputs - Other'!G207-'Inputs - Other'!G$205)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H207-'Inputs - Other'!H$205)*'Inputs - Other'!$G$30)","v":-1.1369041519326828E-7},{"$f":"(-('Inputs - Other'!I207-'Inputs - Other'!I$205)*'Inputs - Other'!$G$30)","v":-1.9670207530575468E-6},{"$f":"(-('Inputs - Other'!J207-'Inputs - Other'!J$205)*'Inputs - Other'!$G$30)","v":-4.7539326788470504E-6},{"$f":"(-('Inputs - Other'!K207-'Inputs - Other'!K$205)*'Inputs - Other'!$G$30)","v":9.6778520278015812E-2},{"$f":"(-('Inputs - Other'!L207-'Inputs - Other'!L$205)*'Inputs - Other'!$G$30)","v":-8.8849032776812109E-3},{"$f":"(-('Inputs - Other'!M207-'Inputs - Other'!M$205)*'Inputs - Other'!$G$30)","v":4.5999601514807864E-3},{"$f":"(-('Inputs - Other'!N207-'Inputs - Other'!N$205)*'Inputs - Other'!$G$30)","v":1.7664420823166438E-2},{"$f":"(-('Inputs - Other'!O207-'Inputs - Other'!O$205)*'Inputs - Other'!$G$30)","v":1.4484277666042544E-2},{"$f":"(-('Inputs - Other'!P207-'Inputs - Other'!P$205)*'Inputs - Other'!$G$30)","v":7.8572030048036368E-3},{"$f":"(-('Inputs - Other'!Q207-'Inputs - Other'!Q$205)*'Inputs - Other'!$G$30)","v":4.3924586475938554E-2},{"$f":"(-('Inputs - Other'!R207-'Inputs - Other'!R$205)*'Inputs - Other'!$G$30)","v":-2.1837310564194468E-3},{"$f":"(-('Inputs - Other'!S207-'Inputs - Other'!S$205)*'Inputs - Other'!$G$30)","v":-5.374046777947683E-2},{"$f":"(-('Inputs - Other'!T207-'Inputs - Other'!T$205)*'Inputs - Other'!$G$30)","v":-6.6923466163615331E-2},{"$f":"(-('Inputs - Other'!U207-'Inputs - Other'!U$205)*'Inputs - Other'!$G$30)","v":-9.6081766105839961E-2},{"$f":"(-('Inputs - Other'!V207-'Inputs - Other'!V$205)*'Inputs - Other'!$G$30)","v":-0.11746307683256418},{"$f":"(-('Inputs - Other'!W207-'Inputs - Other'!W$205)*'Inputs - Other'!$G$30)","v":-3.8042850918202475E-2},{"$f":"(-('Inputs - Other'!X207-'Inputs - Other'!X$205)*'Inputs - Other'!$G$30)","v":0.34971495291756582},{"$f":"(-('Inputs - Other'!Y207-'Inputs - Other'!Y$205)*'Inputs - Other'!$G$30)","v":-0.74544985269437802},{"$f":"(-('Inputs - Other'!Z207-'Inputs - Other'!Z$205)*'Inputs - Other'!$G$30)","v":-0.8843855893591126},{"$f":"(-('Inputs - Other'!AA207-'Inputs - Other'!AA$205)*'Inputs - Other'!$G$30)","v":-1.0656851064064767},{"$f":"(-('Inputs - Other'!AB207-'Inputs - Other'!AB$205)*'Inputs - Other'!$G$30)","v":-1.1184005661048104},{"$f":"(-('Inputs - Other'!AC207-'Inputs - Other'!AC$205)*'Inputs - Other'!$G$30)","v":-1.1700155309033562},{"$f":"(-('Inputs - Other'!AD207-'Inputs - Other'!AD$205)*'Inputs - Other'!$G$30)","v":-1.7254649437218177},{"$f":"(-('Inputs - Other'!AE207-'Inputs - Other'!AE$205)*'Inputs - Other'!$G$30)","v":-1.6021274005611303},{"$f":"(-('Inputs - Other'!AF207-'Inputs - Other'!AF$205)*'Inputs - Other'!$G$30)","v":0.13849482476507546},{"$f":"(-('Inputs - Other'!AG207-'Inputs - Other'!AG$205)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-2.841639780937816,{"$f":"(-('Inputs - Other'!G208-'Inputs - Other'!G$205)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H208-'Inputs - Other'!H$205)*'Inputs - Other'!$G$30)","v":-9.793371896771319E-8},{"$f":"(-('Inputs - Other'!I208-'Inputs - Other'!I$205)*'Inputs - Other'!$G$30)","v":-7.6646296576221573E-7},{"$f":"(-('Inputs - Other'!J208-'Inputs - Other'!J$205)*'Inputs - Other'!$G$30)","v":-1.7368942069051485E-6},{"$f":"(-('Inputs - Other'!K208-'Inputs - Other'!K$205)*'Inputs - Other'!$G$30)","v":9.6735014945912134E-2},{"$f":"(-('Inputs - Other'!L208-'Inputs - Other'!L$205)*'Inputs - Other'!$G$30)","v":-1.0435129698085355E-2},{"$f":"(-('Inputs - Other'!M208-'Inputs - Other'!M$205)*'Inputs - Other'!$G$30)","v":1.6281454484548874E-2},{"$f":"(-('Inputs - Other'!N208-'Inputs - Other'!N$205)*'Inputs - Other'!$G$30)","v":2.5247226135441281E-2},{"$f":"(-('Inputs - Other'!O208-'Inputs - Other'!O$205)*'Inputs - Other'!$G$30)","v":2.5899329436214202E-2},{"$f":"(-('Inputs - Other'!P208-'Inputs - Other'!P$205)*'Inputs - Other'!$G$30)","v":1.9964304987780679E-2},{"$f":"(-('Inputs - Other'!Q208-'Inputs - Other'!Q$205)*'Inputs - Other'!$G$30)","v":6.1768700537584209E-2},{"$f":"(-('Inputs - Other'!R208-'Inputs - Other'!R$205)*'Inputs - Other'!$G$30)","v":7.0105019787547462E-3},{"$f":"(-('Inputs - Other'!S208-'Inputs - Other'!S$205)*'Inputs - Other'!$G$30)","v":-5.5614074031097971E-2},{"$f":"(-('Inputs - Other'!T208-'Inputs - Other'!T$205)*'Inputs - Other'!$G$30)","v":-6.8663959351766835E-2},{"$f":"(-('Inputs - Other'!U208-'Inputs - Other'!U$205)*'Inputs - Other'!$G$30)","v":-0.10532661185524717},{"$f":"(-('Inputs - Other'!V208-'Inputs - Other'!V$205)*'Inputs - Other'!$G$30)","v":-0.25133851400494223},{"$f":"(-('Inputs - Other'!W208-'Inputs - Other'!W$205)*'Inputs - Other'!$G$30)","v":-0.1735387418353298},{"$f":"(-('Inputs - Other'!X208-'Inputs - Other'!X$205)*'Inputs - Other'!$G$30)","v":0.2008876308964318},{"$f":"(-('Inputs - Other'!Y208-'Inputs - Other'!Y$205)*'Inputs - Other'!$G$30)","v":-0.75123741197091931},{"$f":"(-('Inputs - Other'!Z208-'Inputs - Other'!Z$205)*'Inputs - Other'!$G$30)","v":-0.90941795631204059},{"$f":"(-('Inputs - Other'!AA208-'Inputs - Other'!AA$205)*'Inputs - Other'!$G$30)","v":-1.0138734952560071},{"$f":"(-('Inputs - Other'!AB208-'Inputs - Other'!AB$205)*'Inputs - Other'!$G$30)","v":-1.066167064000183},{"$f":"(-('Inputs - Other'!AC208-'Inputs - Other'!AC$205)*'Inputs - Other'!$G$30)","v":-1.1283765889631923},{"$f":"(-('Inputs - Other'!AD208-'Inputs - Other'!AD$205)*'Inputs - Other'!$G$30)","v":-1.8804099339347431},{"$f":"(-('Inputs - Other'!AE208-'Inputs - Other'!AE$205)*'Inputs - Other'!$G$30)","v":-2.2846514537095572},{"$f":"(-('Inputs - Other'!AF208-'Inputs - Other'!AF$205)*'Inputs - Other'!$G$30)","v":0.17585144736744951},{"$f":"(-('Inputs - Other'!AG208-'Inputs - Other'!AG$205)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-3.6485685445887097,{"$f":"(-('Inputs - Other'!G209-'Inputs - Other'!G$205)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H209-'Inputs - Other'!H$205)*'Inputs - Other'!$G$30)","v":-2.407852934815935E-7},{"$f":"(-('Inputs - Other'!I209-'Inputs - Other'!I$205)*'Inputs - Other'!$G$30)","v":-2.7090056911316385E-6},{"$f":"(-('Inputs - Other'!J209-'Inputs - Other'!J$205)*'Inputs - Other'!$G$30)","v":-6.063144134288434E-6},{"$f":"(-('Inputs - Other'!K209-'Inputs - Other'!K$205)*'Inputs - Other'!$G$30)","v":9.5790749685756127E-2},{"$f":"(-('Inputs - Other'!L209-'Inputs - Other'!L$205)*'Inputs - Other'!$G$30)","v":-2.3564275327677464E-2},{"$f":"(-('Inputs - Other'!M209-'Inputs - Other'!M$205)*'Inputs - Other'!$G$30)","v":1.5393901447467329E-2},{"$f":"(-('Inputs - Other'!N209-'Inputs - Other'!N$205)*'Inputs - Other'!$G$30)","v":2.6880953765100912E-2},{"$f":"(-('Inputs - Other'!O209-'Inputs - Other'!O$205)*'Inputs - Other'!$G$30)","v":3.6642111410571943E-2},{"$f":"(-('Inputs - Other'!P209-'Inputs - Other'!P$205)*'Inputs - Other'!$G$30)","v":3.1229458082819406E-2},{"$f":"(-('Inputs - Other'!Q209-'Inputs - Other'!Q$205)*'Inputs - Other'!$G$30)","v":3.8278139022509095E-2},{"$f":"(-('Inputs - Other'!R209-'Inputs - Other'!R$205)*'Inputs - Other'!$G$30)","v":-2.7162718454320611E-2},{"$f":"(-('Inputs - Other'!S209-'Inputs - Other'!S$205)*'Inputs - Other'!$G$30)","v":-0.14161313310776791},{"$f":"(-('Inputs - Other'!T209-'Inputs - Other'!T$205)*'Inputs - Other'!$G$30)","v":-0.15231617035573208},{"$f":"(-('Inputs - Other'!U209-'Inputs - Other'!U$205)*'Inputs - Other'!$G$30)","v":-0.20279379446881762},{"$f":"(-('Inputs - Other'!V209-'Inputs - Other'!V$205)*'Inputs - Other'!$G$30)","v":-0.35828433307932528},{"$f":"(-('Inputs - Other'!W209-'Inputs - Other'!W$205)*'Inputs - Other'!$G$30)","v":-0.26027962409608563},{"$f":"(-('Inputs - Other'!X209-'Inputs - Other'!X$205)*'Inputs - Other'!$G$30)","v":0.13687197569277032},{"$f":"(-('Inputs - Other'!Y209-'Inputs - Other'!Y$205)*'Inputs - Other'!$G$30)","v":-0.98994687906338186},{"$f":"(-('Inputs - Other'!Z209-'Inputs - Other'!Z$205)*'Inputs - Other'!$G$30)","v":-1.2068172394226622},{"$f":"(-('Inputs - Other'!AA209-'Inputs - Other'!AA$205)*'Inputs - Other'!$G$30)","v":-1.3744786224121981},{"$f":"(-('Inputs - Other'!AB209-'Inputs - Other'!AB$205)*'Inputs - Other'!$G$30)","v":-1.3288092997620424},{"$f":"(-('Inputs - Other'!AC209-'Inputs - Other'!AC$205)*'Inputs - Other'!$G$30)","v":-1.3911844425356321},{"$f":"(-('Inputs - Other'!AD209-'Inputs - Other'!AD$205)*'Inputs - Other'!$G$30)","v":-2.2102828889883313},{"$f":"(-('Inputs - Other'!AE209-'Inputs - Other'!AE$205)*'Inputs - Other'!$G$30)","v":-2.2955943087713422},{"$f":"(-('Inputs - Other'!AF209-'Inputs - Other'!AF$205)*'Inputs - Other'!$G$30)","v":0.37947503024929574},{"$f":"(-('Inputs - Other'!AG209-'Inputs - Other'!AG$205)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",2.1585219963536031,{"$f":"(-('Inputs - Other'!G210-'Inputs - Other'!G$205)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H210-'Inputs - Other'!H$205)*'Inputs - Other'!$G$30)","v":-1.5659178609350732E-7},{"$f":"(-('Inputs - Other'!I210-'Inputs - Other'!I$205)*'Inputs - Other'!$G$30)","v":-2.0886733682334846E-6},{"$f":"(-('Inputs - Other'!J210-'Inputs - Other'!J$205)*'Inputs - Other'!$G$30)","v":-4.9322093806647427E-6},{"$f":"(-('Inputs - Other'!K210-'Inputs - Other'!K$205)*'Inputs - Other'!$G$30)","v":9.3093843084088079E-2},{"$f":"(-('Inputs - Other'!L210-'Inputs - Other'!L$205)*'Inputs - Other'!$G$30)","v":-4.978870700028093E-2},{"$f":"(-('Inputs - Other'!M210-'Inputs - Other'!M$205)*'Inputs - Other'!$G$30)","v":-7.1195669743886469E-3},{"$f":"(-('Inputs - Other'!N210-'Inputs - Other'!N$205)*'Inputs - Other'!$G$30)","v":3.5788643533791742E-3},{"$f":"(-('Inputs - Other'!O210-'Inputs - Other'!O$205)*'Inputs - Other'!$G$30)","v":3.8552749288172095E-2},{"$f":"(-('Inputs - Other'!P210-'Inputs - Other'!P$205)*'Inputs - Other'!$G$30)","v":3.2745428383890385E-2},{"$f":"(-('Inputs - Other'!Q210-'Inputs - Other'!Q$205)*'Inputs - Other'!$G$30)","v":-4.3571842119561666E-2},{"$f":"(-('Inputs - Other'!R210-'Inputs - Other'!R$205)*'Inputs - Other'!$G$30)","v":0.13994525831705573},{"$f":"(-('Inputs - Other'!S210-'Inputs - Other'!S$205)*'Inputs - Other'!$G$30)","v":-0.21932410156475157},{"$f":"(-('Inputs - Other'!T210-'Inputs - Other'!T$205)*'Inputs - Other'!$G$30)","v":-0.23010242932130609},{"$f":"(-('Inputs - Other'!U210-'Inputs - Other'!U$205)*'Inputs - Other'!$G$30)","v":-0.14088742246678976},{"$f":"(-('Inputs - Other'!V210-'Inputs - Other'!V$205)*'Inputs - Other'!$G$30)","v":0.41621789598480063},{"$f":"(-('Inputs - Other'!W210-'Inputs - Other'!W$205)*'Inputs - Other'!$G$30)","v":0.53327099714095993},{"$f":"(-('Inputs - Other'!X210-'Inputs - Other'!X$205)*'Inputs - Other'!$G$30)","v":0.96987862781406875},{"$f":"(-('Inputs - Other'!Y210-'Inputs - Other'!Y$205)*'Inputs - Other'!$G$30)","v":0.64523821991838304},{"$f":"(-('Inputs - Other'!Z210-'Inputs - Other'!Z$205)*'Inputs - Other'!$G$30)","v":1.1766626820607371},{"$f":"(-('Inputs - Other'!AA210-'Inputs - Other'!AA$205)*'Inputs - Other'!$G$30)","v":0.83544748637314115},{"$f":"(-('Inputs - Other'!AB210-'Inputs - Other'!AB$205)*'Inputs - Other'!$G$30)","v":-6.839882491476601E-2},{"$f":"(-('Inputs - Other'!AC210-'Inputs - Other'!AC$205)*'Inputs - Other'!$G$30)","v":-0.15360102855538571},{"$f":"(-('Inputs - Other'!AD210-'Inputs - Other'!AD$205)*'Inputs - Other'!$G$30)","v":-0.62104569314010405},{"$f":"(-('Inputs - Other'!AE210-'Inputs - Other'!AE$205)*'Inputs - Other'!$G$30)","v":3.2572833303504467},{"$f":"(-('Inputs - Other'!AF210-'Inputs - Other'!AF$205)*'Inputs - Other'!$G$30)","v":-0.33605023234258624},{"$f":"(-('Inputs - Other'!AG210-'Inputs - Other'!AG$205)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",-3.4197735358676815,{"$f":"(-('Inputs - Other'!G211-'Inputs - Other'!G$205)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H211-'Inputs - Other'!H$205)*'Inputs - Other'!$G$30)","v":-2.0588389879061531E-7},{"$f":"(-('Inputs - Other'!I211-'Inputs - Other'!I$205)*'Inputs - Other'!$G$30)","v":-2.5978061180820244E-6},{"$f":"(-('Inputs - Other'!J211-'Inputs - Other'!J$205)*'Inputs - Other'!$G$30)","v":-5.9545902375834903E-6},{"$f":"(-('Inputs - Other'!K211-'Inputs - Other'!K$205)*'Inputs - Other'!$G$30)","v":8.5867993809998766E-2},{"$f":"(-('Inputs - Other'!L211-'Inputs - Other'!L$205)*'Inputs - Other'!$G$30)","v":-0.14322632329607288},{"$f":"(-('Inputs - Other'!M211-'Inputs - Other'!M$205)*'Inputs - Other'!$G$30)","v":4.725101559444056E-3},{"$f":"(-('Inputs - Other'!N211-'Inputs - Other'!N$205)*'Inputs - Other'!$G$30)","v":7.8333745437603852E-2},{"$f":"(-('Inputs - Other'!O211-'Inputs - Other'!O$205)*'Inputs - Other'!$G$30)","v":-0.13392384465475971},{"$f":"(-('Inputs - Other'!P211-'Inputs - Other'!P$205)*'Inputs - Other'!$G$30)","v":-4.0108521341039705E-2},{"$f":"(-('Inputs - Other'!Q211-'Inputs - Other'!Q$205)*'Inputs - Other'!$G$30)","v":0.20569041119630072},{"$f":"(-('Inputs - Other'!R211-'Inputs - Other'!R$205)*'Inputs - Other'!$G$30)","v":-2.6144065221586743E-2},{"$f":"(-('Inputs - Other'!S211-'Inputs - Other'!S$205)*'Inputs - Other'!$G$30)","v":2.6462855381339523E-2},{"$f":"(-('Inputs - Other'!T211-'Inputs - Other'!T$205)*'Inputs - Other'!$G$30)","v":3.499550067769519E-2},{"$f":"(-('Inputs - Other'!U211-'Inputs - Other'!U$205)*'Inputs - Other'!$G$30)","v":-6.5671723924026537E-2},{"$f":"(-('Inputs - Other'!V211-'Inputs - Other'!V$205)*'Inputs - Other'!$G$30)","v":-0.64477064239383708},{"$f":"(-('Inputs - Other'!W211-'Inputs - Other'!W$205)*'Inputs - Other'!$G$30)","v":-0.65321022135321982},{"$f":"(-('Inputs - Other'!X211-'Inputs - Other'!X$205)*'Inputs - Other'!$G$30)","v":-0.33842334149926501},{"$f":"(-('Inputs - Other'!Y211-'Inputs - Other'!Y$205)*'Inputs - Other'!$G$30)","v":-0.62093049487418739},{"$f":"(-('Inputs - Other'!Z211-'Inputs - Other'!Z$205)*'Inputs - Other'!$G$30)","v":-1.0029962446873242},{"$f":"(-('Inputs - Other'!AA211-'Inputs - Other'!AA$205)*'Inputs - Other'!$G$30)","v":-0.84174347271425631},{"$f":"(-('Inputs - Other'!AB211-'Inputs - Other'!AB$205)*'Inputs - Other'!$G$30)","v":-0.76829449158412899},{"$f":"(-('Inputs - Other'!AC211-'Inputs - Other'!AC$205)*'Inputs - Other'!$G$30)","v":-0.72561162550437075},{"$f":"(-('Inputs - Other'!AD211-'Inputs - Other'!AD$205)*'Inputs - Other'!$G$30)","v":-1.2632186719354195},{"$f":"(-('Inputs - Other'!AE211-'Inputs - Other'!AE$205)*'Inputs - Other'!$G$30)","v":-3.4566637825678299},{"$f":"(-('Inputs - Other'!AF211-'Inputs - Other'!AF$205)*'Inputs - Other'!$G$30)","v":-0.16235218055385303},{"$f":"(-('Inputs - Other'!AG211-'Inputs - Other'!AG$205)*'Inputs - Other'!$G$30)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0},{"$f":"(-('Inputs - Other'!G215-'Inputs - Other'!G$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H215-'Inputs - Other'!H$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I215-'Inputs - Other'!I$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J215-'Inputs - Other'!J$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K215-'Inputs - Other'!K$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L215-'Inputs - Other'!L$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M215-'Inputs - Other'!M$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N215-'Inputs - Other'!N$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O215-'Inputs - Other'!O$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P215-'Inputs - Other'!P$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q215-'Inputs - Other'!Q$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R215-'Inputs - Other'!R$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S215-'Inputs - Other'!S$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T215-'Inputs - Other'!T$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U215-'Inputs - Other'!U$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V215-'Inputs - Other'!V$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W215-'Inputs - Other'!W$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X215-'Inputs - Other'!X$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y215-'Inputs - Other'!Y$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z215-'Inputs - Other'!Z$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA215-'Inputs - Other'!AA$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB215-'Inputs - Other'!AB$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC215-'Inputs - Other'!AC$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD215-'Inputs - Other'!AD$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE215-'Inputs - Other'!AE$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF215-'Inputs - Other'!AF$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG215-'Inputs - Other'!AG$214)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"(-('Inputs - Other'!G216-'Inputs - Other'!G$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H216-'Inputs - Other'!H$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I216-'Inputs - Other'!I$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J216-'Inputs - Other'!J$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K216-'Inputs - Other'!K$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L216-'Inputs - Other'!L$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M216-'Inputs - Other'!M$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N216-'Inputs - Other'!N$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O216-'Inputs - Other'!O$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P216-'Inputs - Other'!P$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q216-'Inputs - Other'!Q$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R216-'Inputs - Other'!R$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S216-'Inputs - Other'!S$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T216-'Inputs - Other'!T$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U216-'Inputs - Other'!U$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V216-'Inputs - Other'!V$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W216-'Inputs - Other'!W$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X216-'Inputs - Other'!X$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y216-'Inputs - Other'!Y$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z216-'Inputs - Other'!Z$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA216-'Inputs - Other'!AA$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB216-'Inputs - Other'!AB$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC216-'Inputs - Other'!AC$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD216-'Inputs - Other'!AD$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE216-'Inputs - Other'!AE$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF216-'Inputs - Other'!AF$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG216-'Inputs - Other'!AG$214)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"(-('Inputs - Other'!G217-'Inputs - Other'!G$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H217-'Inputs - Other'!H$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I217-'Inputs - Other'!I$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J217-'Inputs - Other'!J$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K217-'Inputs - Other'!K$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L217-'Inputs - Other'!L$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M217-'Inputs - Other'!M$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N217-'Inputs - Other'!N$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O217-'Inputs - Other'!O$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P217-'Inputs - Other'!P$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q217-'Inputs - Other'!Q$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R217-'Inputs - Other'!R$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S217-'Inputs - Other'!S$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T217-'Inputs - Other'!T$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U217-'Inputs - Other'!U$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V217-'Inputs - Other'!V$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W217-'Inputs - Other'!W$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X217-'Inputs - Other'!X$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y217-'Inputs - Other'!Y$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z217-'Inputs - Other'!Z$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA217-'Inputs - Other'!AA$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB217-'Inputs - Other'!AB$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC217-'Inputs - Other'!AC$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD217-'Inputs - Other'!AD$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE217-'Inputs - Other'!AE$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF217-'Inputs - Other'!AF$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG217-'Inputs - Other'!AG$214)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"(-('Inputs - Other'!G218-'Inputs - Other'!G$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H218-'Inputs - Other'!H$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I218-'Inputs - Other'!I$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J218-'Inputs - Other'!J$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K218-'Inputs - Other'!K$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L218-'Inputs - Other'!L$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M218-'Inputs - Other'!M$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N218-'Inputs - Other'!N$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O218-'Inputs - Other'!O$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P218-'Inputs - Other'!P$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q218-'Inputs - Other'!Q$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R218-'Inputs - Other'!R$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S218-'Inputs - Other'!S$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T218-'Inputs - Other'!T$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U218-'Inputs - Other'!U$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V218-'Inputs - Other'!V$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W218-'Inputs - Other'!W$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X218-'Inputs - Other'!X$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y218-'Inputs - Other'!Y$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z218-'Inputs - Other'!Z$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA218-'Inputs - Other'!AA$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB218-'Inputs - Other'!AB$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC218-'Inputs - Other'!AC$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD218-'Inputs - Other'!AD$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE218-'Inputs - Other'!AE$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF218-'Inputs - Other'!AF$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG218-'Inputs - Other'!AG$214)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"(-('Inputs - Other'!G219-'Inputs - Other'!G$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H219-'Inputs - Other'!H$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I219-'Inputs - Other'!I$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J219-'Inputs - Other'!J$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K219-'Inputs - Other'!K$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L219-'Inputs - Other'!L$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M219-'Inputs - Other'!M$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N219-'Inputs - Other'!N$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O219-'Inputs - Other'!O$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P219-'Inputs - Other'!P$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q219-'Inputs - Other'!Q$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R219-'Inputs - Other'!R$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S219-'Inputs - Other'!S$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T219-'Inputs - Other'!T$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U219-'Inputs - Other'!U$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V219-'Inputs - Other'!V$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W219-'Inputs - Other'!W$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X219-'Inputs - Other'!X$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y219-'Inputs - Other'!Y$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z219-'Inputs - Other'!Z$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA219-'Inputs - Other'!AA$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB219-'Inputs - Other'!AB$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC219-'Inputs - Other'!AC$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD219-'Inputs - Other'!AD$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE219-'Inputs - Other'!AE$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF219-'Inputs - Other'!AF$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG219-'Inputs - Other'!AG$214)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"(-('Inputs - Other'!G220-'Inputs - Other'!G$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H220-'Inputs - Other'!H$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I220-'Inputs - Other'!I$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J220-'Inputs - Other'!J$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K220-'Inputs - Other'!K$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L220-'Inputs - Other'!L$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M220-'Inputs - Other'!M$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N220-'Inputs - Other'!N$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O220-'Inputs - Other'!O$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P220-'Inputs - Other'!P$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q220-'Inputs - Other'!Q$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R220-'Inputs - Other'!R$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S220-'Inputs - Other'!S$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T220-'Inputs - Other'!T$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U220-'Inputs - Other'!U$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V220-'Inputs - Other'!V$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W220-'Inputs - Other'!W$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X220-'Inputs - Other'!X$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y220-'Inputs - Other'!Y$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z220-'Inputs - Other'!Z$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA220-'Inputs - Other'!AA$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB220-'Inputs - Other'!AB$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC220-'Inputs - Other'!AC$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD220-'Inputs - Other'!AD$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE220-'Inputs - Other'!AE$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF220-'Inputs - Other'!AF$214)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG220-'Inputs - Other'!AG$214)*'Inputs - Other'!$G$31)","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-0.68102084744770963},{"$f":"(-('Inputs - Other'!G224-'Inputs - Other'!G$223)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H224-'Inputs - Other'!H$223)*'Inputs - Other'!$G$32)","v":-3.3554013086245504E-5},{"$f":"(-('Inputs - Other'!I224-'Inputs - Other'!I$223)*'Inputs - Other'!$G$32)","v":-3.0216074303979212E-5},{"$f":"(-('Inputs - Other'!J224-'Inputs - Other'!J$223)*'Inputs - Other'!$G$32)","v":1.3247241340025084E-2},{"$f":"(-('Inputs - Other'!K224-'Inputs - Other'!K$223)*'Inputs - Other'!$G$32)","v":0.10444167635474155},{"$f":"(-('Inputs - Other'!L224-'Inputs - Other'!L$223)*'Inputs - Other'!$G$32)","v":1.5002299943450037E-2},{"$f":"(-('Inputs - Other'!M224-'Inputs - Other'!M$223)*'Inputs - Other'!$G$32)","v":1.5507446423686844E-2},{"$f":"(-('Inputs - Other'!N224-'Inputs - Other'!N$223)*'Inputs - Other'!$G$32)","v":8.2167995752779888E-5},{"$f":"(-('Inputs - Other'!O224-'Inputs - Other'!O$223)*'Inputs - Other'!$G$32)","v":9.8798552858774258E-3},{"$f":"(-('Inputs - Other'!P224-'Inputs - Other'!P$223)*'Inputs - Other'!$G$32)","v":1.1151393518864516E-3},{"$f":"(-('Inputs - Other'!Q224-'Inputs - Other'!Q$223)*'Inputs - Other'!$G$32)","v":-5.5270238017435247E-5},{"$f":"(-('Inputs - Other'!R224-'Inputs - Other'!R$223)*'Inputs - Other'!$G$32)","v":-0.13330294694942779},{"$f":"(-('Inputs - Other'!S224-'Inputs - Other'!S$223)*'Inputs - Other'!$G$32)","v":2.0707373708025223E-2},{"$f":"(-('Inputs - Other'!T224-'Inputs - Other'!T$223)*'Inputs - Other'!$G$32)","v":-2.1636480929034363E-2},{"$f":"(-('Inputs - Other'!U224-'Inputs - Other'!U$223)*'Inputs - Other'!$G$32)","v":6.6773435555740335E-3},{"$f":"(-('Inputs - Other'!V224-'Inputs - Other'!V$223)*'Inputs - Other'!$G$32)","v":6.3847436729254525E-2},{"$f":"(-('Inputs - Other'!W224-'Inputs - Other'!W$223)*'Inputs - Other'!$G$32)","v":-8.1997323102462883E-5},{"$f":"(-('Inputs - Other'!X224-'Inputs - Other'!X$223)*'Inputs - Other'!$G$32)","v":-8.2390588455343305E-2},{"$f":"(-('Inputs - Other'!Y224-'Inputs - Other'!Y$223)*'Inputs - Other'!$G$32)","v":-0.38378145845716105},{"$f":"(-('Inputs - Other'!Z224-'Inputs - Other'!Z$223)*'Inputs - Other'!$G$32)","v":-0.19838777375834127},{"$f":"(-('Inputs - Other'!AA224-'Inputs - Other'!AA$223)*'Inputs - Other'!$G$32)","v":0.11260653149636823},{"$f":"(-('Inputs - Other'!AB224-'Inputs - Other'!AB$223)*'Inputs - Other'!$G$32)","v":-0.32556237891670037},{"$f":"(-('Inputs - Other'!AC224-'Inputs - Other'!AC$223)*'Inputs - Other'!$G$32)","v":0.20187468022778887},{"$f":"(-('Inputs - Other'!AD224-'Inputs - Other'!AD$223)*'Inputs - Other'!$G$32)","v":0.20172011746875285},{"$f":"(-('Inputs - Other'!AE224-'Inputs - Other'!AE$223)*'Inputs - Other'!$G$32)","v":-1.7177394604060225},{"$f":"(-('Inputs - Other'!AF224-'Inputs - Other'!AF$223)*'Inputs - Other'!$G$32)","v":-0.34944294340337478},{"$f":"(-('Inputs - Other'!AG224-'Inputs - Other'!AG$223)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.81291479686488133,{"$f":"(-('Inputs - Other'!G225-'Inputs - Other'!G$223)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H225-'Inputs - Other'!H$223)*'Inputs - Other'!$G$32)","v":-4.3879688309544918E-5},{"$f":"(-('Inputs - Other'!I225-'Inputs - Other'!I$223)*'Inputs - Other'!$G$32)","v":-3.894219534572585E-5},{"$f":"(-('Inputs - Other'!J225-'Inputs - Other'!J$223)*'Inputs - Other'!$G$32)","v":3.2545828723698378E-2},{"$f":"(-('Inputs - Other'!K225-'Inputs - Other'!K$223)*'Inputs - Other'!$G$32)","v":0.16288693899819862},{"$f":"(-('Inputs - Other'!L225-'Inputs - Other'!L$223)*'Inputs - Other'!$G$32)","v":1.8081579520140778E-2},{"$f":"(-('Inputs - Other'!M225-'Inputs - Other'!M$223)*'Inputs - Other'!$G$32)","v":9.3736275158555316E-2},{"$f":"(-('Inputs - Other'!N225-'Inputs - Other'!N$223)*'Inputs - Other'!$G$32)","v":-6.1355849120703354E-5},{"$f":"(-('Inputs - Other'!O225-'Inputs - Other'!O$223)*'Inputs - Other'!$G$32)","v":9.5743754260269043E-4},{"$f":"(-('Inputs - Other'!P225-'Inputs - Other'!P$223)*'Inputs - Other'!$G$32)","v":3.4037991188062833E-4},{"$f":"(-('Inputs - Other'!Q225-'Inputs - Other'!Q$223)*'Inputs - Other'!$G$32)","v":-6.8773209465966545E-5},{"$f":"(-('Inputs - Other'!R225-'Inputs - Other'!R$223)*'Inputs - Other'!$G$32)","v":-0.59761671227679614},{"$f":"(-('Inputs - Other'!S225-'Inputs - Other'!S$223)*'Inputs - Other'!$G$32)","v":2.0685843494940626E-2},{"$f":"(-('Inputs - Other'!T225-'Inputs - Other'!T$223)*'Inputs - Other'!$G$32)","v":-7.8622847847551469E-3},{"$f":"(-('Inputs - Other'!U225-'Inputs - Other'!U$223)*'Inputs - Other'!$G$32)","v":6.2478881548040377E-3},{"$f":"(-('Inputs - Other'!V225-'Inputs - Other'!V$223)*'Inputs - Other'!$G$32)","v":0.11934615151697869},{"$f":"(-('Inputs - Other'!W225-'Inputs - Other'!W$223)*'Inputs - Other'!$G$32)","v":-1.0864424563762103E-4},{"$f":"(-('Inputs - Other'!X225-'Inputs - Other'!X$223)*'Inputs - Other'!$G$32)","v":-2.1462381871543812E-2},{"$f":"(-('Inputs - Other'!Y225-'Inputs - Other'!Y$223)*'Inputs - Other'!$G$32)","v":-0.38509209688733748},{"$f":"(-('Inputs - Other'!Z225-'Inputs - Other'!Z$223)*'Inputs - Other'!$G$32)","v":-0.44404745002175616},{"$f":"(-('Inputs - Other'!AA225-'Inputs - Other'!AA$223)*'Inputs - Other'!$G$32)","v":0.15004322903224931},{"$f":"(-('Inputs - Other'!AB225-'Inputs - Other'!AB$223)*'Inputs - Other'!$G$32)","v":-0.2372467599803656},{"$f":"(-('Inputs - Other'!AC225-'Inputs - Other'!AC$223)*'Inputs - Other'!$G$32)","v":0.23719843742973978},{"$f":"(-('Inputs - Other'!AD225-'Inputs - Other'!AD$223)*'Inputs - Other'!$G$32)","v":0.14221080157597044},{"$f":"(-('Inputs - Other'!AE225-'Inputs - Other'!AE$223)*'Inputs - Other'!$G$32)","v":-1.6486909366845452},{"$f":"(-('Inputs - Other'!AF225-'Inputs - Other'!AF$223)*'Inputs - Other'!$G$32)","v":-0.39275163065225627},{"$f":"(-('Inputs - Other'!AG225-'Inputs - Other'!AG$223)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.74116393320375873,{"$f":"(-('Inputs - Other'!G226-'Inputs - Other'!G$223)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H226-'Inputs - Other'!H$223)*'Inputs - Other'!$G$32)","v":-1.0918214719879415E-5},{"$f":"(-('Inputs - Other'!I226-'Inputs - Other'!I$223)*'Inputs - Other'!$G$32)","v":-9.1349551247787986E-6},{"$f":"(-('Inputs - Other'!J226-'Inputs - Other'!J$223)*'Inputs - Other'!$G$32)","v":3.25724765256723E-2},{"$f":"(-('Inputs - Other'!K226-'Inputs - Other'!K$223)*'Inputs - Other'!$G$32)","v":0.15138885504706234},{"$f":"(-('Inputs - Other'!L226-'Inputs - Other'!L$223)*'Inputs - Other'!$G$32)","v":1.8123491944739278E-2},{"$f":"(-('Inputs - Other'!M226-'Inputs - Other'!M$223)*'Inputs - Other'!$G$32)","v":0.12038845500009643},{"$f":"(-('Inputs - Other'!N226-'Inputs - Other'!N$223)*'Inputs - Other'!$G$32)","v":-1.3300077405631328E-5},{"$f":"(-('Inputs - Other'!O226-'Inputs - Other'!O$223)*'Inputs - Other'!$G$32)","v":1.0928103592391381E-3},{"$f":"(-('Inputs - Other'!P226-'Inputs - Other'!P$223)*'Inputs - Other'!$G$32)","v":3.9508603147719867E-4},{"$f":"(-('Inputs - Other'!Q226-'Inputs - Other'!Q$223)*'Inputs - Other'!$G$32)","v":1.5465343144338561E-4},{"$f":"(-('Inputs - Other'!R226-'Inputs - Other'!R$223)*'Inputs - Other'!$G$32)","v":-0.57806128233139731},{"$f":"(-('Inputs - Other'!S226-'Inputs - Other'!S$223)*'Inputs - Other'!$G$32)","v":2.0753496231843194E-2},{"$f":"(-('Inputs - Other'!T226-'Inputs - Other'!T$223)*'Inputs - Other'!$G$32)","v":-4.5074785023686559E-3},{"$f":"(-('Inputs - Other'!U226-'Inputs - Other'!U$223)*'Inputs - Other'!$G$32)","v":4.2937012029797827E-3},{"$f":"(-('Inputs - Other'!V226-'Inputs - Other'!V$223)*'Inputs - Other'!$G$32)","v":0.13853258966985038},{"$f":"(-('Inputs - Other'!W226-'Inputs - Other'!W$223)*'Inputs - Other'!$G$32)","v":-2.5537577150957868E-5},{"$f":"(-('Inputs - Other'!X226-'Inputs - Other'!X$223)*'Inputs - Other'!$G$32)","v":-2.8020830370039107E-2},{"$f":"(-('Inputs - Other'!Y226-'Inputs - Other'!Y$223)*'Inputs - Other'!$G$32)","v":-0.37605058797279867},{"$f":"(-('Inputs - Other'!Z226-'Inputs - Other'!Z$223)*'Inputs - Other'!$G$32)","v":-0.40486450765067872},{"$f":"(-('Inputs - Other'!AA226-'Inputs - Other'!AA$223)*'Inputs - Other'!$G$32)","v":0.14006671886149746},{"$f":"(-('Inputs - Other'!AB226-'Inputs - Other'!AB$223)*'Inputs - Other'!$G$32)","v":-9.5782101121841379E-2},{"$f":"(-('Inputs - Other'!AC226-'Inputs - Other'!AC$223)*'Inputs - Other'!$G$32)","v":0.23283745817356305},{"$f":"(-('Inputs - Other'!AD226-'Inputs - Other'!AD$223)*'Inputs - Other'!$G$32)","v":0.48807203638071428},{"$f":"(-('Inputs - Other'!AE226-'Inputs - Other'!AE$223)*'Inputs - Other'!$G$32)","v":-1.9609176280947338},{"$f":"(-('Inputs - Other'!AF226-'Inputs - Other'!AF$223)*'Inputs - Other'!$G$32)","v":-0.5060130035322743},{"$f":"(-('Inputs - Other'!AG226-'Inputs - Other'!AG$223)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.4944448752751209,{"$f":"(-('Inputs - Other'!G227-'Inputs - Other'!G$223)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H227-'Inputs - Other'!H$223)*'Inputs - Other'!$G$32)","v":-4.7107675182900266E-5},{"$f":"(-('Inputs - Other'!I227-'Inputs - Other'!I$223)*'Inputs - Other'!$G$32)","v":-4.181958958326959E-5},{"$f":"(-('Inputs - Other'!J227-'Inputs - Other'!J$223)*'Inputs - Other'!$G$32)","v":3.1417944849515322E-2},{"$f":"(-('Inputs - Other'!K227-'Inputs - Other'!K$223)*'Inputs - Other'!$G$32)","v":0.17140380994358484},{"$f":"(-('Inputs - Other'!L227-'Inputs - Other'!L$223)*'Inputs - Other'!$G$32)","v":1.8080614748293034E-2},{"$f":"(-('Inputs - Other'!M227-'Inputs - Other'!M$223)*'Inputs - Other'!$G$32)","v":5.9571034053355731E-2},{"$f":"(-('Inputs - Other'!N227-'Inputs - Other'!N$223)*'Inputs - Other'!$G$32)","v":-6.3921302617453435E-5},{"$f":"(-('Inputs - Other'!O227-'Inputs - Other'!O$223)*'Inputs - Other'!$G$32)","v":-1.3849455751149264E-3},{"$f":"(-('Inputs - Other'!P227-'Inputs - Other'!P$223)*'Inputs - Other'!$G$32)","v":8.1619457112935834E-4},{"$f":"(-('Inputs - Other'!Q227-'Inputs - Other'!Q$223)*'Inputs - Other'!$G$32)","v":-9.497154888293835E-6},{"$f":"(-('Inputs - Other'!R227-'Inputs - Other'!R$223)*'Inputs - Other'!$G$32)","v":-0.45483061456401686},{"$f":"(-('Inputs - Other'!S227-'Inputs - Other'!S$223)*'Inputs - Other'!$G$32)","v":2.0680219864922078E-2},{"$f":"(-('Inputs - Other'!T227-'Inputs - Other'!T$223)*'Inputs - Other'!$G$32)","v":-1.5426999222972526E-2},{"$f":"(-('Inputs - Other'!U227-'Inputs - Other'!U$223)*'Inputs - Other'!$G$32)","v":-1.353633325716519E-2},{"$f":"(-('Inputs - Other'!V227-'Inputs - Other'!V$223)*'Inputs - Other'!$G$32)","v":0.13991580988275842},{"$f":"(-('Inputs - Other'!W227-'Inputs - Other'!W$223)*'Inputs - Other'!$G$32)","v":-1.1540397092172188E-4},{"$f":"(-('Inputs - Other'!X227-'Inputs - Other'!X$223)*'Inputs - Other'!$G$32)","v":-4.099608955402978E-2},{"$f":"(-('Inputs - Other'!Y227-'Inputs - Other'!Y$223)*'Inputs - Other'!$G$32)","v":-0.45660042175871496},{"$f":"(-('Inputs - Other'!Z227-'Inputs - Other'!Z$223)*'Inputs - Other'!$G$32)","v":-0.41938377601989885},{"$f":"(-('Inputs - Other'!AA227-'Inputs - Other'!AA$223)*'Inputs - Other'!$G$32)","v":0.20785838033698667},{"$f":"(-('Inputs - Other'!AB227-'Inputs - Other'!AB$223)*'Inputs - Other'!$G$32)","v":-9.6670165829038979E-2},{"$f":"(-('Inputs - Other'!AC227-'Inputs - Other'!AC$223)*'Inputs - Other'!$G$32)","v":0.23708460454102465},{"$f":"(-('Inputs - Other'!AD227-'Inputs - Other'!AD$223)*'Inputs - Other'!$G$32)","v":-0.13739661969894712},{"$f":"(-('Inputs - Other'!AE227-'Inputs - Other'!AE$223)*'Inputs - Other'!$G$32)","v":-3.5406506707622327},{"$f":"(-('Inputs - Other'!AF227-'Inputs - Other'!AF$223)*'Inputs - Other'!$G$32)","v":-1.0447451022540406},{"$f":"(-('Inputs - Other'!AG227-'Inputs - Other'!AG$223)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.33932234234609238,{"$f":"(-('Inputs - Other'!G228-'Inputs - Other'!G$223)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H228-'Inputs - Other'!H$223)*'Inputs - Other'!$G$32)","v":-4.0387678307496344E-5},{"$f":"(-('Inputs - Other'!I228-'Inputs - Other'!I$223)*'Inputs - Other'!$G$32)","v":-3.6027047915609955E-5},{"$f":"(-('Inputs - Other'!J228-'Inputs - Other'!J$223)*'Inputs - Other'!$G$32)","v":3.108942821079097E-2},{"$f":"(-('Inputs - Other'!K228-'Inputs - Other'!K$223)*'Inputs - Other'!$G$32)","v":0.14301198951750305},{"$f":"(-('Inputs - Other'!L228-'Inputs - Other'!L$223)*'Inputs - Other'!$G$32)","v":1.8087554803739803E-2},{"$f":"(-('Inputs - Other'!M228-'Inputs - Other'!M$223)*'Inputs - Other'!$G$32)","v":5.8814743149589788E-2},{"$f":"(-('Inputs - Other'!N228-'Inputs - Other'!N$223)*'Inputs - Other'!$G$32)","v":-5.5373738848230047E-5},{"$f":"(-('Inputs - Other'!O228-'Inputs - Other'!O$223)*'Inputs - Other'!$G$32)","v":2.9449127753728987E-3},{"$f":"(-('Inputs - Other'!P228-'Inputs - Other'!P$223)*'Inputs - Other'!$G$32)","v":2.0465738768162822E-3},{"$f":"(-('Inputs - Other'!Q228-'Inputs - Other'!Q$223)*'Inputs - Other'!$G$32)","v":-6.7037187097440665E-5},{"$f":"(-('Inputs - Other'!R228-'Inputs - Other'!R$223)*'Inputs - Other'!$G$32)","v":-1.6037344196060346},{"$f":"(-('Inputs - Other'!S228-'Inputs - Other'!S$223)*'Inputs - Other'!$G$32)","v":2.0693146191652412E-2},{"$f":"(-('Inputs - Other'!T228-'Inputs - Other'!T$223)*'Inputs - Other'!$G$32)","v":2.8917924635267767E-2},{"$f":"(-('Inputs - Other'!U228-'Inputs - Other'!U$223)*'Inputs - Other'!$G$32)","v":1.841106756017119E-2},{"$f":"(-('Inputs - Other'!V228-'Inputs - Other'!V$223)*'Inputs - Other'!$G$32)","v":0.71415011475713897},{"$f":"(-('Inputs - Other'!W228-'Inputs - Other'!W$223)*'Inputs - Other'!$G$32)","v":-9.9595378934481867E-5},{"$f":"(-('Inputs - Other'!X228-'Inputs - Other'!X$223)*'Inputs - Other'!$G$32)","v":0.1462312411681701},{"$f":"(-('Inputs - Other'!Y228-'Inputs - Other'!Y$223)*'Inputs - Other'!$G$32)","v":-0.11890004945223964},{"$f":"(-('Inputs - Other'!Z228-'Inputs - Other'!Z$223)*'Inputs - Other'!$G$32)","v":-0.385385414029777},{"$f":"(-('Inputs - Other'!AA228-'Inputs - Other'!AA$223)*'Inputs - Other'!$G$32)","v":0.55448774468441542},{"$f":"(-('Inputs - Other'!AB228-'Inputs - Other'!AB$223)*'Inputs - Other'!$G$32)","v":-0.49926277596397028},{"$f":"(-('Inputs - Other'!AC228-'Inputs - Other'!AC$223)*'Inputs - Other'!$G$32)","v":0.15035193303995698},{"$f":"(-('Inputs - Other'!AD228-'Inputs - Other'!AD$223)*'Inputs - Other'!$G$32)","v":1.7812520926084829},{"$f":"(-('Inputs - Other'!AE228-'Inputs - Other'!AE$223)*'Inputs - Other'!$G$32)","v":2.7796649955945441},{"$f":"(-('Inputs - Other'!AF228-'Inputs - Other'!AF$223)*'Inputs - Other'!$G$32)","v":-2.1478936372007809},{"$f":"(-('Inputs - Other'!AG228-'Inputs - Other'!AG$223)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.68168068939033188,{"$f":"(-('Inputs - Other'!G229-'Inputs - Other'!G$223)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H229-'Inputs - Other'!H$223)*'Inputs - Other'!$G$32)","v":-4.4407651902389489E-5},{"$f":"(-('Inputs - Other'!I229-'Inputs - Other'!I$223)*'Inputs - Other'!$G$32)","v":-4.0150363322055682E-5},{"$f":"(-('Inputs - Other'!J229-'Inputs - Other'!J$223)*'Inputs - Other'!$G$32)","v":3.9592254589443598E-2},{"$f":"(-('Inputs - Other'!K229-'Inputs - Other'!K$223)*'Inputs - Other'!$G$32)","v":0.18878596100906186},{"$f":"(-('Inputs - Other'!L229-'Inputs - Other'!L$223)*'Inputs - Other'!$G$32)","v":0.74329815995194903},{"$f":"(-('Inputs - Other'!M229-'Inputs - Other'!M$223)*'Inputs - Other'!$G$32)","v":2.013714685930168E-2},{"$f":"(-('Inputs - Other'!N229-'Inputs - Other'!N$223)*'Inputs - Other'!$G$32)","v":-5.9791729494218515E-5},{"$f":"(-('Inputs - Other'!O229-'Inputs - Other'!O$223)*'Inputs - Other'!$G$32)","v":8.0052404583991432E-2},{"$f":"(-('Inputs - Other'!P229-'Inputs - Other'!P$223)*'Inputs - Other'!$G$32)","v":6.7727270343942436E-4},{"$f":"(-('Inputs - Other'!Q229-'Inputs - Other'!Q$223)*'Inputs - Other'!$G$32)","v":-6.1591220919865464E-5},{"$f":"(-('Inputs - Other'!R229-'Inputs - Other'!R$223)*'Inputs - Other'!$G$32)","v":0.45262863793746178},{"$f":"(-('Inputs - Other'!S229-'Inputs - Other'!S$223)*'Inputs - Other'!$G$32)","v":-8.7886654304369927E-5},{"$f":"(-('Inputs - Other'!T229-'Inputs - Other'!T$223)*'Inputs - Other'!$G$32)","v":-5.1847974443001377E-2},{"$f":"(-('Inputs - Other'!U229-'Inputs - Other'!U$223)*'Inputs - Other'!$G$32)","v":6.2332503495028391E-3},{"$f":"(-('Inputs - Other'!V229-'Inputs - Other'!V$223)*'Inputs - Other'!$G$32)","v":0.10295011934503151},{"$f":"(-('Inputs - Other'!W229-'Inputs - Other'!W$223)*'Inputs - Other'!$G$32)","v":-1.0803936592778234E-4},{"$f":"(-('Inputs - Other'!X229-'Inputs - Other'!X$223)*'Inputs - Other'!$G$32)","v":-0.13016474785016818},{"$f":"(-('Inputs - Other'!Y229-'Inputs - Other'!Y$223)*'Inputs - Other'!$G$32)","v":-4.1377149555017922E-2},{"$f":"(-('Inputs - Other'!Z229-'Inputs - Other'!Z$223)*'Inputs - Other'!$G$32)","v":-8.8914292242151305E-2},{"$f":"(-('Inputs - Other'!AA229-'Inputs - Other'!AA$223)*'Inputs - Other'!$G$32)","v":6.0427053982742507E-2},{"$f":"(-('Inputs - Other'!AB229-'Inputs - Other'!AB$223)*'Inputs - Other'!$G$32)","v":-0.12659782113374263},{"$f":"(-('Inputs - Other'!AC229-'Inputs - Other'!AC$223)*'Inputs - Other'!$G$32)","v":0.16989352869458685},{"$f":"(-('Inputs - Other'!AD229-'Inputs - Other'!AD$223)*'Inputs - Other'!$G$32)","v":-0.72731472243387429},{"$f":"(-('Inputs - Other'!AE229-'Inputs - Other'!AE$223)*'Inputs - Other'!$G$32)","v":-4.3991953183457611},{"$f":"(-('Inputs - Other'!AF229-'Inputs - Other'!AF$223)*'Inputs - Other'!$G$32)","v":-1.0679763958461166},{"$f":"(-('Inputs - Other'!AG229-'Inputs - Other'!AG$223)*'Inputs - Other'!$G$32)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":2.7598839637085565E-2},{"$f":"(-('Inputs - Other'!G233-'Inputs - Other'!G$232)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H233-'Inputs - Other'!H$232)*'Inputs - Other'!$G$33)","v":-1.8218630373212363E-5},{"$f":"(-('Inputs - Other'!I233-'Inputs - Other'!I$232)*'Inputs - Other'!$G$33)","v":4.3796003751594981E-5},{"$f":"(-('Inputs - Other'!J233-'Inputs - Other'!J$232)*'Inputs - Other'!$G$33)","v":5.8413928251752623E-3},{"$f":"(-('Inputs - Other'!K233-'Inputs - Other'!K$232)*'Inputs - Other'!$G$33)","v":-8.5868962021521613E-6},{"$f":"(-('Inputs - Other'!L233-'Inputs - Other'!L$232)*'Inputs - Other'!$G$33)","v":-9.0835465679832532E-6},{"$f":"(-('Inputs - Other'!M233-'Inputs - Other'!M$232)*'Inputs - Other'!$G$33)","v":3.1365738564659296E-2},{"$f":"(-('Inputs - Other'!N233-'Inputs - Other'!N$232)*'Inputs - Other'!$G$33)","v":-1.0083726569946895E-5},{"$f":"(-('Inputs - Other'!O233-'Inputs - Other'!O$232)*'Inputs - Other'!$G$33)","v":-1.0640397928426646E-5},{"$f":"(-('Inputs - Other'!P233-'Inputs - Other'!P$232)*'Inputs - Other'!$G$33)","v":-1.1255217178528514E-5},{"$f":"(-('Inputs - Other'!Q233-'Inputs - Other'!Q$232)*'Inputs - Other'!$G$33)","v":-1.1842814791036192E-5},{"$f":"(-('Inputs - Other'!R233-'Inputs - Other'!R$232)*'Inputs - Other'!$G$33)","v":-1.2495503651178155E-5},{"$f":"(-('Inputs - Other'!S233-'Inputs - Other'!S$232)*'Inputs - Other'!$G$33)","v":-1.3184912403205839E-5},{"$f":"(-('Inputs - Other'!T233-'Inputs - Other'!T$232)*'Inputs - Other'!$G$33)","v":-1.3942531487438895E-5},{"$f":"(-('Inputs - Other'!U233-'Inputs - Other'!U$232)*'Inputs - Other'!$G$33)","v":-1.4669834152104409E-5},{"$f":"(-('Inputs - Other'!V233-'Inputs - Other'!V$232)*'Inputs - Other'!$G$33)","v":-1.5485327836700981E-5},{"$f":"(-('Inputs - Other'!W233-'Inputs - Other'!W$232)*'Inputs - Other'!$G$33)","v":-1.6329933992065037E-5},{"$f":"(-('Inputs - Other'!X233-'Inputs - Other'!X$232)*'Inputs - Other'!$G$33)","v":-1.7275568224564589E-5},{"$f":"(-('Inputs - Other'!Y233-'Inputs - Other'!Y$232)*'Inputs - Other'!$G$33)","v":-1.817620609729692E-5},{"$f":"(-('Inputs - Other'!Z233-'Inputs - Other'!Z$232)*'Inputs - Other'!$G$33)","v":-1.9174056914731605E-5},{"$f":"(-('Inputs - Other'!AA233-'Inputs - Other'!AA$232)*'Inputs - Other'!$G$33)","v":-2.023215710862888E-5},{"$f":"(-('Inputs - Other'!AB233-'Inputs - Other'!AB$232)*'Inputs - Other'!$G$33)","v":-2.1411331909850931E-5},{"$f":"(-('Inputs - Other'!AC233-'Inputs - Other'!AC$232)*'Inputs - Other'!$G$33)","v":-2.2520557572630815E-5},{"$f":"(-('Inputs - Other'!AD233-'Inputs - Other'!AD$232)*'Inputs - Other'!$G$33)","v":-2.3755223095588917E-5},{"$f":"(-('Inputs - Other'!AE233-'Inputs - Other'!AE$232)*'Inputs - Other'!$G$33)","v":-2.5073255697849086E-5},{"$f":"(-('Inputs - Other'!AF233-'Inputs - Other'!AF$232)*'Inputs - Other'!$G$33)","v":-2.6516980029826553E-5},{"$f":"(-('Inputs - Other'!AG233-'Inputs - Other'!AG$232)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.1818429897862576,{"$f":"(-('Inputs - Other'!G234-'Inputs - Other'!G$232)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H234-'Inputs - Other'!H$232)*'Inputs - Other'!$G$33)","v":-2.0000069696379796E-5},{"$f":"(-('Inputs - Other'!I234-'Inputs - Other'!I$232)*'Inputs - Other'!$G$33)","v":6.0511859828693559E-5},{"$f":"(-('Inputs - Other'!J234-'Inputs - Other'!J$232)*'Inputs - Other'!$G$33)","v":6.4164423587413921E-3},{"$f":"(-('Inputs - Other'!K234-'Inputs - Other'!K$232)*'Inputs - Other'!$G$33)","v":-1.094304536527894E-5},{"$f":"(-('Inputs - Other'!L234-'Inputs - Other'!L$232)*'Inputs - Other'!$G$33)","v":-1.1576465849323366E-5},{"$f":"(-('Inputs - Other'!M234-'Inputs - Other'!M$232)*'Inputs - Other'!$G$33)","v":0.24340570172839193},{"$f":"(-('Inputs - Other'!N234-'Inputs - Other'!N$232)*'Inputs - Other'!$G$33)","v":-1.2851082416591136E-5},{"$f":"(-('Inputs - Other'!O234-'Inputs - Other'!O$232)*'Inputs - Other'!$G$33)","v":-1.3560721301724003E-5},{"$f":"(-('Inputs - Other'!P234-'Inputs - Other'!P$232)*'Inputs - Other'!$G$33)","v":-1.4344356905323899E-5},{"$f":"(-('Inputs - Other'!Q234-'Inputs - Other'!Q$232)*'Inputs - Other'!$G$33)","v":-1.5093502346349105E-5},{"$f":"(-('Inputs - Other'!R234-'Inputs - Other'!R$232)*'Inputs - Other'!$G$33)","v":-1.5925337123922864E-5},{"$f":"(-('Inputs - Other'!S234-'Inputs - Other'!S$232)*'Inputs - Other'!$G$33)","v":-1.6803916576813073E-5},{"$f":"(-('Inputs - Other'!T234-'Inputs - Other'!T$232)*'Inputs - Other'!$G$33)","v":-1.7769867814467197E-5},{"$f":"(-('Inputs - Other'!U234-'Inputs - Other'!U$232)*'Inputs - Other'!$G$33)","v":-1.8696759777597382E-5},{"$f":"(-('Inputs - Other'!V234-'Inputs - Other'!V$232)*'Inputs - Other'!$G$33)","v":-1.9736509272512164E-5},{"$f":"(-('Inputs - Other'!W234-'Inputs - Other'!W$232)*'Inputs - Other'!$G$33)","v":-2.0812295610600495E-5},{"$f":"(-('Inputs - Other'!X234-'Inputs - Other'!X$232)*'Inputs - Other'!$G$33)","v":-2.2018114628355234E-5},{"$f":"(-('Inputs - Other'!Y234-'Inputs - Other'!Y$232)*'Inputs - Other'!$G$33)","v":-2.3165848167071203E-5},{"$f":"(-('Inputs - Other'!Z234-'Inputs - Other'!Z$232)*'Inputs - Other'!$G$33)","v":-2.4437863333212242E-5},{"$f":"(-('Inputs - Other'!AA234-'Inputs - Other'!AA$232)*'Inputs - Other'!$G$33)","v":-2.5786284670073951E-5},{"$f":"(-('Inputs - Other'!AB234-'Inputs - Other'!AB$232)*'Inputs - Other'!$G$33)","v":-2.7289347185159198E-5},{"$f":"(-('Inputs - Other'!AC234-'Inputs - Other'!AC$232)*'Inputs - Other'!$G$33)","v":-2.8703908322570668E-5},{"$f":"(-('Inputs - Other'!AD234-'Inputs - Other'!AD$232)*'Inputs - Other'!$G$33)","v":-3.0276518108817337E-5},{"$f":"(-('Inputs - Other'!AE234-'Inputs - Other'!AE$232)*'Inputs - Other'!$G$33)","v":-3.1955650479956704E-5},{"$f":"(-('Inputs - Other'!AF234-'Inputs - Other'!AF$232)*'Inputs - Other'!$G$33)","v":-3.3795566498304617E-5},{"$f":"(-('Inputs - Other'!AG234-'Inputs - Other'!AG$232)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.23637866816819031,{"$f":"(-('Inputs - Other'!G235-'Inputs - Other'!G$232)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H235-'Inputs - Other'!H$232)*'Inputs - Other'!$G$33)","v":-1.1922553895260535E-5},{"$f":"(-('Inputs - Other'!I235-'Inputs - Other'!I$232)*'Inputs - Other'!$G$33)","v":8.4725151481279681E-6},{"$f":"(-('Inputs - Other'!J235-'Inputs - Other'!J$232)*'Inputs - Other'!$G$33)","v":6.6120739946455842E-3},{"$f":"(-('Inputs - Other'!K235-'Inputs - Other'!K$232)*'Inputs - Other'!$G$33)","v":-2.847634887931536E-6},{"$f":"(-('Inputs - Other'!L235-'Inputs - Other'!L$232)*'Inputs - Other'!$G$33)","v":-3.0123285735376281E-6},{"$f":"(-('Inputs - Other'!M235-'Inputs - Other'!M$232)*'Inputs - Other'!$G$33)","v":0.31823656399222955},{"$f":"(-('Inputs - Other'!N235-'Inputs - Other'!N$232)*'Inputs - Other'!$G$33)","v":-3.3439488804621646E-6},{"$f":"(-('Inputs - Other'!O235-'Inputs - Other'!O$232)*'Inputs - Other'!$G$33)","v":-3.52839259492718E-6},{"$f":"(-('Inputs - Other'!P235-'Inputs - Other'!P$232)*'Inputs - Other'!$G$33)","v":-3.7321944942072971E-6},{"$f":"(-('Inputs - Other'!Q235-'Inputs - Other'!Q$232)*'Inputs - Other'!$G$33)","v":-3.9269310616088934E-6},{"$f":"(-('Inputs - Other'!R235-'Inputs - Other'!R$232)*'Inputs - Other'!$G$33)","v":-4.1433276426409921E-6},{"$f":"(-('Inputs - Other'!S235-'Inputs - Other'!S$232)*'Inputs - Other'!$G$33)","v":-4.3719260524135813E-6},{"$f":"(-('Inputs - Other'!T235-'Inputs - Other'!T$232)*'Inputs - Other'!$G$33)","v":-4.6229523155555464E-6},{"$f":"(-('Inputs - Other'!U235-'Inputs - Other'!U$232)*'Inputs - Other'!$G$33)","v":-4.8640967535814713E-6},{"$f":"(-('Inputs - Other'!V235-'Inputs - Other'!V$232)*'Inputs - Other'!$G$33)","v":-5.1344014596738357E-6},{"$f":"(-('Inputs - Other'!W235-'Inputs - Other'!W$232)*'Inputs - Other'!$G$33)","v":-5.414557204817679E-6},{"$f":"(-('Inputs - Other'!X235-'Inputs - Other'!X$232)*'Inputs - Other'!$G$33)","v":-5.7277773303834596E-6},{"$f":"(-('Inputs - Other'!Y235-'Inputs - Other'!Y$232)*'Inputs - Other'!$G$33)","v":-6.0263764864324561E-6},{"$f":"(-('Inputs - Other'!Z235-'Inputs - Other'!Z$232)*'Inputs - Other'!$G$33)","v":-6.3571237252163179E-6},{"$f":"(-('Inputs - Other'!AA235-'Inputs - Other'!AA$232)*'Inputs - Other'!$G$33)","v":-6.7079423669959222E-6},{"$f":"(-('Inputs - Other'!AB235-'Inputs - Other'!AB$232)*'Inputs - Other'!$G$33)","v":-7.0989527603514338E-6},{"$f":"(-('Inputs - Other'!AC235-'Inputs - Other'!AC$232)*'Inputs - Other'!$G$33)","v":-7.4662917145556886E-6},{"$f":"(-('Inputs - Other'!AD235-'Inputs - Other'!AD$232)*'Inputs - Other'!$G$33)","v":-7.875984926283254E-6},{"$f":"(-('Inputs - Other'!AE235-'Inputs - Other'!AE$232)*'Inputs - Other'!$G$33)","v":-8.313400702927375E-6},{"$f":"(-('Inputs - Other'!AF235-'Inputs - Other'!AF$232)*'Inputs - Other'!$G$33)","v":-8.7920185680242542E-6},{"$f":"(-('Inputs - Other'!AG235-'Inputs - Other'!AG$232)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.11086363652840131,{"$f":"(-('Inputs - Other'!G236-'Inputs - Other'!G$232)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H236-'Inputs - Other'!H$232)*'Inputs - Other'!$G$33)","v":-2.0715013874905708E-5},{"$f":"(-('Inputs - Other'!I236-'Inputs - Other'!I$232)*'Inputs - Other'!$G$33)","v":5.9652904838003451E-5},{"$f":"(-('Inputs - Other'!J236-'Inputs - Other'!J$232)*'Inputs - Other'!$G$33)","v":6.4820617089651478E-3},{"$f":"(-('Inputs - Other'!K236-'Inputs - Other'!K$232)*'Inputs - Other'!$G$33)","v":-1.2137814959355655E-5},{"$f":"(-('Inputs - Other'!L236-'Inputs - Other'!L$232)*'Inputs - Other'!$G$33)","v":-1.2839458885629508E-5},{"$f":"(-('Inputs - Other'!M236-'Inputs - Other'!M$232)*'Inputs - Other'!$G$33)","v":0.14548919619420531},{"$f":"(-('Inputs - Other'!N236-'Inputs - Other'!N$232)*'Inputs - Other'!$G$33)","v":-1.425314970506899E-5},{"$f":"(-('Inputs - Other'!O236-'Inputs - Other'!O$232)*'Inputs - Other'!$G$33)","v":-1.5039912081841588E-5},{"$f":"(-('Inputs - Other'!P236-'Inputs - Other'!P$232)*'Inputs - Other'!$G$33)","v":-1.5908813953226713E-5},{"$f":"(-('Inputs - Other'!Q236-'Inputs - Other'!Q$232)*'Inputs - Other'!$G$33)","v":-1.6739303928726391E-5},{"$f":"(-('Inputs - Other'!R236-'Inputs - Other'!R$232)*'Inputs - Other'!$G$33)","v":-1.7661775528375462E-5},{"$f":"(-('Inputs - Other'!S236-'Inputs - Other'!S$232)*'Inputs - Other'!$G$33)","v":-1.8636237340228202E-5},{"$f":"(-('Inputs - Other'!T236-'Inputs - Other'!T$232)*'Inputs - Other'!$G$33)","v":-1.9706812647578066E-5},{"$f":"(-('Inputs - Other'!U236-'Inputs - Other'!U$232)*'Inputs - Other'!$G$33)","v":-2.0734773851794414E-5},{"$f":"(-('Inputs - Other'!V236-'Inputs - Other'!V$232)*'Inputs - Other'!$G$33)","v":-2.1887690479561896E-5},{"$f":"(-('Inputs - Other'!W236-'Inputs - Other'!W$232)*'Inputs - Other'!$G$33)","v":-2.3081348245626826E-5},{"$f":"(-('Inputs - Other'!X236-'Inputs - Other'!X$232)*'Inputs - Other'!$G$33)","v":-2.4417666954493864E-5},{"$f":"(-('Inputs - Other'!Y236-'Inputs - Other'!Y$232)*'Inputs - Other'!$G$33)","v":-2.5690580949365294E-5},{"$f":"(-('Inputs - Other'!Z236-'Inputs - Other'!Z$232)*'Inputs - Other'!$G$33)","v":-2.7100946706487429E-5},{"$f":"(-('Inputs - Other'!AA236-'Inputs - Other'!AA$232)*'Inputs - Other'!$G$33)","v":-2.8596470859509547E-5},{"$f":"(-('Inputs - Other'!AB236-'Inputs - Other'!AB$232)*'Inputs - Other'!$G$33)","v":-3.0263579170283088E-5},{"$f":"(-('Inputs - Other'!AC236-'Inputs - Other'!AC$232)*'Inputs - Other'!$G$33)","v":-3.1830874418076817E-5},{"$f":"(-('Inputs - Other'!AD236-'Inputs - Other'!AD$232)*'Inputs - Other'!$G$33)","v":-3.3576127522212935E-5},{"$f":"(-('Inputs - Other'!AE236-'Inputs - Other'!AE$232)*'Inputs - Other'!$G$33)","v":-3.5439907858472864E-5},{"$f":"(-('Inputs - Other'!AF236-'Inputs - Other'!AF$232)*'Inputs - Other'!$G$33)","v":-3.7480461695168588E-5},{"$f":"(-('Inputs - Other'!AG236-'Inputs - Other'!AG$232)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",0.11257306215087273,{"$f":"(-('Inputs - Other'!G237-'Inputs - Other'!G$232)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H237-'Inputs - Other'!H$232)*'Inputs - Other'!$G$33)","v":-1.9602067169444126E-5},{"$f":"(-('Inputs - Other'!I237-'Inputs - Other'!I$232)*'Inputs - Other'!$G$33)","v":5.573108630585466E-5},{"$f":"(-('Inputs - Other'!J237-'Inputs - Other'!J$232)*'Inputs - Other'!$G$33)","v":1.7114407196459069E-3},{"$f":"(-('Inputs - Other'!K237-'Inputs - Other'!K$232)*'Inputs - Other'!$G$33)","v":-1.0276324101028023E-5},{"$f":"(-('Inputs - Other'!L237-'Inputs - Other'!L$232)*'Inputs - Other'!$G$33)","v":-1.0870819189501795E-5},{"$f":"(-('Inputs - Other'!M237-'Inputs - Other'!M$232)*'Inputs - Other'!$G$33)","v":0.15340795014954267},{"$f":"(-('Inputs - Other'!N237-'Inputs - Other'!N$232)*'Inputs - Other'!$G$33)","v":-1.2067717940036931E-5},{"$f":"(-('Inputs - Other'!O237-'Inputs - Other'!O$232)*'Inputs - Other'!$G$33)","v":-1.2733920217667733E-5},{"$f":"(-('Inputs - Other'!P237-'Inputs - Other'!P$232)*'Inputs - Other'!$G$33)","v":-1.346969723145922E-5},{"$f":"(-('Inputs - Other'!Q237-'Inputs - Other'!Q$232)*'Inputs - Other'!$G$33)","v":-1.4173052486350665E-5},{"$f":"(-('Inputs - Other'!R237-'Inputs - Other'!R$232)*'Inputs - Other'!$G$33)","v":-1.4954042593412897E-5},{"$f":"(-('Inputs - Other'!S237-'Inputs - Other'!S$232)*'Inputs - Other'!$G$33)","v":-1.5779071470575564E-5},{"$f":"(-('Inputs - Other'!T237-'Inputs - Other'!T$232)*'Inputs - Other'!$G$33)","v":-1.6685813586505383E-5},{"$f":"(-('Inputs - Other'!U237-'Inputs - Other'!U$232)*'Inputs - Other'!$G$33)","v":-1.7556264052383297E-5},{"$f":"(-('Inputs - Other'!V237-'Inputs - Other'!V$232)*'Inputs - Other'!$G$33)","v":-1.8532159020124899E-5},{"$f":"(-('Inputs - Other'!W237-'Inputs - Other'!W$232)*'Inputs - Other'!$G$33)","v":-1.9542920398990784E-5},{"$f":"(-('Inputs - Other'!X237-'Inputs - Other'!X$232)*'Inputs - Other'!$G$33)","v":-2.0674536247501603E-5},{"$f":"(-('Inputs - Other'!Y237-'Inputs - Other'!Y$232)*'Inputs - Other'!$G$33)","v":-2.175238674857501E-5},{"$f":"(-('Inputs - Other'!Z237-'Inputs - Other'!Z$232)*'Inputs - Other'!$G$33)","v":-2.2946646179989698E-5},{"$f":"(-('Inputs - Other'!AA237-'Inputs - Other'!AA$232)*'Inputs - Other'!$G$33)","v":-2.421278652624787E-5},{"$f":"(-('Inputs - Other'!AB237-'Inputs - Other'!AB$232)*'Inputs - Other'!$G$33)","v":-2.5624226563617548E-5},{"$f":"(-('Inputs - Other'!AC237-'Inputs - Other'!AC$232)*'Inputs - Other'!$G$33)","v":-2.6951683110373829E-5},{"$f":"(-('Inputs - Other'!AD237-'Inputs - Other'!AD$232)*'Inputs - Other'!$G$33)","v":-2.8428998821748495E-5},{"$f":"(-('Inputs - Other'!AE237-'Inputs - Other'!AE$232)*'Inputs - Other'!$G$33)","v":-3.0006284471458871E-5},{"$f":"(-('Inputs - Other'!AF237-'Inputs - Other'!AF$232)*'Inputs - Other'!$G$33)","v":-3.1733757062934426E-5},{"$f":"(-('Inputs - Other'!AG237-'Inputs - Other'!AG$232)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",0.75754347124121968,{"$f":"(-('Inputs - Other'!G238-'Inputs - Other'!G$232)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H238-'Inputs - Other'!H$232)*'Inputs - Other'!$G$33)","v":-2.0283273158838711E-5},{"$f":"(-('Inputs - Other'!I238-'Inputs - Other'!I$232)*'Inputs - Other'!$G$33)","v":5.4912394432449219E-5},{"$f":"(-('Inputs - Other'!J238-'Inputs - Other'!J$232)*'Inputs - Other'!$G$33)","v":1.0071592534402498},{"$f":"(-('Inputs - Other'!K238-'Inputs - Other'!K$232)*'Inputs - Other'!$G$33)","v":-1.1415633478381122E-5},{"$f":"(-('Inputs - Other'!L238-'Inputs - Other'!L$232)*'Inputs - Other'!$G$33)","v":-1.2075230206908175E-5},{"$f":"(-('Inputs - Other'!M238-'Inputs - Other'!M$232)*'Inputs - Other'!$G$33)","v":-0.13788911868130072},{"$f":"(-('Inputs - Other'!N238-'Inputs - Other'!N$232)*'Inputs - Other'!$G$33)","v":-1.3405156843301274E-5},{"$f":"(-('Inputs - Other'!O238-'Inputs - Other'!O$232)*'Inputs - Other'!$G$33)","v":-1.414517517775973E-5},{"$f":"(-('Inputs - Other'!P238-'Inputs - Other'!P$232)*'Inputs - Other'!$G$33)","v":-1.4962067862181342E-5},{"$f":"(-('Inputs - Other'!Q238-'Inputs - Other'!Q$232)*'Inputs - Other'!$G$33)","v":-1.5743215989860164E-5},{"$f":"(-('Inputs - Other'!R238-'Inputs - Other'!R$232)*'Inputs - Other'!$G$33)","v":-1.6610872946531171E-5},{"$f":"(-('Inputs - Other'!S238-'Inputs - Other'!S$232)*'Inputs - Other'!$G$33)","v":-1.752735767285105E-5},{"$f":"(-('Inputs - Other'!T238-'Inputs - Other'!T$232)*'Inputs - Other'!$G$33)","v":-1.8534194374248138E-5},{"$f":"(-('Inputs - Other'!U238-'Inputs - Other'!U$232)*'Inputs - Other'!$G$33)","v":-1.950095105821749E-5},{"$f":"(-('Inputs - Other'!V238-'Inputs - Other'!V$232)*'Inputs - Other'!$G$33)","v":-2.0585161062502684E-5},{"$f":"(-('Inputs - Other'!W238-'Inputs - Other'!W$232)*'Inputs - Other'!$G$33)","v":-2.1707937398893813E-5},{"$f":"(-('Inputs - Other'!X238-'Inputs - Other'!X$232)*'Inputs - Other'!$G$33)","v":-2.2964650077202998E-5},{"$f":"(-('Inputs - Other'!Y238-'Inputs - Other'!Y$232)*'Inputs - Other'!$G$33)","v":-2.4161806239532087E-5},{"$f":"(-('Inputs - Other'!Z238-'Inputs - Other'!Z$232)*'Inputs - Other'!$G$33)","v":-2.5488225637563894E-5},{"$f":"(-('Inputs - Other'!AA238-'Inputs - Other'!AA$232)*'Inputs - Other'!$G$33)","v":-2.6894731965289077E-5},{"$f":"(-('Inputs - Other'!AB238-'Inputs - Other'!AB$232)*'Inputs - Other'!$G$33)","v":-2.8462189199208851E-5},{"$f":"(-('Inputs - Other'!AC238-'Inputs - Other'!AC$232)*'Inputs - Other'!$G$33)","v":-2.9936345673258307E-5},{"$f":"(-('Inputs - Other'!AD238-'Inputs - Other'!AD$232)*'Inputs - Other'!$G$33)","v":-3.1577941685730661E-5},{"$f":"(-('Inputs - Other'!AE238-'Inputs - Other'!AE$232)*'Inputs - Other'!$G$33)","v":-3.3330847309077638E-5},{"$f":"(-('Inputs - Other'!AF238-'Inputs - Other'!AF$232)*'Inputs - Other'!$G$33)","v":-3.5249799685665303E-5},{"$f":"(-('Inputs - Other'!AG238-'Inputs - Other'!AG$232)*'Inputs - Other'!$G$33)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":29.808337257375655},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":7.9442633113757821E-2},0.22977265189115142,2.6100551581135125,1.3515255034028313,2.2507652562868534,1.1201144627103652,2.0861078358850076,2.9755571228494015,2.6499561858130964,1.8078778799367674,2.2810620764742451,1.2133252717484226,1.8083116363725147,1.9921087097432062,1.499414952301769,2.7180165532830616,2.7051013532360719,3.3317991606496702,4.3162707926309896,2.4139754264616933,2.8086086280818185,3.4323766526210653,2.6548605869279824,6.4808569726120329,10.498059488126755,0]
[null,null,null,"Option 2","June $2022 m",45.531309245452739,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.1570308321538364,0.10081119078811918,3.8783795590036121,2.3577974379861319,2.9927106784345283,1.9130514628352628,2.9211957402216409,4.7292292244518048,4.2957138684741087,3.5919895737724015,2.7901886769775142,2.0196372459078291,2.4969092355001594,3.2833963995732107,2.3678807850725296,4.4276416720111742,4.4702016910999083,6.0660377571913306,8.8514466687745124,3.4983716446603204,4.6500970213228801,5.5299010306587402,4.0763392312089,8.5303207613174887,11.209365454833655,0]
[null,null,null,"Option 2A","June $2022 m",45.557552089930553,0,0.1573325043630644,0.10145463116534459,3.8771126315780418,2.3314366282435324,2.9786560503259412,1.983135993748725,2.8135419026800248,4.7129495973033801,4.2889461261029229,3.5879616376142018,2.7735593004548855,1.9756247636915523,2.4984062392601012,3.3630625332274025,2.2383085459401313,4.3590470354653776,4.5429499774433468,6.0242060167361258,8.6964583513843134,3.7628912253817521,4.6540597319428691,5.676125005340813,4.2806228618788049,8.1100877495402806,11.752178941682311,0]
[null,null,null,"Option 2B","June $2022 m",44.39606711267443,0,0.14193500386729641,9.4853652264540428E-2,3.5940041542487933,2.2076353047283837,2.7811363034342445,1.7282595542729453,2.6551240119643937,4.6141712971235478,4.1020945262405455,3.3329600513626669,2.5782734955188449,1.6899111289382165,2.3747312216219125,3.5656362592359896,1.823447865287541,4.3172992494526614,4.5014228265834584,5.711012191956014,8.3863268421147161,3.7246234088514529,4.1234595846009858,6.0473762639572204,3.8423135817235576,10.022829303858433,12.973945685371536,0]
[null,null,null,"Option 3","June $2022 m",33.22615111253252,0,0.13879457200306311,9.4468496204176661E-2,1.8762733429503962,2.0724382520130855,2.7986270378400184,1.8734843058668531,2.9021079986877933,4.9021795258117686,4.4394046754324243,3.0547391522632257,2.4440056412209517,1.5069382065252301,1.8144193286745811,1.5151182325840518,3.9781104682032455,4.4360856318664394,3.182273381213478,6.0232957278519361,10.774672241196708,1.6523188705408332,4.52348344034188,4.7147349318030942,2.7358426335710204,7.683768358822797E-2,-10.285077985733473,0]
[null,null,null,"Option 4","June $2022 m",113.67292317091022,0,-3.0222031403975141E-2,-2.2358375265325442E-2,12.779627682888053,10.9143956692233,15.617217937478884,3.7108711920837472,4.4335856557402122,12.724771156150501,12.35043423172421,9.9434412355577706,9.1521866107861847,8.0497235995547154,8.7063733610926004,9.6122699648225201,7.9454347017324638,8.8562906480493719,9.3044220840900351,8.8216512044127722,8.2102291043565376,9.4102285443138403,7.0625621392492164,10.881934705751174,7.2256741855066178,10.925483113892575,19.081439615601603,0]

{"sheet":"3 Generators","index":25,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation from Molong to Parkes - Other sensitivities"]
[null,null,"3 Generators - Step change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the sensitivity that further increases renewable generation in the Molong and Parkes area and includes this as part of the assumptions made under the Step change scenario. The calculations here determine the preferred option for this RIT-T under the Step change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G8+1","v":2024},{"$f":"H8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE8+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G10+NPV(Discount_Step,H10:AG10)","v":26.349940259981977},{"$f":"(G118-G39)","v":0},{"$f":"(H118-H39)","v":-0.13714258918727731},-0.84977670466105881,1.7491089399592061,1.0448894292204112,2.7730648701892568,2.0660180690657115,2.0738714827100049,2.6953372481796869,2.3834798123517622,2.4487258260728604,2.0370158164206122,0.7571833139660098,1.0146745003866509,2.200887820135458,2.4701282344800304,2.5124766710796895,2.3519915658058426,3.3375745426668777,4.4965522074381674,2.927157820850403,2.7214964441383387,3.2487285764144871,3.1996511846645421,4.1729043696760009,3.3070630133865455,{"$f":"'Inputs - Other'!G63","v":1.0702725092803658}]
[null,null,null,"Option 2","June $2022 m",39.114941451426944,{"$f":"(G119-G40)","v":0},-0.1266774656345781,-4.5388709442498811,1.0728105995190851,1.8303333683799394,4.9182627328988495,2.9728503268949491,3.4204801105214804,4.1627596116964432,4.2242842981700672,4.4133412591616015,2.7967019461099061,1.1348729421584354,1.0158161625625222,3.4317562214207329,3.9510195737747709,4.5743547027850111,3.8192784785117255,5.9513380092057,8.4974234199012351,4.1192747703860864,4.0859250786097228,4.5022217501340043,4.8432137219693434,6.4102113530347484,4.0020566247901872,{"$f":"'Inputs - Other'!G64","v":6.0964359702901483}]
[null,null,null,"Option 2A","June $2022 m",38.360555071346852,0,-0.17473572211851318,-4.9533284910478983,0.84414227748211834,1.8052595170252079,4.8259961938308971,2.9440792062929257,3.3684559297111996,4.1361641842025456,4.247802368746747,4.2700432873341212,2.707182195265335,1.0418595491705578,0.9912903287912429,3.4376684384790468,3.8939594079787447,4.6134464630366336,3.8795230491384958,5.8866843022762145,8.5545347803440617,4.094610962099682,4.1041618339497639,4.6139950987724347,4.7567870409864632,6.4551732338385177,4.1445736504639736,{"$f":"'Inputs - Other'!G65","v":6.6303897624627659}]
[null,null,null,"Option 2B","June $2022 m",18.381884600036482,0,-1.4222469621688498,-16.307774937811963,-4.6167541399251153,1.5834633041276527,4.1040434894282356,2.3684378265260775,2.8302571661269305,3.629960718485886,3.6447046287665437,3.4511516474023747,2.1471848233913162,0.66667768576638708,0.64094986517214636,3.1253102406232274,3.8827195157218353,3.9414203568361121,3.9340557518974628,5.6846969389856472,8.6247404919395052,3.8690657824479131,3.8092869444042132,4.3774849948327219,4.8600037530434843,7.1867095680980242,4.385168074705236,{"$f":"'Inputs - Other'!G66","v":6.0558885791823736}]
[null,null,null,"Option 3","June $2022 m",2.4556411393495723,0,-1.8420895702684219,-23.856872036524958,-11.691853510924213,1.067559437823685,4.195194216722701,2.5428830812026164,2.8727105969699416,4.0754838846682624,3.855145595871512,4.1520629967947524,3.2914130154838124,1.0532845576459251,0.48338009890129752,1.4891900156232802,4.5176160354682695,3.9326298443873084,1.685729146763538,4.1600751480082794,6.175508882578205,2.2790877771588791,6.9128509059357759,4.8574843619050467,-1.1727284672966813,-5.9642675247382888,-6.0378493450064941,{"$f":"'Inputs - Other'!G67","v":31.264488489572486}]
[null,null,null,"Option 4","June $2022 m",-54.217447640271537,0,-18.849225640626351,-98.529944858941164,-56.783767268548019,8.8522368306755919,11.588170450207636,9.1424604191987058,0.80987998002846551,6.360855104627694,7.8273335390430283,10.51972894804263,8.4300042220368123,7.1012891811066368,7.6682847662623796,9.820874223412277,8.8339549374688495,8.594160096006167,9.6194463179699756,9.6335866534377761,10.368908851738729,8.7300946140339715,7.49338787522567,9.0600911134990838,6.8037608228261917,9.0861086181513429,11.24163397671435,{"$f":"'Inputs - Other'!G68","v":43.25692885257029}]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G19+1","v":2024},{"$f":"H19+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE19+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G21+NPV(Discount_Step,H21:AG21)","v":1.2759704319160576},{"$f":"'Inputs - Other'!G74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H74*'Inputs - Other'!$G$22","v":0.24384112619406736},{"$f":"'Inputs - Other'!I74*'Inputs - Other'!$G$22","v":1.1629346018486288},{"$f":"'Inputs - Other'!J74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!K74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF74*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG74*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2","June $2022 m",6.655534306368116,{"$f":"'Inputs - Other'!G75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H75*'Inputs - Other'!$G$22","v":0.45016823297366276},{"$f":"'Inputs - Other'!I75*'Inputs - Other'!$G$22","v":4.7549019607843137},{"$f":"'Inputs - Other'!J75*'Inputs - Other'!$G$22","v":2.297733689136404},{"$f":"'Inputs - Other'!K75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF75*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG75*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2A","June $2022 m",7.2384564922384733,{"$f":"'Inputs - Other'!G76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H76*'Inputs - Other'!$G$22","v":0.49706075724175269},{"$f":"'Inputs - Other'!I76*'Inputs - Other'!$G$22","v":5.1675561743435043},{"$f":"'Inputs - Other'!J76*'Inputs - Other'!$G$22","v":2.4946822910623814},{"$f":"'Inputs - Other'!K76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF76*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG76*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 2B","June $2022 m",23.037772135016255,{"$f":"'Inputs - Other'!G77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H77*'Inputs - Other'!$G$22","v":1.5755888154078197},{"$f":"'Inputs - Other'!I77*'Inputs - Other'!$G$22","v":16.449897513245926},{"$f":"'Inputs - Other'!J77*'Inputs - Other'!$G$22","v":7.9435936110144256},{"$f":"'Inputs - Other'!K77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF77*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG77*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 3","June $2022 m",34.131724950028051,{"$f":"'Inputs - Other'!G78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H78*'Inputs - Other'!$G$22","v":1.9788645241133926},{"$f":"'Inputs - Other'!I78*'Inputs - Other'!$G$22","v":23.980836910701161},{"$f":"'Inputs - Other'!J78*'Inputs - Other'!$G$22","v":12.576575008701704},{"$f":"'Inputs - Other'!K78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF78*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG78*'Inputs - Other'!$G$22","v":0}]
[null,null,null,"Option 4","June $2022 m",164.55772875211508,{"$f":"'Inputs - Other'!G79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!H79*'Inputs - Other'!$G$22","v":18.757009707235952},{"$f":"'Inputs - Other'!I79*'Inputs - Other'!$G$22","v":98.474300962988735},{"$f":"'Inputs - Other'!J79*'Inputs - Other'!$G$22","v":68.463085431411216},{"$f":"'Inputs - Other'!K79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!L79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!M79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!N79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!O79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!P79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Q79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!R79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!S79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!T79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!U79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!V79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!W79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!X79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Y79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!Z79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AA79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AB79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AC79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AD79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AE79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AF79*'Inputs - Other'!$G$22","v":0},{"$f":"'Inputs - Other'!AG79*'Inputs - Other'!$G$22","v":0}]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G30+NPV(Discount_Step,H30:AG30)","v":0.16273037118317446},{"$f":"'Inputs - Other'!G83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I83*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!K83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!L83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!M83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!N83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!O83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!P83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Q83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!R83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!S83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!T83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!U83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!V83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!W83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!X83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Y83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!Z83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AA83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AB83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AC83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AD83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AE83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},{"$f":"'Inputs - Other'!AF83*'Inputs - Other'!$G$24","v":1.4067757280426963E-2},0]
[null,null,null,"Option 2","June $2022 m",0.80400040991328725,{"$f":"'Inputs - Other'!G84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J84*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!L84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!M84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!N84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!O84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!P84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Q84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!R84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!S84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!T84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!U84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!V84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!W84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!X84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Y84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!Z84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AA84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AB84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AC84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AD84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AE84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},{"$f":"'Inputs - Other'!AF84*'Inputs - Other'!$G$24","v":7.5028038828943808E-2},0]
[null,null,null,"Option 2A","June $2022 m",0.87435044578070042,{"$f":"'Inputs - Other'!G85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J85*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!L85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!M85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!N85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!O85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!P85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Q85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!R85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!S85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!T85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!U85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!V85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!W85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!X85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Y85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!Z85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AA85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AB85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AC85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AD85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AE85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},{"$f":"'Inputs - Other'!AF85*'Inputs - Other'!$G$24","v":8.1592992226476396E-2},0]
[null,null,null,"Option 2B","June $2022 m",2.7828464188123658,{"$f":"'Inputs - Other'!G86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J86*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!L86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!M86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!N86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!O86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!P86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Q86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!R86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!S86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!T86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!U86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!V86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!W86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!X86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Y86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!Z86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AA86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AB86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AC86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AD86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AE86*'Inputs - Other'!$G$24","v":0.25969079939668172},{"$f":"'Inputs - Other'!AF86*'Inputs - Other'!$G$24","v":0.25969079939668172},0]
[null,null,null,"Option 3","June $2022 m",4.1295471054171218,{"$f":"'Inputs - Other'!G87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J87*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!L87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!M87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!N87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!O87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!P87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Q87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!R87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!S87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!T87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!U87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!V87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!W87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!X87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Y87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!Z87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AA87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AB87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AC87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AD87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AE87*'Inputs - Other'!$G$24","v":0.3853627644351626},{"$f":"'Inputs - Other'!AF87*'Inputs - Other'!$G$24","v":0.3853627644351626},0]
[null,null,null,"Option 4","June $2022 m",19.899010145353863,{"$f":"'Inputs - Other'!G88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!H88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!I88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!J88*'Inputs - Other'!$G$24","v":0},{"$f":"'Inputs - Other'!K88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!L88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!M88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!N88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!O88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!P88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Q88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!R88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!S88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!T88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!U88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!V88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!W88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!X88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Y88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!Z88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AA88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AB88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AC88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AD88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AE88*'Inputs - Other'!$G$24","v":1.8569439610163592},{"$f":"'Inputs - Other'!AF88*'Inputs - Other'!$G$24","v":1.8569439610163592},0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G39+NPV(Discount_Step,H39:AG39)","v":1.4387008030992321},{"$f":"SUM(G21,G30)","v":0},0.24384112619406736,1.1629346018486288,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,1.4067757280426963E-2,0]
[null,null,null,"Option 2","June $2022 m",7.4595347162814027,0,0.45016823297366276,4.7549019607843137,2.297733689136404,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,7.5028038828943808E-2,0]
[null,null,null,"Option 2A","June $2022 m",8.1128069380191725,0,0.49706075724175269,5.1675561743435043,2.4946822910623814,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,8.1592992226476396E-2,0]
[null,null,null,"Option 2B","June $2022 m",25.82061855382862,0,1.5755888154078197,16.449897513245926,7.9435936110144256,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0.25969079939668172,0]
[null,null,null,"Option 3","June $2022 m",38.261272055445176,0,1.9788645241133926,23.980836910701161,12.576575008701704,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0.3853627644351626,0]
[null,null,null,"Option 4","June $2022 m",184.45673889746891,0,18.757009707235952,98.474300962988735,68.463085431411216,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,1.8569439610163592,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Fuel consumption",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G48+1","v":2024},{"$f":"H48+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE48+1","v":2048},2049]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G50+NPV(Discount_Step,H50:AG50)","v":-0.67623318081222261},{"$f":"(-('Inputs - Other'!G245-'Inputs - Other'!G$244)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H245-'Inputs - Other'!H$244)*'Inputs - Other'!$G$28)","v":0.10993706553517768},{"$f":"(-('Inputs - Other'!I245-'Inputs - Other'!I$244)*'Inputs - Other'!$G$28)","v":0.32421071960652625},{"$f":"(-('Inputs - Other'!J245-'Inputs - Other'!J$244)*'Inputs - Other'!$G$28)","v":0.77019402752921451},{"$f":"(-('Inputs - Other'!K245-'Inputs - Other'!K$244)*'Inputs - Other'!$G$28)","v":0.51825735163902209},{"$f":"(-('Inputs - Other'!L245-'Inputs - Other'!L$244)*'Inputs - Other'!$G$28)","v":-0.95281827077019443},{"$f":"(-('Inputs - Other'!M245-'Inputs - Other'!M$244)*'Inputs - Other'!$G$28)","v":-8.4484175929219418E-2},{"$f":"(-('Inputs - Other'!N245-'Inputs - Other'!N$244)*'Inputs - Other'!$G$28)","v":-0.12190415305099123},{"$f":"(-('Inputs - Other'!O245-'Inputs - Other'!O$244)*'Inputs - Other'!$G$28)","v":-0.7086415043092984},{"$f":"(-('Inputs - Other'!P245-'Inputs - Other'!P$244)*'Inputs - Other'!$G$28)","v":-0.53425121173540902},{"$f":"(-('Inputs - Other'!Q245-'Inputs - Other'!Q$244)*'Inputs - Other'!$G$28)","v":-0.33689366702719781},{"$f":"(-('Inputs - Other'!R245-'Inputs - Other'!R$244)*'Inputs - Other'!$G$28)","v":-0.18164826373822507},{"$f":"(-('Inputs - Other'!S245-'Inputs - Other'!S$244)*'Inputs - Other'!$G$28)","v":-0.41758187038249162},{"$f":"(-('Inputs - Other'!T245-'Inputs - Other'!T$244)*'Inputs - Other'!$G$28)","v":9.305495238209005E-2},{"$f":"(-('Inputs - Other'!U245-'Inputs - Other'!U$244)*'Inputs - Other'!$G$28)","v":-9.3538708657206371E-2},{"$f":"(-('Inputs - Other'!V245-'Inputs - Other'!V$244)*'Inputs - Other'!$G$28)","v":-0.33530921204499009},{"$f":"(-('Inputs - Other'!W245-'Inputs - Other'!W$244)*'Inputs - Other'!$G$28)","v":0.23978164607297003},{"$f":"(-('Inputs - Other'!X245-'Inputs - Other'!X$244)*'Inputs - Other'!$G$28)","v":-2.032036326272646E-2},{"$f":"(-('Inputs - Other'!Y245-'Inputs - Other'!Y$244)*'Inputs - Other'!$G$28)","v":0.16003927667884454},{"$f":"(-('Inputs - Other'!Z245-'Inputs - Other'!Z$244)*'Inputs - Other'!$G$28)","v":-0.35110727236587991},{"$f":"(-('Inputs - Other'!AA245-'Inputs - Other'!AA$244)*'Inputs - Other'!$G$28)","v":-0.51910764259287134},{"$f":"(-('Inputs - Other'!AB245-'Inputs - Other'!AB$244)*'Inputs - Other'!$G$28)","v":-0.19869686989795809},{"$f":"(-('Inputs - Other'!AC245-'Inputs - Other'!AC$244)*'Inputs - Other'!$G$28)","v":0.40360106906825877},{"$f":"(-('Inputs - Other'!AD245-'Inputs - Other'!AD$244)*'Inputs - Other'!$G$28)","v":0.3869653838648901},{"$f":"(-('Inputs - Other'!AE245-'Inputs - Other'!AE$244)*'Inputs - Other'!$G$28)","v":0.88949505838218101},{"$f":"(-('Inputs - Other'!AF245-'Inputs - Other'!AF$244)*'Inputs - Other'!$G$28)","v":-0.31671368134630029},{"$f":"(-('Inputs - Other'!AG245-'Inputs - Other'!AG$244)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2","June $2022 m",-3.5571044581024553,{"$f":"(-('Inputs - Other'!G246-'Inputs - Other'!G$244)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H246-'Inputs - Other'!H$244)*'Inputs - Other'!$G$28)","v":0.3324822133786256},{"$f":"(-('Inputs - Other'!I246-'Inputs - Other'!I$244)*'Inputs - Other'!$G$28)","v":0.21440518987992618},{"$f":"(-('Inputs - Other'!J246-'Inputs - Other'!J$244)*'Inputs - Other'!$G$28)","v":1.4900858268310913},{"$f":"(-('Inputs - Other'!K246-'Inputs - Other'!K$244)*'Inputs - Other'!$G$28)","v":0.72620798634147832},{"$f":"(-('Inputs - Other'!L246-'Inputs - Other'!L$244)*'Inputs - Other'!$G$28)","v":-2.2543638075085255},{"$f":"(-('Inputs - Other'!M246-'Inputs - Other'!M$244)*'Inputs - Other'!$G$28)","v":0.34670596030559864},{"$f":"(-('Inputs - Other'!N246-'Inputs - Other'!N$244)*'Inputs - Other'!$G$28)","v":-0.46633667400146805},{"$f":"(-('Inputs - Other'!O246-'Inputs - Other'!O$244)*'Inputs - Other'!$G$28)","v":-1.1905907075026789},{"$f":"(-('Inputs - Other'!P246-'Inputs - Other'!P$244)*'Inputs - Other'!$G$28)","v":-0.96755206816123973},{"$f":"(-('Inputs - Other'!Q246-'Inputs - Other'!Q$244)*'Inputs - Other'!$G$28)","v":-0.93966457743499632},{"$f":"(-('Inputs - Other'!R246-'Inputs - Other'!R$244)*'Inputs - Other'!$G$28)","v":-0.73692987406730026},{"$f":"(-('Inputs - Other'!S246-'Inputs - Other'!S$244)*'Inputs - Other'!$G$28)","v":-0.68332455407721682},{"$f":"(-('Inputs - Other'!T246-'Inputs - Other'!T$244)*'Inputs - Other'!$G$28)","v":-9.4818877320221873E-2},{"$f":"(-('Inputs - Other'!U246-'Inputs - Other'!U$244)*'Inputs - Other'!$G$28)","v":-0.83766827326962812},{"$f":"(-('Inputs - Other'!V246-'Inputs - Other'!V$244)*'Inputs - Other'!$G$28)","v":-1.2227914496513677},{"$f":"(-('Inputs - Other'!W246-'Inputs - Other'!W$244)*'Inputs - Other'!$G$28)","v":-0.81688063910746678},{"$f":"(-('Inputs - Other'!X246-'Inputs - Other'!X$244)*'Inputs - Other'!$G$28)","v":-0.15697494180449212},{"$f":"(-('Inputs - Other'!Y246-'Inputs - Other'!Y$244)*'Inputs - Other'!$G$28)","v":-0.74013725272902775},{"$f":"(-('Inputs - Other'!Z246-'Inputs - Other'!Z$244)*'Inputs - Other'!$G$28)","v":-1.1122219341376649},{"$f":"(-('Inputs - Other'!AA246-'Inputs - Other'!AA$244)*'Inputs - Other'!$G$28)","v":-0.6586123751778814},{"$f":"(-('Inputs - Other'!AB246-'Inputs - Other'!AB$244)*'Inputs - Other'!$G$28)","v":-2.3349037076513923E-2},{"$f":"(-('Inputs - Other'!AC246-'Inputs - Other'!AC$244)*'Inputs - Other'!$G$28)","v":0.99165806222833908},{"$f":"(-('Inputs - Other'!AD246-'Inputs - Other'!AD$244)*'Inputs - Other'!$G$28)","v":0.5262241330847246},{"$f":"(-('Inputs - Other'!AE246-'Inputs - Other'!AE$244)*'Inputs - Other'!$G$28)","v":1.2813518149798711},{"$f":"(-('Inputs - Other'!AF246-'Inputs - Other'!AF$244)*'Inputs - Other'!$G$28)","v":0.27077785019992007},{"$f":"(-('Inputs - Other'!AG246-'Inputs - Other'!AG$244)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-3.6045026538867253,{"$f":"(-('Inputs - Other'!G247-'Inputs - Other'!G$244)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H247-'Inputs - Other'!H$244)*'Inputs - Other'!$G$28)","v":0.33066301180588198},{"$f":"(-('Inputs - Other'!I247-'Inputs - Other'!I$244)*'Inputs - Other'!$G$28)","v":0.21215836499550278},{"$f":"(-('Inputs - Other'!J247-'Inputs - Other'!J$244)*'Inputs - Other'!$G$28)","v":1.4428356290582087},{"$f":"(-('Inputs - Other'!K247-'Inputs - Other'!K$244)*'Inputs - Other'!$G$28)","v":0.7273048565764384},{"$f":"(-('Inputs - Other'!L247-'Inputs - Other'!L$244)*'Inputs - Other'!$G$28)","v":-2.2076028376113754},{"$f":"(-('Inputs - Other'!M247-'Inputs - Other'!M$244)*'Inputs - Other'!$G$28)","v":0.33294353283940836},{"$f":"(-('Inputs - Other'!N247-'Inputs - Other'!N$244)*'Inputs - Other'!$G$28)","v":-0.44159579431720886},{"$f":"(-('Inputs - Other'!O247-'Inputs - Other'!O$244)*'Inputs - Other'!$G$28)","v":-1.2679638806496314},{"$f":"(-('Inputs - Other'!P247-'Inputs - Other'!P$244)*'Inputs - Other'!$G$28)","v":-0.99484437991895902},{"$f":"(-('Inputs - Other'!Q247-'Inputs - Other'!Q$244)*'Inputs - Other'!$G$28)","v":-0.84428037720340399},{"$f":"(-('Inputs - Other'!R247-'Inputs - Other'!R$244)*'Inputs - Other'!$G$28)","v":-0.6511200106947399},{"$f":"(-('Inputs - Other'!S247-'Inputs - Other'!S$244)*'Inputs - Other'!$G$28)","v":-0.68798149528083741},{"$f":"(-('Inputs - Other'!T247-'Inputs - Other'!T$244)*'Inputs - Other'!$G$28)","v":-9.3646202553145486E-2},{"$f":"(-('Inputs - Other'!U247-'Inputs - Other'!U$244)*'Inputs - Other'!$G$28)","v":-0.89365740313246533},{"$f":"(-('Inputs - Other'!V247-'Inputs - Other'!V$244)*'Inputs - Other'!$G$28)","v":-1.2288225393776884},{"$f":"(-('Inputs - Other'!W247-'Inputs - Other'!W$244)*'Inputs - Other'!$G$28)","v":-0.88031223929056068},{"$f":"(-('Inputs - Other'!X247-'Inputs - Other'!X$244)*'Inputs - Other'!$G$28)","v":-0.17378203647240298},{"$f":"(-('Inputs - Other'!Y247-'Inputs - Other'!Y$244)*'Inputs - Other'!$G$28)","v":-0.77668326203956894},{"$f":"(-('Inputs - Other'!Z247-'Inputs - Other'!Z$244)*'Inputs - Other'!$G$28)","v":-1.1484596891727961},{"$f":"(-('Inputs - Other'!AA247-'Inputs - Other'!AA$244)*'Inputs - Other'!$G$28)","v":-0.63539370356215841},{"$f":"(-('Inputs - Other'!AB247-'Inputs - Other'!AB$244)*'Inputs - Other'!$G$28)","v":-8.2476070899701881E-2},{"$f":"(-('Inputs - Other'!AC247-'Inputs - Other'!AC$244)*'Inputs - Other'!$G$28)","v":0.93871740618169497},{"$f":"(-('Inputs - Other'!AD247-'Inputs - Other'!AD$244)*'Inputs - Other'!$G$28)","v":0.54104641962362621},{"$f":"(-('Inputs - Other'!AE247-'Inputs - Other'!AE$244)*'Inputs - Other'!$G$28)","v":1.3362665681006547},{"$f":"(-('Inputs - Other'!AF247-'Inputs - Other'!AF$244)*'Inputs - Other'!$G$28)","v":0.3337241567962792},{"$f":"(-('Inputs - Other'!AG247-'Inputs - Other'!AG$244)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-4.0480496725323123,{"$f":"(-('Inputs - Other'!G248-'Inputs - Other'!G$244)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H248-'Inputs - Other'!H$244)*'Inputs - Other'!$G$28)","v":0.15928989937265214},{"$f":"(-('Inputs - Other'!I248-'Inputs - Other'!I$244)*'Inputs - Other'!$G$28)","v":0.14193395912980122},{"$f":"(-('Inputs - Other'!J248-'Inputs - Other'!J$244)*'Inputs - Other'!$G$28)","v":1.419360749399857},{"$f":"(-('Inputs - Other'!K248-'Inputs - Other'!K$244)*'Inputs - Other'!$G$28)","v":0.53606460205105577},{"$f":"(-('Inputs - Other'!L248-'Inputs - Other'!L$244)*'Inputs - Other'!$G$28)","v":-2.1171009501840672},{"$f":"(-('Inputs - Other'!M248-'Inputs - Other'!M$244)*'Inputs - Other'!$G$28)","v":0.34549570970580135},{"$f":"(-('Inputs - Other'!N248-'Inputs - Other'!N$244)*'Inputs - Other'!$G$28)","v":-0.4050200365704768},{"$f":"(-('Inputs - Other'!O248-'Inputs - Other'!O$244)*'Inputs - Other'!$G$28)","v":-1.0691343555458843},{"$f":"(-('Inputs - Other'!P248-'Inputs - Other'!P$244)*'Inputs - Other'!$G$28)","v":-0.88590334495711431},{"$f":"(-('Inputs - Other'!Q248-'Inputs - Other'!Q$244)*'Inputs - Other'!$G$28)","v":-0.69921506939635947},{"$f":"(-('Inputs - Other'!R248-'Inputs - Other'!R$244)*'Inputs - Other'!$G$28)","v":-0.68696231603712476},{"$f":"(-('Inputs - Other'!S248-'Inputs - Other'!S$244)*'Inputs - Other'!$G$28)","v":-0.6469165569130837},{"$f":"(-('Inputs - Other'!T248-'Inputs - Other'!T$244)*'Inputs - Other'!$G$28)","v":-0.15751943786767697},{"$f":"(-('Inputs - Other'!U248-'Inputs - Other'!U$244)*'Inputs - Other'!$G$28)","v":-1.1405149996851378},{"$f":"(-('Inputs - Other'!V248-'Inputs - Other'!V$244)*'Inputs - Other'!$G$28)","v":-1.5918528938302643},{"$f":"(-('Inputs - Other'!W248-'Inputs - Other'!W$244)*'Inputs - Other'!$G$28)","v":-0.86049849594837724},{"$f":"(-('Inputs - Other'!X248-'Inputs - Other'!X$244)*'Inputs - Other'!$G$28)","v":-0.74008897741714463},{"$f":"(-('Inputs - Other'!Y248-'Inputs - Other'!Y$244)*'Inputs - Other'!$G$28)","v":-1.1744648317717292},{"$f":"(-('Inputs - Other'!Z248-'Inputs - Other'!Z$244)*'Inputs - Other'!$G$28)","v":-1.344071845683743},{"$f":"(-('Inputs - Other'!AA248-'Inputs - Other'!AA$244)*'Inputs - Other'!$G$28)","v":-0.82286252271092053},{"$f":"(-('Inputs - Other'!AB248-'Inputs - Other'!AB$244)*'Inputs - Other'!$G$28)","v":-0.14605847944153538},{"$f":"(-('Inputs - Other'!AC248-'Inputs - Other'!AC$244)*'Inputs - Other'!$G$28)","v":1.2283348052819747},{"$f":"(-('Inputs - Other'!AD248-'Inputs - Other'!AD$244)*'Inputs - Other'!$G$28)","v":0.82539744100427015},{"$f":"(-('Inputs - Other'!AE248-'Inputs - Other'!AE$244)*'Inputs - Other'!$G$28)","v":1.7577428252429854},{"$f":"(-('Inputs - Other'!AF248-'Inputs - Other'!AF$244)*'Inputs - Other'!$G$28)","v":0.78593829517399172},{"$f":"(-('Inputs - Other'!AG248-'Inputs - Other'!AG$244)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 3","June $2022 m",-4.1594782116150313,{"$f":"(-('Inputs - Other'!G249-'Inputs - Other'!G$244)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H249-'Inputs - Other'!H$244)*'Inputs - Other'!$G$28)","v":0.14249523060470892},{"$f":"(-('Inputs - Other'!I249-'Inputs - Other'!I$244)*'Inputs - Other'!$G$28)","v":0.12370718026431859},{"$f":"(-('Inputs - Other'!J249-'Inputs - Other'!J$244)*'Inputs - Other'!$G$28)","v":-6.9095823825136904E-2},{"$f":"(-('Inputs - Other'!K249-'Inputs - Other'!K$244)*'Inputs - Other'!$G$28)","v":0.86886712669365807},{"$f":"(-('Inputs - Other'!L249-'Inputs - Other'!L$244)*'Inputs - Other'!$G$28)","v":-1.746348639988355},{"$f":"(-('Inputs - Other'!M249-'Inputs - Other'!M$244)*'Inputs - Other'!$G$28)","v":0.62237581755766769},{"$f":"(-('Inputs - Other'!N249-'Inputs - Other'!N$244)*'Inputs - Other'!$G$28)","v":-0.11792513263412729},{"$f":"(-('Inputs - Other'!O249-'Inputs - Other'!O$244)*'Inputs - Other'!$G$28)","v":-0.9951197663460789},{"$f":"(-('Inputs - Other'!P249-'Inputs - Other'!P$244)*'Inputs - Other'!$G$28)","v":-0.89963577717776388},{"$f":"(-('Inputs - Other'!Q249-'Inputs - Other'!Q$244)*'Inputs - Other'!$G$28)","v":-0.58749511410587729},{"$f":"(-('Inputs - Other'!R249-'Inputs - Other'!R$244)*'Inputs - Other'!$G$28)","v":-1.370305509296486},{"$f":"(-('Inputs - Other'!S249-'Inputs - Other'!S$244)*'Inputs - Other'!$G$28)","v":-0.74938172062434205},{"$f":"(-('Inputs - Other'!T249-'Inputs - Other'!T$244)*'Inputs - Other'!$G$28)","v":0.20237024006860338},{"$f":"(-('Inputs - Other'!U249-'Inputs - Other'!U$244)*'Inputs - Other'!$G$28)","v":0.79176837107706888},{"$f":"(-('Inputs - Other'!V249-'Inputs - Other'!V$244)*'Inputs - Other'!$G$28)","v":-1.1643938071973707},{"$f":"(-('Inputs - Other'!W249-'Inputs - Other'!W$244)*'Inputs - Other'!$G$28)","v":-0.5721529936463412},{"$f":"(-('Inputs - Other'!X249-'Inputs - Other'!X$244)*'Inputs - Other'!$G$28)","v":0.60172078384425731},{"$f":"(-('Inputs - Other'!Y249-'Inputs - Other'!Y$244)*'Inputs - Other'!$G$28)","v":1.3429646747767947},{"$f":"(-('Inputs - Other'!Z249-'Inputs - Other'!Z$244)*'Inputs - Other'!$G$28)","v":-0.74674589768278565},{"$f":"(-('Inputs - Other'!AA249-'Inputs - Other'!AA$244)*'Inputs - Other'!$G$28)","v":-1.5517518328406368},{"$f":"(-('Inputs - Other'!AB249-'Inputs - Other'!AB$244)*'Inputs - Other'!$G$28)","v":-5.3023986079360839},{"$f":"(-('Inputs - Other'!AC249-'Inputs - Other'!AC$244)*'Inputs - Other'!$G$28)","v":-2.6330225397782669},{"$f":"(-('Inputs - Other'!AD249-'Inputs - Other'!AD$244)*'Inputs - Other'!$G$28)","v":1.4460011810658671},{"$f":"(-('Inputs - Other'!AE249-'Inputs - Other'!AE$244)*'Inputs - Other'!$G$28)","v":3.9715892939445894},{"$f":"(-('Inputs - Other'!AF249-'Inputs - Other'!AF$244)*'Inputs - Other'!$G$28)","v":-0.11611059441588623},{"$f":"(-('Inputs - Other'!AG249-'Inputs - Other'!AG$244)*'Inputs - Other'!$G$28)","v":0}]
[null,null,null,"Option 4","June $2022 m",-0.3892610523625652,{"$f":"(-('Inputs - Other'!G250-'Inputs - Other'!G$244)*'Inputs - Other'!$G$28)","v":0},{"$f":"(-('Inputs - Other'!H250-'Inputs - Other'!H$244)*'Inputs - Other'!$G$28)","v":-0.10059976814636684},{"$f":"(-('Inputs - Other'!I250-'Inputs - Other'!I$244)*'Inputs - Other'!$G$28)","v":-5.3377677863863937E-2},{"$f":"(-('Inputs - Other'!J250-'Inputs - Other'!J$244)*'Inputs - Other'!$G$28)","v":0.94021762854390545},{"$f":"(-('Inputs - Other'!K250-'Inputs - Other'!K$244)*'Inputs - Other'!$G$28)","v":0.31278969638219678},{"$f":"(-('Inputs - Other'!L250-'Inputs - Other'!L$244)*'Inputs - Other'!$G$28)","v":-2.3684427832808979},{"$f":"(-('Inputs - Other'!M250-'Inputs - Other'!M$244)*'Inputs - Other'!$G$28)","v":-1.7352836550455777},{"$f":"(-('Inputs - Other'!N250-'Inputs - Other'!N$244)*'Inputs - Other'!$G$28)","v":2.8746211329107609},{"$f":"(-('Inputs - Other'!O250-'Inputs - Other'!O$244)*'Inputs - Other'!$G$28)","v":1.659820995579139},{"$f":"(-('Inputs - Other'!P250-'Inputs - Other'!P$244)*'Inputs - Other'!$G$28)","v":0.7659809990359463},{"$f":"(-('Inputs - Other'!Q250-'Inputs - Other'!Q$244)*'Inputs - Other'!$G$28)","v":-1.4561592647785346},{"$f":"(-('Inputs - Other'!R250-'Inputs - Other'!R$244)*'Inputs - Other'!$G$28)","v":-0.12751705708205918},{"$f":"(-('Inputs - Other'!S250-'Inputs - Other'!S$244)*'Inputs - Other'!$G$28)","v":-0.13062916044123085},{"$f":"(-('Inputs - Other'!T250-'Inputs - Other'!T$244)*'Inputs - Other'!$G$28)","v":-0.40810728771657523},{"$f":"(-('Inputs - Other'!U250-'Inputs - Other'!U$244)*'Inputs - Other'!$G$28)","v":-0.52786538849431963},{"$f":"(-('Inputs - Other'!V250-'Inputs - Other'!V$244)*'Inputs - Other'!$G$28)","v":-0.4835446284370164},{"$f":"(-('Inputs - Other'!W250-'Inputs - Other'!W$244)*'Inputs - Other'!$G$28)","v":5.3881689529589494E-2},{"$f":"(-('Inputs - Other'!X250-'Inputs - Other'!X$244)*'Inputs - Other'!$G$28)","v":-0.51693418919808209},{"$f":"(-('Inputs - Other'!Y250-'Inputs - Other'!Y$244)*'Inputs - Other'!$G$28)","v":-0.68193383291031751},{"$f":"(-('Inputs - Other'!Z250-'Inputs - Other'!Z$244)*'Inputs - Other'!$G$28)","v":-0.50059643841166235},{"$f":"(-('Inputs - Other'!AA250-'Inputs - Other'!AA$244)*'Inputs - Other'!$G$28)","v":-0.11342550217477765},{"$f":"(-('Inputs - Other'!AB250-'Inputs - Other'!AB$244)*'Inputs - Other'!$G$28)","v":0.37844209304580545},{"$f":"(-('Inputs - Other'!AC250-'Inputs - Other'!AC$244)*'Inputs - Other'!$G$28)","v":0.69239013868912025},{"$f":"(-('Inputs - Other'!AD250-'Inputs - Other'!AD$244)*'Inputs - Other'!$G$28)","v":1.4491852954765818},{"$f":"(-('Inputs - Other'!AE250-'Inputs - Other'!AE$244)*'Inputs - Other'!$G$28)","v":0.58696345387261317},{"$f":"(-('Inputs - Other'!AF250-'Inputs - Other'!AF$244)*'Inputs - Other'!$G$28)","v":-1.3502358832706705},{"$f":"(-('Inputs - Other'!AG250-'Inputs - Other'!AG$244)*'Inputs - Other'!$G$28)","v":0}]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G57+1","v":2024},{"$f":"H57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE57+1","v":2048},{"$f":"AF57+1","v":2049}]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2022 m",{"$f":"G59+NPV(Discount_Step,H59:AG59)","v":24.306154518577536},{"$f":"(-('Inputs - Other'!G255-'Inputs - Other'!G$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H255-'Inputs - Other'!H$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I255-'Inputs - Other'!I$254)*'Inputs - Other'!$G$29)","v":-1.8224153053836289E-4},{"$f":"(-('Inputs - Other'!J255-'Inputs - Other'!J$254)*'Inputs - Other'!$G$29)","v":0.82664408159121194},{"$f":"(-('Inputs - Other'!K255-'Inputs - Other'!K$254)*'Inputs - Other'!$G$29)","v":0.4368887023415482},{"$f":"(-('Inputs - Other'!L255-'Inputs - Other'!L$254)*'Inputs - Other'!$G$29)","v":3.475612498962164},{"$f":"(-('Inputs - Other'!M255-'Inputs - Other'!M$254)*'Inputs - Other'!$G$29)","v":1.9112016117292114},{"$f":"(-('Inputs - Other'!N255-'Inputs - Other'!N$254)*'Inputs - Other'!$G$29)","v":1.9067529637495682},{"$f":"(-('Inputs - Other'!O255-'Inputs - Other'!O$254)*'Inputs - Other'!$G$29)","v":2.712612322966379},{"$f":"(-('Inputs - Other'!P255-'Inputs - Other'!P$254)*'Inputs - Other'!$G$29)","v":2.4335678003299108},{"$f":"(-('Inputs - Other'!Q255-'Inputs - Other'!Q$254)*'Inputs - Other'!$G$29)","v":2.3213680171957094},{"$f":"(-('Inputs - Other'!R255-'Inputs - Other'!R$254)*'Inputs - Other'!$G$29)","v":1.9501377151646011},{"$f":"(-('Inputs - Other'!S255-'Inputs - Other'!S$254)*'Inputs - Other'!$G$29)","v":1.0220825902133583},{"$f":"(-('Inputs - Other'!T255-'Inputs - Other'!T$254)*'Inputs - Other'!$G$29)","v":0.85664911901767482},{"$f":"(-('Inputs - Other'!U255-'Inputs - Other'!U$254)*'Inputs - Other'!$G$29)","v":1.9335059379645827},{"$f":"(-('Inputs - Other'!V255-'Inputs - Other'!V$254)*'Inputs - Other'!$G$29)","v":2.3623505451851088},{"$f":"(-('Inputs - Other'!W255-'Inputs - Other'!W$254)*'Inputs - Other'!$G$29)","v":1.6611853545382473},{"$f":"(-('Inputs - Other'!X255-'Inputs - Other'!X$254)*'Inputs - Other'!$G$29)","v":1.8374503631457628},{"$f":"(-('Inputs - Other'!Y255-'Inputs - Other'!Y$254)*'Inputs - Other'!$G$29)","v":2.7005316687027516},{"$f":"(-('Inputs - Other'!Z255-'Inputs - Other'!Z$254)*'Inputs - Other'!$G$29)","v":3.91065813532623},{"$f":"(-('Inputs - Other'!AA255-'Inputs - Other'!AA$254)*'Inputs - Other'!$G$29)","v":3.2000778589263064},{"$f":"(-('Inputs - Other'!AB255-'Inputs - Other'!AB$254)*'Inputs - Other'!$G$29)","v":2.3778314094524831},{"$f":"(-('Inputs - Other'!AC255-'Inputs - Other'!AC$254)*'Inputs - Other'!$G$29)","v":2.2895974680868676},{"$f":"(-('Inputs - Other'!AD255-'Inputs - Other'!AD$254)*'Inputs - Other'!$G$29)","v":2.8658568077225937},{"$f":"(-('Inputs - Other'!AE255-'Inputs - Other'!AE$254)*'Inputs - Other'!$G$29)","v":4.2468695192783343},{"$f":"(-('Inputs - Other'!AF255-'Inputs - Other'!AF$254)*'Inputs - Other'!$G$29)","v":2.9385773005487863},{"$f":"(-('Inputs - Other'!AG255-'Inputs - Other'!AG$254)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",40.90704746973416,{"$f":"(-('Inputs - Other'!G256-'Inputs - Other'!G$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H256-'Inputs - Other'!H$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I256-'Inputs - Other'!I$254)*'Inputs - Other'!$G$29)","v":-2.2514292520270374E-4},{"$f":"(-('Inputs - Other'!J256-'Inputs - Other'!J$254)*'Inputs - Other'!$G$29)","v":1.0304308472805133},{"$f":"(-('Inputs - Other'!K256-'Inputs - Other'!K$254)*'Inputs - Other'!$G$29)","v":0.9133313796062339},{"$f":"(-('Inputs - Other'!L256-'Inputs - Other'!L$254)*'Inputs - Other'!$G$29)","v":6.6901099995077402},{"$f":"(-('Inputs - Other'!M256-'Inputs - Other'!M$254)*'Inputs - Other'!$G$29)","v":2.3622825046245453},{"$f":"(-('Inputs - Other'!N256-'Inputs - Other'!N$254)*'Inputs - Other'!$G$29)","v":3.4846350185275696},{"$f":"(-('Inputs - Other'!O256-'Inputs - Other'!O$254)*'Inputs - Other'!$G$29)","v":4.2817814690361047},{"$f":"(-('Inputs - Other'!P256-'Inputs - Other'!P$254)*'Inputs - Other'!$G$29)","v":4.290711720714171},{"$f":"(-('Inputs - Other'!Q256-'Inputs - Other'!Q$254)*'Inputs - Other'!$G$29)","v":4.5932355210979949},{"$f":"(-('Inputs - Other'!R256-'Inputs - Other'!R$254)*'Inputs - Other'!$G$29)","v":3.4005937772735706},{"$f":"(-('Inputs - Other'!S256-'Inputs - Other'!S$254)*'Inputs - Other'!$G$29)","v":1.6845672259887579},{"$f":"(-('Inputs - Other'!T256-'Inputs - Other'!T$254)*'Inputs - Other'!$G$29)","v":1.1861110487316182},{"$f":"(-('Inputs - Other'!U256-'Inputs - Other'!U$254)*'Inputs - Other'!$G$29)","v":3.7181208388365121},{"$f":"(-('Inputs - Other'!V256-'Inputs - Other'!V$254)*'Inputs - Other'!$G$29)","v":4.3873698387942568},{"$f":"(-('Inputs - Other'!W256-'Inputs - Other'!W$254)*'Inputs - Other'!$G$29)","v":4.3908219278691831},{"$f":"(-('Inputs - Other'!X256-'Inputs - Other'!X$254)*'Inputs - Other'!$G$29)","v":3.117088519529716},{"$f":"(-('Inputs - Other'!Y256-'Inputs - Other'!Y$254)*'Inputs - Other'!$G$29)","v":5.6097799307317473},{"$f":"(-('Inputs - Other'!Z256-'Inputs - Other'!Z$254)*'Inputs - Other'!$G$29)","v":7.5551392614652286},{"$f":"(-('Inputs - Other'!AA256-'Inputs - Other'!AA$254)*'Inputs - Other'!$G$29)","v":3.8641953523183474},{"$f":"(-('Inputs - Other'!AB256-'Inputs - Other'!AB$254)*'Inputs - Other'!$G$29)","v":3.466732528167995},{"$f":"(-('Inputs - Other'!AC256-'Inputs - Other'!AC$254)*'Inputs - Other'!$G$29)","v":2.8042695431795437},{"$f":"(-('Inputs - Other'!AD256-'Inputs - Other'!AD$254)*'Inputs - Other'!$G$29)","v":4.1392777727469365},{"$f":"(-('Inputs - Other'!AE256-'Inputs - Other'!AE$254)*'Inputs - Other'!$G$29)","v":5.573536804811738},{"$f":"(-('Inputs - Other'!AF256-'Inputs - Other'!AF$254)*'Inputs - Other'!$G$29)","v":3.0296176465562894},{"$f":"(-('Inputs - Other'!AG256-'Inputs - Other'!AG$254)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",40.599839160870488,{"$f":"(-('Inputs - Other'!G257-'Inputs - Other'!G$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H257-'Inputs - Other'!H$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I257-'Inputs - Other'!I$254)*'Inputs - Other'!$G$29)","v":-2.3425502917007179E-5},{"$f":"(-('Inputs - Other'!J257-'Inputs - Other'!J$254)*'Inputs - Other'!$G$29)","v":1.0416860241964514},{"$f":"(-('Inputs - Other'!K257-'Inputs - Other'!K$254)*'Inputs - Other'!$G$29)","v":0.90838079006857697},{"$f":"(-('Inputs - Other'!L257-'Inputs - Other'!L$254)*'Inputs - Other'!$G$29)","v":6.562217183127359},{"$f":"(-('Inputs - Other'!M257-'Inputs - Other'!M$254)*'Inputs - Other'!$G$29)","v":2.3548512925049181},{"$f":"(-('Inputs - Other'!N257-'Inputs - Other'!N$254)*'Inputs - Other'!$G$29)","v":3.4203464664319654},{"$f":"(-('Inputs - Other'!O257-'Inputs - Other'!O$254)*'Inputs - Other'!$G$29)","v":4.3275287168462455},{"$f":"(-('Inputs - Other'!P257-'Inputs - Other'!P$254)*'Inputs - Other'!$G$29)","v":4.3345981621532701},{"$f":"(-('Inputs - Other'!Q257-'Inputs - Other'!Q$254)*'Inputs - Other'!$G$29)","v":4.3719719403879935},{"$f":"(-('Inputs - Other'!R257-'Inputs - Other'!R$254)*'Inputs - Other'!$G$29)","v":3.2252984449833093},{"$f":"(-('Inputs - Other'!S257-'Inputs - Other'!S$254)*'Inputs - Other'!$G$29)","v":1.5937802581629512},{"$f":"(-('Inputs - Other'!T257-'Inputs - Other'!T$254)*'Inputs - Other'!$G$29)","v":1.1568782836357059},{"$f":"(-('Inputs - Other'!U257-'Inputs - Other'!U$254)*'Inputs - Other'!$G$29)","v":3.7558522977242319},{"$f":"(-('Inputs - Other'!V257-'Inputs - Other'!V$254)*'Inputs - Other'!$G$29)","v":4.3624259174321196},{"$f":"(-('Inputs - Other'!W257-'Inputs - Other'!W$254)*'Inputs - Other'!$G$29)","v":4.446833416728623},{"$f":"(-('Inputs - Other'!X257-'Inputs - Other'!X$254)*'Inputs - Other'!$G$29)","v":3.1586194022856944},{"$f":"(-('Inputs - Other'!Y257-'Inputs - Other'!Y$254)*'Inputs - Other'!$G$29)","v":5.5948302278975461},{"$f":"(-('Inputs - Other'!Z257-'Inputs - Other'!Z$254)*'Inputs - Other'!$G$29)","v":7.6275408176716155},{"$f":"(-('Inputs - Other'!AA257-'Inputs - Other'!AA$254)*'Inputs - Other'!$G$29)","v":3.8250408001495089},{"$f":"(-('Inputs - Other'!AB257-'Inputs - Other'!AB$254)*'Inputs - Other'!$G$29)","v":3.5280716690886038},{"$f":"(-('Inputs - Other'!AC257-'Inputs - Other'!AC$254)*'Inputs - Other'!$G$29)","v":2.9112921104551788},{"$f":"(-('Inputs - Other'!AD257-'Inputs - Other'!AD$254)*'Inputs - Other'!$G$29)","v":4.0719491260333598},{"$f":"(-('Inputs - Other'!AE257-'Inputs - Other'!AE$254)*'Inputs - Other'!$G$29)","v":5.5756521773746499},{"$f":"(-('Inputs - Other'!AF257-'Inputs - Other'!AF$254)*'Inputs - Other'!$G$29)","v":2.9482217640761519},{"$f":"(-('Inputs - Other'!AG257-'Inputs - Other'!AG$254)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",37.95056367015659,{"$f":"(-('Inputs - Other'!G258-'Inputs - Other'!G$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H258-'Inputs - Other'!H$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I258-'Inputs - Other'!I$254)*'Inputs - Other'!$G$29)","v":4.1847309262266208E-7},{"$f":"(-('Inputs - Other'!J258-'Inputs - Other'!J$254)*'Inputs - Other'!$G$29)","v":0.75897117267572867},{"$f":"(-('Inputs - Other'!K258-'Inputs - Other'!K$254)*'Inputs - Other'!$G$29)","v":1.054192287071146},{"$f":"(-('Inputs - Other'!L258-'Inputs - Other'!L$254)*'Inputs - Other'!$G$29)","v":5.9835713545780891},{"$f":"(-('Inputs - Other'!M258-'Inputs - Other'!M$254)*'Inputs - Other'!$G$29)","v":1.9949575971950253},{"$f":"(-('Inputs - Other'!N258-'Inputs - Other'!N$254)*'Inputs - Other'!$G$29)","v":3.0613835901667699},{"$f":"(-('Inputs - Other'!O258-'Inputs - Other'!O$254)*'Inputs - Other'!$G$29)","v":3.9275252094921598},{"$f":"(-('Inputs - Other'!P258-'Inputs - Other'!P$254)*'Inputs - Other'!$G$29)","v":3.9195276670952808},{"$f":"(-('Inputs - Other'!Q258-'Inputs - Other'!Q$254)*'Inputs - Other'!$G$29)","v":3.7057308680768983},{"$f":"(-('Inputs - Other'!R258-'Inputs - Other'!R$254)*'Inputs - Other'!$G$29)","v":2.9781538918168735},{"$f":"(-('Inputs - Other'!S258-'Inputs - Other'!S$254)*'Inputs - Other'!$G$29)","v":1.4118330658111518},{"$f":"(-('Inputs - Other'!T258-'Inputs - Other'!T$254)*'Inputs - Other'!$G$29)","v":1.0883908323494325},{"$f":"(-('Inputs - Other'!U258-'Inputs - Other'!U$254)*'Inputs - Other'!$G$29)","v":3.7263448166431772},{"$f":"(-('Inputs - Other'!V258-'Inputs - Other'!V$254)*'Inputs - Other'!$G$29)","v":4.201366462812075},{"$f":"(-('Inputs - Other'!W258-'Inputs - Other'!W$254)*'Inputs - Other'!$G$29)","v":3.6135167931606702},{"$f":"(-('Inputs - Other'!X258-'Inputs - Other'!X$254)*'Inputs - Other'!$G$29)","v":3.5563004261093738},{"$f":"(-('Inputs - Other'!Y258-'Inputs - Other'!Y$254)*'Inputs - Other'!$G$29)","v":5.5892522814574477},{"$f":"(-('Inputs - Other'!Z258-'Inputs - Other'!Z$254)*'Inputs - Other'!$G$29)","v":7.6010040782639408},{"$f":"(-('Inputs - Other'!AA258-'Inputs - Other'!AA$254)*'Inputs - Other'!$G$29)","v":3.7317804825943313},{"$f":"(-('Inputs - Other'!AB258-'Inputs - Other'!AB$254)*'Inputs - Other'!$G$29)","v":3.0910756076482357},{"$f":"(-('Inputs - Other'!AC258-'Inputs - Other'!AC$254)*'Inputs - Other'!$G$29)","v":2.6289507982473879},{"$f":"(-('Inputs - Other'!AD258-'Inputs - Other'!AD$254)*'Inputs - Other'!$G$29)","v":4.1083805211710569},{"$f":"(-('Inputs - Other'!AE258-'Inputs - Other'!AE$254)*'Inputs - Other'!$G$29)","v":6.3075418288117362},{"$f":"(-('Inputs - Other'!AF258-'Inputs - Other'!AF$254)*'Inputs - Other'!$G$29)","v":2.7104136056805146},{"$f":"(-('Inputs - Other'!AG258-'Inputs - Other'!AG$254)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",36.467703424283371,{"$f":"(-('Inputs - Other'!G259-'Inputs - Other'!G$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H259-'Inputs - Other'!H$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I259-'Inputs - Other'!I$254)*'Inputs - Other'!$G$29)","v":4.7455989459876946E-5},{"$f":"(-('Inputs - Other'!J259-'Inputs - Other'!J$254)*'Inputs - Other'!$G$29)","v":0.92251127666258981},{"$f":"(-('Inputs - Other'!K259-'Inputs - Other'!K$254)*'Inputs - Other'!$G$29)","v":0.38128125677894786},{"$f":"(-('Inputs - Other'!L259-'Inputs - Other'!L$254)*'Inputs - Other'!$G$29)","v":5.8297769607199825},{"$f":"(-('Inputs - Other'!M259-'Inputs - Other'!M$254)*'Inputs - Other'!$G$29)","v":2.0568314691154228},{"$f":"(-('Inputs - Other'!N259-'Inputs - Other'!N$254)*'Inputs - Other'!$G$29)","v":2.9998476200898949},{"$f":"(-('Inputs - Other'!O259-'Inputs - Other'!O$254)*'Inputs - Other'!$G$29)","v":4.3668034189495302},{"$f":"(-('Inputs - Other'!P259-'Inputs - Other'!P$254)*'Inputs - Other'!$G$29)","v":4.2044936805486941},{"$f":"(-('Inputs - Other'!Q259-'Inputs - Other'!Q$254)*'Inputs - Other'!$G$29)","v":4.4155637656540421},{"$f":"(-('Inputs - Other'!R259-'Inputs - Other'!R$254)*'Inputs - Other'!$G$29)","v":4.8575188633667494},{"$f":"(-('Inputs - Other'!S259-'Inputs - Other'!S$254)*'Inputs - Other'!$G$29)","v":1.8166276376414316},{"$f":"(-('Inputs - Other'!T259-'Inputs - Other'!T$254)*'Inputs - Other'!$G$29)","v":0.46936719132463622},{"$f":"(-('Inputs - Other'!U259-'Inputs - Other'!U$254)*'Inputs - Other'!$G$29)","v":1.3757019157774266},{"$f":"(-('Inputs - Other'!V259-'Inputs - Other'!V$254)*'Inputs - Other'!$G$29)","v":5.071392645360902},{"$f":"(-('Inputs - Other'!W259-'Inputs - Other'!W$254)*'Inputs - Other'!$G$29)","v":4.7528303462258918},{"$f":"(-('Inputs - Other'!X259-'Inputs - Other'!X$254)*'Inputs - Other'!$G$29)","v":2.2463411163007549},{"$f":"(-('Inputs - Other'!Y259-'Inputs - Other'!Y$254)*'Inputs - Other'!$G$29)","v":4.1343073424395698},{"$f":"(-('Inputs - Other'!Z259-'Inputs - Other'!Z$254)*'Inputs - Other'!$G$29)","v":7.8323302996741404},{"$f":"(-('Inputs - Other'!AA259-'Inputs - Other'!AA$254)*'Inputs - Other'!$G$29)","v":5.682716597630133},{"$f":"(-('Inputs - Other'!AB259-'Inputs - Other'!AB$254)*'Inputs - Other'!$G$29)","v":11.882332751572903},{"$f":"(-('Inputs - Other'!AC259-'Inputs - Other'!AC$254)*'Inputs - Other'!$G$29)","v":7.0770612285541574},{"$f":"(-('Inputs - Other'!AD259-'Inputs - Other'!AD$254)*'Inputs - Other'!$G$29)","v":-1.2964145665137039},{"$f":"(-('Inputs - Other'!AE259-'Inputs - Other'!AE$254)*'Inputs - Other'!$G$29)","v":-7.068905804077076},{"$f":"(-('Inputs - Other'!AF259-'Inputs - Other'!AF$254)*'Inputs - Other'!$G$29)","v":-1.7473598596116062},{"$f":"(-('Inputs - Other'!AG259-'Inputs - Other'!AG$254)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",95.754751337368788,{"$f":"(-('Inputs - Other'!G260-'Inputs - Other'!G$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H260-'Inputs - Other'!H$254)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I260-'Inputs - Other'!I$254)*'Inputs - Other'!$G$29)","v":-9.7434446743704939E-5},{"$f":"(-('Inputs - Other'!J260-'Inputs - Other'!J$254)*'Inputs - Other'!$G$29)","v":7.5292708711156138},{"$f":"(-('Inputs - Other'!K260-'Inputs - Other'!K$254)*'Inputs - Other'!$G$29)","v":8.7770462135022171},{"$f":"(-('Inputs - Other'!L260-'Inputs - Other'!L$254)*'Inputs - Other'!$G$29)","v":13.630337295771596},{"$f":"(-('Inputs - Other'!M260-'Inputs - Other'!M$254)*'Inputs - Other'!$G$29)","v":10.897834218534626},{"$f":"(-('Inputs - Other'!N260-'Inputs - Other'!N$254)*'Inputs - Other'!$G$29)","v":-0.79423536369949943},{"$f":"(-('Inputs - Other'!O260-'Inputs - Other'!O$254)*'Inputs - Other'!$G$29)","v":5.3811516143641711},{"$f":"(-('Inputs - Other'!P260-'Inputs - Other'!P$254)*'Inputs - Other'!$G$29)","v":7.5806722141960563},{"$f":"(-('Inputs - Other'!Q260-'Inputs - Other'!Q$254)*'Inputs - Other'!$G$29)","v":11.56236894470203},{"$f":"(-('Inputs - Other'!R260-'Inputs - Other'!R$254)*'Inputs - Other'!$G$29)","v":8.6295591966108987},{"$f":"(-('Inputs - Other'!S260-'Inputs - Other'!S$254)*'Inputs - Other'!$G$29)","v":7.4548176700827753},{"$f":"(-('Inputs - Other'!T260-'Inputs - Other'!T$254)*'Inputs - Other'!$G$29)","v":8.2304352703158656},{"$f":"(-('Inputs - Other'!U260-'Inputs - Other'!U$254)*'Inputs - Other'!$G$29)","v":9.9372638262802866},{"$f":"(-('Inputs - Other'!V260-'Inputs - Other'!V$254)*'Inputs - Other'!$G$29)","v":8.8137028200144414},{"$f":"(-('Inputs - Other'!W260-'Inputs - Other'!W$254)*'Inputs - Other'!$G$29)","v":7.9297099002069444},{"$f":"(-('Inputs - Other'!X260-'Inputs - Other'!X$254)*'Inputs - Other'!$G$29)","v":9.1788846508461575},{"$f":"(-('Inputs - Other'!Y260-'Inputs - Other'!Y$254)*'Inputs - Other'!$G$29)","v":9.1391583734985034},{"$f":"(-('Inputs - Other'!Z260-'Inputs - Other'!Z$254)*'Inputs - Other'!$G$29)","v":9.7132272381859366},{"$f":"(-('Inputs - Other'!AA260-'Inputs - Other'!AA$254)*'Inputs - Other'!$G$29)","v":8.439873229342993},{"$f":"(-('Inputs - Other'!AB260-'Inputs - Other'!AB$254)*'Inputs - Other'!$G$29)","v":6.7042253422514477},{"$f":"(-('Inputs - Other'!AC260-'Inputs - Other'!AC$254)*'Inputs - Other'!$G$29)","v":8.0540982571837958},{"$f":"(-('Inputs - Other'!AD260-'Inputs - Other'!AD$254)*'Inputs - Other'!$G$29)","v":4.5880454774851387},{"$f":"(-('Inputs - Other'!AE260-'Inputs - Other'!AE$254)*'Inputs - Other'!$G$29)","v":9.4676451756022288},{"$f":"(-('Inputs - Other'!AF260-'Inputs - Other'!AF$254)*'Inputs - Other'!$G$29)","v":9.4896654479962308},{"$f":"(-('Inputs - Other'!AG260-'Inputs - Other'!AG$254)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G66+NPV(Discount_Step,H66:AG66)","v":5.9719964766883917},{"$f":"(-('Inputs - Other'!G263-'Inputs - Other'!G$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H263-'Inputs - Other'!H$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I263-'Inputs - Other'!I$262)*'Inputs - Other'!$G$29)","v":-2.966676651183775E-5},{"$f":"(-('Inputs - Other'!J263-'Inputs - Other'!J$262)*'Inputs - Other'!$G$29)","v":0.11900749295018898},{"$f":"(-('Inputs - Other'!K263-'Inputs - Other'!K$262)*'Inputs - Other'!$G$29)","v":6.6346652630045355E-2},{"$f":"(-('Inputs - Other'!L263-'Inputs - Other'!L$262)*'Inputs - Other'!$G$29)","v":0.5608495250304486},{"$f":"(-('Inputs - Other'!M263-'Inputs - Other'!M$262)*'Inputs - Other'!$G$29)","v":0.29556680422729187},{"$f":"(-('Inputs - Other'!N263-'Inputs - Other'!N$262)*'Inputs - Other'!$G$29)","v":0.29790126991065335},{"$f":"(-('Inputs - Other'!O263-'Inputs - Other'!O$262)*'Inputs - Other'!$G$29)","v":0.61642748426413618},{"$f":"(-('Inputs - Other'!P263-'Inputs - Other'!P$262)*'Inputs - Other'!$G$29)","v":0.53693390570833799},{"$f":"(-('Inputs - Other'!Q263-'Inputs - Other'!Q$262)*'Inputs - Other'!$G$29)","v":0.59115825293440594},{"$f":"(-('Inputs - Other'!R263-'Inputs - Other'!R$262)*'Inputs - Other'!$G$29)","v":0.50253605196144235},{"$f":"(-('Inputs - Other'!S263-'Inputs - Other'!S$262)*'Inputs - Other'!$G$29)","v":0.32210553377262841},{"$f":"(-('Inputs - Other'!T263-'Inputs - Other'!T$262)*'Inputs - Other'!$G$29)","v":0.28430645168441515},{"$f":"(-('Inputs - Other'!U263-'Inputs - Other'!U$262)*'Inputs - Other'!$G$29)","v":0.45458491533736378},{"$f":"(-('Inputs - Other'!V263-'Inputs - Other'!V$262)*'Inputs - Other'!$G$29)","v":0.71727472035195206},{"$f":"(-('Inputs - Other'!W263-'Inputs - Other'!W$262)*'Inputs - Other'!$G$29)","v":0.56551861036041373},{"$f":"(-('Inputs - Other'!X263-'Inputs - Other'!X$262)*'Inputs - Other'!$G$29)","v":0.47530544195683433},{"$f":"(-('Inputs - Other'!Y263-'Inputs - Other'!Y$262)*'Inputs - Other'!$G$29)","v":0.91504051158085531},{"$f":"(-('Inputs - Other'!Z263-'Inputs - Other'!Z$262)*'Inputs - Other'!$G$29)","v":1.1394175040495611},{"$f":"(-('Inputs - Other'!AA263-'Inputs - Other'!AA$262)*'Inputs - Other'!$G$29)","v":0.67992948055416491},{"$f":"(-('Inputs - Other'!AB263-'Inputs - Other'!AB$262)*'Inputs - Other'!$G$29)","v":0.67257887975529229},{"$f":"(-('Inputs - Other'!AC263-'Inputs - Other'!AC$262)*'Inputs - Other'!$G$29)","v":0.48316376165439578},{"$f":"(-('Inputs - Other'!AD263-'Inputs - Other'!AD$262)*'Inputs - Other'!$G$29)","v":0.57414583532181496},{"$f":"(-('Inputs - Other'!AE263-'Inputs - Other'!AE$262)*'Inputs - Other'!$G$29)","v":1.6035965478408798},{"$f":"(-('Inputs - Other'!AF263-'Inputs - Other'!AF$262)*'Inputs - Other'!$G$29)","v":1.3703992841387844},{"$f":"(-('Inputs - Other'!AG263-'Inputs - Other'!AG$262)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",10.201251688339092,{"$f":"(-('Inputs - Other'!G264-'Inputs - Other'!G$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H264-'Inputs - Other'!H$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I264-'Inputs - Other'!I$262)*'Inputs - Other'!$G$29)","v":-3.6715958483313216E-5},{"$f":"(-('Inputs - Other'!J264-'Inputs - Other'!J$262)*'Inputs - Other'!$G$29)","v":0.13664120335448615},{"$f":"(-('Inputs - Other'!K264-'Inputs - Other'!K$262)*'Inputs - Other'!$G$29)","v":0.1375082999327617},{"$f":"(-('Inputs - Other'!L264-'Inputs - Other'!L$262)*'Inputs - Other'!$G$29)","v":1.0913077180571804},{"$f":"(-('Inputs - Other'!M264-'Inputs - Other'!M$262)*'Inputs - Other'!$G$29)","v":0.35856521293851529},{"$f":"(-('Inputs - Other'!N264-'Inputs - Other'!N$262)*'Inputs - Other'!$G$29)","v":0.55007029558248632},{"$f":"(-('Inputs - Other'!O264-'Inputs - Other'!O$262)*'Inputs - Other'!$G$29)","v":1.0152993687211165},{"$f":"(-('Inputs - Other'!P264-'Inputs - Other'!P$262)*'Inputs - Other'!$G$29)","v":1.0704333871979088},{"$f":"(-('Inputs - Other'!Q264-'Inputs - Other'!Q$262)*'Inputs - Other'!$G$29)","v":1.1201238146798005},{"$f":"(-('Inputs - Other'!R264-'Inputs - Other'!R$262)*'Inputs - Other'!$G$29)","v":0.8919880655776069},{"$f":"(-('Inputs - Other'!S264-'Inputs - Other'!S$262)*'Inputs - Other'!$G$29)","v":0.59377129951053575},{"$f":"(-('Inputs - Other'!T264-'Inputs - Other'!T$262)*'Inputs - Other'!$G$29)","v":0.47137706301646176},{"$f":"(-('Inputs - Other'!U264-'Inputs - Other'!U$262)*'Inputs - Other'!$G$29)","v":1.0780169191336881},{"$f":"(-('Inputs - Other'!V264-'Inputs - Other'!V$262)*'Inputs - Other'!$G$29)","v":1.2208357296026406},{"$f":"(-('Inputs - Other'!W264-'Inputs - Other'!W$262)*'Inputs - Other'!$G$29)","v":1.2895580293181865},{"$f":"(-('Inputs - Other'!X264-'Inputs - Other'!X$262)*'Inputs - Other'!$G$29)","v":0.80525319788898742},{"$f":"(-('Inputs - Other'!Y264-'Inputs - Other'!Y$262)*'Inputs - Other'!$G$29)","v":1.7197091475811703},{"$f":"(-('Inputs - Other'!Z264-'Inputs - Other'!Z$262)*'Inputs - Other'!$G$29)","v":2.4588616549331164},{"$f":"(-('Inputs - Other'!AA264-'Inputs - Other'!AA$262)*'Inputs - Other'!$G$29)","v":1.0260893643658164},{"$f":"(-('Inputs - Other'!AB264-'Inputs - Other'!AB$262)*'Inputs - Other'!$G$29)","v":0.96200402926751849},{"$f":"(-('Inputs - Other'!AC264-'Inputs - Other'!AC$262)*'Inputs - Other'!$G$29)","v":0.55724733695433315},{"$f":"(-('Inputs - Other'!AD264-'Inputs - Other'!AD$262)*'Inputs - Other'!$G$29)","v":0.85048655300397513},{"$f":"(-('Inputs - Other'!AE264-'Inputs - Other'!AE$262)*'Inputs - Other'!$G$29)","v":1.9168917095785218},{"$f":"(-('Inputs - Other'!AF264-'Inputs - Other'!AF$262)*'Inputs - Other'!$G$29)","v":1.4974647870121771},{"$f":"(-('Inputs - Other'!AG264-'Inputs - Other'!AG$262)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",10.180874969021124,{"$f":"(-('Inputs - Other'!G265-'Inputs - Other'!G$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H265-'Inputs - Other'!H$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I265-'Inputs - Other'!I$262)*'Inputs - Other'!$G$29)","v":-3.7688974749983117E-6},{"$f":"(-('Inputs - Other'!J265-'Inputs - Other'!J$262)*'Inputs - Other'!$G$29)","v":0.13819186261453353},{"$f":"(-('Inputs - Other'!K265-'Inputs - Other'!K$262)*'Inputs - Other'!$G$29)","v":0.13663835965817839},{"$f":"(-('Inputs - Other'!L265-'Inputs - Other'!L$262)*'Inputs - Other'!$G$29)","v":1.0705627433226823},{"$f":"(-('Inputs - Other'!M265-'Inputs - Other'!M$262)*'Inputs - Other'!$G$29)","v":0.35760567109332442},{"$f":"(-('Inputs - Other'!N265-'Inputs - Other'!N$262)*'Inputs - Other'!$G$29)","v":0.53956863220412288},{"$f":"(-('Inputs - Other'!O265-'Inputs - Other'!O$262)*'Inputs - Other'!$G$29)","v":1.0282382568916546},{"$f":"(-('Inputs - Other'!P265-'Inputs - Other'!P$262)*'Inputs - Other'!$G$29)","v":1.0792793865697377},{"$f":"(-('Inputs - Other'!Q265-'Inputs - Other'!Q$262)*'Inputs - Other'!$G$29)","v":1.0912310131338927},{"$f":"(-('Inputs - Other'!R265-'Inputs - Other'!R$262)*'Inputs - Other'!$G$29)","v":0.86151867260650761},{"$f":"(-('Inputs - Other'!S265-'Inputs - Other'!S$262)*'Inputs - Other'!$G$29)","v":0.58068002706863808},{"$f":"(-('Inputs - Other'!T265-'Inputs - Other'!T$262)*'Inputs - Other'!$G$29)","v":0.46929471575185744},{"$f":"(-('Inputs - Other'!U265-'Inputs - Other'!U$262)*'Inputs - Other'!$G$29)","v":1.0927669249538212},{"$f":"(-('Inputs - Other'!V265-'Inputs - Other'!V$262)*'Inputs - Other'!$G$29)","v":1.226926148268376},{"$f":"(-('Inputs - Other'!W265-'Inputs - Other'!W$262)*'Inputs - Other'!$G$29)","v":1.2918601220080745},{"$f":"(-('Inputs - Other'!X265-'Inputs - Other'!X$262)*'Inputs - Other'!$G$29)","v":0.79846597397886399},{"$f":"(-('Inputs - Other'!Y265-'Inputs - Other'!Y$262)*'Inputs - Other'!$G$29)","v":1.6910007069352559},{"$f":"(-('Inputs - Other'!Z265-'Inputs - Other'!Z$262)*'Inputs - Other'!$G$29)","v":2.4600403792492216},{"$f":"(-('Inputs - Other'!AA265-'Inputs - Other'!AA$262)*'Inputs - Other'!$G$29)","v":0.98971887085326671},{"$f":"(-('Inputs - Other'!AB265-'Inputs - Other'!AB$262)*'Inputs - Other'!$G$29)","v":0.98462083237427578},{"$f":"(-('Inputs - Other'!AC265-'Inputs - Other'!AC$262)*'Inputs - Other'!$G$29)","v":0.58949217722101821},{"$f":"(-('Inputs - Other'!AD265-'Inputs - Other'!AD$262)*'Inputs - Other'!$G$29)","v":0.83560760630598452},{"$f":"(-('Inputs - Other'!AE265-'Inputs - Other'!AE$262)*'Inputs - Other'!$G$29)","v":1.9555134255833764},{"$f":"(-('Inputs - Other'!AF265-'Inputs - Other'!AF$262)*'Inputs - Other'!$G$29)","v":1.5815213451473937},{"$f":"(-('Inputs - Other'!AG265-'Inputs - Other'!AG$262)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",9.8007865630569153,{"$f":"(-('Inputs - Other'!G266-'Inputs - Other'!G$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H266-'Inputs - Other'!H$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I266-'Inputs - Other'!I$262)*'Inputs - Other'!$G$29)","v":7.4510275283046212E-8},{"$f":"(-('Inputs - Other'!J266-'Inputs - Other'!J$262)*'Inputs - Other'!$G$29)","v":9.1764352380280911E-2},{"$f":"(-('Inputs - Other'!K266-'Inputs - Other'!K$262)*'Inputs - Other'!$G$29)","v":0.15846002030559703},{"$f":"(-('Inputs - Other'!L266-'Inputs - Other'!L$262)*'Inputs - Other'!$G$29)","v":0.98007800244528198},{"$f":"(-('Inputs - Other'!M266-'Inputs - Other'!M$262)*'Inputs - Other'!$G$29)","v":0.30100186632643045},{"$f":"(-('Inputs - Other'!N266-'Inputs - Other'!N$262)*'Inputs - Other'!$G$29)","v":0.48491219116181128},{"$f":"(-('Inputs - Other'!O266-'Inputs - Other'!O$262)*'Inputs - Other'!$G$29)","v":0.91692770364466014},{"$f":"(-('Inputs - Other'!P266-'Inputs - Other'!P$262)*'Inputs - Other'!$G$29)","v":0.97782000729409901},{"$f":"(-('Inputs - Other'!Q266-'Inputs - Other'!Q$262)*'Inputs - Other'!$G$29)","v":0.95420261356457559},{"$f":"(-('Inputs - Other'!R266-'Inputs - Other'!R$262)*'Inputs - Other'!$G$29)","v":0.81559259326149913},{"$f":"(-('Inputs - Other'!S266-'Inputs - Other'!S$262)*'Inputs - Other'!$G$29)","v":0.52590148539184156},{"$f":"(-('Inputs - Other'!T266-'Inputs - Other'!T$262)*'Inputs - Other'!$G$29)","v":0.42321258405445406},{"$f":"(-('Inputs - Other'!U266-'Inputs - Other'!U$262)*'Inputs - Other'!$G$29)","v":1.0458979708578227},{"$f":"(-('Inputs - Other'!V266-'Inputs - Other'!V$262)*'Inputs - Other'!$G$29)","v":1.17414202755117},{"$f":"(-('Inputs - Other'!W266-'Inputs - Other'!W$262)*'Inputs - Other'!$G$29)","v":1.1148241772327765},{"$f":"(-('Inputs - Other'!X266-'Inputs - Other'!X$262)*'Inputs - Other'!$G$29)","v":0.97880822710339999},{"$f":"(-('Inputs - Other'!Y266-'Inputs - Other'!Y$262)*'Inputs - Other'!$G$29)","v":1.8220967608149294},{"$f":"(-('Inputs - Other'!Z266-'Inputs - Other'!Z$262)*'Inputs - Other'!$G$29)","v":2.5390230004240948},{"$f":"(-('Inputs - Other'!AA266-'Inputs - Other'!AA$262)*'Inputs - Other'!$G$29)","v":1.0653049062307218},{"$f":"(-('Inputs - Other'!AB266-'Inputs - Other'!AB$262)*'Inputs - Other'!$G$29)","v":1.0283049649319764},{"$f":"(-('Inputs - Other'!AC266-'Inputs - Other'!AC$262)*'Inputs - Other'!$G$29)","v":0.44280217702635127},{"$f":"(-('Inputs - Other'!AD266-'Inputs - Other'!AD$262)*'Inputs - Other'!$G$29)","v":0.72817566371122666},{"$f":"(-('Inputs - Other'!AE266-'Inputs - Other'!AE$262)*'Inputs - Other'!$G$29)","v":2.19925765983362},{"$f":"(-('Inputs - Other'!AF266-'Inputs - Other'!AF$262)*'Inputs - Other'!$G$29)","v":1.6623089073759729},{"$f":"(-('Inputs - Other'!AG266-'Inputs - Other'!AG$262)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",7.1578105759596005,{"$f":"(-('Inputs - Other'!G267-'Inputs - Other'!G$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H267-'Inputs - Other'!H$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I267-'Inputs - Other'!I$262)*'Inputs - Other'!$G$29)","v":7.5886898116550583E-6},{"$f":"(-('Inputs - Other'!J267-'Inputs - Other'!J$262)*'Inputs - Other'!$G$29)","v":0.13480220801679366},{"$f":"(-('Inputs - Other'!K267-'Inputs - Other'!K$262)*'Inputs - Other'!$G$29)","v":5.801556027986976E-2},{"$f":"(-('Inputs - Other'!L267-'Inputs - Other'!L$262)*'Inputs - Other'!$G$29)","v":0.94731402337839654},{"$f":"(-('Inputs - Other'!M267-'Inputs - Other'!M$262)*'Inputs - Other'!$G$29)","v":0.30659804244294264},{"$f":"(-('Inputs - Other'!N267-'Inputs - Other'!N$262)*'Inputs - Other'!$G$29)","v":0.46963031531470278},{"$f":"(-('Inputs - Other'!O267-'Inputs - Other'!O$262)*'Inputs - Other'!$G$29)","v":1.0259684894956536},{"$f":"(-('Inputs - Other'!P267-'Inputs - Other'!P$262)*'Inputs - Other'!$G$29)","v":1.0521641505048365},{"$f":"(-('Inputs - Other'!Q267-'Inputs - Other'!Q$262)*'Inputs - Other'!$G$29)","v":1.023371332719762},{"$f":"(-('Inputs - Other'!R267-'Inputs - Other'!R$262)*'Inputs - Other'!$G$29)","v":1.1687122640635152},{"$f":"(-('Inputs - Other'!S267-'Inputs - Other'!S$262)*'Inputs - Other'!$G$29)","v":0.65867342709907462},{"$f":"(-('Inputs - Other'!T267-'Inputs - Other'!T$262)*'Inputs - Other'!$G$29)","v":0.36830468618245504},{"$f":"(-('Inputs - Other'!U267-'Inputs - Other'!U$262)*'Inputs - Other'!$G$29)","v":0.51618798098525076},{"$f":"(-('Inputs - Other'!V267-'Inputs - Other'!V$262)*'Inputs - Other'!$G$29)","v":1.3642551583072873},{"$f":"(-('Inputs - Other'!W267-'Inputs - Other'!W$262)*'Inputs - Other'!$G$29)","v":1.4971310782661931},{"$f":"(-('Inputs - Other'!X267-'Inputs - Other'!X$262)*'Inputs - Other'!$G$29)","v":0.29128209381019587},{"$f":"(-('Inputs - Other'!Y267-'Inputs - Other'!Y$262)*'Inputs - Other'!$G$29)","v":1.0948822778300382},{"$f":"(-('Inputs - Other'!Z267-'Inputs - Other'!Z$262)*'Inputs - Other'!$G$29)","v":2.0119534347832086},{"$f":"(-('Inputs - Other'!AA267-'Inputs - Other'!AA$262)*'Inputs - Other'!$G$29)","v":0.69499108040145074},{"$f":"(-('Inputs - Other'!AB267-'Inputs - Other'!AB$262)*'Inputs - Other'!$G$29)","v":2.1368829119951442},{"$f":"(-('Inputs - Other'!AC267-'Inputs - Other'!AC$262)*'Inputs - Other'!$G$29)","v":0.75660998642479171},{"$f":"(-('Inputs - Other'!AD267-'Inputs - Other'!AD$262)*'Inputs - Other'!$G$29)","v":-0.82279009177045737},{"$f":"(-('Inputs - Other'!AE267-'Inputs - Other'!AE$262)*'Inputs - Other'!$G$29)","v":-2.4815313154003888},{"$f":"(-('Inputs - Other'!AF267-'Inputs - Other'!AF$262)*'Inputs - Other'!$G$29)","v":-1.3791672510619719},{"$f":"(-('Inputs - Other'!AG267-'Inputs - Other'!AG$262)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",21.673606552297407,{"$f":"(-('Inputs - Other'!G268-'Inputs - Other'!G$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H268-'Inputs - Other'!H$262)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!I268-'Inputs - Other'!I$262)*'Inputs - Other'!$G$29)","v":-1.5975417227309663E-5},{"$f":"(-('Inputs - Other'!J268-'Inputs - Other'!J$262)*'Inputs - Other'!$G$29)","v":1.3548617462137997},{"$f":"(-('Inputs - Other'!K268-'Inputs - Other'!K$262)*'Inputs - Other'!$G$29)","v":1.5662626992890978},{"$f":"(-('Inputs - Other'!L268-'Inputs - Other'!L$262)*'Inputs - Other'!$G$29)","v":2.1311207882210965},{"$f":"(-('Inputs - Other'!M268-'Inputs - Other'!M$262)*'Inputs - Other'!$G$29)","v":1.6661196356039341},{"$f":"(-('Inputs - Other'!N268-'Inputs - Other'!N$262)*'Inputs - Other'!$G$29)","v":-0.31092069683893442},{"$f":"(-('Inputs - Other'!O268-'Inputs - Other'!O$262)*'Inputs - Other'!$G$29)","v":0.65947319693464124},{"$f":"(-('Inputs - Other'!P268-'Inputs - Other'!P$262)*'Inputs - Other'!$G$29)","v":1.0601585892899266},{"$f":"(-('Inputs - Other'!Q268-'Inputs - Other'!Q$262)*'Inputs - Other'!$G$29)","v":2.5101750345201026},{"$f":"(-('Inputs - Other'!R268-'Inputs - Other'!R$262)*'Inputs - Other'!$G$29)","v":2.0352343742690664},{"$f":"(-('Inputs - Other'!S268-'Inputs - Other'!S$262)*'Inputs - Other'!$G$29)","v":1.8624284332345269},{"$f":"(-('Inputs - Other'!T268-'Inputs - Other'!T$262)*'Inputs - Other'!$G$29)","v":2.0574820761012234},{"$f":"(-('Inputs - Other'!U268-'Inputs - Other'!U$262)*'Inputs - Other'!$G$29)","v":2.3778451085622692},{"$f":"(-('Inputs - Other'!V268-'Inputs - Other'!V$262)*'Inputs - Other'!$G$29)","v":2.320201692563387},{"$f":"(-('Inputs - Other'!W268-'Inputs - Other'!W$262)*'Inputs - Other'!$G$29)","v":2.0556851234696296},{"$f":"(-('Inputs - Other'!X268-'Inputs - Other'!X$262)*'Inputs - Other'!$G$29)","v":2.1357210017765738},{"$f":"(-('Inputs - Other'!Y268-'Inputs - Other'!Y$262)*'Inputs - Other'!$G$29)","v":2.472406066792928},{"$f":"(-('Inputs - Other'!Z268-'Inputs - Other'!Z$262)*'Inputs - Other'!$G$29)","v":2.6341153624393883},{"$f":"(-('Inputs - Other'!AA268-'Inputs - Other'!AA$262)*'Inputs - Other'!$G$29)","v":2.1141772759569903},{"$f":"(-('Inputs - Other'!AB268-'Inputs - Other'!AB$262)*'Inputs - Other'!$G$29)","v":1.7703679642313546},{"$f":"(-('Inputs - Other'!AC268-'Inputs - Other'!AC$262)*'Inputs - Other'!$G$29)","v":1.8097206467195974},{"$f":"(-('Inputs - Other'!AD268-'Inputs - Other'!AD$262)*'Inputs - Other'!$G$29)","v":2.6611552655931519},{"$f":"(-('Inputs - Other'!AE268-'Inputs - Other'!AE$262)*'Inputs - Other'!$G$29)","v":5.1296425806212937},{"$f":"(-('Inputs - Other'!AF268-'Inputs - Other'!AF$262)*'Inputs - Other'!$G$29)","v":4.1862272078865317},{"$f":"(-('Inputs - Other'!AG268-'Inputs - Other'!AG$262)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2022 m",{"$f":"G73+NPV(Discount_Step,H73:AG73)","v":-0.68709173001519908},{"$f":"(-('Inputs - Other'!G271-'Inputs - Other'!G$270)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H271-'Inputs - Other'!H$270)*'Inputs - Other'!$G$29)","v":-3.1799216494619031E-3},{"$f":"(-('Inputs - Other'!I271-'Inputs - Other'!I$270)*'Inputs - Other'!$G$29)","v":-1.0854615562948311E-2},{"$f":"(-('Inputs - Other'!J271-'Inputs - Other'!J$270)*'Inputs - Other'!$G$29)","v":-5.6681281074133949E-2},{"$f":"(-('Inputs - Other'!K271-'Inputs - Other'!K$270)*'Inputs - Other'!$G$29)","v":4.9070848350879714E-2},{"$f":"(-('Inputs - Other'!L271-'Inputs - Other'!L$270)*'Inputs - Other'!$G$29)","v":-0.24959880175492799},{"$f":"(-('Inputs - Other'!M271-'Inputs - Other'!M$270)*'Inputs - Other'!$G$29)","v":-0.20609677068796373},{"$f":"(-('Inputs - Other'!N271-'Inputs - Other'!N$270)*'Inputs - Other'!$G$29)","v":-0.14512032506149808},{"$f":"(-('Inputs - Other'!O271-'Inputs - Other'!O$270)*'Inputs - Other'!$G$29)","v":-4.7988356994153492E-2},{"$f":"(-('Inputs - Other'!P271-'Inputs - Other'!P$270)*'Inputs - Other'!$G$29)","v":-8.4938110368909747E-2},{"$f":"(-('Inputs - Other'!Q271-'Inputs - Other'!Q$270)*'Inputs - Other'!$G$29)","v":-6.9191378380196511E-2},{"$f":"(-('Inputs - Other'!R271-'Inputs - Other'!R$270)*'Inputs - Other'!$G$29)","v":-5.3443740988086574E-2},{"$f":"(-('Inputs - Other'!S271-'Inputs - Other'!S$270)*'Inputs - Other'!$G$29)","v":-1.795599392778513E-3},{"$f":"(-('Inputs - Other'!T271-'Inputs - Other'!T$270)*'Inputs - Other'!$G$29)","v":-2.3332203496522652E-2},{"$f":"(-('Inputs - Other'!U271-'Inputs - Other'!U$270)*'Inputs - Other'!$G$29)","v":-4.5464221097518021E-2},{"$f":"(-('Inputs - Other'!V271-'Inputs - Other'!V$270)*'Inputs - Other'!$G$29)","v":-3.1068124887610793E-2},{"$f":"(-('Inputs - Other'!W271-'Inputs - Other'!W$270)*'Inputs - Other'!$G$29)","v":4.6372653608386827E-2},{"$f":"(-('Inputs - Other'!X271-'Inputs - Other'!X$270)*'Inputs - Other'!$G$29)","v":1.6720735334615711E-2},{"$f":"(-('Inputs - Other'!Y271-'Inputs - Other'!Y$270)*'Inputs - Other'!$G$29)","v":6.1628424176660701E-3},{"$f":"(-('Inputs - Other'!Z271-'Inputs - Other'!Z$270)*'Inputs - Other'!$G$29)","v":-2.6065411605657118E-2},{"$f":"(-('Inputs - Other'!AA271-'Inputs - Other'!AA$270)*'Inputs - Other'!$G$29)","v":-6.6990898897074658E-3},{"$f":"(-('Inputs - Other'!AB271-'Inputs - Other'!AB$270)*'Inputs - Other'!$G$29)","v":-1.3533988623635196E-3},{"$f":"(-('Inputs - Other'!AC271-'Inputs - Other'!AC$270)*'Inputs - Other'!$G$29)","v":4.2863893249318608E-2},{"$f":"(-('Inputs - Other'!AD271-'Inputs - Other'!AD$270)*'Inputs - Other'!$G$29)","v":3.3514500701187444E-2},{"$f":"(-('Inputs - Other'!AE271-'Inputs - Other'!AE$270)*'Inputs - Other'!$G$29)","v":-8.4802571928946691E-2},{"$f":"(-('Inputs - Other'!AF271-'Inputs - Other'!AF$270)*'Inputs - Other'!$G$29)","v":-0.15144625787758059},{"$f":"(-('Inputs - Other'!AG271-'Inputs - Other'!AG$270)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2","June $2022 m",-1.1286592575344003,{"$f":"(-('Inputs - Other'!G272-'Inputs - Other'!G$270)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H272-'Inputs - Other'!H$270)*'Inputs - Other'!$G$29)","v":-8.9092620571591397E-3},{"$f":"(-('Inputs - Other'!I272-'Inputs - Other'!I$270)*'Inputs - Other'!$G$29)","v":4.6310030558061044E-3},{"$f":"(-('Inputs - Other'!J272-'Inputs - Other'!J$270)*'Inputs - Other'!$G$29)","v":-0.12252272123748753},{"$f":"(-('Inputs - Other'!K272-'Inputs - Other'!K$270)*'Inputs - Other'!$G$29)","v":0.14382550981429176},{"$f":"(-('Inputs - Other'!L272-'Inputs - Other'!L$270)*'Inputs - Other'!$G$29)","v":-0.40389525708189922},{"$f":"(-('Inputs - Other'!M272-'Inputs - Other'!M$270)*'Inputs - Other'!$G$29)","v":-0.31811978484290648},{"$f":"(-('Inputs - Other'!N272-'Inputs - Other'!N$270)*'Inputs - Other'!$G$29)","v":-0.31443816774230982},{"$f":"(-('Inputs - Other'!O272-'Inputs - Other'!O$270)*'Inputs - Other'!$G$29)","v":-0.14798773083958849},{"$f":"(-('Inputs - Other'!P272-'Inputs - Other'!P$270)*'Inputs - Other'!$G$29)","v":-0.15407955061840539},{"$f":"(-('Inputs - Other'!Q272-'Inputs - Other'!Q$270)*'Inputs - Other'!$G$29)","v":-0.19074149197979295},{"$f":"(-('Inputs - Other'!R272-'Inputs - Other'!R$270)*'Inputs - Other'!$G$29)","v":-0.13535141596753419},{"$f":"(-('Inputs - Other'!S272-'Inputs - Other'!S$270)*'Inputs - Other'!$G$29)","v":2.7802029497308922E-2},{"$f":"(-('Inputs - Other'!T272-'Inputs - Other'!T$270)*'Inputs - Other'!$G$29)","v":-1.2450284334192929E-2},{"$f":"(-('Inputs - Other'!U272-'Inputs - Other'!U$270)*'Inputs - Other'!$G$29)","v":-4.0032838513127444E-2},{"$f":"(-('Inputs - Other'!V272-'Inputs - Other'!V$270)*'Inputs - Other'!$G$29)","v":-9.5905544000061127E-2},{"$f":"(-('Inputs - Other'!W272-'Inputs - Other'!W$270)*'Inputs - Other'!$G$29)","v":-3.8498430469644518E-3},{"$f":"(-('Inputs - Other'!X272-'Inputs - Other'!X$270)*'Inputs - Other'!$G$29)","v":3.2400784944456973E-2},{"$f":"(-('Inputs - Other'!Y272-'Inputs - Other'!Y$270)*'Inputs - Other'!$G$29)","v":2.4740600765653653E-2},{"$f":"(-('Inputs - Other'!Z272-'Inputs - Other'!Z$270)*'Inputs - Other'!$G$29)","v":-0.10129846120406683},{"$f":"(-('Inputs - Other'!AA272-'Inputs - Other'!AA$270)*'Inputs - Other'!$G$29)","v":7.7074309697763965E-2},{"$f":"(-('Inputs - Other'!AB272-'Inputs - Other'!AB$270)*'Inputs - Other'!$G$29)","v":8.183298315771026E-3},{"$f":"(-('Inputs - Other'!AC272-'Inputs - Other'!AC$270)*'Inputs - Other'!$G$29)","v":0.10686612292306563},{"$f":"(-('Inputs - Other'!AD272-'Inputs - Other'!AD$270)*'Inputs - Other'!$G$29)","v":8.0365052229979028E-2},{"$f":"(-('Inputs - Other'!AE272-'Inputs - Other'!AE$270)*'Inputs - Other'!$G$29)","v":-1.1455528550868621E-2},{"$f":"(-('Inputs - Other'!AF272-'Inputs - Other'!AF$270)*'Inputs - Other'!$G$29)","v":-5.6748353884927383E-2},{"$f":"(-('Inputs - Other'!AG272-'Inputs - Other'!AG$270)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-1.0959556553847436,{"$f":"(-('Inputs - Other'!G273-'Inputs - Other'!G$270)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H273-'Inputs - Other'!H$270)*'Inputs - Other'!$G$29)","v":-8.3303572220074784E-3},{"$f":"(-('Inputs - Other'!I273-'Inputs - Other'!I$270)*'Inputs - Other'!$G$29)","v":4.8517756988530891E-3},{"$f":"(-('Inputs - Other'!J273-'Inputs - Other'!J$270)*'Inputs - Other'!$G$29)","v":-0.12095178980996479},{"$f":"(-('Inputs - Other'!K273-'Inputs - Other'!K$270)*'Inputs - Other'!$G$29)","v":0.12982166710173715},{"$f":"(-('Inputs - Other'!L273-'Inputs - Other'!L$270)*'Inputs - Other'!$G$29)","v":-0.38906060524186614},{"$f":"(-('Inputs - Other'!M273-'Inputs - Other'!M$270)*'Inputs - Other'!$G$29)","v":-0.31693428372341259},{"$f":"(-('Inputs - Other'!N273-'Inputs - Other'!N$270)*'Inputs - Other'!$G$29)","v":-0.30975409059578851},{"$f":"(-('Inputs - Other'!O273-'Inputs - Other'!O$270)*'Inputs - Other'!$G$29)","v":-0.14181998713593202},{"$f":"(-('Inputs - Other'!P273-'Inputs - Other'!P$270)*'Inputs - Other'!$G$29)","v":-0.14646791671862047},{"$f":"(-('Inputs - Other'!Q273-'Inputs - Other'!Q$270)*'Inputs - Other'!$G$29)","v":-0.17022904464653266},{"$f":"(-('Inputs - Other'!R273-'Inputs - Other'!R$270)*'Inputs - Other'!$G$29)","v":-0.11817916793518179},{"$f":"(-('Inputs - Other'!S273-'Inputs - Other'!S$270)*'Inputs - Other'!$G$29)","v":3.409820115535922E-2},{"$f":"(-('Inputs - Other'!T273-'Inputs - Other'!T$270)*'Inputs - Other'!$G$29)","v":-1.5917968481517164E-2},{"$f":"(-('Inputs - Other'!U273-'Inputs - Other'!U$270)*'Inputs - Other'!$G$29)","v":-4.7622117216292281E-2},{"$f":"(-('Inputs - Other'!V273-'Inputs - Other'!V$270)*'Inputs - Other'!$G$29)","v":-8.563043347413668E-2},{"$f":"(-('Inputs - Other'!W273-'Inputs - Other'!W$270)*'Inputs - Other'!$G$29)","v":-9.1126058631516571E-3},{"$f":"(-('Inputs - Other'!X273-'Inputs - Other'!X$270)*'Inputs - Other'!$G$29)","v":3.7029454119760885E-2},{"$f":"(-('Inputs - Other'!Y273-'Inputs - Other'!Y$270)*'Inputs - Other'!$G$29)","v":2.1540425887906167E-2},{"$f":"(-('Inputs - Other'!Z273-'Inputs - Other'!Z$270)*'Inputs - Other'!$G$29)","v":-9.9911253036111702E-2},{"$f":"(-('Inputs - Other'!AA273-'Inputs - Other'!AA$270)*'Inputs - Other'!$G$29)","v":7.9547187135915465E-2},{"$f":"(-('Inputs - Other'!AB273-'Inputs - Other'!AB$270)*'Inputs - Other'!$G$29)","v":1.1630291995516018E-2},{"$f":"(-('Inputs - Other'!AC273-'Inputs - Other'!AC$270)*'Inputs - Other'!$G$29)","v":9.7944884679463939E-2},{"$f":"(-('Inputs - Other'!AD273-'Inputs - Other'!AD$270)*'Inputs - Other'!$G$29)","v":9.8776780386515384E-2},{"$f":"(-('Inputs - Other'!AE273-'Inputs - Other'!AE$270)*'Inputs - Other'!$G$29)","v":-3.1498168837174489E-2},{"$f":"(-('Inputs - Other'!AF273-'Inputs - Other'!AF$270)*'Inputs - Other'!$G$29)","v":-7.323158770077498E-2},{"$f":"(-('Inputs - Other'!AG273-'Inputs - Other'!AG$270)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-1.0745186721809479,{"$f":"(-('Inputs - Other'!G274-'Inputs - Other'!G$270)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H274-'Inputs - Other'!H$270)*'Inputs - Other'!$G$29)","v":-5.9483863906280021E-3},{"$f":"(-('Inputs - Other'!I274-'Inputs - Other'!I$270)*'Inputs - Other'!$G$29)","v":1.8722703634921345E-4},{"$f":"(-('Inputs - Other'!J274-'Inputs - Other'!J$270)*'Inputs - Other'!$G$29)","v":-8.8307204317516153E-2},{"$f":"(-('Inputs - Other'!K274-'Inputs - Other'!K$270)*'Inputs - Other'!$G$29)","v":0.11041344010948251},{"$f":"(-('Inputs - Other'!L274-'Inputs - Other'!L$270)*'Inputs - Other'!$G$29)","v":-0.34361094143423543},{"$f":"(-('Inputs - Other'!M274-'Inputs - Other'!M$270)*'Inputs - Other'!$G$29)","v":-0.29563696786271976},{"$f":"(-('Inputs - Other'!N274-'Inputs - Other'!N$270)*'Inputs - Other'!$G$29)","v":-0.27857769200386429},{"$f":"(-('Inputs - Other'!O274-'Inputs - Other'!O$270)*'Inputs - Other'!$G$29)","v":-0.14757219551222533},{"$f":"(-('Inputs - Other'!P274-'Inputs - Other'!P$270)*'Inputs - Other'!$G$29)","v":-0.16079126769233199},{"$f":"(-('Inputs - Other'!Q274-'Inputs - Other'!Q$270)*'Inputs - Other'!$G$29)","v":-0.14269188935469401},{"$f":"(-('Inputs - Other'!R274-'Inputs - Other'!R$270)*'Inputs - Other'!$G$29)","v":-0.1352314927960947},{"$f":"(-('Inputs - Other'!S274-'Inputs - Other'!S$270)*'Inputs - Other'!$G$29)","v":3.7141745725648434E-3},{"$f":"(-('Inputs - Other'!T274-'Inputs - Other'!T$270)*'Inputs - Other'!$G$29)","v":-3.4594550469819296E-2},{"$f":"(-('Inputs - Other'!U274-'Inputs - Other'!U$270)*'Inputs - Other'!$G$29)","v":-7.1932143897129208E-2},{"$f":"(-('Inputs - Other'!V274-'Inputs - Other'!V$270)*'Inputs - Other'!$G$29)","v":-8.2525587184875349E-2},{"$f":"(-('Inputs - Other'!W274-'Inputs - Other'!W$270)*'Inputs - Other'!$G$29)","v":3.892465421927227E-3},{"$f":"(-('Inputs - Other'!X274-'Inputs - Other'!X$270)*'Inputs - Other'!$G$29)","v":-7.0689219933456116E-2},{"$f":"(-('Inputs - Other'!Y274-'Inputs - Other'!Y$270)*'Inputs - Other'!$G$29)","v":-4.68184656045878E-3},{"$f":"(-('Inputs - Other'!Z274-'Inputs - Other'!Z$270)*'Inputs - Other'!$G$29)","v":-0.12560973160600497},{"$f":"(-('Inputs - Other'!AA274-'Inputs - Other'!AA$270)*'Inputs - Other'!$G$29)","v":9.1990763647629592E-2},{"$f":"(-('Inputs - Other'!AB274-'Inputs - Other'!AB$270)*'Inputs - Other'!$G$29)","v":7.4470532522013855E-2},{"$f":"(-('Inputs - Other'!AC274-'Inputs - Other'!AC$270)*'Inputs - Other'!$G$29)","v":0.14905751964175806},{"$f":"(-('Inputs - Other'!AD274-'Inputs - Other'!AD$270)*'Inputs - Other'!$G$29)","v":0.16981490939514288},{"$f":"(-('Inputs - Other'!AE274-'Inputs - Other'!AE$270)*'Inputs - Other'!$G$29)","v":-9.5051433324897516E-2},{"$f":"(-('Inputs - Other'!AF274-'Inputs - Other'!AF$270)*'Inputs - Other'!$G$29)","v":-9.434137602949022E-2},{"$f":"(-('Inputs - Other'!AG274-'Inputs - Other'!AG$270)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 3","June $2022 m",-1.5097672166243448,{"$f":"(-('Inputs - Other'!G275-'Inputs - Other'!G$270)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H275-'Inputs - Other'!H$270)*'Inputs - Other'!$G$29)","v":-5.7365122962664827E-3},{"$f":"(-('Inputs - Other'!I275-'Inputs - Other'!I$270)*'Inputs - Other'!$G$29)","v":-1.0232483941763348E-3},{"$f":"(-('Inputs - Other'!J275-'Inputs - Other'!J$270)*'Inputs - Other'!$G$29)","v":-8.6843323188418253E-2},{"$f":"(-('Inputs - Other'!K275-'Inputs - Other'!K$270)*'Inputs - Other'!$G$29)","v":0.15661980918673635},{"$f":"(-('Inputs - Other'!L275-'Inputs - Other'!L$270)*'Inputs - Other'!$G$29)","v":-0.30343496715829588},{"$f":"(-('Inputs - Other'!M275-'Inputs - Other'!M$270)*'Inputs - Other'!$G$29)","v":-0.28280778933685724},{"$f":"(-('Inputs - Other'!N275-'Inputs - Other'!N$270)*'Inputs - Other'!$G$29)","v":-0.27686632329732674},{"$f":"(-('Inputs - Other'!O275-'Inputs - Other'!O$270)*'Inputs - Other'!$G$29)","v":-0.15352708267658954},{"$f":"(-('Inputs - Other'!P275-'Inputs - Other'!P$270)*'Inputs - Other'!$G$29)","v":-0.13090748784452444},{"$f":"(-('Inputs - Other'!Q275-'Inputs - Other'!Q$270)*'Inputs - Other'!$G$29)","v":-0.21805319612769836},{"$f":"(-('Inputs - Other'!R275-'Inputs - Other'!R$270)*'Inputs - Other'!$G$29)","v":-0.19520974546355774},{"$f":"(-('Inputs - Other'!S275-'Inputs - Other'!S$270)*'Inputs - Other'!$G$29)","v":9.5863607875230628E-3},{"$f":"(-('Inputs - Other'!T275-'Inputs - Other'!T$270)*'Inputs - Other'!$G$29)","v":0.16056602545484111},{"$f":"(-('Inputs - Other'!U275-'Inputs - Other'!U$270)*'Inputs - Other'!$G$29)","v":4.5666403271809486E-2},{"$f":"(-('Inputs - Other'!V275-'Inputs - Other'!V$270)*'Inputs - Other'!$G$29)","v":-0.27748661732061919},{"$f":"(-('Inputs - Other'!W275-'Inputs - Other'!W$270)*'Inputs - Other'!$G$29)","v":-0.11315528125027186},{"$f":"(-('Inputs - Other'!X275-'Inputs - Other'!X$270)*'Inputs - Other'!$G$29)","v":-0.17947029895577771},{"$f":"(-('Inputs - Other'!Y275-'Inputs - Other'!Y$270)*'Inputs - Other'!$G$29)","v":2.2839342353961456E-2},{"$f":"(-('Inputs - Other'!Z275-'Inputs - Other'!Z$270)*'Inputs - Other'!$G$29)","v":-0.47625968207790947},{"$f":"(-('Inputs - Other'!AA275-'Inputs - Other'!AA$270)*'Inputs - Other'!$G$29)","v":-0.1064852805885721},{"$f":"(-('Inputs - Other'!AB275-'Inputs - Other'!AB$270)*'Inputs - Other'!$G$29)","v":-0.62329291711148471},{"$f":"(-('Inputs - Other'!AC275-'Inputs - Other'!AC$270)*'Inputs - Other'!$G$29)","v":-0.34411761074824199},{"$f":"(-('Inputs - Other'!AD275-'Inputs - Other'!AD$270)*'Inputs - Other'!$G$29)","v":-0.18109698194950852},{"$f":"(-('Inputs - Other'!AE275-'Inputs - Other'!AE$270)*'Inputs - Other'!$G$29)","v":0.45289426611776662},{"$f":"(-('Inputs - Other'!AF275-'Inputs - Other'!AF$270)*'Inputs - Other'!$G$29)","v":0.23825834727949768},{"$f":"(-('Inputs - Other'!AG275-'Inputs - Other'!AG$270)*'Inputs - Other'!$G$29)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.0025939763360514,{"$f":"(-('Inputs - Other'!G276-'Inputs - Other'!G$270)*'Inputs - Other'!$G$29)","v":0},{"$f":"(-('Inputs - Other'!H276-'Inputs - Other'!H$270)*'Inputs - Other'!$G$29)","v":8.4156711129708128E-3},{"$f":"(-('Inputs - Other'!I276-'Inputs - Other'!I$270)*'Inputs - Other'!$G$29)","v":-2.1614468887491967E-3},{"$f":"(-('Inputs - Other'!J276-'Inputs - Other'!J$270)*'Inputs - Other'!$G$29)","v":-2.5681206128069789E-2},{"$f":"(-('Inputs - Other'!K276-'Inputs - Other'!K$270)*'Inputs - Other'!$G$29)","v":2.9104086420829844E-2},{"$f":"(-('Inputs - Other'!L276-'Inputs - Other'!L$270)*'Inputs - Other'!$G$29)","v":-0.19734406819679862},{"$f":"(-('Inputs - Other'!M276-'Inputs - Other'!M$270)*'Inputs - Other'!$G$29)","v":0.23459401918114509},{"$f":"(-('Inputs - Other'!N276-'Inputs - Other'!N$270)*'Inputs - Other'!$G$29)","v":0.90946057590235796},{"$f":"(-('Inputs - Other'!O276-'Inputs - Other'!O$270)*'Inputs - Other'!$G$29)","v":0.54564443225626746},{"$f":"(-('Inputs - Other'!P276-'Inputs - Other'!P$270)*'Inputs - Other'!$G$29)","v":0.26667250444717183},{"$f":"(-('Inputs - Other'!Q276-'Inputs - Other'!Q$270)*'Inputs - Other'!$G$29)","v":-0.28614552510441627},{"$f":"(-('Inputs - Other'!R276-'Inputs - Other'!R$270)*'Inputs - Other'!$G$29)","v":-1.5208329469430737E-2},{"$f":"(-('Inputs - Other'!S276-'Inputs - Other'!S$270)*'Inputs - Other'!$G$29)","v":2.727072602709768E-2},{"$f":"(-('Inputs - Other'!T276-'Inputs - Other'!T$270)*'Inputs - Other'!$G$29)","v":-2.6384332130817256E-2},{"$f":"(-('Inputs - Other'!U276-'Inputs - Other'!U$270)*'Inputs - Other'!$G$29)","v":-0.1352272735877591},{"$f":"(-('Inputs - Other'!V276-'Inputs - Other'!V$270)*'Inputs - Other'!$G$29)","v":7.7689544466466032E-3},{"$f":"(-('Inputs - Other'!W276-'Inputs - Other'!W$270)*'Inputs - Other'!$G$29)","v":2.2959309291536556E-2},{"$f":"(-('Inputs - Other'!X276-'Inputs - Other'!X$270)*'Inputs - Other'!$G$29)","v":4.2359961810632285E-2},{"$f":"(-('Inputs - Other'!Y276-'Inputs - Other'!Y$270)*'Inputs - Other'!$G$29)","v":6.083683749869806E-2},{"$f":"(-('Inputs - Other'!Z276-'Inputs - Other'!Z$270)*'Inputs - Other'!$G$29)","v":1.2146411122557765E-2},{"$f":"(-('Inputs - Other'!AA276-'Inputs - Other'!AA$270)*'Inputs - Other'!$G$29)","v":6.4719197072861334E-2},{"$f":"(-('Inputs - Other'!AB276-'Inputs - Other'!AB$270)*'Inputs - Other'!$G$29)","v":0.17510345427507445},{"$f":"(-('Inputs - Other'!AC276-'Inputs - Other'!AC$270)*'Inputs - Other'!$G$29)","v":5.2922615563659292E-2},{"$f":"(-('Inputs - Other'!AD276-'Inputs - Other'!AD$270)*'Inputs - Other'!$G$29)","v":0.35552406729857466},{"$f":"(-('Inputs - Other'!AE276-'Inputs - Other'!AE$270)*'Inputs - Other'!$G$29)","v":-0.21202583853494161},{"$f":"(-('Inputs - Other'!AF276-'Inputs - Other'!AF$270)*'Inputs - Other'!$G$29)","v":-0.49316289095861521},{"$f":"(-('Inputs - Other'!AG276-'Inputs - Other'!AG$270)*'Inputs - Other'!$G$29)","v":0}]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G80+1","v":2024},{"$f":"H80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE80+1","v":2048},{"$f":"AF80+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G82+NPV(Discount_Step,H82:AG82)","v":-1.0036650558449112},{"$f":"(-('Inputs - Other'!G280-'Inputs - Other'!G$279)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H280-'Inputs - Other'!H$279)*'Inputs - Other'!$G$30)","v":-2.0921376170379702E-7},{"$f":"(-('Inputs - Other'!I280-'Inputs - Other'!I$279)*'Inputs - Other'!$G$30)","v":-2.549539057095096E-6},{"$f":"(-('Inputs - Other'!J280-'Inputs - Other'!J$279)*'Inputs - Other'!$G$30)","v":-6.0953397385266062E-6},{"$f":"(-('Inputs - Other'!K280-'Inputs - Other'!K$279)*'Inputs - Other'!$G$30)","v":-1.4016887431855807E-5},{"$f":"(-('Inputs - Other'!L280-'Inputs - Other'!L$279)*'Inputs - Other'!$G$30)","v":2.2930439454531104E-2},{"$f":"(-('Inputs - Other'!M280-'Inputs - Other'!M$279)*'Inputs - Other'!$G$30)","v":0.14461846196388706},{"$f":"(-('Inputs - Other'!N280-'Inputs - Other'!N$279)*'Inputs - Other'!$G$30)","v":0.15039530179574001},{"$f":"(-('Inputs - Other'!O280-'Inputs - Other'!O$279)*'Inputs - Other'!$G$30)","v":0.13271987239832583},{"$f":"(-('Inputs - Other'!P280-'Inputs - Other'!P$279)*'Inputs - Other'!$G$30)","v":9.0244731552502344E-4},{"$f":"(-('Inputs - Other'!Q280-'Inputs - Other'!Q$279)*'Inputs - Other'!$G$30)","v":-4.3433328240979563E-2},{"$f":"(-('Inputs - Other'!R280-'Inputs - Other'!R$279)*'Inputs - Other'!$G$30)","v":-9.3075586317070247E-2},{"$f":"(-('Inputs - Other'!S280-'Inputs - Other'!S$279)*'Inputs - Other'!$G$30)","v":-0.15344029245056845},{"$f":"(-('Inputs - Other'!T280-'Inputs - Other'!T$279)*'Inputs - Other'!$G$30)","v":-0.1540104519993406},{"$f":"(-('Inputs - Other'!U280-'Inputs - Other'!U$279)*'Inputs - Other'!$G$30)","v":-3.2977005481683364E-2},{"$f":"(-('Inputs - Other'!V280-'Inputs - Other'!V$279)*'Inputs - Other'!$G$30)","v":-0.23114869593450749},{"$f":"(-('Inputs - Other'!W280-'Inputs - Other'!W$279)*'Inputs - Other'!$G$30)","v":1.383363053867015E-2},{"$f":"(-('Inputs - Other'!X280-'Inputs - Other'!X$279)*'Inputs - Other'!$G$30)","v":6.031126596451486E-2},{"$f":"(-('Inputs - Other'!Y280-'Inputs - Other'!Y$279)*'Inputs - Other'!$G$30)","v":-0.16378465262164354},{"$f":"(-('Inputs - Other'!Z280-'Inputs - Other'!Z$279)*'Inputs - Other'!$G$30)","v":-0.11896040034366706},{"$f":"(-('Inputs - Other'!AA280-'Inputs - Other'!AA$279)*'Inputs - Other'!$G$30)","v":-0.43018319924988191},{"$f":"(-('Inputs - Other'!AB280-'Inputs - Other'!AB$279)*'Inputs - Other'!$G$30)","v":-0.10566327585024737},{"$f":"(-('Inputs - Other'!AC280-'Inputs - Other'!AC$279)*'Inputs - Other'!$G$30)","v":-0.12686881526383331},{"$f":"(-('Inputs - Other'!AD280-'Inputs - Other'!AD$279)*'Inputs - Other'!$G$30)","v":-0.54373359384203468},{"$f":"(-('Inputs - Other'!AE280-'Inputs - Other'!AE$279)*'Inputs - Other'!$G$30)","v":-1.5303335239423177},{"$f":"(-('Inputs - Other'!AF280-'Inputs - Other'!AF$279)*'Inputs - Other'!$G$30)","v":-0.32245289371030594},{"$f":"(-('Inputs - Other'!AG280-'Inputs - Other'!AG$279)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2","June $2022 m",-1.2551780977119598,{"$f":"(-('Inputs - Other'!G281-'Inputs - Other'!G$279)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H281-'Inputs - Other'!H$279)*'Inputs - Other'!$G$30)","v":-3.3544535296692324E-7},{"$f":"(-('Inputs - Other'!I281-'Inputs - Other'!I$279)*'Inputs - Other'!$G$30)","v":-3.5903651401936187E-6},{"$f":"(-('Inputs - Other'!J281-'Inputs - Other'!J$279)*'Inputs - Other'!$G$30)","v":-8.430412754167893E-6},{"$f":"(-('Inputs - Other'!K281-'Inputs - Other'!K$279)*'Inputs - Other'!$G$30)","v":-1.8399639640453991E-5},{"$f":"(-('Inputs - Other'!L281-'Inputs - Other'!L$279)*'Inputs - Other'!$G$30)","v":-2.5162656815419737E-2},{"$f":"(-('Inputs - Other'!M281-'Inputs - Other'!M$279)*'Inputs - Other'!$G$30)","v":0.25638838528924168},{"$f":"(-('Inputs - Other'!N281-'Inputs - Other'!N$279)*'Inputs - Other'!$G$30)","v":0.24168204924013992},{"$f":"(-('Inputs - Other'!O281-'Inputs - Other'!O$279)*'Inputs - Other'!$G$30)","v":0.27788571947290563},{"$f":"(-('Inputs - Other'!P281-'Inputs - Other'!P$279)*'Inputs - Other'!$G$30)","v":9.8893396023669311E-3},{"$f":"(-('Inputs - Other'!Q281-'Inputs - Other'!Q$279)*'Inputs - Other'!$G$30)","v":-9.4202457179960675E-2},{"$f":"(-('Inputs - Other'!R281-'Inputs - Other'!R$279)*'Inputs - Other'!$G$30)","v":-0.1985974281613494},{"$f":"(-('Inputs - Other'!S281-'Inputs - Other'!S$279)*'Inputs - Other'!$G$30)","v":-0.41276800401610103},{"$f":"(-('Inputs - Other'!T281-'Inputs - Other'!T$279)*'Inputs - Other'!$G$30)","v":-0.41411054842657791},{"$f":"(-('Inputs - Other'!U281-'Inputs - Other'!U$279)*'Inputs - Other'!$G$30)","v":-0.42455265223526339},{"$f":"(-('Inputs - Other'!V281-'Inputs - Other'!V$279)*'Inputs - Other'!$G$30)","v":-0.36533226737486757},{"$f":"(-('Inputs - Other'!W281-'Inputs - Other'!W$279)*'Inputs - Other'!$G$30)","v":-0.21008506674024829},{"$f":"(-('Inputs - Other'!X281-'Inputs - Other'!X$279)*'Inputs - Other'!$G$30)","v":0.1012786146829967},{"$f":"(-('Inputs - Other'!Y281-'Inputs - Other'!Y$279)*'Inputs - Other'!$G$30)","v":-0.19811930452942761},{"$f":"(-('Inputs - Other'!Z281-'Inputs - Other'!Z$279)*'Inputs - Other'!$G$30)","v":-3.2691738988887664E-2},{"$f":"(-('Inputs - Other'!AA281-'Inputs - Other'!AA$279)*'Inputs - Other'!$G$30)","v":-0.23508333204017617},{"$f":"(-('Inputs - Other'!AB281-'Inputs - Other'!AB$279)*'Inputs - Other'!$G$30)","v":-1.3458266022098542E-2},{"$f":"(-('Inputs - Other'!AC281-'Inputs - Other'!AC$279)*'Inputs - Other'!$G$30)","v":-5.3647946828959903E-2},{"$f":"(-('Inputs - Other'!AD281-'Inputs - Other'!AD$279)*'Inputs - Other'!$G$30)","v":-0.38603639553525682},{"$f":"(-('Inputs - Other'!AE281-'Inputs - Other'!AE$279)*'Inputs - Other'!$G$30)","v":-1.4759005508183236},{"$f":"(-('Inputs - Other'!AF281-'Inputs - Other'!AF$279)*'Inputs - Other'!$G$30)","v":-0.24283752898304556},{"$f":"(-('Inputs - Other'!AG281-'Inputs - Other'!AG$279)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-1.1498138364723569,{"$f":"(-('Inputs - Other'!G282-'Inputs - Other'!G$279)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H282-'Inputs - Other'!H$279)*'Inputs - Other'!$G$30)","v":3.4240710572452926E-8},{"$f":"(-('Inputs - Other'!I282-'Inputs - Other'!I$279)*'Inputs - Other'!$G$30)","v":2.5196633235413657E-7},{"$f":"(-('Inputs - Other'!J282-'Inputs - Other'!J$279)*'Inputs - Other'!$G$30)","v":1.9789478883369682E-7},{"$f":"(-('Inputs - Other'!K282-'Inputs - Other'!K$279)*'Inputs - Other'!$G$30)","v":-5.6881063065228332E-7},{"$f":"(-('Inputs - Other'!L282-'Inputs - Other'!L$279)*'Inputs - Other'!$G$30)","v":-2.4494737022894064E-2},{"$f":"(-('Inputs - Other'!M282-'Inputs - Other'!M$279)*'Inputs - Other'!$G$30)","v":0.25640481062194453},{"$f":"(-('Inputs - Other'!N282-'Inputs - Other'!N$279)*'Inputs - Other'!$G$30)","v":0.24149474347520083},{"$f":"(-('Inputs - Other'!O282-'Inputs - Other'!O$279)*'Inputs - Other'!$G$30)","v":0.27027323291815719},{"$f":"(-('Inputs - Other'!P282-'Inputs - Other'!P$279)*'Inputs - Other'!$G$30)","v":7.0982651146636044E-3},{"$f":"(-('Inputs - Other'!Q282-'Inputs - Other'!Q$279)*'Inputs - Other'!$G$30)","v":-9.6795244667802649E-2},{"$f":"(-('Inputs - Other'!R282-'Inputs - Other'!R$279)*'Inputs - Other'!$G$30)","v":-0.19779685853941942},{"$f":"(-('Inputs - Other'!S282-'Inputs - Other'!S$279)*'Inputs - Other'!$G$30)","v":-0.39710881488832683},{"$f":"(-('Inputs - Other'!T282-'Inputs - Other'!T$279)*'Inputs - Other'!$G$30)","v":-0.39841084667256155},{"$f":"(-('Inputs - Other'!U282-'Inputs - Other'!U$279)*'Inputs - Other'!$G$30)","v":-0.40166545783301899},{"$f":"(-('Inputs - Other'!V282-'Inputs - Other'!V$279)*'Inputs - Other'!$G$30)","v":-0.31174325285041959},{"$f":"(-('Inputs - Other'!W282-'Inputs - Other'!W$279)*'Inputs - Other'!$G$30)","v":-0.15420990600370033},{"$f":"(-('Inputs - Other'!X282-'Inputs - Other'!X$279)*'Inputs - Other'!$G$30)","v":0.14552147988081288},{"$f":"(-('Inputs - Other'!Y282-'Inputs - Other'!Y$279)*'Inputs - Other'!$G$30)","v":-0.15578996222882324},{"$f":"(-('Inputs - Other'!Z282-'Inputs - Other'!Z$279)*'Inputs - Other'!$G$30)","v":4.1795007036853349E-3},{"$f":"(-('Inputs - Other'!AA282-'Inputs - Other'!AA$279)*'Inputs - Other'!$G$30)","v":-0.20445933539929229},{"$f":"(-('Inputs - Other'!AB282-'Inputs - Other'!AB$279)*'Inputs - Other'!$G$30)","v":-3.0411284036290454E-2},{"$f":"(-('Inputs - Other'!AC282-'Inputs - Other'!AC$279)*'Inputs - Other'!$G$30)","v":-6.8542715989906355E-2},{"$f":"(-('Inputs - Other'!AD282-'Inputs - Other'!AD$279)*'Inputs - Other'!$G$30)","v":-0.45130339013940102},{"$f":"(-('Inputs - Other'!AE282-'Inputs - Other'!AE$279)*'Inputs - Other'!$G$30)","v":-1.4653616480707115},{"$f":"(-('Inputs - Other'!AF282-'Inputs - Other'!AF$279)*'Inputs - Other'!$G$30)","v":-0.21788776555217737},{"$f":"(-('Inputs - Other'!AG282-'Inputs - Other'!AG$279)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-8.6474348114463459E-2,{"$f":"(-('Inputs - Other'!G283-'Inputs - Other'!G$279)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H283-'Inputs - Other'!H$279)*'Inputs - Other'!$G$30)","v":3.299512801868687E-8},{"$f":"(-('Inputs - Other'!I283-'Inputs - Other'!I$279)*'Inputs - Other'!$G$30)","v":5.9817178379995006E-7},{"$f":"(-('Inputs - Other'!J283-'Inputs - Other'!J$279)*'Inputs - Other'!$G$30)","v":7.6547064761789407E-7},{"$f":"(-('Inputs - Other'!K283-'Inputs - Other'!K$279)*'Inputs - Other'!$G$30)","v":9.8584769972487329E-7},{"$f":"(-('Inputs - Other'!L283-'Inputs - Other'!L$279)*'Inputs - Other'!$G$30)","v":-3.3362154465337746E-2},{"$f":"(-('Inputs - Other'!M283-'Inputs - Other'!M$279)*'Inputs - Other'!$G$30)","v":0.2396648289983645},{"$f":"(-('Inputs - Other'!N283-'Inputs - Other'!N$279)*'Inputs - Other'!$G$30)","v":0.22724952896825101},{"$f":"(-('Inputs - Other'!O283-'Inputs - Other'!O$279)*'Inputs - Other'!$G$30)","v":0.25378064574645975},{"$f":"(-('Inputs - Other'!P283-'Inputs - Other'!P$279)*'Inputs - Other'!$G$30)","v":3.8061423679778272E-3},{"$f":"(-('Inputs - Other'!Q283-'Inputs - Other'!Q$279)*'Inputs - Other'!$G$30)","v":-0.10710534964142937},{"$f":"(-('Inputs - Other'!R283-'Inputs - Other'!R$279)*'Inputs - Other'!$G$30)","v":-0.18758459314082643},{"$f":"(-('Inputs - Other'!S283-'Inputs - Other'!S$279)*'Inputs - Other'!$G$30)","v":-0.36816432127784537},{"$f":"(-('Inputs - Other'!T283-'Inputs - Other'!T$279)*'Inputs - Other'!$G$30)","v":-0.36951725525051415},{"$f":"(-('Inputs - Other'!U283-'Inputs - Other'!U$279)*'Inputs - Other'!$G$30)","v":-0.16926093289757205},{"$f":"(-('Inputs - Other'!V283-'Inputs - Other'!V$279)*'Inputs - Other'!$G$30)","v":5.3130016412751502E-2},{"$f":"(-('Inputs - Other'!W283-'Inputs - Other'!W$279)*'Inputs - Other'!$G$30)","v":0.32937539627329215},{"$f":"(-('Inputs - Other'!X283-'Inputs - Other'!X$279)*'Inputs - Other'!$G$30)","v":0.47519565684217469},{"$f":"(-('Inputs - Other'!Y283-'Inputs - Other'!Y$279)*'Inputs - Other'!$G$30)","v":3.5677811495588685E-2},{"$f":"(-('Inputs - Other'!Z283-'Inputs - Other'!Z$279)*'Inputs - Other'!$G$30)","v":0.36193238750627188},{"$f":"(-('Inputs - Other'!AA283-'Inputs - Other'!AA$279)*'Inputs - Other'!$G$30)","v":-6.5644468121490718E-2},{"$f":"(-('Inputs - Other'!AB283-'Inputs - Other'!AB$279)*'Inputs - Other'!$G$30)","v":5.6120370606322467E-2},{"$f":"(-('Inputs - Other'!AC283-'Inputs - Other'!AC$279)*'Inputs - Other'!$G$30)","v":2.3867268681215137E-2},{"$f":"(-('Inputs - Other'!AD283-'Inputs - Other'!AD$279)*'Inputs - Other'!$G$30)","v":-0.2881679499148504},{"$f":"(-('Inputs - Other'!AE283-'Inputs - Other'!AE$279)*'Inputs - Other'!$G$30)","v":-1.2478438406772057},{"$f":"(-('Inputs - Other'!AF283-'Inputs - Other'!AF$279)*'Inputs - Other'!$G$30)","v":-2.728524693725376E-2},{"$f":"(-('Inputs - Other'!AG283-'Inputs - Other'!AG$279)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 3","June $2022 m",-5.0634976793079911,{"$f":"(-('Inputs - Other'!G284-'Inputs - Other'!G$279)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H284-'Inputs - Other'!H$279)*'Inputs - Other'!$G$30)","v":4.5485056332505991E-8},{"$f":"(-('Inputs - Other'!I284-'Inputs - Other'!I$279)*'Inputs - Other'!$G$30)","v":1.0104749717798622E-6},{"$f":"(-('Inputs - Other'!J284-'Inputs - Other'!J$279)*'Inputs - Other'!$G$30)","v":1.6701099235516548E-6},{"$f":"(-('Inputs - Other'!K284-'Inputs - Other'!K$279)*'Inputs - Other'!$G$30)","v":4.0284475765206551E-6},{"$f":"(-('Inputs - Other'!L284-'Inputs - Other'!L$279)*'Inputs - Other'!$G$30)","v":-4.2437175959539886E-2},{"$f":"(-('Inputs - Other'!M284-'Inputs - Other'!M$279)*'Inputs - Other'!$G$30)","v":0.1856054752615961},{"$f":"(-('Inputs - Other'!N284-'Inputs - Other'!N$279)*'Inputs - Other'!$G$30)","v":0.18336365282834066},{"$f":"(-('Inputs - Other'!O284-'Inputs - Other'!O$279)*'Inputs - Other'!$G$30)","v":0.20323640462235915},{"$f":"(-('Inputs - Other'!P284-'Inputs - Other'!P$279)*'Inputs - Other'!$G$30)","v":-3.258856948620803E-2},{"$f":"(-('Inputs - Other'!Q284-'Inputs - Other'!Q$279)*'Inputs - Other'!$G$30)","v":-9.4666585158861949E-2},{"$f":"(-('Inputs - Other'!R284-'Inputs - Other'!R$279)*'Inputs - Other'!$G$30)","v":2.011212522862138E-2},{"$f":"(-('Inputs - Other'!S284-'Inputs - Other'!S$279)*'Inputs - Other'!$G$30)","v":-0.29689147086156709},{"$f":"(-('Inputs - Other'!T284-'Inputs - Other'!T$279)*'Inputs - Other'!$G$30)","v":-0.29804617631822339},{"$f":"(-('Inputs - Other'!U284-'Inputs - Other'!U$279)*'Inputs - Other'!$G$30)","v":-0.89074126904560558},{"$f":"(-('Inputs - Other'!V284-'Inputs - Other'!V$279)*'Inputs - Other'!$G$30)","v":-1.2691047544416847},{"$f":"(-('Inputs - Other'!W284-'Inputs - Other'!W$279)*'Inputs - Other'!$G$30)","v":-1.2467014080891659},{"$f":"(-('Inputs - Other'!X284-'Inputs - Other'!X$279)*'Inputs - Other'!$G$30)","v":-0.903031630495434},{"$f":"(-('Inputs - Other'!Y284-'Inputs - Other'!Y$279)*'Inputs - Other'!$G$30)","v":-1.926829442946655},{"$f":"(-('Inputs - Other'!Z284-'Inputs - Other'!Z$279)*'Inputs - Other'!$G$30)","v":-1.9730698789940107},{"$f":"(-('Inputs - Other'!AA284-'Inputs - Other'!AA$279)*'Inputs - Other'!$G$30)","v":-2.099495862769345},{"$f":"(-('Inputs - Other'!AB284-'Inputs - Other'!AB$279)*'Inputs - Other'!$G$30)","v":1.0124039470838397E-2},{"$f":"(-('Inputs - Other'!AC284-'Inputs - Other'!AC$279)*'Inputs - Other'!$G$30)","v":5.5906837974816881E-2},{"$f":"(-('Inputs - Other'!AD284-'Inputs - Other'!AD$279)*'Inputs - Other'!$G$30)","v":-0.60037650720778402},{"$f":"(-('Inputs - Other'!AE284-'Inputs - Other'!AE$279)*'Inputs - Other'!$G$30)","v":-1.3581753275889241},{"$f":"(-('Inputs - Other'!AF284-'Inputs - Other'!AF$279)*'Inputs - Other'!$G$30)","v":-1.8088673300192113},{"$f":"(-('Inputs - Other'!AG284-'Inputs - Other'!AG$279)*'Inputs - Other'!$G$30)","v":0}]
[null,null,null,"Option 4","June $2022 m",5.2043246984365278E-2,{"$f":"(-('Inputs - Other'!G285-'Inputs - Other'!G$279)*'Inputs - Other'!$G$30)","v":0},{"$f":"(-('Inputs - Other'!H285-'Inputs - Other'!H$279)*'Inputs - Other'!$G$30)","v":-8.9102877909308376E-8},{"$f":"(-('Inputs - Other'!I285-'Inputs - Other'!I$279)*'Inputs - Other'!$G$30)","v":-1.4087904778858906E-6},{"$f":"(-('Inputs - Other'!J285-'Inputs - Other'!J$279)*'Inputs - Other'!$G$30)","v":-3.4952592607162547E-6},{"$f":"(-('Inputs - Other'!K285-'Inputs - Other'!K$279)*'Inputs - Other'!$G$30)","v":-8.0012468959833605E-6},{"$f":"(-('Inputs - Other'!L285-'Inputs - Other'!L$279)*'Inputs - Other'!$G$30)","v":-0.1406593455906533},{"$f":"(-('Inputs - Other'!M285-'Inputs - Other'!M$279)*'Inputs - Other'!$G$30)","v":-5.8592815889326744E-2},{"$f":"(-('Inputs - Other'!N285-'Inputs - Other'!N$279)*'Inputs - Other'!$G$30)","v":-1.2056862275947822E-2},{"$f":"(-('Inputs - Other'!O285-'Inputs - Other'!O$279)*'Inputs - Other'!$G$30)","v":-5.036362676774786E-2},{"$f":"(-('Inputs - Other'!P285-'Inputs - Other'!P$279)*'Inputs - Other'!$G$30)","v":1.0419328350195656E-2},{"$f":"(-('Inputs - Other'!Q285-'Inputs - Other'!Q$279)*'Inputs - Other'!$G$30)","v":4.6840072783837172E-2},{"$f":"(-('Inputs - Other'!R285-'Inputs - Other'!R$279)*'Inputs - Other'!$G$30)","v":-0.13569855991190138},{"$f":"(-('Inputs - Other'!S285-'Inputs - Other'!S$279)*'Inputs - Other'!$G$30)","v":-0.25559160922938418},{"$f":"(-('Inputs - Other'!T285-'Inputs - Other'!T$279)*'Inputs - Other'!$G$30)","v":-0.25644816228245304},{"$f":"(-('Inputs - Other'!U285-'Inputs - Other'!U$279)*'Inputs - Other'!$G$30)","v":4.7252476138851307E-2},{"$f":"(-('Inputs - Other'!V285-'Inputs - Other'!V$279)*'Inputs - Other'!$G$30)","v":4.6296081118441634E-2},{"$f":"(-('Inputs - Other'!W285-'Inputs - Other'!W$279)*'Inputs - Other'!$G$30)","v":0.38894580271744417},{"$f":"(-('Inputs - Other'!X285-'Inputs - Other'!X$279)*'Inputs - Other'!$G$30)","v":0.64758868749356679},{"$f":"(-('Inputs - Other'!Y285-'Inputs - Other'!Y$279)*'Inputs - Other'!$G$30)","v":0.42960527049206121},{"$f":"(-('Inputs - Other'!Z285-'Inputs - Other'!Z$279)*'Inputs - Other'!$G$30)","v":0.47985885774164672},{"$f":"(-('Inputs - Other'!AA285-'Inputs - Other'!AA$279)*'Inputs - Other'!$G$30)","v":-3.486774776592938E-2},{"$f":"(-('Inputs - Other'!AB285-'Inputs - Other'!AB$279)*'Inputs - Other'!$G$30)","v":0.26217280040918922},{"$f":"(-('Inputs - Other'!AC285-'Inputs - Other'!AC$279)*'Inputs - Other'!$G$30)","v":0.24424831354554044},{"$f":"(-('Inputs - Other'!AD285-'Inputs - Other'!AD$279)*'Inputs - Other'!$G$30)","v":0.20094766559782329},{"$f":"(-('Inputs - Other'!AE285-'Inputs - Other'!AE$279)*'Inputs - Other'!$G$30)","v":-2.1162085100691002},{"$f":"(-('Inputs - Other'!AF285-'Inputs - Other'!AF$279)*'Inputs - Other'!$G$30)","v":0.45448205757929827},{"$f":"(-('Inputs - Other'!AG285-'Inputs - Other'!AG$279)*'Inputs - Other'!$G$30)","v":0}]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G89+1","v":2024},{"$f":"H89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE89+1","v":2048},{"$f":"AF89+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G91+NPV(Discount_Step,H91:AG91)","v":0},{"$f":"(-('Inputs - Other'!G289-'Inputs - Other'!G$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H289-'Inputs - Other'!H$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I289-'Inputs - Other'!I$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J289-'Inputs - Other'!J$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K289-'Inputs - Other'!K$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L289-'Inputs - Other'!L$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M289-'Inputs - Other'!M$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N289-'Inputs - Other'!N$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O289-'Inputs - Other'!O$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P289-'Inputs - Other'!P$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q289-'Inputs - Other'!Q$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R289-'Inputs - Other'!R$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S289-'Inputs - Other'!S$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T289-'Inputs - Other'!T$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U289-'Inputs - Other'!U$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V289-'Inputs - Other'!V$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W289-'Inputs - Other'!W$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X289-'Inputs - Other'!X$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y289-'Inputs - Other'!Y$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z289-'Inputs - Other'!Z$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA289-'Inputs - Other'!AA$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB289-'Inputs - Other'!AB$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC289-'Inputs - Other'!AC$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD289-'Inputs - Other'!AD$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE289-'Inputs - Other'!AE$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF289-'Inputs - Other'!AF$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG289-'Inputs - Other'!AG$288)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2","June $2022 m",0,{"$f":"(-('Inputs - Other'!G290-'Inputs - Other'!G$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H290-'Inputs - Other'!H$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I290-'Inputs - Other'!I$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J290-'Inputs - Other'!J$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K290-'Inputs - Other'!K$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L290-'Inputs - Other'!L$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M290-'Inputs - Other'!M$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N290-'Inputs - Other'!N$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O290-'Inputs - Other'!O$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P290-'Inputs - Other'!P$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q290-'Inputs - Other'!Q$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R290-'Inputs - Other'!R$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S290-'Inputs - Other'!S$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T290-'Inputs - Other'!T$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U290-'Inputs - Other'!U$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V290-'Inputs - Other'!V$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W290-'Inputs - Other'!W$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X290-'Inputs - Other'!X$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y290-'Inputs - Other'!Y$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z290-'Inputs - Other'!Z$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA290-'Inputs - Other'!AA$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB290-'Inputs - Other'!AB$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC290-'Inputs - Other'!AC$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD290-'Inputs - Other'!AD$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE290-'Inputs - Other'!AE$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF290-'Inputs - Other'!AF$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG290-'Inputs - Other'!AG$288)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0,{"$f":"(-('Inputs - Other'!G291-'Inputs - Other'!G$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H291-'Inputs - Other'!H$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I291-'Inputs - Other'!I$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J291-'Inputs - Other'!J$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K291-'Inputs - Other'!K$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L291-'Inputs - Other'!L$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M291-'Inputs - Other'!M$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N291-'Inputs - Other'!N$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O291-'Inputs - Other'!O$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P291-'Inputs - Other'!P$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q291-'Inputs - Other'!Q$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R291-'Inputs - Other'!R$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S291-'Inputs - Other'!S$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T291-'Inputs - Other'!T$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U291-'Inputs - Other'!U$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V291-'Inputs - Other'!V$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W291-'Inputs - Other'!W$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X291-'Inputs - Other'!X$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y291-'Inputs - Other'!Y$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z291-'Inputs - Other'!Z$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA291-'Inputs - Other'!AA$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB291-'Inputs - Other'!AB$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC291-'Inputs - Other'!AC$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD291-'Inputs - Other'!AD$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE291-'Inputs - Other'!AE$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF291-'Inputs - Other'!AF$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG291-'Inputs - Other'!AG$288)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0,{"$f":"(-('Inputs - Other'!G292-'Inputs - Other'!G$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H292-'Inputs - Other'!H$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I292-'Inputs - Other'!I$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J292-'Inputs - Other'!J$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K292-'Inputs - Other'!K$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L292-'Inputs - Other'!L$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M292-'Inputs - Other'!M$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N292-'Inputs - Other'!N$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O292-'Inputs - Other'!O$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P292-'Inputs - Other'!P$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q292-'Inputs - Other'!Q$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R292-'Inputs - Other'!R$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S292-'Inputs - Other'!S$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T292-'Inputs - Other'!T$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U292-'Inputs - Other'!U$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V292-'Inputs - Other'!V$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W292-'Inputs - Other'!W$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X292-'Inputs - Other'!X$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y292-'Inputs - Other'!Y$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z292-'Inputs - Other'!Z$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA292-'Inputs - Other'!AA$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB292-'Inputs - Other'!AB$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC292-'Inputs - Other'!AC$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD292-'Inputs - Other'!AD$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE292-'Inputs - Other'!AE$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF292-'Inputs - Other'!AF$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG292-'Inputs - Other'!AG$288)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 3","June $2022 m",0,{"$f":"(-('Inputs - Other'!G293-'Inputs - Other'!G$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H293-'Inputs - Other'!H$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I293-'Inputs - Other'!I$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J293-'Inputs - Other'!J$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K293-'Inputs - Other'!K$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L293-'Inputs - Other'!L$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M293-'Inputs - Other'!M$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N293-'Inputs - Other'!N$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O293-'Inputs - Other'!O$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P293-'Inputs - Other'!P$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q293-'Inputs - Other'!Q$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R293-'Inputs - Other'!R$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S293-'Inputs - Other'!S$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T293-'Inputs - Other'!T$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U293-'Inputs - Other'!U$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V293-'Inputs - Other'!V$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W293-'Inputs - Other'!W$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X293-'Inputs - Other'!X$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y293-'Inputs - Other'!Y$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z293-'Inputs - Other'!Z$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA293-'Inputs - Other'!AA$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB293-'Inputs - Other'!AB$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC293-'Inputs - Other'!AC$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD293-'Inputs - Other'!AD$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE293-'Inputs - Other'!AE$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF293-'Inputs - Other'!AF$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG293-'Inputs - Other'!AG$288)*'Inputs - Other'!$G$31)","v":0}]
[null,null,null,"Option 4","June $2022 m",0,{"$f":"(-('Inputs - Other'!G294-'Inputs - Other'!G$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!H294-'Inputs - Other'!H$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!I294-'Inputs - Other'!I$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!J294-'Inputs - Other'!J$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!K294-'Inputs - Other'!K$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!L294-'Inputs - Other'!L$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!M294-'Inputs - Other'!M$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!N294-'Inputs - Other'!N$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!O294-'Inputs - Other'!O$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!P294-'Inputs - Other'!P$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Q294-'Inputs - Other'!Q$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!R294-'Inputs - Other'!R$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!S294-'Inputs - Other'!S$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!T294-'Inputs - Other'!T$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!U294-'Inputs - Other'!U$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!V294-'Inputs - Other'!V$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!W294-'Inputs - Other'!W$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!X294-'Inputs - Other'!X$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Y294-'Inputs - Other'!Y$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!Z294-'Inputs - Other'!Z$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AA294-'Inputs - Other'!AA$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AB294-'Inputs - Other'!AB$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AC294-'Inputs - Other'!AC$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AD294-'Inputs - Other'!AD$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AE294-'Inputs - Other'!AE$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AF294-'Inputs - Other'!AF$288)*'Inputs - Other'!$G$31)","v":0},{"$f":"(-('Inputs - Other'!AG294-'Inputs - Other'!AG$288)*'Inputs - Other'!$G$31)","v":0}]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G98+1","v":2024},{"$f":"H98+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE98+1","v":2048},{"$f":"AF98+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G100+NPV(Discount_Step,H100:AG100)","v":-0.47311038915540427},{"$f":"(-('Inputs - Other'!G298-'Inputs - Other'!G$297)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H298-'Inputs - Other'!H$297)*'Inputs - Other'!$G$32)","v":-4.9721911217659454E-5},{"$f":"(-('Inputs - Other'!I298-'Inputs - Other'!I$297)*'Inputs - Other'!$G$32)","v":-4.5520918686037248E-5},{"$f":"(-('Inputs - Other'!J298-'Inputs - Other'!J$297)*'Inputs - Other'!$G$32)","v":2.1198593920047415E-2},{"$f":"(-('Inputs - Other'!K298-'Inputs - Other'!K$297)*'Inputs - Other'!$G$32)","v":-1.1579502936134745E-2},{"$f":"(-('Inputs - Other'!L298-'Inputs - Other'!L$297)*'Inputs - Other'!$G$32)","v":-6.9829171688513991E-2},{"$f":"(-('Inputs - Other'!M298-'Inputs - Other'!M$297)*'Inputs - Other'!$G$32)","v":-3.0072156119942406E-4},{"$f":"(-('Inputs - Other'!N298-'Inputs - Other'!N$297)*'Inputs - Other'!$G$32)","v":-7.0729249714407416E-5},{"$f":"(-('Inputs - Other'!O298-'Inputs - Other'!O$297)*'Inputs - Other'!$G$32)","v":4.2911081569485532E-3},{"$f":"(-('Inputs - Other'!P298-'Inputs - Other'!P$297)*'Inputs - Other'!$G$32)","v":4.5349579005129481E-2},{"$f":"(-('Inputs - Other'!Q298-'Inputs - Other'!Q$297)*'Inputs - Other'!$G$32)","v":-1.9659301874330737E-4},{"$f":"(-('Inputs - Other'!R298-'Inputs - Other'!R$297)*'Inputs - Other'!$G$32)","v":-7.3403906021418663E-2},{"$f":"(-('Inputs - Other'!S298-'Inputs - Other'!S$297)*'Inputs - Other'!$G$32)","v":-9.9562765505600836E-5},{"$f":"(-('Inputs - Other'!T298-'Inputs - Other'!T$297)*'Inputs - Other'!$G$32)","v":-2.7904748446870187E-2},{"$f":"(-('Inputs - Other'!U298-'Inputs - Other'!U$297)*'Inputs - Other'!$G$32)","v":-1.1333910954203219E-3},{"$f":"(-('Inputs - Other'!V298-'Inputs - Other'!V$297)*'Inputs - Other'!$G$32)","v":2.1199291359934591E-3},{"$f":"(-('Inputs - Other'!W298-'Inputs - Other'!W$297)*'Inputs - Other'!$G$32)","v":-1.2303314574314009E-4},{"$f":"(-('Inputs - Other'!X298-'Inputs - Other'!X$297)*'Inputs - Other'!$G$32)","v":-3.3822719110006005E-3},{"$f":"(-('Inputs - Other'!Y298-'Inputs - Other'!Y$297)*'Inputs - Other'!$G$32)","v":-0.2663201514579363},{"$f":"(-('Inputs - Other'!Z298-'Inputs - Other'!Z$297)*'Inputs - Other'!$G$32)","v":-4.3293902291495101E-2},{"$f":"(-('Inputs - Other'!AA298-'Inputs - Other'!AA$297)*'Inputs - Other'!$G$32)","v":1.7238441374686886E-2},{"$f":"(-('Inputs - Other'!AB298-'Inputs - Other'!AB$297)*'Inputs - Other'!$G$32)","v":-9.1005076947823227E-3},{"$f":"(-('Inputs - Other'!AC298-'Inputs - Other'!AC$297)*'Inputs - Other'!$G$32)","v":0.17047265175872894},{"$f":"(-('Inputs - Other'!AD298-'Inputs - Other'!AD$297)*'Inputs - Other'!$G$32)","v":-0.10299445021810527},{"$f":"(-('Inputs - Other'!AE298-'Inputs - Other'!AE$297)*'Inputs - Other'!$G$32)","v":-0.93781538810887355},{"$f":"(-('Inputs - Other'!AF298-'Inputs - Other'!AF$297)*'Inputs - Other'!$G$32)","v":-0.19719330715051342},{"$f":"(-('Inputs - Other'!AG298-'Inputs - Other'!AG$297)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2","June $2022 m",-0.71440890472114349,{"$f":"(-('Inputs - Other'!G299-'Inputs - Other'!G$297)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H299-'Inputs - Other'!H$297)*'Inputs - Other'!$G$32)","v":-6.0882596123690291E-5},{"$f":"(-('Inputs - Other'!I299-'Inputs - Other'!I$297)*'Inputs - Other'!$G$32)","v":-2.8121629863449016E-3},{"$f":"(-('Inputs - Other'!J299-'Inputs - Other'!J$297)*'Inputs - Other'!$G$32)","v":0.16005361972997889},{"$f":"(-('Inputs - Other'!K299-'Inputs - Other'!K$297)*'Inputs - Other'!$G$32)","v":-1.547706055318443E-2},{"$f":"(-('Inputs - Other'!L299-'Inputs - Other'!L$297)*'Inputs - Other'!$G$32)","v":-0.10468797515028538},{"$f":"(-('Inputs - Other'!M299-'Inputs - Other'!M$297)*'Inputs - Other'!$G$32)","v":-4.6375595786329882E-4},{"$f":"(-('Inputs - Other'!N299-'Inputs - Other'!N$297)*'Inputs - Other'!$G$32)","v":-8.5224175325970819E-5},{"$f":"(-('Inputs - Other'!O299-'Inputs - Other'!O$297)*'Inputs - Other'!$G$32)","v":1.4197367096819846E-3},{"$f":"(-('Inputs - Other'!P299-'Inputs - Other'!P$297)*'Inputs - Other'!$G$32)","v":4.9930880050972792E-2},{"$f":"(-('Inputs - Other'!Q299-'Inputs - Other'!Q$297)*'Inputs - Other'!$G$32)","v":-3.5902365066586839E-4},{"$f":"(-('Inputs - Other'!R299-'Inputs - Other'!R$297)*'Inputs - Other'!$G$32)","v":-0.34994941345488328},{"$f":"(-('Inputs - Other'!S299-'Inputs - Other'!S$297)*'Inputs - Other'!$G$32)","v":-1.2198054080214682E-4},{"$f":"(-('Inputs - Other'!T299-'Inputs - Other'!T$297)*'Inputs - Other'!$G$32)","v":-4.5237727266542294E-2},{"$f":"(-('Inputs - Other'!U299-'Inputs - Other'!U$297)*'Inputs - Other'!$G$32)","v":1.2928120077171812E-2},{"$f":"(-('Inputs - Other'!V299-'Inputs - Other'!V$297)*'Inputs - Other'!$G$32)","v":0.10190070786668315},{"$f":"(-('Inputs - Other'!W299-'Inputs - Other'!W$297)*'Inputs - Other'!$G$32)","v":-1.5065978296720104E-4},{"$f":"(-('Inputs - Other'!X299-'Inputs - Other'!X$297)*'Inputs - Other'!$G$32)","v":-4.7068571919037794E-3},{"$f":"(-('Inputs - Other'!Y299-'Inputs - Other'!Y$297)*'Inputs - Other'!$G$32)","v":-0.38957256326380474},{"$f":"(-('Inputs - Other'!Z299-'Inputs - Other'!Z$297)*'Inputs - Other'!$G$32)","v":-0.19530091841593844},{"$f":"(-('Inputs - Other'!AA299-'Inputs - Other'!AA$297)*'Inputs - Other'!$G$32)","v":0.12067790350958063},{"$f":"(-('Inputs - Other'!AB299-'Inputs - Other'!AB$297)*'Inputs - Other'!$G$32)","v":-0.23911878100710737},{"$f":"(-('Inputs - Other'!AC299-'Inputs - Other'!AC$297)*'Inputs - Other'!$G$32)","v":0.1708994280149625},{"$f":"(-('Inputs - Other'!AD299-'Inputs - Other'!AD$297)*'Inputs - Other'!$G$32)","v":-0.29203025211160138},{"$f":"(-('Inputs - Other'!AE299-'Inputs - Other'!AE$297)*'Inputs - Other'!$G$32)","v":-0.79913724858442947},{"$f":"(-('Inputs - Other'!AF299-'Inputs - Other'!AF$297)*'Inputs - Other'!$G$32)","v":-0.42113938521382011},{"$f":"(-('Inputs - Other'!AG299-'Inputs - Other'!AG$297)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2A","June $2022 m",-0.71150817133678834,{"$f":"(-('Inputs - Other'!G300-'Inputs - Other'!G$297)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H300-'Inputs - Other'!H$297)*'Inputs - Other'!$G$32)","v":-6.6163656526896375E-6},{"$f":"(-('Inputs - Other'!I300-'Inputs - Other'!I$297)*'Inputs - Other'!$G$32)","v":-2.7624579020510964E-3},{"$f":"(-('Inputs - Other'!J300-'Inputs - Other'!J$297)*'Inputs - Other'!$G$32)","v":0.16009828593508502},{"$f":"(-('Inputs - Other'!K300-'Inputs - Other'!K$297)*'Inputs - Other'!$G$32)","v":-1.5291276590082781E-2},{"$f":"(-('Inputs - Other'!L300-'Inputs - Other'!L$297)*'Inputs - Other'!$G$32)","v":-0.10403116689134251},{"$f":"(-('Inputs - Other'!M300-'Inputs - Other'!M$297)*'Inputs - Other'!$G$32)","v":-3.7836340563046633E-4},{"$f":"(-('Inputs - Other'!N300-'Inputs - Other'!N$297)*'Inputs - Other'!$G$32)","v":-9.488173532190558E-6},{"$f":"(-('Inputs - Other'!O300-'Inputs - Other'!O$297)*'Inputs - Other'!$G$32)","v":1.5024706851072267E-3},{"$f":"(-('Inputs - Other'!P300-'Inputs - Other'!P$297)*'Inputs - Other'!$G$32)","v":4.9733571200365478E-2},{"$f":"(-('Inputs - Other'!Q300-'Inputs - Other'!Q$297)*'Inputs - Other'!$G$32)","v":-2.6018954193318677E-4},{"$f":"(-('Inputs - Other'!R300-'Inputs - Other'!R$297)*'Inputs - Other'!$G$32)","v":-0.3309439748646863},{"$f":"(-('Inputs - Other'!S300-'Inputs - Other'!S$297)*'Inputs - Other'!$G$32)","v":-1.3610830200905255E-5},{"$f":"(-('Inputs - Other'!T300-'Inputs - Other'!T$297)*'Inputs - Other'!$G$32)","v":-4.5312520394082512E-2},{"$f":"(-('Inputs - Other'!U300-'Inputs - Other'!U$297)*'Inputs - Other'!$G$32)","v":1.3589438136831333E-2},{"$f":"(-('Inputs - Other'!V300-'Inputs - Other'!V$297)*'Inputs - Other'!$G$32)","v":1.239893809106718E-2},{"$f":"(-('Inputs - Other'!W300-'Inputs - Other'!W$297)*'Inputs - Other'!$G$32)","v":-1.682497238827789E-5},{"$f":"(-('Inputs - Other'!X300-'Inputs - Other'!X$297)*'Inputs - Other'!$G$32)","v":-4.7355795510526377E-3},{"$f":"(-('Inputs - Other'!Y300-'Inputs - Other'!Y$297)*'Inputs - Other'!$G$32)","v":-0.40661805074534385},{"$f":"(-('Inputs - Other'!Z300-'Inputs - Other'!Z$297)*'Inputs - Other'!$G$32)","v":-0.20725903807849022},{"$f":"(-('Inputs - Other'!AA300-'Inputs - Other'!AA$297)*'Inputs - Other'!$G$32)","v":0.12175324241231067},{"$f":"(-('Inputs - Other'!AB300-'Inputs - Other'!AB$297)*'Inputs - Other'!$G$32)","v":-0.22567732298048782},{"$f":"(-('Inputs - Other'!AC300-'Inputs - Other'!AC$297)*'Inputs - Other'!$G$32)","v":0.22668768864058109},{"$f":"(-('Inputs - Other'!AD300-'Inputs - Other'!AD$297)*'Inputs - Other'!$G$32)","v":-0.25769286036928918},{"$f":"(-('Inputs - Other'!AE300-'Inputs - Other'!AE$297)*'Inputs - Other'!$G$32)","v":-0.83380227671742091},{"$f":"(-('Inputs - Other'!AF300-'Inputs - Other'!AF$297)*'Inputs - Other'!$G$32)","v":-0.34617719635410538},{"$f":"(-('Inputs - Other'!AG300-'Inputs - Other'!AG$297)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 2B","June $2022 m",-0.66623299508507638,{"$f":"(-('Inputs - Other'!G301-'Inputs - Other'!G$297)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H301-'Inputs - Other'!H$297)*'Inputs - Other'!$G$32)","v":1.8641962995502581E-7},{"$f":"(-('Inputs - Other'!I301-'Inputs - Other'!I$297)*'Inputs - Other'!$G$32)","v":1.5297569433414537E-7},{"$f":"(-('Inputs - Other'!J301-'Inputs - Other'!J$297)*'Inputs - Other'!$G$32)","v":0.21740436853495027},{"$f":"(-('Inputs - Other'!K301-'Inputs - Other'!K$297)*'Inputs - Other'!$G$32)","v":-1.5977433728763479E-2},{"$f":"(-('Inputs - Other'!L301-'Inputs - Other'!L$297)*'Inputs - Other'!$G$32)","v":-0.10584123549871349},{"$f":"(-('Inputs - Other'!M301-'Inputs - Other'!M$297)*'Inputs - Other'!$G$32)","v":-3.2084136670462726E-4},{"$f":"(-('Inputs - Other'!N301-'Inputs - Other'!N$297)*'Inputs - Other'!$G$32)","v":1.4693280303568201E-7},{"$f":"(-('Inputs - Other'!O301-'Inputs - Other'!O$297)*'Inputs - Other'!$G$32)","v":8.1242602643065709E-3},{"$f":"(-('Inputs - Other'!P301-'Inputs - Other'!P$297)*'Inputs - Other'!$G$32)","v":4.9935959921253659E-2},{"$f":"(-('Inputs - Other'!Q301-'Inputs - Other'!Q$297)*'Inputs - Other'!$G$32)","v":-7.9004327362852678E-5},{"$f":"(-('Inputs - Other'!R301-'Inputs - Other'!R$297)*'Inputs - Other'!$G$32)","v":-0.37709275345125448},{"$f":"(-('Inputs - Other'!S301-'Inputs - Other'!S$297)*'Inputs - Other'!$G$32)","v":3.2821485174139298E-7},{"$f":"(-('Inputs - Other'!T301-'Inputs - Other'!T$297)*'Inputs - Other'!$G$32)","v":-4.9331835164256432E-2},{"$f":"(-('Inputs - Other'!U301-'Inputs - Other'!U$297)*'Inputs - Other'!$G$32)","v":-5.5340150891600715E-3},{"$f":"(-('Inputs - Other'!V301-'Inputs - Other'!V$297)*'Inputs - Other'!$G$32)","v":0.38814992635784051},{"$f":"(-('Inputs - Other'!W301-'Inputs - Other'!W$297)*'Inputs - Other'!$G$32)","v":4.370792786795915E-7},{"$f":"(-('Inputs - Other'!X301-'Inputs - Other'!X$297)*'Inputs - Other'!$G$32)","v":-5.7799662747211045E-3},{"$f":"(-('Inputs - Other'!Y301-'Inputs - Other'!Y$297)*'Inputs - Other'!$G$32)","v":-0.3234928631622509},{"$f":"(-('Inputs - Other'!Z301-'Inputs - Other'!Z$297)*'Inputs - Other'!$G$32)","v":-0.14784704706676166},{"$f":"(-('Inputs - Other'!AA301-'Inputs - Other'!AA$297)*'Inputs - Other'!$G$32)","v":0.12818694595456748},{"$f":"(-('Inputs - Other'!AB301-'Inputs - Other'!AB$297)*'Inputs - Other'!$G$32)","v":-3.4935754190641433E-2},{"$f":"(-('Inputs - Other'!AC301-'Inputs - Other'!AC$297)*'Inputs - Other'!$G$32)","v":0.16416269799803729},{"$f":"(-('Inputs - Other'!AD301-'Inputs - Other'!AD$297)*'Inputs - Other'!$G$32)","v":-0.42390658976300699},{"$f":"(-('Inputs - Other'!AE301-'Inputs - Other'!AE$297)*'Inputs - Other'!$G$32)","v":-1.4752472608138305},{"$f":"(-('Inputs - Other'!AF301-'Inputs - Other'!AF$297)*'Inputs - Other'!$G$32)","v":-0.39217593322051414},{"$f":"(-('Inputs - Other'!AG301-'Inputs - Other'!AG$297)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 3","June $2022 m",3.7002712022378516E-2,{"$f":"(-('Inputs - Other'!G302-'Inputs - Other'!G$297)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H302-'Inputs - Other'!H$297)*'Inputs - Other'!$G$32)","v":1.3839424770623054E-5},{"$f":"(-('Inputs - Other'!I302-'Inputs - Other'!I$297)*'Inputs - Other'!$G$32)","v":1.2433983115407443E-3},{"$f":"(-('Inputs - Other'!J302-'Inputs - Other'!J$297)*'Inputs - Other'!$G$32)","v":-1.2754565618706692E-3},{"$f":"(-('Inputs - Other'!K302-'Inputs - Other'!K$297)*'Inputs - Other'!$G$32)","v":-1.1869096024703651E-2},{"$f":"(-('Inputs - Other'!L302-'Inputs - Other'!L$297)*'Inputs - Other'!$G$32)","v":-0.10431694049962892},{"$f":"(-('Inputs - Other'!M302-'Inputs - Other'!M$297)*'Inputs - Other'!$G$32)","v":-3.4913052676799339E-4},{"$f":"(-('Inputs - Other'!N302-'Inputs - Other'!N$297)*'Inputs - Other'!$G$32)","v":1.9098853030641294E-5},{"$f":"(-('Inputs - Other'!O302-'Inputs - Other'!O$297)*'Inputs - Other'!$G$32)","v":1.3480826733999862E-2},{"$f":"(-('Inputs - Other'!P302-'Inputs - Other'!P$297)*'Inputs - Other'!$G$32)","v":4.6977753701000324E-2},{"$f":"(-('Inputs - Other'!Q302-'Inputs - Other'!Q$297)*'Inputs - Other'!$G$32)","v":-1.2992927184161118E-3},{"$f":"(-('Inputs - Other'!R302-'Inputs - Other'!R$297)*'Inputs - Other'!$G$32)","v":-0.80405733612706598},{"$f":"(-('Inputs - Other'!S302-'Inputs - Other'!S$297)*'Inputs - Other'!$G$32)","v":2.7687471640502892E-5},{"$f":"(-('Inputs - Other'!T302-'Inputs - Other'!T$297)*'Inputs - Other'!$G$32)","v":-3.3824814417448223E-2},{"$f":"(-('Inputs - Other'!U302-'Inputs - Other'!U$297)*'Inputs - Other'!$G$32)","v":3.5963369073783724E-2},{"$f":"(-('Inputs - Other'!V302-'Inputs - Other'!V$297)*'Inputs - Other'!$G$32)","v":1.1783098322327206},{"$f":"(-('Inputs - Other'!W302-'Inputs - Other'!W$297)*'Inputs - Other'!$G$32)","v":3.4178553521043396E-5},{"$f":"(-('Inputs - Other'!X302-'Inputs - Other'!X$297)*'Inputs - Other'!$G$32)","v":1.4242770416595718E-2},{"$f":"(-('Inputs - Other'!Y302-'Inputs - Other'!Y$297)*'Inputs - Other'!$G$32)","v":-0.12273372714412289},{"$f":"(-('Inputs - Other'!Z302-'Inputs - Other'!Z$297)*'Inputs - Other'!$G$32)","v":-8.7344482636332543E-2},{"$f":"(-('Inputs - Other'!AA302-'Inputs - Other'!AA$297)*'Inputs - Other'!$G$32)","v":4.4467552614186445E-2},{"$f":"(-('Inputs - Other'!AB302-'Inputs - Other'!AB$297)*'Inputs - Other'!$G$32)","v":-0.80544327753717937},{"$f":"(-('Inputs - Other'!AC302-'Inputs - Other'!AC$297)*'Inputs - Other'!$G$32)","v":0.33039999923697394},{"$f":"(-('Inputs - Other'!AD302-'Inputs - Other'!AD$297)*'Inputs - Other'!$G$32)","v":0.66730153362458111},{"$f":"(-('Inputs - Other'!AE302-'Inputs - Other'!AE$297)*'Inputs - Other'!$G$32)","v":0.90521385723445746},{"$f":"(-('Inputs - Other'!AF302-'Inputs - Other'!AF$297)*'Inputs - Other'!$G$32)","v":-0.83925075366856561},{"$f":"(-('Inputs - Other'!AG302-'Inputs - Other'!AG$297)*'Inputs - Other'!$G$32)","v":0}]
[null,null,null,"Option 4","June $2022 m",9.6865834775344814E-2,{"$f":"(-('Inputs - Other'!G303-'Inputs - Other'!G$297)*'Inputs - Other'!$G$32)","v":0},{"$f":"(-('Inputs - Other'!H303-'Inputs - Other'!H$297)*'Inputs - Other'!$G$32)","v":-2.7048837381471458E-5},{"$f":"(-('Inputs - Other'!I303-'Inputs - Other'!I$297)*'Inputs - Other'!$G$32)","v":-2.4500516865089139E-5},{"$f":"(-('Inputs - Other'!J303-'Inputs - Other'!J$297)*'Inputs - Other'!$G$32)","v":0.34311398043085717},{"$f":"(-('Inputs - Other'!K303-'Inputs - Other'!K$297)*'Inputs - Other'!$G$32)","v":2.3992915568267215E-2},{"$f":"(-('Inputs - Other'!L303-'Inputs - Other'!L$297)*'Inputs - Other'!$G$32)","v":0.39010973566602414},{"$f":"(-('Inputs - Other'!M303-'Inputs - Other'!M$297)*'Inputs - Other'!$G$32)","v":1.2202576088451877E-2},{"$f":"(-('Inputs - Other'!N303-'Inputs - Other'!N$297)*'Inputs - Other'!$G$32)","v":-3.6839357764328895E-5},{"$f":"(-('Inputs - Other'!O303-'Inputs - Other'!O$297)*'Inputs - Other'!$G$32)","v":2.2080900771069167E-2},{"$f":"(-('Inputs - Other'!P303-'Inputs - Other'!P$297)*'Inputs - Other'!$G$32)","v":3.8280007164859242E-4},{"$f":"(-('Inputs - Other'!Q303-'Inputs - Other'!Q$297)*'Inputs - Other'!$G$32)","v":-3.9695115402160752E-4},{"$f":"(-('Inputs - Other'!R303-'Inputs - Other'!R$297)*'Inputs - Other'!$G$32)","v":-9.9411521507592582E-2},{"$f":"(-('Inputs - Other'!S303-'Inputs - Other'!S$297)*'Inputs - Other'!$G$32)","v":-5.2450335436660112E-5},{"$f":"(-('Inputs - Other'!T303-'Inputs - Other'!T$297)*'Inputs - Other'!$G$32)","v":-7.1737768596426221E-2},{"$f":"(-('Inputs - Other'!U303-'Inputs - Other'!U$297)*'Inputs - Other'!$G$32)","v":-2.1438918756802927E-2},{"$f":"(-('Inputs - Other'!V303-'Inputs - Other'!V$297)*'Inputs - Other'!$G$32)","v":-1.3513727698565958E-2},{"$f":"(-('Inputs - Other'!W303-'Inputs - Other'!W$297)*'Inputs - Other'!$G$32)","v":-6.4804091317280572E-5},{"$f":"(-('Inputs - Other'!X303-'Inputs - Other'!X$297)*'Inputs - Other'!$G$32)","v":-1.1216119406748604E-2},{"$f":"(-('Inputs - Other'!Y303-'Inputs - Other'!Y$297)*'Inputs - Other'!$G$32)","v":7.0472328227193515E-2},{"$f":"(-('Inputs - Other'!Z303-'Inputs - Other'!Z$297)*'Inputs - Other'!$G$32)","v":-0.11288339705859585},{"$f":"(-('Inputs - Other'!AA303-'Inputs - Other'!AA$297)*'Inputs - Other'!$G$32)","v":0.11657818380957963},{"$f":"(-('Inputs - Other'!AB303-'Inputs - Other'!AB$297)*'Inputs - Other'!$G$32)","v":6.0037180070011686E-2},{"$f":"(-('Inputs - Other'!AC303-'Inputs - Other'!AC$297)*'Inputs - Other'!$G$32)","v":6.3672980579326577E-2},{"$f":"(-('Inputs - Other'!AD303-'Inputs - Other'!AD$297)*'Inputs - Other'!$G$32)","v":-0.59413412987623815},{"$f":"(-('Inputs - Other'!AE303-'Inputs - Other'!AE$297)*'Inputs - Other'!$G$32)","v":-1.9129443770815442},{"$f":"(-('Inputs - Other'!AF303-'Inputs - Other'!AF$297)*'Inputs - Other'!$G$32)","v":0.81162304990790801},{"$f":"(-('Inputs - Other'!AG303-'Inputs - Other'!AG$297)*'Inputs - Other'!$G$32)","v":0}]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G107+1","v":2024},{"$f":"H107+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE107+1","v":2048},{"$f":"AF107+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G109+NPV(Discount_Step,H109:AG109)","v":8.4560542799274871E-2},{"$f":"(-('Inputs - Other'!G307-'Inputs - Other'!G$306)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H307-'Inputs - Other'!H$306)*'Inputs - Other'!$G$33)","v":-8.6757539463633293E-6},{"$f":"(-('Inputs - Other'!I307-'Inputs - Other'!I$306)*'Inputs - Other'!$G$33)","v":6.1771898785423218E-5},{"$f":"(-('Inputs - Other'!J307-'Inputs - Other'!J$306)*'Inputs - Other'!$G$33)","v":8.28198776628426E-2},{"$f":"(-('Inputs - Other'!K307-'Inputs - Other'!K$306)*'Inputs - Other'!$G$33)","v":-1.2848637090619175E-5},{"$f":"(-('Inputs - Other'!L307-'Inputs - Other'!L$306)*'Inputs - Other'!$G$33)","v":-1.3591763823386782E-5},{"$f":"(-('Inputs - Other'!M307-'Inputs - Other'!M$306)*'Inputs - Other'!$G$33)","v":1.9580616604130796E-2},{"$f":"(-('Inputs - Other'!N307-'Inputs - Other'!N$306)*'Inputs - Other'!$G$33)","v":-1.508810332575846E-5},{"$f":"(-('Inputs - Other'!O307-'Inputs - Other'!O$306)*'Inputs - Other'!$G$33)","v":-1.5921022223679005E-5},{"$f":"(-('Inputs - Other'!P307-'Inputs - Other'!P$306)*'Inputs - Other'!$G$33)","v":-1.6840622395368596E-5},{"$f":"(-('Inputs - Other'!Q307-'Inputs - Other'!Q$306)*'Inputs - Other'!$G$33)","v":-1.772010971088833E-5},{"$f":"(-('Inputs - Other'!R307-'Inputs - Other'!R$306)*'Inputs - Other'!$G$33)","v":-1.8696360203367105E-5},{"$f":"(-('Inputs - Other'!S307-'Inputs - Other'!S$306)*'Inputs - Other'!$G$33)","v":-1.9727748205835371E-5},{"$f":"(-('Inputs - Other'!T307-'Inputs - Other'!T$306)*'Inputs - Other'!$G$33)","v":-2.0861474368885863E-5},{"$f":"(-('Inputs - Other'!U307-'Inputs - Other'!U$306)*'Inputs - Other'!$G$33)","v":-2.1949554233442387E-5},{"$f":"(-('Inputs - Other'!V307-'Inputs - Other'!V$306)*'Inputs - Other'!$G$33)","v":-2.31700454886776E-5},{"$f":"(-('Inputs - Other'!W307-'Inputs - Other'!W$306)*'Inputs - Other'!$G$33)","v":-2.4433612828186202E-5},{"$f":"(-('Inputs - Other'!X307-'Inputs - Other'!X$306)*'Inputs - Other'!$G$33)","v":-2.584814173080564E-5},{"$f":"(-('Inputs - Other'!Y307-'Inputs - Other'!Y$306)*'Inputs - Other'!$G$33)","v":-2.7195353232897549E-5},{"$f":"(-('Inputs - Other'!Z307-'Inputs - Other'!Z$306)*'Inputs - Other'!$G$33)","v":-2.8688050497545077E-5},{"$f":"(-('Inputs - Other'!AA307-'Inputs - Other'!AA$306)*'Inputs - Other'!$G$33)","v":-3.0270991867317818E-5},{"$f":"(-('Inputs - Other'!AB307-'Inputs - Other'!AB$306)*'Inputs - Other'!$G$33)","v":-3.2035483658470927E-5},{"$f":"(-('Inputs - Other'!AC307-'Inputs - Other'!AC$306)*'Inputs - Other'!$G$33)","v":-3.3694858822126391E-5},{"$f":"(-('Inputs - Other'!AD307-'Inputs - Other'!AD$306)*'Inputs - Other'!$G$33)","v":-3.5541605377006923E-5},{"$f":"(-('Inputs - Other'!AE307-'Inputs - Other'!AE$306)*'Inputs - Other'!$G$33)","v":-3.7514564829448709E-5},{"$f":"(-('Inputs - Other'!AF307-'Inputs - Other'!AF$306)*'Inputs - Other'!$G$33)","v":-3.9673935897825395E-5},{"$f":"(-('Inputs - Other'!AG307-'Inputs - Other'!AG$306)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2","June $2022 m",0.60618082242170968,{"$f":"(-('Inputs - Other'!G308-'Inputs - Other'!G$306)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H308-'Inputs - Other'!H$306)*'Inputs - Other'!$G$33)","v":-2.096594090517101E-5},{"$f":"(-('Inputs - Other'!I308-'Inputs - Other'!I$306)*'Inputs - Other'!$G$33)","v":7.2435833871509203E-5},{"$f":"(-('Inputs - Other'!J308-'Inputs - Other'!J$306)*'Inputs - Other'!$G$33)","v":0.67586394310966114},{"$f":"(-('Inputs - Other'!K308-'Inputs - Other'!K$306)*'Inputs - Other'!$G$33)","v":-1.630829305781263E-5},{"$f":"(-('Inputs - Other'!L308-'Inputs - Other'!L$306)*'Inputs - Other'!$G$33)","v":-1.724928099764171E-5},{"$f":"(-('Inputs - Other'!M308-'Inputs - Other'!M$306)*'Inputs - Other'!$G$33)","v":4.2519843366761734E-2},{"$f":"(-('Inputs - Other'!N308-'Inputs - Other'!N$306)*'Inputs - Other'!$G$33)","v":-1.9148080668354382E-5},{"$f":"(-('Inputs - Other'!O308-'Inputs - Other'!O$306)*'Inputs - Other'!$G$33)","v":-2.0205072153842587E-5},{"$f":"(-('Inputs - Other'!P308-'Inputs - Other'!P$306)*'Inputs - Other'!$G$33)","v":-2.1371786762686083E-5},{"$f":"(-('Inputs - Other'!Q308-'Inputs - Other'!Q$306)*'Inputs - Other'!$G$33)","v":-2.2487541834351499E-5},{"$f":"(-('Inputs - Other'!R308-'Inputs - Other'!R$306)*'Inputs - Other'!$G$33)","v":-2.3726261260391911E-5},{"$f":"(-('Inputs - Other'!S308-'Inputs - Other'!S$306)*'Inputs - Other'!$G$33)","v":-2.5035375103477888E-5},{"$f":"(-('Inputs - Other'!T308-'Inputs - Other'!T$306)*'Inputs - Other'!$G$33)","v":-2.6473009079078339E-5},{"$f":"(-('Inputs - Other'!U308-'Inputs - Other'!U$306)*'Inputs - Other'!$G$33)","v":-2.7853779676434871E-5},{"$f":"(-('Inputs - Other'!V308-'Inputs - Other'!V$306)*'Inputs - Other'!$G$33)","v":-2.9402633569244839E-5},{"$f":"(-('Inputs - Other'!W308-'Inputs - Other'!W$306)*'Inputs - Other'!$G$33)","v":-3.1006895767273014E-5},{"$f":"(-('Inputs - Other'!X308-'Inputs - Other'!X$306)*'Inputs - Other'!$G$33)","v":-3.2800709091900036E-5},{"$f":"(-('Inputs - Other'!Y308-'Inputs - Other'!Y$306)*'Inputs - Other'!$G$33)","v":-3.4510521666587633E-5},{"$f":"(-('Inputs - Other'!Z308-'Inputs - Other'!Z$306)*'Inputs - Other'!$G$33)","v":-3.6404921609586104E-5},{"$f":"(-('Inputs - Other'!AA308-'Inputs - Other'!AA$306)*'Inputs - Other'!$G$33)","v":-3.8413458420267905E-5},{"$f":"(-('Inputs - Other'!AB308-'Inputs - Other'!AB$306)*'Inputs - Other'!$G$33)","v":-4.065420689816663E-5},{"$f":"(-('Inputs - Other'!AC308-'Inputs - Other'!AC$306)*'Inputs - Other'!$G$33)","v":-4.2757508335898966E-5},{"$f":"(-('Inputs - Other'!AD308-'Inputs - Other'!AD$306)*'Inputs - Other'!$G$33)","v":-4.5102620469241107E-5},{"$f":"(-('Inputs - Other'!AE308-'Inputs - Other'!AE$306)*'Inputs - Other'!$G$33)","v":-4.7609552816680546E-5},{"$f":"(-('Inputs - Other'!AF308-'Inputs - Other'!AF$306)*'Inputs - Other'!$G$33)","v":-5.0352067462313969E-5},{"$f":"(-('Inputs - Other'!AG308-'Inputs - Other'!AG$306)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2A","June $2022 m",0.6063602669754915,{"$f":"(-('Inputs - Other'!G309-'Inputs - Other'!G$306)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H309-'Inputs - Other'!H$306)*'Inputs - Other'!$G$33)","v":-1.0373356928994326E-6},{"$f":"(-('Inputs - Other'!I309-'Inputs - Other'!I$306)*'Inputs - Other'!$G$33)","v":6.9429373610319089E-6},{"$f":"(-('Inputs - Other'!J309-'Inputs - Other'!J$306)*'Inputs - Other'!$G$33)","v":0.67696435865539684},{"$f":"(-('Inputs - Other'!K309-'Inputs - Other'!K$306)*'Inputs - Other'!$G$33)","v":-1.3187525332710459E-6},{"$f":"(-('Inputs - Other'!L309-'Inputs - Other'!L$306)*'Inputs - Other'!$G$33)","v":-1.393625189894861E-6},{"$f":"(-('Inputs - Other'!M309-'Inputs - Other'!M$306)*'Inputs - Other'!$G$33)","v":4.1179538588849596E-2},{"$f":"(-('Inputs - Other'!N309-'Inputs - Other'!N$306)*'Inputs - Other'!$G$33)","v":-1.5470870838803127E-6},{"$f":"(-('Inputs - Other'!O309-'Inputs - Other'!O$306)*'Inputs - Other'!$G$33)","v":-1.6331265785197023E-6},{"$f":"(-('Inputs - Other'!P309-'Inputs - Other'!P$306)*'Inputs - Other'!$G$33)","v":-1.7274272335645718E-6},{"$f":"(-('Inputs - Other'!Q309-'Inputs - Other'!Q$306)*'Inputs - Other'!$G$33)","v":-1.8179016159337408E-6},{"$f":"(-('Inputs - Other'!R309-'Inputs - Other'!R$306)*'Inputs - Other'!$G$33)","v":-1.9180639783402962E-6},{"$f":"(-('Inputs - Other'!S309-'Inputs - Other'!S$306)*'Inputs - Other'!$G$33)","v":-2.0239905492105444E-6},{"$f":"(-('Inputs - Other'!T309-'Inputs - Other'!T$306)*'Inputs - Other'!$G$33)","v":-2.1402685372897185E-6},{"$f":"(-('Inputs - Other'!U309-'Inputs - Other'!U$306)*'Inputs - Other'!$G$33)","v":-2.2519275848483303E-6},{"$f":"(-('Inputs - Other'!V309-'Inputs - Other'!V$306)*'Inputs - Other'!$G$33)","v":-2.3778840973002189E-6},{"$f":"(-('Inputs - Other'!W309-'Inputs - Other'!W$306)*'Inputs - Other'!$G$33)","v":-2.5073437855374539E-6},{"$f":"(-('Inputs - Other'!X309-'Inputs - Other'!X$306)*'Inputs - Other'!$G$33)","v":-2.6528767046712497E-6},{"$f":"(-('Inputs - Other'!Y309-'Inputs - Other'!Y$306)*'Inputs - Other'!$G$33)","v":-2.7912042807452542E-6},{"$f":"(-('Inputs - Other'!Z309-'Inputs - Other'!Z$306)*'Inputs - Other'!$G$33)","v":-2.9447665863133529E-6},{"$f":"(-('Inputs - Other'!AA309-'Inputs - Other'!AA$306)*'Inputs - Other'!$G$33)","v":-3.1072633923862259E-6},{"$f":"(-('Inputs - Other'!AB309-'Inputs - Other'!AB$306)*'Inputs - Other'!$G$33)","v":-3.2893656750442561E-6},{"$f":"(-('Inputs - Other'!AC309-'Inputs - Other'!AC$306)*'Inputs - Other'!$G$33)","v":-3.4601891189946183E-6},{"$f":"(-('Inputs - Other'!AD309-'Inputs - Other'!AD$306)*'Inputs - Other'!$G$33)","v":-3.6486278562157922E-6},{"$f":"(-('Inputs - Other'!AE309-'Inputs - Other'!AE$306)*'Inputs - Other'!$G$33)","v":-3.8513683794748338E-6},{"$f":"(-('Inputs - Other'!AF309-'Inputs - Other'!AF$306)*'Inputs - Other'!$G$33)","v":-4.0737223165187447E-6},{"$f":"(-('Inputs - Other'!AG309-'Inputs - Other'!AG$306)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 2B","June $2022 m",0.82116027442195705,{"$f":"(-('Inputs - Other'!G310-'Inputs - Other'!G$306)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H310-'Inputs - Other'!H$306)*'Inputs - Other'!$G$33)","v":1.2084218781183154E-7},{"$f":"(-('Inputs - Other'!I310-'Inputs - Other'!I$306)*'Inputs - Other'!$G$33)","v":1.4513696555695788E-7},{"$f":"(-('Inputs - Other'!J310-'Inputs - Other'!J$306)*'Inputs - Other'!$G$33)","v":0.92764526694536187},{"$f":"(-('Inputs - Other'!K310-'Inputs - Other'!K$306)*'Inputs - Other'!$G$33)","v":2.0186811690525258E-7},{"$f":"(-('Inputs - Other'!L310-'Inputs - Other'!L$306)*'Inputs - Other'!$G$33)","v":2.1338390099324945E-7},{"$f":"(-('Inputs - Other'!M310-'Inputs - Other'!M$306)*'Inputs - Other'!$G$33)","v":4.2966432926561993E-2},{"$f":"(-('Inputs - Other'!N310-'Inputs - Other'!N$306)*'Inputs - Other'!$G$33)","v":2.3686831817211441E-7},{"$f":"(-('Inputs - Other'!O310-'Inputs - Other'!O$306)*'Inputs - Other'!$G$33)","v":2.4979309123961054E-7},{"$f":"(-('Inputs - Other'!P310-'Inputs - Other'!P$306)*'Inputs - Other'!$G$33)","v":2.6413406049197879E-7},{"$f":"(-('Inputs - Other'!Q310-'Inputs - Other'!Q$306)*'Inputs - Other'!$G$33)","v":2.7787742818312703E-7},{"$f":"(-('Inputs - Other'!R310-'Inputs - Other'!R$306)*'Inputs - Other'!$G$33)","v":2.931349255389884E-7},{"$f":"(-('Inputs - Other'!S310-'Inputs - Other'!S$306)*'Inputs - Other'!$G$33)","v":3.0936358795043037E-7},{"$f":"(-('Inputs - Other'!T310-'Inputs - Other'!T$306)*'Inputs - Other'!$G$33)","v":3.2691720838900915E-7},{"$f":"(-('Inputs - Other'!U310-'Inputs - Other'!U$306)*'Inputs - Other'!$G$33)","v":3.4408790859547813E-7},{"$f":"(-('Inputs - Other'!V310-'Inputs - Other'!V$306)*'Inputs - Other'!$G$33)","v":3.6299981987799289E-7},{"$f":"(-('Inputs - Other'!W310-'Inputs - Other'!W$306)*'Inputs - Other'!$G$33)","v":3.8301322633484895E-7},{"$f":"(-('Inputs - Other'!X310-'Inputs - Other'!X$306)*'Inputs - Other'!$G$33)","v":4.0486451762990628E-7},{"$f":"(-('Inputs - Other'!Y310-'Inputs - Other'!Y$306)*'Inputs - Other'!$G$33)","v":4.2610880167074261E-7},{"$f":"(-('Inputs - Other'!Z310-'Inputs - Other'!Z$306)*'Inputs - Other'!$G$33)","v":4.4949838889697419E-7},{"$f":"(-('Inputs - Other'!AA310-'Inputs - Other'!AA$306)*'Inputs - Other'!$G$33)","v":4.7424975585134499E-7},{"$f":"(-('Inputs - Other'!AB310-'Inputs - Other'!AB$306)*'Inputs - Other'!$G$33)","v":5.0172452293750921E-7},{"$f":"(-('Inputs - Other'!AC310-'Inputs - Other'!AC$306)*'Inputs - Other'!$G$33)","v":5.2735268002605611E-7},{"$f":"(-('Inputs - Other'!AD310-'Inputs - Other'!AD$306)*'Inputs - Other'!$G$33)","v":5.5683632711586359E-7},{"$f":"(-('Inputs - Other'!AE310-'Inputs - Other'!AE$306)*'Inputs - Other'!$G$33)","v":5.8842229785296561E-7},{"$f":"(-('Inputs - Other'!AF310-'Inputs - Other'!AF$306)*'Inputs - Other'!$G$33)","v":6.2205869662954245E-7},{"$f":"(-('Inputs - Other'!AG310-'Inputs - Other'!AG$306)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 3","June $2022 m",1.595227525526393E-2,{"$f":"(-('Inputs - Other'!G311-'Inputs - Other'!G$306)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H311-'Inputs - Other'!H$306)*'Inputs - Other'!$G$33)","v":2.3506267012862736E-6},{"$f":"(-('Inputs - Other'!I311-'Inputs - Other'!I$306)*'Inputs - Other'!$G$33)","v":-1.8511159723288984E-5},{"$f":"(-('Inputs - Other'!J311-'Inputs - Other'!J$306)*'Inputs - Other'!$G$33)","v":-1.5379053436390677E-2},{"$f":"(-('Inputs - Other'!K311-'Inputs - Other'!K$306)*'Inputs - Other'!$G$33)","v":3.5168967627892145E-6},{"$f":"(-('Inputs - Other'!L311-'Inputs - Other'!L$306)*'Inputs - Other'!$G$33)","v":3.7206653051652126E-6},{"$f":"(-('Inputs - Other'!M311-'Inputs - Other'!M$306)*'Inputs - Other'!$G$33)","v":3.99919611237749E-2},{"$f":"(-('Inputs - Other'!N311-'Inputs - Other'!N$306)*'Inputs - Other'!$G$33)","v":4.1302505890554361E-6},{"$f":"(-('Inputs - Other'!O311-'Inputs - Other'!O$306)*'Inputs - Other'!$G$33)","v":4.3583245507643572E-6},{"$f":"(-('Inputs - Other'!P311-'Inputs - Other'!P$306)*'Inputs - Other'!$G$33)","v":4.6100606400354107E-6},{"$f":"(-('Inputs - Other'!Q311-'Inputs - Other'!Q$306)*'Inputs - Other'!$G$33)","v":4.8509669654040315E-6},{"$f":"(-('Inputs - Other'!R311-'Inputs - Other'!R$306)*'Inputs - Other'!$G$33)","v":5.1181471987072036E-6},{"$f":"(-('Inputs - Other'!S311-'Inputs - Other'!S$306)*'Inputs - Other'!$G$33)","v":5.4005673271633251E-6},{"$f":"(-('Inputs - Other'!T311-'Inputs - Other'!T$306)*'Inputs - Other'!$G$33)","v":5.7110415959453094E-6},{"$f":"(-('Inputs - Other'!U311-'Inputs - Other'!U$306)*'Inputs - Other'!$G$33)","v":6.0089187087867605E-6},{"$f":"(-('Inputs - Other'!V311-'Inputs - Other'!V$306)*'Inputs - Other'!$G$33)","v":6.3429621975875987E-6},{"$f":"(-('Inputs - Other'!W311-'Inputs - Other'!W$306)*'Inputs - Other'!$G$33)","v":6.6887626443313278E-6},{"$f":"(-('Inputs - Other'!X311-'Inputs - Other'!X$306)*'Inputs - Other'!$G$33)","v":7.0762781083150074E-6},{"$f":"(-('Inputs - Other'!Y311-'Inputs - Other'!Y$306)*'Inputs - Other'!$G$33)","v":7.4451338558163312E-6},{"$f":"(-('Inputs - Other'!Z311-'Inputs - Other'!Z$306)*'Inputs - Other'!$G$33)","v":7.8539470574578275E-6},{"$f":"(-('Inputs - Other'!AA311-'Inputs - Other'!AA$306)*'Inputs - Other'!$G$33)","v":8.287146825386129E-6},{"$f":"(-('Inputs - Other'!AB311-'Inputs - Other'!AB$306)*'Inputs - Other'!$G$33)","v":8.7699168010575533E-6},{"$f":"(-('Inputs - Other'!AC311-'Inputs - Other'!AC$306)*'Inputs - Other'!$G$33)","v":9.2246759789232869E-6},{"$f":"(-('Inputs - Other'!AD311-'Inputs - Other'!AD$306)*'Inputs - Other'!$G$33)","v":9.7298894868606464E-6},{"$f":"(-('Inputs - Other'!AE311-'Inputs - Other'!AE$306)*'Inputs - Other'!$G$33)","v":1.0269466450040762E-5},{"$f":"(-('Inputs - Other'!AF311-'Inputs - Other'!AF$306)*'Inputs - Other'!$G$33)","v":1.0860926412541977E-5},{"$f":"(-('Inputs - Other'!AG311-'Inputs - Other'!AG$306)*'Inputs - Other'!$G$33)","v":0}]
[null,null,null,"Option 4","June $2022 m",1.2966300610238277,{"$f":"(-('Inputs - Other'!G312-'Inputs - Other'!G$306)*'Inputs - Other'!$G$33)","v":0},{"$f":"(-('Inputs - Other'!H312-'Inputs - Other'!H$306)*'Inputs - Other'!$G$33)","v":-4.6984167454411363E-6},{"$f":"(-('Inputs - Other'!I312-'Inputs - Other'!I$306)*'Inputs - Other'!$G$33)","v":3.4547971495157981E-5},{"$f":"(-('Inputs - Other'!J312-'Inputs - Other'!J$306)*'Inputs - Other'!$G$33)","v":1.5375386379463549},{"$f":"(-('Inputs - Other'!K312-'Inputs - Other'!K$306)*'Inputs - Other'!$G$33)","v":-6.8182237620470059E-6},{"$f":"(-('Inputs - Other'!L312-'Inputs - Other'!L$306)*'Inputs - Other'!$G$33)","v":-7.2113663740943005E-6},{"$f":"(-('Inputs - Other'!M312-'Inputs - Other'!M$306)*'Inputs - Other'!$G$33)","v":-1.7469598258188057E-2},{"$f":"(-('Inputs - Other'!N312-'Inputs - Other'!N$306)*'Inputs - Other'!$G$33)","v":-8.00559614823479E-6},{"$f":"(-('Inputs - Other'!O312-'Inputs - Other'!O$306)*'Inputs - Other'!$G$33)","v":-8.4474934865905695E-6},{"$f":"(-('Inputs - Other'!P312-'Inputs - Other'!P$306)*'Inputs - Other'!$G$33)","v":-8.9353315568112911E-6},{"$f":"(-('Inputs - Other'!Q312-'Inputs - Other'!Q$306)*'Inputs - Other'!$G$33)","v":-9.4019100082872717E-6},{"$f":"(-('Inputs - Other'!R312-'Inputs - Other'!R$306)*'Inputs - Other'!$G$33)","v":-9.9198558104445628E-6},{"$f":"(-('Inputs - Other'!S312-'Inputs - Other'!S$306)*'Inputs - Other'!$G$33)","v":-1.046721535235929E-5},{"$f":"(-('Inputs - Other'!T312-'Inputs - Other'!T$306)*'Inputs - Other'!$G$33)","v":-1.106841207880223E-5},{"$f":"(-('Inputs - Other'!U312-'Inputs - Other'!U$306)*'Inputs - Other'!$G$33)","v":-1.1645713888642619E-5},{"$f":"(-('Inputs - Other'!V312-'Inputs - Other'!V$306)*'Inputs - Other'!$G$33)","v":-1.229352212503338E-5},{"$f":"(-('Inputs - Other'!W312-'Inputs - Other'!W$306)*'Inputs - Other'!$G$33)","v":-1.2964101299158724E-5},{"$f":"(-('Inputs - Other'!X312-'Inputs - Other'!X$306)*'Inputs - Other'!$G$33)","v":-1.3714335765652191E-5},{"$f":"(-('Inputs - Other'!Y312-'Inputs - Other'!Y$306)*'Inputs - Other'!$G$33)","v":-1.4429144931976136E-5},{"$f":"(-('Inputs - Other'!Z312-'Inputs - Other'!Z$306)*'Inputs - Other'!$G$33)","v":-1.5221264183749714E-5},{"$f":"(-('Inputs - Other'!AA312-'Inputs - Other'!AA$306)*'Inputs - Other'!$G$33)","v":-1.6061191386715254E-5},{"$f":"(-('Inputs - Other'!AB312-'Inputs - Other'!AB$306)*'Inputs - Other'!$G$33)","v":-1.6998040854339093E-5},{"$f":"(-('Inputs - Other'!AC312-'Inputs - Other'!AC$306)*'Inputs - Other'!$G$33)","v":-1.78777655966509E-5},{"$f":"(-('Inputs - Other'!AD312-'Inputs - Other'!AD$306)*'Inputs - Other'!$G$33)","v":-1.8857732481534695E-5},{"$f":"(-('Inputs - Other'!AE312-'Inputs - Other'!AE$306)*'Inputs - Other'!$G$33)","v":-1.9905242848264698E-5},{"$f":"(-('Inputs - Other'!AF312-'Inputs - Other'!AF$306)*'Inputs - Other'!$G$33)","v":-2.1051409973287631E-5},{"$f":"(-('Inputs - Other'!AG312-'Inputs - Other'!AG$306)*'Inputs - Other'!$G$33)","v":0}]
[]
[null,null,"Total market benefits",null,null,"NPV",{"$f":"'Inputs - Other'!G$8","v":2023},{"$f":"G116+1","v":2024},{"$f":"H116+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AE116+1","v":2048},{"$f":"AF116+1","v":2049}]
[]
[null,null,null,"Option 1","June $2022 m",{"$f":"G118+NPV(Discount_Step,H118:AG118)","v":27.522611182237465},{"$f":"SUM(G50,G59,G66,G73,G82,G91,G100,G109)","v":0},{"$f":"SUM(H50,H59,H66,H73,H82,H91,H100,H109)","v":0.10669853700679005},0.31315789718757003,1.763176697239633,1.058957186500838,2.7871326274696839,2.0800858263461386,2.087939239990432,2.709405005460114,2.3975475696321893,2.4627935833532875,2.0510835737010393,0.77125107124643677,1.0287422576670777,2.2149555774158851,2.4841959917604575,2.5265444283601166,2.3660593230862697,3.3516422999473048,4.5106199647185941,2.9412255781308301,2.7355642014187658,3.2627963336949142,3.2137189419449692,4.1869721269564275,3.3211307706669726,0]
[null,null,null,"Option 2","June $2022 m",45.05912926242501,{"$f":"SUM(G51,G60,G67,G74,G83,G92,G101,G110)","v":0},0.32349076733908466,0.21603101653443268,3.3705442886554891,1.9053614072088831,4.9932907717277937,3.0478783657238928,3.4955081493504241,4.2377876505253873,4.2993123369990114,4.4883692979905456,2.8717299849388498,1.2099009809873791,1.0908442013914659,3.5067842602496766,4.0260476126037146,4.6493827416139553,3.8943065173406692,6.0263660480346442,8.5724514587301783,4.1943028092150305,4.1609531174386669,4.5772497889629484,4.9182417607982876,6.4852393918636926,4.0770846636191314,0]
[null,null,null,"Option 2A","June $2022 m",44.825294079786481,0,0.32232503512323951,0.21422768329560615,3.3388245685444997,1.8868525092516844,4.9075891860573737,3.0256721985194019,3.4500489219376758,4.2177571764290223,4.3293953609732236,4.3516362795605978,2.7887751874918112,1.1234525413970342,1.0728833210177193,3.519261430705523,3.9755524002052209,4.6950394552631103,3.961116041364972,5.9682772945026912,8.6361277725705374,4.1762039543261587,4.1857548261762405,4.6955880909989114,4.8383800332129399,6.5367662260649944,4.2261666426904503,0]
[null,null,null,"Option 2B","June $2022 m",42.697234819722652,0,0.15334185323896993,0.14212257543396203,3.3268394710893103,1.8431541035243344,4.3637342888249178,2.6281286259227592,3.0899479655236122,3.8896515178825677,3.9043954281632254,3.7108424467990564,2.4068756227879979,0.9263684851630688,0.90064066456882808,3.3850010400199091,4.142410315118517,4.2011111562327939,4.1937465512941445,5.9443877383823285,8.8844312913361865,4.1287565818445948,4.0689777438008949,4.6371757942294041,5.1196945524401665,7.4464003674947055,4.6448588741019181,0]
[null,null,null,"Option 3","June $2022 m",32.945725879973246,0,0.13677495384497068,0.12396487417620303,0.88472149777749054,1.4529222022588475,4.5805569811578639,2.9282458456377789,3.2580733614051041,4.4608466491034253,4.2405083603066744,4.5374257612299154,3.6767757799189749,1.4386473220810878,0.86874286333646011,1.8745527800584427,4.9029787999034324,4.3179926088224709,2.0710919111987005,4.5454379124434423,6.5608716470133679,2.6644505415940416,7.2982136703709388,5.2428471263402097,-0.78736570286151875,-5.5789047603031259,-5.6524865805713311,0]
[null,null,null,"Option 4","June $2022 m",119.48722995642321,0,-9.221593339040085E-2,-5.5643895952431965E-2,11.679318162863201,10.709180791691951,13.445114411223996,10.999404380215065,2.6668239410448247,8.2177990656440532,9.6842775000593875,12.376672909058989,10.286948183053171,8.9582331421229959,9.5252287272787388,11.677818184428636,10.690898898485209,10.451104057022526,11.476390278986335,11.490530614454135,12.225852812755088,10.587038575050331,9.3503318362420291,10.917035074515443,8.6607047838425508,10.943052579167702,13.09857793773071,0]