{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Update register","Summary","Project list","Sheet1","LRMC calcs","GEM locations","GEM new plant","GEM other","Other ass","XRateData","PPI","LRMC x Plant","LRMC x Plant ranked","Table calcs","Summary Pivot"],"not_rendered":{"charts":1,"images":5,"macros":1,"external_links":0,"defined_names":80,"comments":8,"pivot_tables":2},"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":"Update register","index":0,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Date","User","Details of changes","Version change"]
[null,"2013-05-20","Nicole Kirkham","Added in HydSc column (column BE and BT) in sheet Summary.  This means that plants in the category HydSC are now included in the Hydro category shown in the chart - previously categorised as 'Other' .  (edit to the sum formular to include HydSc in columns Summary!AY and BO","v 2.0"]
[null,"2013-05-20","Nicole Kirkham","Updated list of plants in column A sheet 'GEM new plant'","No"]
[null,"2013-05-20","Nicole Kirkham","Added Coal_CCS category to sheet 'GEM other\" cell B10, and cell H51 and to sheet 'Other ass' B10","No"]
[null,"2013-05-20","Nicole Kirkham","Other ass H43 - added HydSC","No"]
[null,"2013-05-20","Nicole Kirkham","GlenExp and CHPWood1 have name plate capacity of 0 in GenPlant_Inputs so messes up the calculations. - possibly exclude?","to do"]
[null,"2013-05-20","Nicole Kirkham","CCGTCHP1 has heat rate set to 3600 in the latest version of GenPlant_Inputs - I have made an alternative version of GenPlant_Inoputs called GenPlant_Inputs_v17_for LRMC which has the heat rate set at 7100 for CCGTCHP and ProposedCogen1 plant and linked LRMC tool to this file.","No"]
[null,"2015-01-20","Zac","Purpose of Zac updates: want to prepare for publishing with EDGS. Updated list of plants to current GenPlant updates to have wind cap costs update - by linking to GenPlantInputs_GS1. Kept cogen heat rate overides by hardcoding values in red (cogen built first if this change isnt made)"]
[null,"2015-01-20","Zac","Removed todd peaker mckee, ngatamiriki, KauwerauMillNew"]
[null,"2015-01-20","Zac","Updated exchange rates to Dec 2014"]
[null,"2015-01-20","Zac","HVDC charges updates, updated formula in LRMC calc to refer to all years"]
[null,"2015-01-20","Zac","Added PPI sheet, rebases to 2013 from 2011, Row 39 and 40 changed of LRMC calc to multiply by PPI scalar"]
[null,null,"Zac","Added explanation comments to:  - GWAP/TWAP"]
[null,"2015-03-01","Zac","ECY added, checks if ECY=2099, if so then exclude. Charts below show difference"]
[null,null,"Zac","ECY removed, instead plants removed from list. Simplified inputs, updated demand projections"]
[null,"2015-07-06","Zac","Add regional tag"]
[]
[null,"2016-04-13","Zac","removed 3 plants and updated link",null,"2016-04-13"]
[null,"2016-05-16","Zac",null,null,"Removed"]
[null,"2016-08-02","Zac","base case plants updated, exchange rate updated",null,"GGeoNgawh1","Ngawha_generic1"]
[null,"2021-12-21","Louis Jarvis","Re-entered some of the plant data and added a proposed OCGT Thermal plant in Waikato",null,"Now existing"]
[null,null,null,null,null,"TeMihi","Te_Mihi"]
[null,null,null,null,null,"MillCreek","Mill_Creek"]

{"sheet":"Summary","index":1,"n_rows":853,"n_cols":93,"rows_kept":853,"cut":false,"hidden":false,"merged":[[82,22,83,22],[7,2,7,21],[82,20,83,20],[82,21,83,21]]}
[null,"Interactive Levelised Cost of Electricity Comparison Tool - 2021"]
[]
[null,"Overview:","This tool presents a comparison of the assumed costs of new generation projects, and the sensitivity of these costs to certain key assumptions. The results shown below are illustrative only."]
[null,null,"MBIE employs a more rigorous modelling approach when forming projections for the Electricity Demand and Generation Scenarios.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LRMC and CapX table",null,null,null,null,null,null,null,"Data - LRMC charts 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data - LRMC charts 1",null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra Data LRMC chart - Thermal Compare",null,null,null,null,"Min of LRMC","Fuel"]
[null,null,"For those projections, MBIE uses the Electricity Authority's Generation Expansion Model (GEM) - an optimisation model.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1 x technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1 x technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCGT","Coal","GasPkr","Lig","Solar","Coal_CCS","HydSC","DSR","HydPD","IL","OCGT","V2G"]
[null,"Data:","Base capital and operating cost assumptions are sourced from the 2011 NZ Generation Data Update by Parsons Brinkerhoff (PB) and New Zealand generation stack updates (2020).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output for single selected plant (drives table below)",null,null,null,"LRMC","CapX",null,null,null,null,null,"CCGT","Coal","Lig","Wind","Geo","Hydro","CoGen","Other",null,"HydRR","HydPk","HydSc","GasCog","OthCog",null,null,null,null,null,"Wind","Geo","Hydro","CoGen","Other",null,"HydRR","HydPk","HydSc","GasCog","OthCog","CCGT","Coal","Lig",null,null,"Total",81.677403003905667,92.677191639299295,173.82168052093508,117.37761346852324,69.671364213475371,145.47192580667965,26.340866758828081,{"$error":"#DIV/0!"},17.81776218048498,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Technical Info:","Information on MBIEs energy modelling techniques and methods can be found in the Energy Modelling Technical Guide.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant",{"$f":"INDEX($AJ$14:$AJ$237,$AM$9)","v":"CCGT1"},null,"results",{"$f":"IF($D$33=\"Haywards\",$AJ$10,$AJ$9)","v":81.925717715252134},{"$f":"-SUM('LRMC calcs'!D32:'LRMC calcs'!CG32)","v":672.625},null,null,{"$f":"\"Cum \"&D32","v":"Cum MW"},null,null,"Gas baseload",{"$f":"AU6","v":"Coal"},"Lignite",{"$f":"AW6","v":"Wind"},"Geothermal",{"$f":"AY6","v":"Hydro"},"Co-generation",{"$f":"BA6","v":"Other"},null,{"$f":"BC6","v":"HydRR"},{"$f":"BD6","v":"HydPk"},{"$f":"BE6","v":"HydSc"},{"$f":"BF6","v":"GasCog"},{"$f":"BG6","v":"OthCog"},null,null,{"$f":"\"Cum \"&Z35","v":"Cum "},null,null,{"$f":"BM6","v":"Wind"},"Geothermal",{"$f":"BO6","v":"Hydro"},"Co-generation",{"$f":"BQ6","v":"Other"},null,{"$f":"BS6","v":"HydRR"},{"$f":"BT6","v":"HydPk"},{"$f":"BU6","v":"HydSc"},{"$f":"BV6","v":"GasCog"},{"$f":"BW6","v":"OthCog"},"Gas baseload","Coal baseload","Lignite","Gas Peaker","Solar",null,null,null,null,null,null,null,{"$f":"C38&$D$35","v":"Applied for ConsentOther"},{"$f":"D38","v":"yes"}]
[null,"Contacts:","If you require further information please contact energyinfo@mbie.govt.nz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LRMC $MWh for selected plant & scenario",null,null,null,null,null,null,null,0,{"$f":"VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"BC8+BD8+BE8","v":0},{"$f":"BF8+BG8","v":0},{"$f":"IF(AR8=\"NA\",\"NA\",AR8-SUM(AT8:AZ8))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR8,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ8,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,0,{"$f":"VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK8,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK8,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BS8+BT8+BU8","v":0},{"$f":"BV8+BW8","v":0},{"$f":"IF(BK8=\"NA\",\"NA\",BK8-SUM(BM8:BP8))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK8,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK8,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK8,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK8,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK8,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ8,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"CCGT\")","v":81.677403003905667},{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"Coal\")","v":92.677191639299295},{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"Lig\")","v":117.37761346852324},{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"GasPkr\")","v":173.82168052093508},{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"Solar\")","v":69.671364213475371},null,null,null,null,null,null,null,{"$f":"C39&$D$35","v":"ProposedOther"},{"$f":"D39","v":"yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," @ site",{"$f":"IF($D$28=\"yes\",'LRMC calcs'!$C$62,'LRMC calcs'!$C$60)","v":81.925717715252134},null,"plant no.",1,null,null,null,{"$f":"IF(AQ8>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ8+IF($D$32=\"GWh\",100,15))","v":15},{"$f":"VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"BC9+BD9+BE9","v":0},0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR9,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ9,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ8>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ8+IF($D$32=\"GWh\",100,15))","v":15},{"$f":"VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK9,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK9,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BS9+BT9+BU9","v":0},{"$f":"BV9+BW9","v":0},0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK9,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK9,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK9,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK9,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK9,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ9,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BX8","v":81.677403003905667},{"$f":"BY8","v":92.677191639299295},{"$f":"BZ8","v":117.37761346852324},{"$f":"CA8","v":173.82168052093508},{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"Solar\")","v":69.671364213475371},null,null,null,null,null,null,null,{"$f":"C40&$D$35","v":"GenericOther"},{"$f":"D40","v":"yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," @ HAY",{"$f":"IF($D$28=\"yes\",'LRMC calcs'!$C$63,'LRMC calcs'!$C$61)","v":81.925717715252134},null,"max plants",{"$f":"COUNTA('GEM new plant'!A4:A896)","v":217},null,null,null,{"$f":"IF(AQ9>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ9+IF($D$32=\"GWh\",100,15))","v":30},{"$f":"VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR10,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ10,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ9>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ9+IF($D$32=\"GWh\",100,15))","v":30},{"$f":"VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK10,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK10,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BS10+BT10+BU10","v":0},0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK10,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK10,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK10,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK10,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK10,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ10,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BX9","v":81.677403003905667},{"$f":"BY9","v":92.677191639299295},{"$f":"BZ9","v":117.37761346852324},173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Generic - Lower ProbOther","no"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ10>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ10+IF($D$32=\"GWh\",100,15))","v":45},{"$f":"VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR11,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ11,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ10>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ10+IF($D$32=\"GWh\",100,15))","v":45},{"$f":"VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":53.944385171036124},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK11,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":53.944385171036124},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK11,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK11,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK11,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK11,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK11,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK11,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ11,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Exclude - AbandonedOther","no"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LRMC x Plant",null,null,null,null,null,null,null,{"$f":"IF(AQ11>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ11+IF($D$32=\"GWh\",100,15))","v":60},{"$f":"VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":56.142269357215859},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},56.142269357215859,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":56.142269357215859},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR12,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ12,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ11>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ11+IF($D$32=\"GWh\",100,15))","v":60},{"$f":"VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":56.142269357215859},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK12,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK12,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},56.142269357215859,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK12,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK12,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":56.142269357215859},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK12,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK12,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK12,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ12,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Exclude - OtherOther","no"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel","Name","LRMC","CapX",null,null,null,null,{"$f":"IF(AQ12>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ12+IF($D$32=\"GWh\",100,15))","v":75},{"$f":"VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":56.142269357215859},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},56.142269357215859,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":56.142269357215859},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR13,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ13,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ12>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ12+IF($D$32=\"GWh\",100,15))","v":75},{"$f":"VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":56.142269357215859},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK13,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK13,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},56.142269357215859,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK13,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK13,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":56.142269357215859},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK13,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK13,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK13,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ13,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C36&$E$35","v":"Under ConstructionGeo"},{"$f":"E36","v":"yes"}]
[null,null,"Core Settings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ14,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A114:C114),FALSE)=\"HydRR\",VLOOKUP(AJ14,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A114:C114),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ14,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A114:C114),FALSE))),0,IF(OR(VLOOKUP(AJ14,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A114:C114),FALSE)=\"HydRR\",VLOOKUP(AJ14,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A114:C114),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ14,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A114:C114),FALSE)))","v":"CCGT"},"CCGT1",81.925717715252134,672.625,null,null,null,null,{"$f":"IF(AQ13>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ13+IF($D$32=\"GWh\",100,15))","v":90},{"$f":"VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(AR14=\"NA\",\"NA\",AR14-SUM(AT14:AZ14))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR14,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ14,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ13>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ13+IF($D$32=\"GWh\",100,15))","v":90},{"$f":"VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK14,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK14,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK14,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK14,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK14,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK14,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK14,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ14,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C37&$E$35","v":"Fully ConsentedGeo"},{"$f":"E37","v":"yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ15,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A146:C146),FALSE)=\"HydRR\",VLOOKUP(AJ15,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A146:C146),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ15,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A146:C146),FALSE))),0,IF(OR(VLOOKUP(AJ15,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A146:C146),FALSE)=\"HydRR\",VLOOKUP(AJ15,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A146:C146),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ15,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A146:C146),FALSE)))","v":"CCGT"},"CCGT2",82.179828857823054,684.5,null,null,null,null,{"$f":"IF(AQ14>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ14+IF($D$32=\"GWh\",100,15))","v":105},{"$f":"VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR15,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ15,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ14>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ14+IF($D$32=\"GWh\",100,15))","v":105},{"$f":"VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK15,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK15,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK15,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK15,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK15,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK15,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK15,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ15,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C38&$E$35","v":"Applied for ConsentGeo"},{"$f":"E38","v":"yes"}]
[null,null,"Fuel & carbon cost assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ16,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A144:C144),FALSE)=\"HydRR\",VLOOKUP(AJ16,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A144:C144),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ16,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A144:C144),FALSE))),0,IF(OR(VLOOKUP(AJ16,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A144:C144),FALSE)=\"HydRR\",VLOOKUP(AJ16,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A144:C144),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ16,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A144:C144),FALSE)))","v":"CCGT"},"CCGT3",82.345534526021254,684.5,null,null,null,null,{"$f":"IF(AQ15>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ15+IF($D$32=\"GWh\",100,15))","v":120},{"$f":"VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR16,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ16,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ15>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ15+IF($D$32=\"GWh\",100,15))","v":120},{"$f":"VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK16,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK16,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK16,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK16,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK16,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK16,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK16,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ16,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C39&$E$35","v":"ProposedGeo"},{"$f":"E39","v":"yes"}]
[null,null,"Gas ($/GJ excl CO2)",6.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ17,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A141:C141),FALSE)=\"HydRR\",VLOOKUP(AJ17,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A141:C141),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ17,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A141:C141),FALSE))),0,IF(OR(VLOOKUP(AJ17,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A141:C141),FALSE)=\"HydRR\",VLOOKUP(AJ17,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A141:C141),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ17,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A141:C141),FALSE)))","v":"CCGT"},"CCGT4",82.239312943842904,684.5,null,null,null,null,{"$f":"IF(AQ16>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ16+IF($D$32=\"GWh\",100,15))","v":135},{"$f":"VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR17,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ17,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ16>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ16+IF($D$32=\"GWh\",100,15))","v":135},{"$f":"VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK17,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK17,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BS17+BT17+BU17","v":0},0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK17,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK17,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK17,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK17,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK17,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ17,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C40&$E$35","v":"GenericGeo"},{"$f":"E40","v":"yes"}]
[null,null,"Coal ($/GJ excl CO2)",5.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ18,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A143:C143),FALSE)=\"HydRR\",VLOOKUP(AJ18,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A143:C143),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ18,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A143:C143),FALSE))),0,IF(OR(VLOOKUP(AJ18,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A143:C143),FALSE)=\"HydRR\",VLOOKUP(AJ18,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A143:C143),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ18,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A143:C143),FALSE)))","v":"CCGT"},"OtahuC",81.677403003905667,568,null,null,null,null,{"$f":"IF(AQ17>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ17+IF($D$32=\"GWh\",100,15))","v":150},{"$f":"VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR18,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ18,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ17>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ17+IF($D$32=\"GWh\",100,15))","v":150},{"$f":"VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK18,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK18,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK18,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK18,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK18,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK18,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK18,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ18,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Generic - Lower ProbGeo","no"]
[null,null,"Lignite ($/GJ excl CO2)",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ19,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A138:C138),FALSE)=\"HydRR\",VLOOKUP(AJ19,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A138:C138),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ19,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A138:C138),FALSE))),0,IF(OR(VLOOKUP(AJ19,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A138:C138),FALSE)=\"HydRR\",VLOOKUP(AJ19,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A138:C138),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ19,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A138:C138),FALSE)))","v":"CCGT"},"PropCCGT1",93.646300356228494,312.81117647058824,null,null,null,null,{"$f":"IF(AQ18>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ18+IF($D$32=\"GWh\",100,15))","v":165},{"$f":"VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR19,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ19,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ18>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ18+IF($D$32=\"GWh\",100,15))","v":165},{"$f":"VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK19,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK19,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK19,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK19,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK19,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK19,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK19,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ19,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Exclude - AbandonedGeo","no"]
[null,null,"Diesel ($/GJ excl CO2)",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ20,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A142:C142),FALSE)=\"HydRR\",VLOOKUP(AJ20,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A142:C142),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ20,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A142:C142),FALSE))),0,IF(OR(VLOOKUP(AJ20,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A142:C142),FALSE)=\"HydRR\",VLOOKUP(AJ20,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A142:C142),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ20,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A142:C142),FALSE)))","v":"CCGT"},"Rodney1",90.077724559398646,357.65600000000001,null,null,null,null,{"$f":"IF(AQ19>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ19+IF($D$32=\"GWh\",100,15))","v":180},{"$f":"VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR20,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ20,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ19>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ19+IF($D$32=\"GWh\",100,15))","v":180},{"$f":"VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK20,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK20,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK20,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK20,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK20,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK20,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK20,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ20,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Exclude - OtherGeo","no"]
[null,null,"Carbon ($/tonne CO2)",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ21,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A137:C137),FALSE)=\"HydRR\",VLOOKUP(AJ21,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A137:C137),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ21,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A137:C137),FALSE))),0,IF(OR(VLOOKUP(AJ21,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A137:C137),FALSE)=\"HydRR\",VLOOKUP(AJ21,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A137:C137),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ21,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A137:C137),FALSE)))","v":"CCGT"},"Rodney2",90.077724559398646,357.65600000000001,null,null,null,null,{"$f":"IF(AQ20>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ20+IF($D$32=\"GWh\",100,15))","v":195},{"$f":"VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR21,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ21,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ20>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ20+IF($D$32=\"GWh\",100,15))","v":195},{"$f":"VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK21,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK21,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK21,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK21,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK21,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK21,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK21,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ21,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C36&$F$35","v":"Under ConstructionWind"},{"$f":"F36","v":"yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ22,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A140:C140),FALSE)=\"HydRR\",VLOOKUP(AJ22,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A140:C140),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ22,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A140:C140),FALSE))),0,IF(OR(VLOOKUP(AJ22,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A140:C140),FALSE)=\"HydRR\",VLOOKUP(AJ22,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A140:C140),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ22,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A140:C140),FALSE)))","v":"Coal"},"ASCG1",112.49506519486206,2056.3030400000002,null,null,null,null,{"$f":"IF(AQ21>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ21+IF($D$32=\"GWh\",100,15))","v":210},{"$f":"VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR22,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ22,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ21>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ21+IF($D$32=\"GWh\",100,15))","v":210},{"$f":"VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK22,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK22,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK22,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK22,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK22,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK22,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK22,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ22,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C37&$F$35","v":"Fully ConsentedWind"},{"$f":"F37","v":"yes"}]
[null,null,"Capital cost assumptions",null,null,null,"Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ23,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A115:C115),FALSE)=\"HydRR\",VLOOKUP(AJ23,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A115:C115),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ23,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A115:C115),FALSE))),0,IF(OR(VLOOKUP(AJ23,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A115:C115),FALSE)=\"HydRR\",VLOOKUP(AJ23,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A115:C115),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ23,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A115:C115),FALSE)))","v":"Coal"},"ASCG2",92.677191639299295,1258.00704,null,null,null,null,{"$f":"IF(AQ22>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ22+IF($D$32=\"GWh\",100,15))","v":225},{"$f":"VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR23,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ23,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ22>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ22+IF($D$32=\"GWh\",100,15))","v":225},{"$f":"VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":57.51395516391954},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK23,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":57.51395516391954},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK23,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK23,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK23,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK23,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK23,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK23,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ23,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C38&$F$35","v":"Applied for ConsentWind"},{"$f":"F38","v":"yes"}]
[null,null,"Wind Cost Scalar",1,null,null,"All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ24,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A116:C116),FALSE)=\"HydRR\",VLOOKUP(AJ24,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A116:C116),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ24,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A116:C116),FALSE))),0,IF(OR(VLOOKUP(AJ24,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A116:C116),FALSE)=\"HydRR\",VLOOKUP(AJ24,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A116:C116),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ24,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A116:C116),FALSE)))","v":"Coal"},"ASCG3",103.79845463601522,1258.00704,null,null,null,null,{"$f":"IF(AQ23>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ23+IF($D$32=\"GWh\",100,15))","v":240},{"$f":"VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":58.178446440363423},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},58.178446440363423,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":58.178446440363423},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR24,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ24,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ23>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ23+IF($D$32=\"GWh\",100,15))","v":240},{"$f":"VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":58.178446440363423},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK24,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK24,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},58.178446440363423,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK24,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK24,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":58.178446440363423},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK24,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK24,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK24,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ24,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C39&$F$35","v":"ProposedWind"},{"$f":"F39","v":"yes"}]
[null,null,"Geoth Cost Scalar",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ25,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A74:C74),FALSE)=\"HydRR\",VLOOKUP(AJ25,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A74:C74),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ25,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A74:C74),FALSE))),0,IF(OR(VLOOKUP(AJ25,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A74:C74),FALSE)=\"HydRR\",VLOOKUP(AJ25,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A74:C74),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ25,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A74:C74),FALSE)))","v":"Coal"},"ASCG4",103.03009202938009,1258.00704,null,null,null,null,{"$f":"IF(AQ24>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ24+IF($D$32=\"GWh\",100,15))","v":255},{"$f":"VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":58.178446440363423},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},58.178446440363423,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":58.178446440363423},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR25,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ25,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ24>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ24+IF($D$32=\"GWh\",100,15))","v":255},{"$f":"VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":58.178446440363423},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK25,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK25,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},58.178446440363423,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK25,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK25,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":58.178446440363423},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK25,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK25,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK25,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ25,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,{"$f":"C40&$F$35","v":"GenericWind"},{"$f":"F40","v":"yes"}]
[null,null,"Oth Tech Cost Scalar",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ26,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A157:C157),FALSE)=\"HydRR\",VLOOKUP(AJ26,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A157:C157),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ26,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A157:C157),FALSE))),0,IF(OR(VLOOKUP(AJ26,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A157:C157),FALSE)=\"HydRR\",VLOOKUP(AJ26,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A157:C157),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ26,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A157:C157),FALSE)))","v":"Coal"},"ASCG5",92.677191639299295,1258.00704,null,null,null,null,{"$f":"IF(AQ25>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ25+IF($D$32=\"GWh\",100,15))","v":270},{"$f":"VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR26,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ26,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ25>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ25+IF($D$32=\"GWh\",100,15))","v":270},{"$f":"VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK26,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK26,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK26,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK26,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK26,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK26,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK26,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ26,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Generic - Lower ProbWind","no"]
[null,null,"Post-tax real discount rate",4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ27,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A76:C76),FALSE)=\"HydRR\",VLOOKUP(AJ27,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A76:C76),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ27,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A76:C76),FALSE))),0,IF(OR(VLOOKUP(AJ27,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A76:C76),FALSE)=\"HydRR\",VLOOKUP(AJ27,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A76:C76),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ27,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A76:C76),FALSE)))","v":"Coal"},"ASCG6",115.08680492643522,1258.00704,null,null,null,null,{"$f":"IF(AQ26>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ26+IF($D$32=\"GWh\",100,15))","v":285},{"$f":"VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR27,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ27,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ26>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ26+IF($D$32=\"GWh\",100,15))","v":285},{"$f":"VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK27,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK27,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK27,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK27,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK27,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK27,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK27,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ27,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Exclude - AbandonedWind","no"]
[null,null,"GWAP/TWAP Adjust","yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ28,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A77:C77),FALSE)=\"HydRR\",VLOOKUP(AJ28,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A77:C77),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ28,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A77:C77),FALSE))),0,IF(OR(VLOOKUP(AJ28,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A77:C77),FALSE)=\"HydRR\",VLOOKUP(AJ28,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A77:C77),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ28,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A77:C77),FALSE)))","v":"Coal"},"HuntRs1",313.11584549095204,208.60273975500417,null,null,null,null,{"$f":"IF(AQ27>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ27+IF($D$32=\"GWh\",100,15))","v":300},{"$f":"VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR28,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ28,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ27>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ27+IF($D$32=\"GWh\",100,15))","v":300},{"$f":"VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK28,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK28,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK28,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK28,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK28,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK28,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK28,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ28,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Exclude - OtherWind","no"]
[null,null,"HVDC Charge Scalar",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ29,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A193:C193),FALSE)=\"HydRR\",VLOOKUP(AJ29,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A193:C193),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ29,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A193:C193),FALSE))),0,IF(OR(VLOOKUP(AJ29,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A193:C193),FALSE)=\"HydRR\",VLOOKUP(AJ29,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A193:C193),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ29,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A193:C193),FALSE)))","v":"Coal"},"HuntRs2",313.11584549095204,208.60273975500417,null,null,null,null,{"$f":"IF(AQ28>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ28+IF($D$32=\"GWh\",100,15))","v":315},{"$f":"VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR29,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ29,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ28>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ28+IF($D$32=\"GWh\",100,15))","v":315},{"$f":"VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK29,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK29,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK29,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK29,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK29,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK29,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK29,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ29,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371,null,null,null,null,null,null,null,"Fully ConsentedOther","yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ30,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A78:C78),FALSE)=\"HydRR\",VLOOKUP(AJ30,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A78:C78),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ30,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A78:C78),FALSE))),0,IF(OR(VLOOKUP(AJ30,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A78:C78),FALSE)=\"HydRR\",VLOOKUP(AJ30,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A78:C78),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ30,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A78:C78),FALSE)))","v":"Coal"},"HuntRs3",294.76625808424996,0.23499999999999999,null,null,null,null,{"$f":"IF(AQ29>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ29+IF($D$32=\"GWh\",100,15))","v":330},{"$f":"VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR30,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ30,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ29>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ29+IF($D$32=\"GWh\",100,15))","v":330},{"$f":"VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK30,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK30,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK30,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK30,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK30,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK30,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK30,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ30,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Other chart viewing options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ31,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A73:C73),FALSE)=\"HydRR\",VLOOKUP(AJ31,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A73:C73),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ31,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A73:C73),FALSE))),0,IF(OR(VLOOKUP(AJ31,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A73:C73),FALSE)=\"HydRR\",VLOOKUP(AJ31,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A73:C73),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ31,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A73:C73),FALSE)))","v":"Coal"},"HuntRs4",294.76625808424996,0.23499999999999999,null,null,null,null,{"$f":"IF(AQ30>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ30+IF($D$32=\"GWh\",100,15))","v":345},{"$f":"VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR31,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ31,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ30>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ30+IF($D$32=\"GWh\",100,15))","v":345},{"$f":"VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK31,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK31,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK31,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK31,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK31,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK31,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK31,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ31,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"MW / net MW / GWh","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ32,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A75:C75),FALSE)=\"HydRR\",VLOOKUP(AJ32,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A75:C75),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ32,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A75:C75),FALSE))),0,IF(OR(VLOOKUP(AJ32,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A75:C75),FALSE)=\"HydRR\",VLOOKUP(AJ32,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A75:C75),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ32,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A75:C75),FALSE)))","v":"Coal"},"IGCCG1",137.51986697211825,3416.9576470588236,null,null,null,null,{"$f":"IF(AQ31>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ31+IF($D$32=\"GWh\",100,15))","v":360},{"$f":"VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR32,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ32,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ31>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ31+IF($D$32=\"GWh\",100,15))","v":360},{"$f":"VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK32,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK32,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK32,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK32,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK32,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK32,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK32,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ32,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Site/Haywards price:","Haywards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ33,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A199:C199),FALSE)=\"HydRR\",VLOOKUP(AJ33,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A199:C199),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ33,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A199:C199),FALSE))),0,IF(OR(VLOOKUP(AJ33,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A199:C199),FALSE)=\"HydRR\",VLOOKUP(AJ33,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A199:C199),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ33,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A199:C199),FALSE)))","v":"Coal"},"IGCCG2",127.69701933125268,3416.9576470588236,null,null,null,null,{"$f":"IF(AQ32>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ32+IF($D$32=\"GWh\",100,15))","v":375},{"$f":"VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR33,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ33,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ32>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ32+IF($D$32=\"GWh\",100,15))","v":375},{"$f":"VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK33,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK33,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK33,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK33,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK33,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK33,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK33,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ33,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ34,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A132:C132),FALSE)=\"HydRR\",VLOOKUP(AJ34,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A132:C132),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ34,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A132:C132),FALSE))),0,IF(OR(VLOOKUP(AJ34,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A132:C132),FALSE)=\"HydRR\",VLOOKUP(AJ34,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A132:C132),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ34,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A132:C132),FALSE)))","v":"Coal"},"IGCCG3",143.02066165100302,3416.9576470588236,null,null,null,null,{"$f":"IF(AQ33>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ33+IF($D$32=\"GWh\",100,15))","v":390},{"$f":"VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR34,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ34,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ33>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ33+IF($D$32=\"GWh\",100,15))","v":390},{"$f":"VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK34,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK34,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK34,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK34,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK34,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK34,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK34,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ34,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Resource Selection","Other","Geo","Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ35,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A119:C119),FALSE)=\"HydRR\",VLOOKUP(AJ35,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A119:C119),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ35,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A119:C119),FALSE))),0,IF(OR(VLOOKUP(AJ35,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A119:C119),FALSE)=\"HydRR\",VLOOKUP(AJ35,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A119:C119),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ35,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A119:C119),FALSE)))","v":"Coal"},"IGCCG4",140.38457490079705,3416.9576470588236,null,null,null,null,{"$f":"IF(AQ34>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ34+IF($D$32=\"GWh\",100,15))","v":405},{"$f":"VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR35,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ35,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ34>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ34+IF($D$32=\"GWh\",100,15))","v":405},{"$f":"VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK35,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK35,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK35,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK35,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK35,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK35,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK35,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ35,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Under Construction","yes","yes","yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ36,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A200:C200),FALSE)=\"HydRR\",VLOOKUP(AJ36,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A200:C200),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ36,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A200:C200),FALSE))),0,IF(OR(VLOOKUP(AJ36,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A200:C200),FALSE)=\"HydRR\",VLOOKUP(AJ36,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A200:C200),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ36,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A200:C200),FALSE)))","v":"Coal"},"IGCCG5",127.69701933125268,3416.9576470588236,null,null,null,null,{"$f":"IF(AQ35>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ35+IF($D$32=\"GWh\",100,15))","v":420},{"$f":"VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR36,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ36,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ35>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ35+IF($D$32=\"GWh\",100,15))","v":420},{"$f":"VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK36,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK36,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK36,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK36,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK36,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK36,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK36,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ36,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Fully Consented","yes","yes","yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ37,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A189:C189),FALSE)=\"HydRR\",VLOOKUP(AJ37,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A189:C189),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ37,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A189:C189),FALSE))),0,IF(OR(VLOOKUP(AJ37,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A189:C189),FALSE)=\"HydRR\",VLOOKUP(AJ37,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A189:C189),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ37,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A189:C189),FALSE)))","v":"Coal"},"IGCCG6",156.81255707003928,3416.9576470588236,null,null,null,null,{"$f":"IF(AQ36>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ36+IF($D$32=\"GWh\",100,15))","v":435},{"$f":"VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR37,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ37,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ36>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ36+IF($D$32=\"GWh\",100,15))","v":435},{"$f":"VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK37,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK37,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK37,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK37,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK37,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK37,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK37,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ37,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Applied for Consent","yes","yes","yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ38,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A206:C206),FALSE)=\"HydRR\",VLOOKUP(AJ38,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A206:C206),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ38,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A206:C206),FALSE))),0,IF(OR(VLOOKUP(AJ38,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A206:C206),FALSE)=\"HydRR\",VLOOKUP(AJ38,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A206:C206),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ38,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A206:C206),FALSE)))","v":"Coal_CCS"},"ASCCCSG1",151.94195433572958,160.41039999999998,null,null,null,null,{"$f":"IF(AQ37>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ37+IF($D$32=\"GWh\",100,15))","v":450},{"$f":"VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR38,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ38,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ37>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ37+IF($D$32=\"GWh\",100,15))","v":450},{"$f":"VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK38,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK38,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK38,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK38,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK38,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK38,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK38,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ38,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Proposed","yes","yes","yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ39,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A183:C183),FALSE)=\"HydRR\",VLOOKUP(AJ39,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A183:C183),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ39,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A183:C183),FALSE))),0,IF(OR(VLOOKUP(AJ39,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A183:C183),FALSE)=\"HydRR\",VLOOKUP(AJ39,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A183:C183),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ39,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A183:C183),FALSE)))","v":"Coal_CCS"},"ASCCCSG2",159.38717446234216,1476.6115199999999,null,null,null,null,{"$f":"IF(AQ38>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ38+IF($D$32=\"GWh\",100,15))","v":465},{"$f":"VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR39,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ39,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ38>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ38+IF($D$32=\"GWh\",100,15))","v":465},{"$f":"VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK39,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK39,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK39,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK39,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK39,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK39,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK39,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ39,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Generic","yes","yes","yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ40,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A120:C120),FALSE)=\"HydRR\",VLOOKUP(AJ40,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A120:C120),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ40,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A120:C120),FALSE))),0,IF(OR(VLOOKUP(AJ40,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A120:C120),FALSE)=\"HydRR\",VLOOKUP(AJ40,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A120:C120),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ40,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A120:C120),FALSE)))","v":"Coal_CCS"},"IGCCCCSG1",145.47192580667965,683.94117647058818,null,null,null,null,{"$f":"IF(AQ39>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ39+IF($D$32=\"GWh\",100,15))","v":480},{"$f":"VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,{"$f":"BF40+BG40","v":0},0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR40,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ40,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ39>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ39+IF($D$32=\"GWh\",100,15))","v":480},{"$f":"VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK40,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK40,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK40,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK40,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK40,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK40,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK40,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ40,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ41,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A191:C191),FALSE)=\"HydRR\",VLOOKUP(AJ41,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A191:C191),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ41,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A191:C191),FALSE))),0,IF(OR(VLOOKUP(AJ41,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A191:C191),FALSE)=\"HydRR\",VLOOKUP(AJ41,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A191:C191),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ41,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A191:C191),FALSE)))","v":"Coal_CCS"},"IGCCCCSG2",202.02131739127529,3807.6039705882354,null,null,null,null,{"$f":"IF(AQ40>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ40+IF($D$32=\"GWh\",100,15))","v":495},{"$f":"VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR41,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ41,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ40>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ40+IF($D$32=\"GWh\",100,15))","v":495},{"$f":"VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK41,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK41,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK41,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK41,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK41,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK41,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK41,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ41,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,"Historic averages over last:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ42,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A205:C205),FALSE)=\"HydRR\",VLOOKUP(AJ42,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A205:C205),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ42,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A205:C205),FALSE))),0,IF(OR(VLOOKUP(AJ42,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A205:C205),FALSE)=\"HydRR\",VLOOKUP(AJ42,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A205:C205),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ42,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A205:C205),FALSE)))","v":"DslPkr"},"OCGTDSL1",8036.1318152335371,10079.39705882353,null,null,null,null,{"$f":"IF(AQ41>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ41+IF($D$32=\"GWh\",100,15))","v":510},{"$f":"VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR42,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ42,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ41>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ41+IF($D$32=\"GWh\",100,15))","v":510},{"$f":"VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK42,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK42,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK42,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK42,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK42,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK42,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK42,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ42,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"Exchange Rate",null,null,"5 years","2 years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ43,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A208:C208),FALSE)=\"HydRR\",VLOOKUP(AJ43,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A208:C208),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ43,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A208:C208),FALSE))),0,IF(OR(VLOOKUP(AJ43,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A208:C208),FALSE)=\"HydRR\",VLOOKUP(AJ43,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A208:C208),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ43,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A208:C208),FALSE)))","v":"DslPkr"},"OCGTDSL2",8407.6242131622039,20148.794117647059,null,null,null,null,{"$f":"IF(AQ42>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ42+IF($D$32=\"GWh\",100,15))","v":525},{"$f":"VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR43,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ43,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ42>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ42+IF($D$32=\"GWh\",100,15))","v":525},{"$f":"VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK43,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK43,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK43,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK43,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK43,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK43,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK43,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ43,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"USA",0.68,null,0.68,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ44,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A194:C194),FALSE)=\"HydRR\",VLOOKUP(AJ44,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A194:C194),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ44,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A194:C194),FALSE))),0,IF(OR(VLOOKUP(AJ44,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A194:C194),FALSE)=\"HydRR\",VLOOKUP(AJ44,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A194:C194),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ44,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A194:C194),FALSE)))","v":"DslPkr"},"OCGTDSL3",8996.1579080835581,20148.794117647059,null,null,null,null,{"$f":"IF(AQ43>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ43+IF($D$32=\"GWh\",100,15))","v":540},{"$f":"VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR44,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ44,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ43>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ43+IF($D$32=\"GWh\",100,15))","v":540},{"$f":"VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK44,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK44,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK44,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK44,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK44,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK44,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK44,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ44,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"EURO",0.6,null,0.6,0.57999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ45,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A177:C177),FALSE)=\"HydRR\",VLOOKUP(AJ45,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A177:C177),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ45,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A177:C177),FALSE))),0,IF(OR(VLOOKUP(AJ45,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A177:C177),FALSE)=\"HydRR\",VLOOKUP(AJ45,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A177:C177),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ45,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A177:C177),FALSE)))","v":"DslPkr"},"OCGTDSL4",8603.978179779584,20148.794117647059,null,null,null,null,{"$f":"IF(AQ44>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ44+IF($D$32=\"GWh\",100,15))","v":555},{"$f":"VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR45,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ45,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ44>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ44+IF($D$32=\"GWh\",100,15))","v":555},{"$f":"VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.237203249918693},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK45,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.237203249918693},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK45,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK45,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK45,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK45,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK45,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK45,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ45,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,"YEN",75,null,75,71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ46,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A188:C188),FALSE)=\"HydRR\",VLOOKUP(AJ46,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A188:C188),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ46,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A188:C188),FALSE))),0,IF(OR(VLOOKUP(AJ46,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A188:C188),FALSE)=\"HydRR\",VLOOKUP(AJ46,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A188:C188),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ46,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A188:C188),FALSE)))","v":"DslRecip"},"Belfast",473.68747385582975,26.007000000000001,null,null,null,null,{"$f":"IF(AQ45>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ45+IF($D$32=\"GWh\",100,15))","v":570},{"$f":"VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR46,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ46,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ45>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ45+IF($D$32=\"GWh\",100,15))","v":570},{"$f":"VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK46,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK46,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK46,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK46,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK46,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK46,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK46,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ46,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ47,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A204:C204),FALSE)=\"HydRR\",VLOOKUP(AJ47,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A204:C204),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ47,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A204:C204),FALSE))),0,IF(OR(VLOOKUP(AJ47,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A204:C204),FALSE)=\"HydRR\",VLOOKUP(AJ47,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A204:C204),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ47,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A204:C204),FALSE)))","v":"DslRecip"},"Bromley",473.68747385582975,26.007000000000001,null,null,null,null,{"$f":"IF(AQ46>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ46+IF($D$32=\"GWh\",100,15))","v":585},{"$f":"VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR47,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ47,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ46>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ46+IF($D$32=\"GWh\",100,15))","v":585},{"$f":"VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK47,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK47,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK47,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK47,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK47,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK47,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK47,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ47,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ48,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A209:C209),FALSE)=\"HydRR\",VLOOKUP(AJ48,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A209:C209),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ48,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A209:C209),FALSE))),0,IF(OR(VLOOKUP(AJ48,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A209:C209),FALSE)=\"HydRR\",VLOOKUP(AJ48,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A209:C209),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ48,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A209:C209),FALSE)))","v":"DslRecip"},"RecDieselG1",504.1802059852821,20.48,null,null,null,null,{"$f":"IF(AQ47>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ47+IF($D$32=\"GWh\",100,15))","v":600},{"$f":"VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR48,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ48,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ47>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ47+IF($D$32=\"GWh\",100,15))","v":600},{"$f":"VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK48,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK48,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK48,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK48,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK48,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK48,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK48,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ48,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ49,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A192:C192),FALSE)=\"HydRR\",VLOOKUP(AJ49,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A192:C192),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ49,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A192:C192),FALSE))),0,IF(OR(VLOOKUP(AJ49,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A192:C192),FALSE)=\"HydRR\",VLOOKUP(AJ49,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A192:C192),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ49,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A192:C192),FALSE)))","v":"DslRecip"},"PropDiesel1",400.82147105049148,20.280200000000001,null,null,null,null,{"$f":"IF(AQ48>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ48+IF($D$32=\"GWh\",100,15))","v":615},{"$f":"VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR49,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ49,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ48>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ48+IF($D$32=\"GWh\",100,15))","v":615},{"$f":"VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK49,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK49,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK49,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK49,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK49,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK49,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK49,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ49,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ50,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A187:C187),FALSE)=\"HydRR\",VLOOKUP(AJ50,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A187:C187),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ50,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A187:C187),FALSE))),0,IF(OR(VLOOKUP(AJ50,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A187:C187),FALSE)=\"HydRR\",VLOOKUP(AJ50,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A187:C187),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ50,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A187:C187),FALSE)))","v":"DslRecip"},"RecDieselG2",423.99232211636058,20.48,null,null,null,null,{"$f":"IF(AQ49>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ49+IF($D$32=\"GWh\",100,15))","v":630},{"$f":"VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR50,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ50,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ49>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ49+IF($D$32=\"GWh\",100,15))","v":630},{"$f":"VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK50,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK50,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK50,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK50,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK50,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK50,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK50,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ50,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ51,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A217:C217),FALSE)=\"HydRR\",VLOOKUP(AJ51,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A217:C217),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ51,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A217:C217),FALSE))),0,IF(OR(VLOOKUP(AJ51,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A217:C217),FALSE)=\"HydRR\",VLOOKUP(AJ51,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A217:C217),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ51,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A217:C217),FALSE)))","v":"DslRecip"},"RecBiogasG1",572.94860838588829,19.785,null,null,null,null,{"$f":"IF(AQ50>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ50+IF($D$32=\"GWh\",100,15))","v":645},{"$f":"VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR51,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ51,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ50>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ50+IF($D$32=\"GWh\",100,15))","v":645},{"$f":"VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK51,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK51,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK51,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK51,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK51,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK51,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK51,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ51,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ52,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A175:C175),FALSE)=\"HydRR\",VLOOKUP(AJ52,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A175:C175),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ52,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A175:C175),FALSE))),0,IF(OR(VLOOKUP(AJ52,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A175:C175),FALSE)=\"HydRR\",VLOOKUP(AJ52,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A175:C175),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ52,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A175:C175),FALSE)))","v":"DslRecip"},"RecDieselG3",440.95201500101501,20.48,null,null,null,null,{"$f":"IF(AQ51>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ51+IF($D$32=\"GWh\",100,15))","v":660},{"$f":"VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR52,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ52,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ51>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ51+IF($D$32=\"GWh\",100,15))","v":660},{"$f":"VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK52,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK52,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK52,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK52,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK52,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK52,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK52,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ52,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ53,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A185:C185),FALSE)=\"HydRR\",VLOOKUP(AJ53,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A185:C185),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ53,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A185:C185),FALSE))),0,IF(OR(VLOOKUP(AJ53,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A185:C185),FALSE)=\"HydRR\",VLOOKUP(AJ53,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A185:C185),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ53,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A185:C185),FALSE)))","v":"DslRecip"},"RecBiogasG2",518.38207425389885,19.785,null,null,null,null,{"$f":"IF(AQ52>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ52+IF($D$32=\"GWh\",100,15))","v":675},{"$f":"VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR53,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ53,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ52>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ52+IF($D$32=\"GWh\",100,15))","v":675},{"$f":"VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK53,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK53,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK53,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK53,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK53,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK53,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK53,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ53,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ54,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A3:C3),FALSE)=\"HydRR\",VLOOKUP(AJ54,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A3:C3),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ54,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A3:C3),FALSE))),0,IF(OR(VLOOKUP(AJ54,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A3:C3),FALSE)=\"HydRR\",VLOOKUP(AJ54,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A3:C3),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ54,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A3:C3),FALSE)))","v":"DslRecip"},"RecDieselG4",440.95201500101501,20.48,null,null,null,null,{"$f":"IF(AQ53>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ53+IF($D$32=\"GWh\",100,15))","v":690},{"$f":"VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR54,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ54,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ53>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ53+IF($D$32=\"GWh\",100,15))","v":690},{"$f":"VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK54,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK54,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK54,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK54,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK54,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK54,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK54,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ54,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ55,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A113:C113),FALSE)=\"HydRR\",VLOOKUP(AJ55,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A113:C113),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ55,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A113:C113),FALSE))),0,IF(OR(VLOOKUP(AJ55,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A113:C113),FALSE)=\"HydRR\",VLOOKUP(AJ55,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A113:C113),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ55,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A113:C113),FALSE)))","v":"DslRecip"},"RecDieselG5",393.70715625090622,20.48,null,null,null,null,{"$f":"IF(AQ54>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ54+IF($D$32=\"GWh\",100,15))","v":705},{"$f":"VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR55,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ55,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ54>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ54+IF($D$32=\"GWh\",100,15))","v":705},{"$f":"VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK55,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK55,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK55,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK55,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK55,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK55,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK55,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ55,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ56,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A201:C201),FALSE)=\"HydRR\",VLOOKUP(AJ56,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A201:C201),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ56,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A201:C201),FALSE))),0,IF(OR(VLOOKUP(AJ56,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A201:C201),FALSE)=\"HydRR\",VLOOKUP(AJ56,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A201:C201),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ56,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A201:C201),FALSE)))","v":"DslRecip"},"RecDieselG6",504.1802059852821,20.48,null,null,null,null,{"$f":"IF(AQ55>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ55+IF($D$32=\"GWh\",100,15))","v":720},{"$f":"VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR56,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ56,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ55>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ55+IF($D$32=\"GWh\",100,15))","v":720},{"$f":"VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK56,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK56,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK56,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK56,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK56,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK56,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK56,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ56,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ57,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A7:C7),FALSE)=\"HydRR\",VLOOKUP(AJ57,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A7:C7),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ57,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A7:C7),FALSE))),0,IF(OR(VLOOKUP(AJ57,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A7:C7),FALSE)=\"HydRR\",VLOOKUP(AJ57,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A7:C7),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ57,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A7:C7),FALSE)))","v":"DslRecip"},"RecDieselG7",456.16304351049325,20.48,null,null,null,null,{"$f":"IF(AQ56>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ56+IF($D$32=\"GWh\",100,15))","v":735},{"$f":"VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR57,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ57,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ56>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ56+IF($D$32=\"GWh\",100,15))","v":735},{"$f":"VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK57,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK57,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK57,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK57,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK57,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK57,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK57,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ57,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ58,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A4:C4),FALSE)=\"HydRR\",VLOOKUP(AJ58,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A4:C4),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ58,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A4:C4),FALSE))),0,IF(OR(VLOOKUP(AJ58,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A4:C4),FALSE)=\"HydRR\",VLOOKUP(AJ58,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A4:C4),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ58,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A4:C4),FALSE)))","v":"DSR"},"DSRakld1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ57>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ57+IF($D$32=\"GWh\",100,15))","v":750},{"$f":"VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR58,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ58,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ57>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ57+IF($D$32=\"GWh\",100,15))","v":750},{"$f":"VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK58,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK58,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK58,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK58,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK58,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK58,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK58,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ58,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ59,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A213:C213),FALSE)=\"HydRR\",VLOOKUP(AJ59,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A213:C213),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ59,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A213:C213),FALSE))),0,IF(OR(VLOOKUP(AJ59,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A213:C213),FALSE)=\"HydRR\",VLOOKUP(AJ59,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A213:C213),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ59,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A213:C213),FALSE)))","v":"DSR"},"DSRakld2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ58>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ58+IF($D$32=\"GWh\",100,15))","v":765},{"$f":"VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR59,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ59,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ58>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ58+IF($D$32=\"GWh\",100,15))","v":765},{"$f":"VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK59,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK59,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK59,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK59,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK59,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK59,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK59,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ59,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ60,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A176:C176),FALSE)=\"HydRR\",VLOOKUP(AJ60,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A176:C176),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ60,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A176:C176),FALSE))),0,IF(OR(VLOOKUP(AJ60,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A176:C176),FALSE)=\"HydRR\",VLOOKUP(AJ60,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A176:C176),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ60,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A176:C176),FALSE)))","v":"DSR"},"DSRbopy1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ59>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ59+IF($D$32=\"GWh\",100,15))","v":780},{"$f":"VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR60,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ60,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ59>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ59+IF($D$32=\"GWh\",100,15))","v":780},{"$f":"VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK60,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK60,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK60,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK60,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK60,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK60,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK60,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ60,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ61,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A6:C6),FALSE)=\"HydRR\",VLOOKUP(AJ61,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A6:C6),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ61,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A6:C6),FALSE))),0,IF(OR(VLOOKUP(AJ61,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A6:C6),FALSE)=\"HydRR\",VLOOKUP(AJ61,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A6:C6),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ61,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A6:C6),FALSE)))","v":"DSR"},"DSRbopy2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ60>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ60+IF($D$32=\"GWh\",100,15))","v":795},{"$f":"VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR61,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ61,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ60>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ60+IF($D$32=\"GWh\",100,15))","v":795},{"$f":"VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK61,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK61,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK61,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK61,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK61,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK61,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK61,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ61,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ62,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A117:C117),FALSE)=\"HydRR\",VLOOKUP(AJ62,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A117:C117),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ62,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A117:C117),FALSE))),0,IF(OR(VLOOKUP(AJ62,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A117:C117),FALSE)=\"HydRR\",VLOOKUP(AJ62,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A117:C117),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ62,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A117:C117),FALSE)))","v":"DSR"},"DSRbtpe1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ61>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ61+IF($D$32=\"GWh\",100,15))","v":810},{"$f":"VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR62,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ62,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ61>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ61+IF($D$32=\"GWh\",100,15))","v":810},{"$f":"VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK62,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK62,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK62,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK62,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK62,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK62,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK62,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ62,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ63,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A5:C5),FALSE)=\"HydRR\",VLOOKUP(AJ63,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A5:C5),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ63,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A5:C5),FALSE))),0,IF(OR(VLOOKUP(AJ63,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A5:C5),FALSE)=\"HydRR\",VLOOKUP(AJ63,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A5:C5),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ63,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A5:C5),FALSE)))","v":"DSR"},"DSRbtpe2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ62>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ62+IF($D$32=\"GWh\",100,15))","v":825},{"$f":"VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR63,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ63,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ62>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ62+IF($D$32=\"GWh\",100,15))","v":825},{"$f":"VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK63,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK63,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK63,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK63,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK63,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK63,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK63,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ63,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ64,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A165:C165),FALSE)=\"HydRR\",VLOOKUP(AJ64,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A165:C165),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ64,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A165:C165),FALSE))),0,IF(OR(VLOOKUP(AJ64,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A165:C165),FALSE)=\"HydRR\",VLOOKUP(AJ64,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A165:C165),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ64,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A165:C165),FALSE)))","v":"DSR"},"DSRchch1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ63>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ63+IF($D$32=\"GWh\",100,15))","v":840},{"$f":"VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR64,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ64,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ63>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ63+IF($D$32=\"GWh\",100,15))","v":840},{"$f":"VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK64,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK64,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK64,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK64,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK64,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK64,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK64,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ64,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ65,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A184:C184),FALSE)=\"HydRR\",VLOOKUP(AJ65,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A184:C184),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ65,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A184:C184),FALSE))),0,IF(OR(VLOOKUP(AJ65,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A184:C184),FALSE)=\"HydRR\",VLOOKUP(AJ65,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A184:C184),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ65,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A184:C184),FALSE)))","v":"DSR"},"DSRchch2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ64>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ64+IF($D$32=\"GWh\",100,15))","v":855},{"$f":"VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR65,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ65,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ64>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ64+IF($D$32=\"GWh\",100,15))","v":855},{"$f":"VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.372464912621851},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK65,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.372464912621851},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK65,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK65,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK65,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK65,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK65,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK65,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ65,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ66,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A110:C110),FALSE)=\"HydRR\",VLOOKUP(AJ66,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A110:C110),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ66,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A110:C110),FALSE))),0,IF(OR(VLOOKUP(AJ66,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A110:C110),FALSE)=\"HydRR\",VLOOKUP(AJ66,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A110:C110),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ66,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A110:C110),FALSE)))","v":"DSR"},"DSRhbay1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ65>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ65+IF($D$32=\"GWh\",100,15))","v":870},{"$f":"VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR66,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ66,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ65>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ65+IF($D$32=\"GWh\",100,15))","v":870},{"$f":"VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK66,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK66,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK66,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK66,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK66,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK66,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK66,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ66,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ67,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A111:C111),FALSE)=\"HydRR\",VLOOKUP(AJ67,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A111:C111),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ67,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A111:C111),FALSE))),0,IF(OR(VLOOKUP(AJ67,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A111:C111),FALSE)=\"HydRR\",VLOOKUP(AJ67,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A111:C111),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ67,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A111:C111),FALSE)))","v":"DSR"},"DSRhbay2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ66>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ66+IF($D$32=\"GWh\",100,15))","v":885},{"$f":"VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR67,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ67,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ66>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ66+IF($D$32=\"GWh\",100,15))","v":885},{"$f":"VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK67,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK67,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK67,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK67,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK67,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK67,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK67,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ67,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ68,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A196:C196),FALSE)=\"HydRR\",VLOOKUP(AJ68,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A196:C196),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ68,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A196:C196),FALSE))),0,IF(OR(VLOOKUP(AJ68,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A196:C196),FALSE)=\"HydRR\",VLOOKUP(AJ68,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A196:C196),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ68,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A196:C196),FALSE)))","v":"DSR"},"DSRnmlb1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ67>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ67+IF($D$32=\"GWh\",100,15))","v":900},{"$f":"VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR68,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ68,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ67>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ67+IF($D$32=\"GWh\",100,15))","v":900},{"$f":"VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK68,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK68,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK68,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK68,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK68,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK68,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK68,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ68,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ69,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A118:C118),FALSE)=\"HydRR\",VLOOKUP(AJ69,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A118:C118),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ69,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A118:C118),FALSE))),0,IF(OR(VLOOKUP(AJ69,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A118:C118),FALSE)=\"HydRR\",VLOOKUP(AJ69,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A118:C118),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ69,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A118:C118),FALSE)))","v":"DSR"},"DSRnmlb2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ68>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ68+IF($D$32=\"GWh\",100,15))","v":915},{"$f":"VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR69,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ69,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ68>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ68+IF($D$32=\"GWh\",100,15))","v":915},{"$f":"VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK69,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK69,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK69,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK69,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK69,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK69,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK69,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ69,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ70,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A136:C136),FALSE)=\"HydRR\",VLOOKUP(AJ70,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A136:C136),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ70,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A136:C136),FALSE))),0,IF(OR(VLOOKUP(AJ70,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A136:C136),FALSE)=\"HydRR\",VLOOKUP(AJ70,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A136:C136),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ70,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A136:C136),FALSE)))","v":"DSR"},"DSRnshr1",{"$error":"#N/A"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ69>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ69+IF($D$32=\"GWh\",100,15))","v":930},{"$f":"VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR70,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ70,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ69>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ69+IF($D$32=\"GWh\",100,15))","v":930},{"$f":"VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK70,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK70,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK70,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK70,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK70,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK70,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK70,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ70,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ71,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A180:C180),FALSE)=\"HydRR\",VLOOKUP(AJ71,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A180:C180),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ71,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A180:C180),FALSE))),0,IF(OR(VLOOKUP(AJ71,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A180:C180),FALSE)=\"HydRR\",VLOOKUP(AJ71,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A180:C180),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ71,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A180:C180),FALSE)))","v":"DSR"},"DSRnshr2",{"$error":"#N/A"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ70>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ70+IF($D$32=\"GWh\",100,15))","v":945},{"$f":"VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR71,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ71,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ70>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ70+IF($D$32=\"GWh\",100,15))","v":945},{"$f":"VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK71,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK71,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK71,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK71,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK71,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK71,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK71,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ71,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ72,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A93:C93),FALSE)=\"HydRR\",VLOOKUP(AJ72,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A93:C93),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ72,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A93:C93),FALSE))),0,IF(OR(VLOOKUP(AJ72,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A93:C93),FALSE)=\"HydRR\",VLOOKUP(AJ72,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A93:C93),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ72,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A93:C93),FALSE)))","v":"DSR"},"DSRnthd1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ71>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ71+IF($D$32=\"GWh\",100,15))","v":960},{"$f":"VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(AR72=\"NA\",\"NA\",AR72-SUM(AT72:AZ72))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR72,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ72,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ71>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ71+IF($D$32=\"GWh\",100,15))","v":960},{"$f":"VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK72,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK72,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(BK72=\"NA\",\"NA\",BK72-SUM(BM72:BP72))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK72,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK72,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK72,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK72,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK72,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ72,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ73,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A202:C202),FALSE)=\"HydRR\",VLOOKUP(AJ73,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A202:C202),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ73,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A202:C202),FALSE))),0,IF(OR(VLOOKUP(AJ73,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A202:C202),FALSE)=\"HydRR\",VLOOKUP(AJ73,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A202:C202),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ73,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A202:C202),FALSE)))","v":"DSR"},"DSRnthd2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ72>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ72+IF($D$32=\"GWh\",100,15))","v":975},{"$f":"VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"BC73+BD73+BE73","v":0},{"$f":"BF73+BG73","v":0},0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR73,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ73,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ72>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ72+IF($D$32=\"GWh\",100,15))","v":975},{"$f":"VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK73,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK73,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BS73+BT73+BU73","v":0},{"$f":"BV73+BW73","v":0},0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK73,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK73,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK73,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK73,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK73,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ73,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"Solar\")","v":69.671364213475371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ74,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A195:C195),FALSE)=\"HydRR\",VLOOKUP(AJ74,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A195:C195),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ74,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A195:C195),FALSE))),0,IF(OR(VLOOKUP(AJ74,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A195:C195),FALSE)=\"HydRR\",VLOOKUP(AJ74,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A195:C195),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ74,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A195:C195),FALSE)))","v":"DSR"},"DSRotag1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ73>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ73+IF($D$32=\"GWh\",100,15))","v":990},{"$f":"VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR74,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ74,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ73>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ73+IF($D$32=\"GWh\",100,15))","v":990},{"$f":"VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK74,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK74,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK74,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK74,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK74,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK74,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK74,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ74,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BX73","v":81.677403003905667},{"$f":"BY73","v":92.677191639299295},{"$f":"BZ73","v":117.37761346852324},173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ75,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A212:C212),FALSE)=\"HydRR\",VLOOKUP(AJ75,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A212:C212),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ75,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A212:C212),FALSE))),0,IF(OR(VLOOKUP(AJ75,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A212:C212),FALSE)=\"HydRR\",VLOOKUP(AJ75,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A212:C212),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ75,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A212:C212),FALSE)))","v":"DSR"},"DSRotag2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ74>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ74+IF($D$32=\"GWh\",100,15))","v":1005},{"$f":"VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR75,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ75,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ74>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ74+IF($D$32=\"GWh\",100,15))","v":1005},{"$f":"VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK75,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK75,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK75,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK75,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK75,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK75,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK75,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ75,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ76,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A186:C186),FALSE)=\"HydRR\",VLOOKUP(AJ76,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A186:C186),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ76,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A186:C186),FALSE))),0,IF(OR(VLOOKUP(AJ76,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A186:C186),FALSE)=\"HydRR\",VLOOKUP(AJ76,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A186:C186),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ76,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A186:C186),FALSE)))","v":"DSR"},"DSRslnd1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ75>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ75+IF($D$32=\"GWh\",100,15))","v":1020},{"$f":"VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR76,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ76,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ75>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ75+IF($D$32=\"GWh\",100,15))","v":1020},{"$f":"VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK76,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK76,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK76,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK76,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK76,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK76,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK76,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ76,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ77,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A160:C160),FALSE)=\"HydRR\",VLOOKUP(AJ77,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A160:C160),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ77,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A160:C160),FALSE))),0,IF(OR(VLOOKUP(AJ77,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A160:C160),FALSE)=\"HydRR\",VLOOKUP(AJ77,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A160:C160),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ77,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A160:C160),FALSE)))","v":"DSR"},"DSRslnd2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ76>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ76+IF($D$32=\"GWh\",100,15))","v":1035},{"$f":"VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR77,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ77,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ76>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ76+IF($D$32=\"GWh\",100,15))","v":1035},{"$f":"VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK77,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK77,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK77,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK77,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK77,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK77,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK77,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ77,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ78,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A197:C197),FALSE)=\"HydRR\",VLOOKUP(AJ78,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A197:C197),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ78,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A197:C197),FALSE))),0,IF(OR(VLOOKUP(AJ78,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A197:C197),FALSE)=\"HydRR\",VLOOKUP(AJ78,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A197:C197),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ78,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A197:C197),FALSE)))","v":"DSR"},"DSRtari1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ77>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ77+IF($D$32=\"GWh\",100,15))","v":1050},{"$f":"VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR78,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ78,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ77>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ77+IF($D$32=\"GWh\",100,15))","v":1050},{"$f":"VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK78,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK78,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK78,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK78,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK78,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK78,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK78,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ78,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ79,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A179:C179),FALSE)=\"HydRR\",VLOOKUP(AJ79,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A179:C179),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ79,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A179:C179),FALSE))),0,IF(OR(VLOOKUP(AJ79,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A179:C179),FALSE)=\"HydRR\",VLOOKUP(AJ79,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A179:C179),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ79,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A179:C179),FALSE)))","v":"DSR"},"DSRtari2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ78>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ78+IF($D$32=\"GWh\",100,15))","v":1065},{"$f":"VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR79,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ79,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ78>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ78+IF($D$32=\"GWh\",100,15))","v":1065},{"$f":"VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK79,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK79,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK79,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK79,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK79,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK79,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK79,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ79,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ80,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A203:C203),FALSE)=\"HydRR\",VLOOKUP(AJ80,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A203:C203),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ80,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A203:C203),FALSE))),0,IF(OR(VLOOKUP(AJ80,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A203:C203),FALSE)=\"HydRR\",VLOOKUP(AJ80,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A203:C203),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ80,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A203:C203),FALSE)))","v":"DSR"},"DSRwaik1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ79>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ79+IF($D$32=\"GWh\",100,15))","v":1080},{"$f":"VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR80,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ80,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ79>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ79+IF($D$32=\"GWh\",100,15))","v":1080},{"$f":"VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK80,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK80,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK80,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK80,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK80,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK80,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK80,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ80,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ81,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A219:C219),FALSE)=\"HydRR\",VLOOKUP(AJ81,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A219:C219),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ81,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A219:C219),FALSE))),0,IF(OR(VLOOKUP(AJ81,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A219:C219),FALSE)=\"HydRR\",VLOOKUP(AJ81,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A219:C219),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ81,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A219:C219),FALSE)))","v":"DSR"},"DSRwaik2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ80>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ80+IF($D$32=\"GWh\",100,15))","v":1095},{"$f":"VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR81,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ81,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ80>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ80+IF($D$32=\"GWh\",100,15))","v":1095},{"$f":"VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK81,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK81,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK81,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK81,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK81,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK81,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK81,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ81,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ82,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A9:C9),FALSE)=\"HydRR\",VLOOKUP(AJ82,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A9:C9),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ82,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A9:C9),FALSE))),0,IF(OR(VLOOKUP(AJ82,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A9:C9),FALSE)=\"HydRR\",VLOOKUP(AJ82,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A9:C9),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ82,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A9:C9),FALSE)))","v":"DSR"},"DSRwgtn1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ81>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ81+IF($D$32=\"GWh\",100,15))","v":1110},{"$f":"VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR82,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ82,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ81>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ81+IF($D$32=\"GWh\",100,15))","v":1110},{"$f":"VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":59.947498896812789},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK82,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":59.947498896812789},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK82,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK82,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK82,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK82,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK82,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK82,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ82,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ83,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A10:C10),FALSE)=\"HydRR\",VLOOKUP(AJ83,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A10:C10),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ83,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A10:C10),FALSE))),0,IF(OR(VLOOKUP(AJ83,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A10:C10),FALSE)=\"HydRR\",VLOOKUP(AJ83,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A10:C10),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ83,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A10:C10),FALSE)))","v":"DSR"},"DSRwgtn2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ82>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ82+IF($D$32=\"GWh\",100,15))","v":1125},{"$f":"VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR83,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ83,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ82>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ82+IF($D$32=\"GWh\",100,15))","v":1125},{"$f":"VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK83,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK83,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK83,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK83,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK83,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK83,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK83,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ83,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ84,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A135:C135),FALSE)=\"HydRR\",VLOOKUP(AJ84,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A135:C135),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ84,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A135:C135),FALSE))),0,IF(OR(VLOOKUP(AJ84,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A135:C135),FALSE)=\"HydRR\",VLOOKUP(AJ84,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A135:C135),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ84,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A135:C135),FALSE)))","v":"GasCog"},"CCGTCHP1",62.793463947716965,81.623529411764693,null,null,null,null,{"$f":"IF(AQ83>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ83+IF($D$32=\"GWh\",100,15))","v":1140},{"$f":"VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR84,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ84,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ83>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ83+IF($D$32=\"GWh\",100,15))","v":1140},{"$f":"VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK84,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK84,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK84,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK84,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK84,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK84,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK84,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ84,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ85,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A178:C178),FALSE)=\"HydRR\",VLOOKUP(AJ85,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A178:C178),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ85,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A178:C178),FALSE))),0,IF(OR(VLOOKUP(AJ85,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A178:C178),FALSE)=\"HydRR\",VLOOKUP(AJ85,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A178:C178),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ85,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A178:C178),FALSE)))","v":"GasCog"},"CCGTCHP2",59.141605965397744,81.779411764705884,null,null,null,null,{"$f":"IF(AQ84>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ84+IF($D$32=\"GWh\",100,15))","v":1155},{"$f":"VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR85,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ85,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ84>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ84+IF($D$32=\"GWh\",100,15))","v":1155},{"$f":"VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK85,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK85,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK85,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK85,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK85,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK85,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK85,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ85,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ86,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A145:C145),FALSE)=\"HydRR\",VLOOKUP(AJ86,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A145:C145),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ86,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A145:C145),FALSE))),0,IF(OR(VLOOKUP(AJ86,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A145:C145),FALSE)=\"HydRR\",VLOOKUP(AJ86,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A145:C145),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ86,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A145:C145),FALSE)))","v":"GasCog"},"CCGTCHP3",63.181973132275445,80.42352941176469,null,null,null,null,{"$f":"IF(AQ85>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ85+IF($D$32=\"GWh\",100,15))","v":1170},{"$f":"VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR86,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ86,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ85>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ85+IF($D$32=\"GWh\",100,15))","v":1170},{"$f":"VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK86,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK86,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK86,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK86,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK86,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK86,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK86,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ86,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ87,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A164:C164),FALSE)=\"HydRR\",VLOOKUP(AJ87,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A164:C164),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ87,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A164:C164),FALSE))),0,IF(OR(VLOOKUP(AJ87,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A164:C164),FALSE)=\"HydRR\",VLOOKUP(AJ87,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A164:C164),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ87,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A164:C164),FALSE)))","v":"GasCog"},"CCGTCHP4",61.233904582388767,80.42352941176469,null,null,null,null,{"$f":"IF(AQ86>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ86+IF($D$32=\"GWh\",100,15))","v":1185},{"$f":"VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR87,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ87,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ86>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ86+IF($D$32=\"GWh\",100,15))","v":1185},{"$f":"VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK87,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK87,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK87,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK87,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK87,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK87,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK87,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ87,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ88,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A211:C211),FALSE)=\"HydRR\",VLOOKUP(AJ88,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A211:C211),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ88,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A211:C211),FALSE))),0,IF(OR(VLOOKUP(AJ88,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A211:C211),FALSE)=\"HydRR\",VLOOKUP(AJ88,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A211:C211),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ88,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A211:C211),FALSE)))","v":"GasCog"},"CCGTCHP5",61.233904582388767,80.42352941176469,null,null,null,null,{"$f":"IF(AQ87>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ87+IF($D$32=\"GWh\",100,15))","v":1200},{"$f":"VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR88,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ88,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ87>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ87+IF($D$32=\"GWh\",100,15))","v":1200},{"$f":"VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK88,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK88,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK88,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK88,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK88,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK88,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK88,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ88,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ89,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A214:C214),FALSE)=\"HydRR\",VLOOKUP(AJ89,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A214:C214),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ89,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A214:C214),FALSE))),0,IF(OR(VLOOKUP(AJ89,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A214:C214),FALSE)=\"HydRR\",VLOOKUP(AJ89,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A214:C214),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ89,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A214:C214),FALSE)))","v":"GasCog"},"PropCogen1",61.895118368874371,99.821617647058815,null,null,null,null,{"$f":"IF(AQ88>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ88+IF($D$32=\"GWh\",100,15))","v":1215},{"$f":"VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR89,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ89,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ88>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ88+IF($D$32=\"GWh\",100,15))","v":1215},{"$f":"VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK89,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK89,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK89,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK89,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK89,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK89,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK89,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ89,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ90,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A139:C139),FALSE)=\"HydRR\",VLOOKUP(AJ90,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A139:C139),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ90,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A139:C139),FALSE))),0,IF(OR(VLOOKUP(AJ90,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A139:C139),FALSE)=\"HydRR\",VLOOKUP(AJ90,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A139:C139),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ90,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A139:C139),FALSE)))","v":"GasPkr"},"OCGTPkrG1",174.55378123835226,117.89705882352941,null,null,null,null,{"$f":"IF(AQ89>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ89+IF($D$32=\"GWh\",100,15))","v":1230},{"$f":"VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR90,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ90,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ89>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ89+IF($D$32=\"GWh\",100,15))","v":1230},{"$f":"VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK90,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK90,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK90,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK90,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK90,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK90,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK90,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ90,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ91,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A104:C104),FALSE)=\"HydRR\",VLOOKUP(AJ91,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A104:C104),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ91,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A104:C104),FALSE))),0,IF(OR(VLOOKUP(AJ91,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A104:C104),FALSE)=\"HydRR\",VLOOKUP(AJ91,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A104:C104),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ91,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A104:C104),FALSE)))","v":"GasPkr"},"OCGTPkrG2",179.38106999888493,225.79411764705881,null,null,null,null,{"$f":"IF(AQ90>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ90+IF($D$32=\"GWh\",100,15))","v":1245},{"$f":"VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR91,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ91,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ90>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ90+IF($D$32=\"GWh\",100,15))","v":1245},{"$f":"VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK91,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK91,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK91,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK91,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK91,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK91,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK91,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ91,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ92,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A109:C109),FALSE)=\"HydRR\",VLOOKUP(AJ92,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A109:C109),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ92,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A109:C109),FALSE))),0,IF(OR(VLOOKUP(AJ92,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A109:C109),FALSE)=\"HydRR\",VLOOKUP(AJ92,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A109:C109),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ92,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A109:C109),FALSE)))","v":"GasPkr"},"OCGTPkrG3",175.815805554523,225.79411764705881,null,null,null,null,{"$f":"IF(AQ91>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ91+IF($D$32=\"GWh\",100,15))","v":1260},{"$f":"VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR92,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ92,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ91>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ91+IF($D$32=\"GWh\",100,15))","v":1260},{"$f":"VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK92,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK92,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK92,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK92,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK92,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK92,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK92,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ92,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ93,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A8:C8),FALSE)=\"HydRR\",VLOOKUP(AJ93,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A8:C8),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ93,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A8:C8),FALSE))),0,IF(OR(VLOOKUP(AJ93,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A8:C8),FALSE)=\"HydRR\",VLOOKUP(AJ93,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A8:C8),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ93,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A8:C8),FALSE)))","v":"GasPkr"},"OCGTPkrG4",175.815805554523,225.79411764705881,null,null,null,null,{"$f":"IF(AQ92>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ92+IF($D$32=\"GWh\",100,15))","v":1275},{"$f":"VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(AR93=\"NA\",\"NA\",AR93-SUM(AT93:AZ93))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR93,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ93,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ92>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ92+IF($D$32=\"GWh\",100,15))","v":1275},{"$f":"VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK93,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK93,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK93,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK93,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK93,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK93,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK93,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ93,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ94,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A105:C105),FALSE)=\"HydRR\",VLOOKUP(AJ94,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A105:C105),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ94,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A105:C105),FALSE))),0,IF(OR(VLOOKUP(AJ94,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A105:C105),FALSE)=\"HydRR\",VLOOKUP(AJ94,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A105:C105),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ94,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A105:C105),FALSE)))","v":"GasPkr"},"OCGTPkrG5",174.22416964186147,225.79411764705881,null,null,null,null,{"$f":"IF(AQ93>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ93+IF($D$32=\"GWh\",100,15))","v":1290},{"$f":"VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR94,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ94,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ93>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ93+IF($D$32=\"GWh\",100,15))","v":1290},{"$f":"VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK94,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK94,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK94,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK94,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK94,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK94,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK94,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ94,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ95,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A96:C96),FALSE)=\"HydRR\",VLOOKUP(AJ95,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A96:C96),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ95,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A96:C96),FALSE))),0,IF(OR(VLOOKUP(AJ95,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A96:C96),FALSE)=\"HydRR\",VLOOKUP(AJ95,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A96:C96),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ95,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A96:C96),FALSE)))","v":"GasPkr"},"OCGTPkrG6",179.60185816142919,117.89705882352941,null,null,null,null,{"$f":"IF(AQ94>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ94+IF($D$32=\"GWh\",100,15))","v":1305},{"$f":"VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR95,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ95,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ94>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ94+IF($D$32=\"GWh\",100,15))","v":1305},{"$f":"VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK95,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK95,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK95,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK95,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK95,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK95,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK95,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ95,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ96,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A107:C107),FALSE)=\"HydRR\",VLOOKUP(AJ96,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A107:C107),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ96,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A107:C107),FALSE))),0,IF(OR(VLOOKUP(AJ96,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A107:C107),FALSE)=\"HydRR\",VLOOKUP(AJ96,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A107:C107),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ96,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A107:C107),FALSE)))","v":"GasPkr"},"OCGTPkrG7",175.815805554523,225.79411764705881,null,null,null,null,{"$f":"IF(AQ95>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ95+IF($D$32=\"GWh\",100,15))","v":1320},{"$f":"VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR96,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ96,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ95>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ95+IF($D$32=\"GWh\",100,15))","v":1320},{"$f":"VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.070244183372488},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK96,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.070244183372488},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK96,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK96,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK96,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK96,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK96,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK96,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ96,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ97,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A108:C108),FALSE)=\"HydRR\",VLOOKUP(AJ97,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A108:C108),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ97,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A108:C108),FALSE))),0,IF(OR(VLOOKUP(AJ97,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A108:C108),FALSE)=\"HydRR\",VLOOKUP(AJ97,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A108:C108),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ97,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A108:C108),FALSE)))","v":"GasPkr"},"OCGTPkrG8",174.55378123835226,117.89705882352941,null,null,null,null,{"$f":"IF(AQ96>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ96+IF($D$32=\"GWh\",100,15))","v":1335},{"$f":"VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR97,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ97,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ96>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ96+IF($D$32=\"GWh\",100,15))","v":1335},{"$f":"VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK97,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK97,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK97,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK97,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK97,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK97,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK97,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ97,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ98,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A131:C131),FALSE)=\"HydRR\",VLOOKUP(AJ98,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A131:C131),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ98,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A131:C131),FALSE))),0,IF(OR(VLOOKUP(AJ98,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A131:C131),FALSE)=\"HydRR\",VLOOKUP(AJ98,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A131:C131),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ98,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A131:C131),FALSE)))","v":"GasPkr"},"Tihiroa",173.82168052093508,139.35647058823531,null,null,null,null,{"$f":"IF(AQ97>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ97+IF($D$32=\"GWh\",100,15))","v":1350},{"$f":"VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR98,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ98,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ97>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ97+IF($D$32=\"GWh\",100,15))","v":1350},{"$f":"VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK98,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK98,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK98,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK98,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK98,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK98,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK98,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ98,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ99,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A181:C181),FALSE)=\"HydRR\",VLOOKUP(AJ99,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A181:C181),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ99,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A181:C181),FALSE))),0,IF(OR(VLOOKUP(AJ99,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A181:C181),FALSE)=\"HydRR\",VLOOKUP(AJ99,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A181:C181),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ99,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A181:C181),FALSE)))","v":"GasPkr"},"Tihiroa2",173.84240035256011,139.41647058823531,null,null,null,null,{"$f":"IF(AQ98>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ98+IF($D$32=\"GWh\",100,15))","v":1365},{"$f":"VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR99,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ99,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ98>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ98+IF($D$32=\"GWh\",100,15))","v":1365},{"$f":"VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK99,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK99,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK99,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK99,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK99,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK99,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK99,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ99,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ100,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A156:C156),FALSE)=\"HydRR\",VLOOKUP(AJ100,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A156:C156),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ100,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A156:C156),FALSE))),0,IF(OR(VLOOKUP(AJ100,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A156:C156),FALSE)=\"HydRR\",VLOOKUP(AJ100,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A156:C156),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ100,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A156:C156),FALSE)))","v":"GasPkr"},"Tihiroa3",173.8548322515351,139.45247058823531,null,null,null,null,{"$f":"IF(AQ99>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ99+IF($D$32=\"GWh\",100,15))","v":1380},{"$f":"VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR100,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ100,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ99>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ99+IF($D$32=\"GWh\",100,15))","v":1380},{"$f":"VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK100,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK100,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK100,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK100,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK100,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK100,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK100,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ100,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ101,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A190:C190),FALSE)=\"HydRR\",VLOOKUP(AJ101,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A190:C190),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ101,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A190:C190),FALSE))),0,IF(OR(VLOOKUP(AJ101,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A190:C190),FALSE)=\"HydRR\",VLOOKUP(AJ101,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A190:C190),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ101,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A190:C190),FALSE)))","v":"GasPkr"},"ToddPeak_npl",179.38106999888493,112.89705882352941,null,null,null,null,{"$f":"IF(AQ100>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ100+IF($D$32=\"GWh\",100,15))","v":1395},{"$f":"VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR101,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ101,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ100>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ100+IF($D$32=\"GWh\",100,15))","v":1395},{"$f":"VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK101,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK101,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK101,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK101,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK101,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK101,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK101,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ101,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ102,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A129:C129),FALSE)=\"HydRR\",VLOOKUP(AJ102,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A129:C129),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ102,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A129:C129),FALSE))),0,IF(OR(VLOOKUP(AJ102,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A129:C129),FALSE)=\"HydRR\",VLOOKUP(AJ102,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A129:C129),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ102,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A129:C129),FALSE)))","v":"Geo"},"Atiamuri",126.76732399149253,54.366838235294118,null,null,null,null,{"$f":"IF(AQ101>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ101+IF($D$32=\"GWh\",100,15))","v":1410},{"$f":"VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR102,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ102,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ101>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ101+IF($D$32=\"GWh\",100,15))","v":1410},{"$f":"VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK102,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK102,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK102,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK102,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK102,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK102,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK102,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ102,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ103,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A112:C112),FALSE)=\"HydRR\",VLOOKUP(AJ103,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A112:C112),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ103,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A112:C112),FALSE))),0,IF(OR(VLOOKUP(AJ103,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A112:C112),FALSE)=\"HydRR\",VLOOKUP(AJ103,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A112:C112),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ103,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A112:C112),FALSE)))","v":"Geo"},"Horohoro",119.79587438109948,50.616838235294118,null,null,null,null,{"$f":"IF(AQ102>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ102+IF($D$32=\"GWh\",100,15))","v":1425},{"$f":"VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR103,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ103,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ102>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ102+IF($D$32=\"GWh\",100,15))","v":1425},{"$f":"VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.284582519399493},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK103,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.284582519399493},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK103,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK103,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK103,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK103,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK103,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK103,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ103,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ104,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A218:C218),FALSE)=\"HydRR\",VLOOKUP(AJ104,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A218:C218),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ104,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A218:C218),FALSE))),0,IF(OR(VLOOKUP(AJ104,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A218:C218),FALSE)=\"HydRR\",VLOOKUP(AJ104,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A218:C218),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ104,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A218:C218),FALSE)))","v":"Geo"},"Kawerau_generi",71.645010122584736,276.80588235294113,null,null,null,null,{"$f":"IF(AQ103>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ103+IF($D$32=\"GWh\",100,15))","v":1440},{"$f":"VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR104,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ104,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ103>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ103+IF($D$32=\"GWh\",100,15))","v":1440},{"$f":"VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK104,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK104,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK104,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK104,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK104,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK104,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK104,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ104,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ105,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A102:C102),FALSE)=\"HydRR\",VLOOKUP(AJ105,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A102:C102),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ105,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A102:C102),FALSE))),0,IF(OR(VLOOKUP(AJ105,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A102:C102),FALSE)=\"HydRR\",VLOOKUP(AJ105,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A102:C102),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ105,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A102:C102),FALSE)))","v":"Geo"},"Mangakinoata1",84.599622504942715,158.42242647058825,null,null,null,null,{"$f":"IF(AQ104>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ104+IF($D$32=\"GWh\",100,15))","v":1455},{"$f":"VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR105,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ105,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ104>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ104+IF($D$32=\"GWh\",100,15))","v":1455},{"$f":"VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK105,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK105,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK105,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK105,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK105,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK105,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK105,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ105,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ106,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A207:C207),FALSE)=\"HydRR\",VLOOKUP(AJ106,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A207:C207),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ106,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A207:C207),FALSE))),0,IF(OR(VLOOKUP(AJ106,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A207:C207),FALSE)=\"HydRR\",VLOOKUP(AJ106,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A207:C207),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ106,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A207:C207),FALSE)))","v":"Geo"},"Mokai_4",100.86975563978645,202.18161764705883,null,null,null,null,{"$f":"IF(AQ105>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ105+IF($D$32=\"GWh\",100,15))","v":1470},{"$f":"VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR106,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ106,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ105>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ105+IF($D$32=\"GWh\",100,15))","v":1470},{"$f":"VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK106,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK106,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK106,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK106,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK106,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK106,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK106,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ106,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ107,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A130:C130),FALSE)=\"HydRR\",VLOOKUP(AJ107,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A130:C130),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ107,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A130:C130),FALSE))),0,IF(OR(VLOOKUP(AJ107,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A130:C130),FALSE)=\"HydRR\",VLOOKUP(AJ107,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A130:C130),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ107,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A130:C130),FALSE)))","v":"Geo"},"Ngatamariki_2",78.085691362118013,281.80588235294113,null,null,null,null,{"$f":"IF(AQ106>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ106+IF($D$32=\"GWh\",100,15))","v":1485},{"$f":"VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR107,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ107,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ106>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ106+IF($D$32=\"GWh\",100,15))","v":1485},{"$f":"VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK107,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK107,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK107,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK107,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK107,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK107,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK107,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ107,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ108,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A94:C94),FALSE)=\"HydRR\",VLOOKUP(AJ108,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A94:C94),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ108,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A94:C94),FALSE))),0,IF(OR(VLOOKUP(AJ108,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A94:C94),FALSE)=\"HydRR\",VLOOKUP(AJ108,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A94:C94),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ108,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A94:C94),FALSE)))","v":"Geo"},"Ngawha_3",91.075377524512859,194.68161764705883,null,null,null,null,{"$f":"IF(AQ107>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ107+IF($D$32=\"GWh\",100,15))","v":1500},{"$f":"VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR108,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ108,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ107>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ107+IF($D$32=\"GWh\",100,15))","v":1500},{"$f":"VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK108,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK108,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK108,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK108,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK108,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK108,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK108,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ108,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ109,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A101:C101),FALSE)=\"HydRR\",VLOOKUP(AJ109,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A101:C101),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ109,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A101:C101),FALSE))),0,IF(OR(VLOOKUP(AJ109,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A101:C101),FALSE)=\"HydRR\",VLOOKUP(AJ109,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A101:C101),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ109,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A101:C101),FALSE)))","v":"Geo"},"Ngawha_4",91.075377524512859,194.68161764705883,null,null,null,null,{"$f":"IF(AQ108>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ108+IF($D$32=\"GWh\",100,15))","v":1515},{"$f":"VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR109,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ109,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ108>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ108+IF($D$32=\"GWh\",100,15))","v":1515},{"$f":"VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK109,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK109,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK109,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK109,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK109,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK109,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK109,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ109,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ110,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A103:C103),FALSE)=\"HydRR\",VLOOKUP(AJ110,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A103:C103),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ110,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A103:C103),FALSE))),0,IF(OR(VLOOKUP(AJ110,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A103:C103),FALSE)=\"HydRR\",VLOOKUP(AJ110,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A103:C103),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ110,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A103:C103),FALSE)))","v":"Geo"},"Ngawha_5",91.075377524512859,194.68161764705883,null,null,null,null,{"$f":"IF(AQ109>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ109+IF($D$32=\"GWh\",100,15))","v":1530},{"$f":"VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR110,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ110,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ109>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ109+IF($D$32=\"GWh\",100,15))","v":1530},{"$f":"VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK110,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK110,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK110,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK110,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK110,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK110,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK110,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ110,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ111,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A210:C210),FALSE)=\"HydRR\",VLOOKUP(AJ111,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A210:C210),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ111,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A210:C210),FALSE))),0,IF(OR(VLOOKUP(AJ111,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A210:C210),FALSE)=\"HydRR\",VLOOKUP(AJ111,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A210:C210),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ111,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A210:C210),FALSE)))","v":"Geo"},"Ngawha_6",91.075377524512859,194.68161764705883,null,null,null,null,{"$f":"IF(AQ110>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ110+IF($D$32=\"GWh\",100,15))","v":1545},{"$f":"VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR111,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ111,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ110>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ110+IF($D$32=\"GWh\",100,15))","v":1545},{"$f":"VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK111,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK111,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK111,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK111,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK111,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK111,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK111,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ111,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ112,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A122:C122),FALSE)=\"HydRR\",VLOOKUP(AJ112,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A122:C122),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ112,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A122:C122),FALSE))),0,IF(OR(VLOOKUP(AJ112,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A122:C122),FALSE)=\"HydRR\",VLOOKUP(AJ112,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A122:C122),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ112,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A122:C122),FALSE)))","v":"Geo"},"Reporoa_1",85.529149119661781,160.92242647058825,null,null,null,null,{"$f":"IF(AQ111>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ111+IF($D$32=\"GWh\",100,15))","v":1560},{"$f":"VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR112,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ112,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ111>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ111+IF($D$32=\"GWh\",100,15))","v":1560},{"$f":"VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK112,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK112,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK112,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK112,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK112,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK112,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK112,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ112,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ113,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A125:C125),FALSE)=\"HydRR\",VLOOKUP(AJ113,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A125:C125),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ113,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A125:C125),FALSE))),0,IF(OR(VLOOKUP(AJ113,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A125:C125),FALSE)=\"HydRR\",VLOOKUP(AJ113,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A125:C125),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ113,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A125:C125),FALSE)))","v":"Geo"},"Reporoa_2",83.670095890223649,155.92242647058825,null,null,null,null,{"$f":"IF(AQ112>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ112+IF($D$32=\"GWh\",100,15))","v":1575},{"$f":"VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR113,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ113,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ112>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ112+IF($D$32=\"GWh\",100,15))","v":1575},{"$f":"VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.48317783245885},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK113,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.48317783245885},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK113,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK113,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK113,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK113,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK113,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK113,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ113,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ114,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A126:C126),FALSE)=\"HydRR\",VLOOKUP(AJ114,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A126:C126),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ114,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A126:C126),FALSE))),0,IF(OR(VLOOKUP(AJ114,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A126:C126),FALSE)=\"HydRR\",VLOOKUP(AJ114,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A126:C126),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ114,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A126:C126),FALSE)))","v":"Geo"},"Reporoa_3",85.529149119661781,160.92242647058825,null,null,null,null,{"$f":"IF(AQ113>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ113+IF($D$32=\"GWh\",100,15))","v":1590},{"$f":"VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.770444662804643},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.770444662804643},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR114,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ114,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ113>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ113+IF($D$32=\"GWh\",100,15))","v":1590},{"$f":"VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.770444662804643},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK114,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.770444662804643},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK114,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK114,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK114,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK114,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK114,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK114,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ114,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ115,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A128:C128),FALSE)=\"HydRR\",VLOOKUP(AJ115,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A128:C128),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ115,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A128:C128),FALSE))),0,IF(OR(VLOOKUP(AJ115,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A128:C128),FALSE)=\"HydRR\",VLOOKUP(AJ115,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A128:C128),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ115,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A128:C128),FALSE)))","v":"Geo"},"Rotokawa_3",77.156164747398947,276.80588235294113,null,null,null,null,{"$f":"IF(AQ114>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ114+IF($D$32=\"GWh\",100,15))","v":1605},{"$f":"VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.770444662804643},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.770444662804643},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR115,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ115,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ114>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ114+IF($D$32=\"GWh\",100,15))","v":1605},{"$f":"VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.770444662804643},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK115,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.770444662804643},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK115,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK115,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK115,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK115,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK115,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK115,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ115,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ116,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A133:C133),FALSE)=\"HydRR\",VLOOKUP(AJ116,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A133:C133),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ116,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A133:C133),FALSE))),0,IF(OR(VLOOKUP(AJ116,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A133:C133),FALSE)=\"HydRR\",VLOOKUP(AJ116,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A133:C133),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ116,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A133:C133),FALSE)))","v":"Geo"},"Rotokawa_4",77.853309708438246,280.55588235294113,null,null,null,null,{"$f":"IF(AQ115>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ115+IF($D$32=\"GWh\",100,15))","v":1620},{"$f":"VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.770444662804643},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.770444662804643},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR116,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ116,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ115>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ115+IF($D$32=\"GWh\",100,15))","v":1620},{"$f":"VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.770444662804643},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK116,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BM$6,VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":61.770444662804643},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK116,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK116,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK116,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK116,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK116,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK116,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ116,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ117,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A121:C121),FALSE)=\"HydRR\",VLOOKUP(AJ117,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A121:C121),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ117,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A121:C121),FALSE))),0,IF(OR(VLOOKUP(AJ117,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A121:C121),FALSE)=\"HydRR\",VLOOKUP(AJ117,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A121:C121),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ117,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A121:C121),FALSE)))","v":"Geo"},"Rotoma_1",93.664773094087408,202.18161764705883,null,null,null,null,{"$f":"IF(AQ116>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ116+IF($D$32=\"GWh\",100,15))","v":1635},{"$f":"VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR117,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ117,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ116>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ116+IF($D$32=\"GWh\",100,15))","v":1635},{"$f":"VLOOKUP($BJ117,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK117,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ117,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK117,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ117,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK117,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ117,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK117,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ117,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK117,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ117,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK117,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ117,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ118,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A198:C198),FALSE)=\"HydRR\",VLOOKUP(AJ118,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A198:C198),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ118,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A198:C198),FALSE))),0,IF(OR(VLOOKUP(AJ118,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A198:C198),FALSE)=\"HydRR\",VLOOKUP(AJ118,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A198:C198),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ118,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A198:C198),FALSE)))","v":"Geo"},"Taheke_1",79.41992418254307,160.92242647058825,null,null,null,null,{"$f":"IF(AQ117>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ117+IF($D$32=\"GWh\",100,15))","v":1650},{"$f":"VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR118,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ118,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ117>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ117+IF($D$32=\"GWh\",100,15))","v":1650},{"$f":"VLOOKUP($BJ118,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK118,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ118,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK118,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ118,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK118,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ118,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK118,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ118,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK118,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ118,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK118,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ118,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ119,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A182:C182),FALSE)=\"HydRR\",VLOOKUP(AJ119,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A182:C182),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ119,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A182:C182),FALSE))),0,IF(OR(VLOOKUP(AJ119,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A182:C182),FALSE)=\"HydRR\",VLOOKUP(AJ119,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A182:C182),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ119,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A182:C182),FALSE)))","v":"Geo"},"Taheke_2",79.41992418254307,160.92242647058825,null,null,null,null,{"$f":"IF(AQ118>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ118+IF($D$32=\"GWh\",100,15))","v":1665},{"$f":"VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR119,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ119,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ118>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ118+IF($D$32=\"GWh\",100,15))","v":1665},{"$f":"VLOOKUP($BJ119,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK119,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ119,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK119,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ119,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK119,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ119,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK119,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ119,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK119,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ119,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK119,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ119,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ120,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A216:C216),FALSE)=\"HydRR\",VLOOKUP(AJ120,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A216:C216),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ120,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A216:C216),FALSE))),0,IF(OR(VLOOKUP(AJ120,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A216:C216),FALSE)=\"HydRR\",VLOOKUP(AJ120,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A216:C216),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ120,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A216:C216),FALSE)))","v":"Geo"},"Taheke_3",77.089468169925965,154.17242647058825,null,null,null,null,{"$f":"IF(AQ119>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ119+IF($D$32=\"GWh\",100,15))","v":1680},{"$f":"VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR120,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ120,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ119>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ119+IF($D$32=\"GWh\",100,15))","v":1680},{"$f":"VLOOKUP($BJ120,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK120,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ120,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK120,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ120,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK120,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ120,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK120,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ120,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK120,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ120,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK120,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ120,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ121,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A12:C12),FALSE)=\"HydRR\",VLOOKUP(AJ121,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A12:C12),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ121,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A12:C12),FALSE))),0,IF(OR(VLOOKUP(AJ121,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A12:C12),FALSE)=\"HydRR\",VLOOKUP(AJ121,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A12:C12),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ121,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A12:C12),FALSE)))","v":"Geo"},"Tauhara_2a",69.517916486035375,589.29779411764707,null,null,null,null,{"$f":"IF(AQ120>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ120+IF($D$32=\"GWh\",100,15))","v":1695},{"$f":"VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR121,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ121,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ120>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ120+IF($D$32=\"GWh\",100,15))","v":1695},{"$f":"VLOOKUP($BJ121,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK121,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ121,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK121,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ121,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK121,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ121,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK121,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ121,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK121,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ121,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK121,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ121,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ122,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A15:C15),FALSE)=\"HydRR\",VLOOKUP(AJ122,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A15:C15),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ122,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A15:C15),FALSE))),0,IF(OR(VLOOKUP(AJ122,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A15:C15),FALSE)=\"HydRR\",VLOOKUP(AJ122,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A15:C15),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ122,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A15:C15),FALSE)))","v":"Geo"},"Tauhara_2b",69.517916486035375,589.29779411764707,null,null,null,null,{"$f":"IF(AQ121>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ121+IF($D$32=\"GWh\",100,15))","v":1710},{"$f":"VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR122,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ122,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ121>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ121+IF($D$32=\"GWh\",100,15))","v":1710},{"$f":"VLOOKUP($BJ122,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK122,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ122,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK122,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ122,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK122,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ122,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK122,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ122,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK122,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ122,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK122,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ122,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ123,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A97:C97),FALSE)=\"HydRR\",VLOOKUP(AJ123,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A97:C97),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ123,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A97:C97),FALSE))),0,IF(OR(VLOOKUP(AJ123,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A97:C97),FALSE)=\"HydRR\",VLOOKUP(AJ123,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A97:C97),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ123,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A97:C97),FALSE)))","v":"Geo"},"Tauhara_3",82.291343643420475,182.65705882352938,null,null,null,null,{"$f":"IF(AQ122>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ122+IF($D$32=\"GWh\",100,15))","v":1725},{"$f":"VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR123,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ123,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ122>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ122+IF($D$32=\"GWh\",100,15))","v":1725},{"$f":"VLOOKUP($BJ123,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK123,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ123,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK123,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ123,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK123,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ123,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK123,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ123,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK123,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ123,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK123,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ123,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ124,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A98:C98),FALSE)=\"HydRR\",VLOOKUP(AJ124,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A98:C98),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ124,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A98:C98),FALSE))),0,IF(OR(VLOOKUP(AJ124,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A98:C98),FALSE)=\"HydRR\",VLOOKUP(AJ124,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A98:C98),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ124,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A98:C98),FALSE)))","v":"Geo"},"Tikitere",67.487112904912763,480.16757352941181,null,null,null,null,{"$f":"IF(AQ123>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ123+IF($D$32=\"GWh\",100,15))","v":1740},{"$f":"VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR124,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ124,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ123>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ123+IF($D$32=\"GWh\",100,15))","v":1740},{"$f":"VLOOKUP($BJ124,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK124,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ124,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK124,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ124,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK124,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ124,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK124,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ124,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK124,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ124,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK124,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ124,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ125,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A99:C99),FALSE)=\"HydRR\",VLOOKUP(AJ125,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A99:C99),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ125,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A99:C99),FALSE))),0,IF(OR(VLOOKUP(AJ125,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A99:C99),FALSE)=\"HydRR\",VLOOKUP(AJ125,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A99:C99),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ125,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A99:C99),FALSE)))","v":"HydPD"},"Battery_NI_2018",17.81776218048498,30.625,null,null,null,null,{"$f":"IF(AQ124>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ124+IF($D$32=\"GWh\",100,15))","v":1755},{"$f":"VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR125,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ125,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ124>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ124+IF($D$32=\"GWh\",100,15))","v":1755},{"$f":"VLOOKUP($BJ125,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK125,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ125,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK125,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ125,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK125,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ125,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK125,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ125,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK125,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ125,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK125,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ125,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ126,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A100:C100),FALSE)=\"HydRR\",VLOOKUP(AJ126,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A100:C100),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ126,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A100:C100),FALSE))),0,IF(OR(VLOOKUP(AJ126,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A100:C100),FALSE)=\"HydRR\",VLOOKUP(AJ126,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A100:C100),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ126,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A100:C100),FALSE)))","v":"HydPD"},"GPdHyd2",45.072507577350542,597.5,null,null,null,null,{"$f":"IF(AQ125>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ125+IF($D$32=\"GWh\",100,15))","v":1770},{"$f":"VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR126,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ126,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ125>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ125+IF($D$32=\"GWh\",100,15))","v":1770},{"$f":"VLOOKUP($BJ126,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK126,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ126,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK126,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ126,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK126,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ126,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK126,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ126,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK126,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ126,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK126,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ126,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ127,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A215:C215),FALSE)=\"HydRR\",VLOOKUP(AJ127,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A215:C215),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ127,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A215:C215),FALSE))),0,IF(OR(VLOOKUP(AJ127,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A215:C215),FALSE)=\"HydRR\",VLOOKUP(AJ127,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A215:C215),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ127,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A215:C215),FALSE)))","v":"HydPD"},"GPdHyd3",47.650359984462753,622.5,null,null,null,null,{"$f":"IF(AQ126>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ126+IF($D$32=\"GWh\",100,15))","v":1785},{"$f":"VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR127,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ127,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ126>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ126+IF($D$32=\"GWh\",100,15))","v":1785},{"$f":"VLOOKUP($BJ127,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK127,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ127,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK127,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ127,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK127,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ127,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK127,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ127,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK127,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ127,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK127,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ127,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ128,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A127:C127),FALSE)=\"HydRR\",VLOOKUP(AJ128,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A127:C127),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ128,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A127:C127),FALSE))),0,IF(OR(VLOOKUP(AJ128,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A127:C127),FALSE)=\"HydRR\",VLOOKUP(AJ128,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A127:C127),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ128,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A127:C127),FALSE)))","v":"Hydro"},"Arnold",63.604812540141303,188.45166666666668,null,null,null,null,{"$f":"IF(AQ127>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ127+IF($D$32=\"GWh\",100,15))","v":1800},{"$f":"VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR128,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ128,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ127>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ127+IF($D$32=\"GWh\",100,15))","v":1800},{"$f":"VLOOKUP($BJ128,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK128,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ128,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK128,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ128,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK128,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ128,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK128,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ128,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK128,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ128,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK128,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ128,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ129,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A124:C124),FALSE)=\"HydRR\",VLOOKUP(AJ129,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A124:C124),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ129,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A124:C124),FALSE))),0,IF(OR(VLOOKUP(AJ129,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A124:C124),FALSE)=\"HydRR\",VLOOKUP(AJ129,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A124:C124),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ129,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A124:C124),FALSE)))","v":"Hydro"},"Coleridge_2",65.444373751064731,283.81966666666671,null,null,null,null,{"$f":"IF(AQ128>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ128+IF($D$32=\"GWh\",100,15))","v":1815},{"$f":"VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR129,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ129,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ128>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ128+IF($D$32=\"GWh\",100,15))","v":1815},{"$f":"VLOOKUP($BJ129,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK129,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ129,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK129,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ129,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK129,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ129,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK129,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ129,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK129,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ129,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK129,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ129,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ130,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A123:C123),FALSE)=\"HydRR\",VLOOKUP(AJ130,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A123:C123),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ130,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A123:C123),FALSE))),0,IF(OR(VLOOKUP(AJ130,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A123:C123),FALSE)=\"HydRR\",VLOOKUP(AJ130,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A123:C123),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ130,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A123:C123),FALSE)))","v":"Hydro"},"HaweaCG",56.142269357215859,50.899333333333331,null,null,null,null,{"$f":"IF(AQ129>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ129+IF($D$32=\"GWh\",100,15))","v":1830},{"$f":"VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR130,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ130,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ129>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ129+IF($D$32=\"GWh\",100,15))","v":1830},{"$f":"VLOOKUP($BJ130,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK130,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ130,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK130,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ130,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK130,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ130,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK130,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ130,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK130,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ130,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK130,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ130,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ131,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A106:C106),FALSE)=\"HydRR\",VLOOKUP(AJ131,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A106:C106),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ131,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A106:C106),FALSE))),0,IF(OR(VLOOKUP(AJ131,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A106:C106),FALSE)=\"HydRR\",VLOOKUP(AJ131,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A106:C106),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ131,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A106:C106),FALSE)))","v":"Hydro"},"LakePukaki",58.178446440363423,110.86,null,null,null,null,{"$f":"IF(AQ130>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ130+IF($D$32=\"GWh\",100,15))","v":1845},{"$f":"VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR131,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ131,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ130>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ130+IF($D$32=\"GWh\",100,15))","v":1845},{"$f":"VLOOKUP($BJ131,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK131,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ131,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK131,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ131,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK131,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ131,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK131,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ131,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK131,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ131,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK131,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ131,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ132,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A151:C151),FALSE)=\"HydRR\",VLOOKUP(AJ132,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A151:C151),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ132,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A151:C151),FALSE))),0,IF(OR(VLOOKUP(AJ132,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A151:C151),FALSE)=\"HydRR\",VLOOKUP(AJ132,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A151:C151),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ132,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A151:C151),FALSE)))","v":"Hydro"},"BushStream",83.005168025961993,141.70999999999998,null,null,null,null,{"$f":"IF(AQ131>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ131+IF($D$32=\"GWh\",100,15))","v":1860},{"$f":"VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR132,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ132,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ131>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ131+IF($D$32=\"GWh\",100,15))","v":1860},{"$f":"VLOOKUP($BJ132,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK132,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ132,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK132,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ132,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK132,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ132,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK132,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ132,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK132,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ132,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK132,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ132,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ133,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A162:C162),FALSE)=\"HydRR\",VLOOKUP(AJ133,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A162:C162),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ133,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A162:C162),FALSE))),0,IF(OR(VLOOKUP(AJ133,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A162:C162),FALSE)=\"HydRR\",VLOOKUP(AJ133,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A162:C162),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ133,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A162:C162),FALSE)))","v":"Hydro"},"Clarenc",80.898703350966201,321.05666666666667,null,null,null,null,{"$f":"IF(AQ132>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ132+IF($D$32=\"GWh\",100,15))","v":1875},{"$f":"VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR133,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ133,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ132>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ132+IF($D$32=\"GWh\",100,15))","v":1875},{"$f":"VLOOKUP($BJ133,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK133,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ133,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK133,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ133,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK133,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ133,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK133,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ133,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK133,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ133,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK133,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ133,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ134,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A167:C167),FALSE)=\"HydRR\",VLOOKUP(AJ134,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A167:C167),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ134,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A167:C167),FALSE))),0,IF(OR(VLOOKUP(AJ134,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A167:C167),FALSE)=\"HydRR\",VLOOKUP(AJ134,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A167:C167),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ134,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A167:C167),FALSE)))","v":"Hydro"},"Clarenc54",87.229637421626634,1349.6499999999999,null,null,null,null,{"$f":"IF(AQ133>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ133+IF($D$32=\"GWh\",100,15))","v":1890},{"$f":"VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR134,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ134,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ133>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ133+IF($D$32=\"GWh\",100,15))","v":1890},{"$f":"VLOOKUP($BJ134,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK134,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ134,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK134,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ134,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK134,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ134,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK134,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ134,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK134,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ134,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK134,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ134,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ135,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A14:C14),FALSE)=\"HydRR\",VLOOKUP(AJ135,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A14:C14),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ135,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A14:C14),FALSE))),0,IF(OR(VLOOKUP(AJ135,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A14:C14),FALSE)=\"HydRR\",VLOOKUP(AJ135,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A14:C14),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ135,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A14:C14),FALSE)))","v":"Hydro"},"ClarencCon",87.172749872533387,1498.5,null,null,null,null,{"$f":"IF(AQ134>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ134+IF($D$32=\"GWh\",100,15))","v":1905},{"$f":"VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR135,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ135,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ134>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ134+IF($D$32=\"GWh\",100,15))","v":1905},{"$f":"VLOOKUP($BJ135,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK135,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ135,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,61.819450802116179,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK135,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ135,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK135,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ135,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK135,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ135,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK135,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ135,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK135,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ135,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ136,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A158:C158),FALSE)=\"HydRR\",VLOOKUP(AJ136,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A158:C158),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ136,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A158:C158),FALSE))),0,IF(OR(VLOOKUP(AJ136,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A158:C158),FALSE)=\"HydRR\",VLOOKUP(AJ136,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A158:C158),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ136,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A158:C158),FALSE)))","v":"Hydro"},"HopeRiver",81.329571125397166,253.80166666666668,null,null,null,null,{"$f":"IF(AQ135>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ135+IF($D$32=\"GWh\",100,15))","v":1920},{"$f":"VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":61.819450802116179},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(AR136=\"NA\",\"NA\",AR136-SUM(AT136:AZ136))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR136,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ136,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ135>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ135+IF($D$32=\"GWh\",100,15))","v":1920},{"$f":"VLOOKUP($BJ136,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":61.819450802116179},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK136,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ136,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(BK136=\"NA\",\"NA\",BK136-SUM(BM136:BP136))","v":61.819450802116179},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK136,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ136,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK136,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ136,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK136,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ136,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK136,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ136,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK136,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ136,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ137,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A13:C13),FALSE)=\"HydRR\",VLOOKUP(AJ137,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A13:C13),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ137,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A13:C13),FALSE))),0,IF(OR(VLOOKUP(AJ137,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A13:C13),FALSE)=\"HydRR\",VLOOKUP(AJ137,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A13:C13),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ137,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A13:C13),FALSE)))","v":"Hydro"},"HurunLP",82.229102093068775,177.57933333333332,null,null,null,null,{"$f":"IF(AQ136>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ136+IF($D$32=\"GWh\",100,15))","v":1935},{"$f":"VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.146266959157998},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.146266959157998},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"BC137+BD137+BE137","v":0},{"$f":"BF137+BG137","v":0},0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR137,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ137,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ136>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ136+IF($D$32=\"GWh\",100,15))","v":1935},{"$f":"VLOOKUP($BJ137,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.146266959157998},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK137,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ137,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BS137+BT137+BU137","v":0},{"$f":"BV137+BW137","v":0},62.146266959157998,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK137,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ137,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK137,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ137,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK137,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ137,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK137,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ137,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK137,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ137,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"Solar\")","v":69.671364213475371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ138,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A95:C95),FALSE)=\"HydRR\",VLOOKUP(AJ138,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A95:C95),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ138,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A95:C95),FALSE))),0,IF(OR(VLOOKUP(AJ138,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A95:C95),FALSE)=\"HydRR\",VLOOKUP(AJ138,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A95:C95),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ138,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A95:C95),FALSE)))","v":"Hydro"},"HurunNB",86.691481207204546,74.454999999999998,null,null,null,null,{"$f":"IF(AQ137>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ137+IF($D$32=\"GWh\",100,15))","v":1950},{"$f":"VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.146266959157998},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.146266959157998},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR138,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ138,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ137>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ137+IF($D$32=\"GWh\",100,15))","v":1950},{"$f":"VLOOKUP($BJ138,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.146266959157998},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK138,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ138,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.146266959157998,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK138,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ138,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK138,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ138,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK138,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ138,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK138,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ138,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK138,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ138,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BX137","v":81.677403003905667},{"$f":"BY137","v":92.677191639299295},{"$f":"BZ137","v":117.37761346852324},173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ139,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A159:C159),FALSE)=\"HydRR\",VLOOKUP(AJ139,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A159:C159),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ139,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A159:C159),FALSE))),0,IF(OR(VLOOKUP(AJ139,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A159:C159),FALSE)=\"HydRR\",VLOOKUP(AJ139,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A159:C159),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ139,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A159:C159),FALSE)))","v":"Hydro"},"LowerCR",82.478551857212992,164.12833333333333,null,null,null,null,{"$f":"IF(AQ138>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ138+IF($D$32=\"GWh\",100,15))","v":1965},{"$f":"VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.545810926109638},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.545810926109638},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR139,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ139,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ138>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ138+IF($D$32=\"GWh\",100,15))","v":1965},{"$f":"VLOOKUP($BJ139,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.545810926109638},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK139,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ139,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.545810926109638,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK139,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ139,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK139,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ139,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK139,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ139,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK139,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ139,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK139,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ139,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ140,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A163:C163),FALSE)=\"HydRR\",VLOOKUP(AJ140,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A163:C163),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ140,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A163:C163),FALSE))),0,IF(OR(VLOOKUP(AJ140,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A163:C163),FALSE)=\"HydRR\",VLOOKUP(AJ140,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A163:C163),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ140,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A163:C163),FALSE)))","v":"Hydro"},"Mangawh",75.667168071926412,276.21999999999997,null,null,null,null,{"$f":"IF(AQ139>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ139+IF($D$32=\"GWh\",100,15))","v":1980},{"$f":"VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.545810926109638},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.545810926109638},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR140,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ140,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ139>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ139+IF($D$32=\"GWh\",100,15))","v":1980},{"$f":"VLOOKUP($BJ140,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.545810926109638},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK140,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ140,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.545810926109638,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK140,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ140,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK140,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ140,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK140,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ140,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK140,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ140,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK140,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ140,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ141,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A161:C161),FALSE)=\"HydRR\",VLOOKUP(AJ141,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A161:C161),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ141,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A161:C161),FALSE))),0,IF(OR(VLOOKUP(AJ141,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A161:C161),FALSE)=\"HydRR\",VLOOKUP(AJ141,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A161:C161),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ141,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A161:C161),FALSE)))","v":"Hydro"},"Matakitaki",79.071347905673292,186.54666666666668,null,null,null,null,{"$f":"IF(AQ140>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ140+IF($D$32=\"GWh\",100,15))","v":1995},{"$f":"VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.545810926109638},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.545810926109638},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR141,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ141,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ140>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ140+IF($D$32=\"GWh\",100,15))","v":1995},{"$f":"VLOOKUP($BJ141,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.545810926109638},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK141,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ141,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.545810926109638,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK141,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ141,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK141,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ141,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK141,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ141,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK141,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ141,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK141,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ141,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ142,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A11:C11),FALSE)=\"HydRR\",VLOOKUP(AJ142,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A11:C11),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ142,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A11:C11),FALSE))),0,IF(OR(VLOOKUP(AJ142,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A11:C11),FALSE)=\"HydRR\",VLOOKUP(AJ142,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A11:C11),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ142,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A11:C11),FALSE)))","v":"Hydro"},"Mohaka",73.748191806727164,207.28133333333335,null,null,null,null,{"$f":"IF(AQ141>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ141+IF($D$32=\"GWh\",100,15))","v":2010},{"$f":"VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.545810926109638},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.545810926109638},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR142,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ142,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ141>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ141+IF($D$32=\"GWh\",100,15))","v":2010},{"$f":"VLOOKUP($BJ142,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.545810926109638},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK142,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ142,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.545810926109638,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK142,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ142,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK142,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ142,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK142,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ142,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK142,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ142,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK142,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ142,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ143,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A16:C16),FALSE)=\"HydRR\",VLOOKUP(AJ143,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A16:C16),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ143,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A16:C16),FALSE))),0,IF(OR(VLOOKUP(AJ143,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A16:C16),FALSE)=\"HydRR\",VLOOKUP(AJ143,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A16:C16),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ143,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A16:C16),FALSE)))","v":"Hydro"},"Mohikin",55.614982029863675,307.83466666666669,null,null,null,null,{"$f":"IF(AQ142>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ142+IF($D$32=\"GWh\",100,15))","v":2025},{"$f":"VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.545810926109638},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.545810926109638},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR143,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ143,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ142>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ142+IF($D$32=\"GWh\",100,15))","v":2025},{"$f":"VLOOKUP($BJ143,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.545810926109638},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK143,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ143,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.545810926109638,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK143,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ143,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK143,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ143,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK143,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ143,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK143,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ143,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK143,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ143,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ144,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A150:C150),FALSE)=\"HydRR\",VLOOKUP(AJ144,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A150:C150),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ144,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A150:C150),FALSE))),0,IF(OR(VLOOKUP(AJ144,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A150:C150),FALSE)=\"HydRR\",VLOOKUP(AJ144,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A150:C150),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ144,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A150:C150),FALSE)))","v":"Hydro"},"PottsRiv",82.478551857212992,164.12833333333333,null,null,null,null,{"$f":"IF(AQ143>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ143+IF($D$32=\"GWh\",100,15))","v":2040},{"$f":"VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.545810926109638},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.545810926109638},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR144,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ144,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ143>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ143+IF($D$32=\"GWh\",100,15))","v":2040},{"$f":"VLOOKUP($BJ144,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.545810926109638},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK144,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ144,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.545810926109638,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK144,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ144,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK144,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ144,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK144,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ144,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK144,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ144,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK144,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ144,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ145,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A166:C166),FALSE)=\"HydRR\",VLOOKUP(AJ145,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A166:C166),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ145,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A166:C166),FALSE))),0,IF(OR(VLOOKUP(AJ145,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A166:C166),FALSE)=\"HydRR\",VLOOKUP(AJ145,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A166:C166),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ145,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A166:C166),FALSE)))","v":"Hydro"},"Raikaia",116.24342521016553,20.663,null,null,null,null,{"$f":"IF(AQ144>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ144+IF($D$32=\"GWh\",100,15))","v":2055},{"$f":"VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":62.545810926109638},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":62.545810926109638},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR145,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ145,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ144>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ144+IF($D$32=\"GWh\",100,15))","v":2055},{"$f":"VLOOKUP($BJ145,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":62.545810926109638},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK145,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ145,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,62.545810926109638,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK145,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ145,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK145,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ145,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK145,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ145,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK145,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ145,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK145,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ145,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ146,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A92:C92),FALSE)=\"HydRR\",VLOOKUP(AJ146,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A92:C92),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ146,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A92:C92),FALSE))),0,IF(OR(VLOOKUP(AJ146,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A92:C92),FALSE)=\"HydRR\",VLOOKUP(AJ146,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A92:C92),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ146,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A92:C92),FALSE)))","v":"Hydro"},"Stockton",69.798607468321578,201.84800000000001,null,null,null,null,{"$f":"IF(AQ145>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ145+IF($D$32=\"GWh\",100,15))","v":2070},{"$f":"VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.276102052144495},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.276102052144495},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR146,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ146,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ145>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ145+IF($D$32=\"GWh\",100,15))","v":2070},{"$f":"VLOOKUP($BJ146,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.276102052144495},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK146,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ146,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.276102052144495,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK146,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ146,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK146,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ146,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK146,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ146,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK146,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ146,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK146,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ146,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ147,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A134:C134),FALSE)=\"HydRR\",VLOOKUP(AJ147,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A134:C134),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ147,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A134:C134),FALSE))),0,IF(OR(VLOOKUP(AJ147,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A134:C134),FALSE)=\"HydRR\",VLOOKUP(AJ147,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A134:C134),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ147,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A134:C134),FALSE)))","v":"Hydro"},"StocktonMine",66.032594283596893,132.55000000000001,null,null,null,null,{"$f":"IF(AQ146>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ146+IF($D$32=\"GWh\",100,15))","v":2085},{"$f":"VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.276102052144495},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.276102052144495},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR147,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ147,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ146>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ146+IF($D$32=\"GWh\",100,15))","v":2085},{"$f":"VLOOKUP($BJ147,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.276102052144495},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK147,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ147,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.276102052144495,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK147,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ147,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK147,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ147,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK147,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ147,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK147,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ147,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK147,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ147,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ148,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A22:C22),FALSE)=\"HydRR\",VLOOKUP(AJ148,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A22:C22),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ148,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A22:C22),FALSE))),0,IF(OR(VLOOKUP(AJ148,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A22:C22),FALSE)=\"HydRR\",VLOOKUP(AJ148,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A22:C22),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ148,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A22:C22),FALSE)))","v":"Hydro"},"Taramakau",79.367267541782198,234.18333333333334,null,null,null,null,{"$f":"IF(AQ147>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ147+IF($D$32=\"GWh\",100,15))","v":2100},{"$f":"VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.276102052144495},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.276102052144495},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR148,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ148,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ147>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ147+IF($D$32=\"GWh\",100,15))","v":2100},{"$f":"VLOOKUP($BJ148,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.276102052144495},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK148,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ148,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.276102052144495,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK148,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ148,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK148,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ148,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK148,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ148,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK148,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ148,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK148,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ148,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ149,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A25:C25),FALSE)=\"HydRR\",VLOOKUP(AJ149,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A25:C25),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ149,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A25:C25),FALSE))),0,IF(OR(VLOOKUP(AJ149,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A25:C25),FALSE)=\"HydRR\",VLOOKUP(AJ149,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A25:C25),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ149,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A25:C25),FALSE)))","v":"Hydro"},"Waiau21",87.757878948921075,704.63333333333344,null,null,null,null,{"$f":"IF(AQ148>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ148+IF($D$32=\"GWh\",100,15))","v":2115},{"$f":"VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.276102052144495},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.276102052144495},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR149,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ149,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ148>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ148+IF($D$32=\"GWh\",100,15))","v":2115},{"$f":"VLOOKUP($BJ149,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.276102052144495},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK149,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ149,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.276102052144495,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK149,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ149,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK149,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ149,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK149,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ149,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK149,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ149,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK149,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ149,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ150,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A91:C91),FALSE)=\"HydRR\",VLOOKUP(AJ150,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A91:C91),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ150,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A91:C91),FALSE))),0,IF(OR(VLOOKUP(AJ150,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A91:C91),FALSE)=\"HydRR\",VLOOKUP(AJ150,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A91:C91),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ150,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A91:C91),FALSE)))","v":"Hydro"},"Wairau",71.606001598949362,300.36099999999993,null,null,null,null,{"$f":"IF(AQ149>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ149+IF($D$32=\"GWh\",100,15))","v":2130},{"$f":"VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.276102052144495},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.276102052144495},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR150,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ150,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ149>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ149+IF($D$32=\"GWh\",100,15))","v":2130},{"$f":"VLOOKUP($BJ150,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.276102052144495},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK150,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ150,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.276102052144495,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK150,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ150,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK150,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ150,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK150,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ150,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK150,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ150,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK150,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ150,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ151,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A21:C21),FALSE)=\"HydRR\",VLOOKUP(AJ151,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A21:C21),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ151,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A21:C21),FALSE))),0,IF(OR(VLOOKUP(AJ151,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A21:C21),FALSE)=\"HydRR\",VLOOKUP(AJ151,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A21:C21),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ151,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A21:C21),FALSE)))","v":"Hydro"},"Whitcombe",81.340065115841725,144.51,null,null,null,null,{"$f":"IF(AQ150>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ150+IF($D$32=\"GWh\",100,15))","v":2145},{"$f":"VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.276102052144495},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.276102052144495},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR151,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ151,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ150>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ150+IF($D$32=\"GWh\",100,15))","v":2145},{"$f":"VLOOKUP($BJ151,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.276102052144495},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK151,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ151,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.276102052144495,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK151,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ151,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK151,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ151,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK151,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ151,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK151,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ151,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK151,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ151,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ152,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A24:C24),FALSE)=\"HydRR\",VLOOKUP(AJ152,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A24:C24),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ152,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A24:C24),FALSE))),0,IF(OR(VLOOKUP(AJ152,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A24:C24),FALSE)=\"HydRR\",VLOOKUP(AJ152,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A24:C24),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ152,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A24:C24),FALSE)))","v":"HydSC"},"CluthRB",28.512737087072601,219.35833333333335,null,null,null,null,{"$f":"IF(AQ151>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ151+IF($D$32=\"GWh\",100,15))","v":2160},{"$f":"VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.604812540141303},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},63.604812540141303,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.604812540141303},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR152,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ152,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ151>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ151+IF($D$32=\"GWh\",100,15))","v":2160},{"$f":"VLOOKUP($BJ152,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.604812540141303},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK152,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ152,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},63.604812540141303,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK152,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ152,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK152,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ152,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":63.604812540141303},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK152,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ152,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK152,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ152,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK152,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ152,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ153,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A29:C29),FALSE)=\"HydRR\",VLOOKUP(AJ153,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A29:C29),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ153,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A29:C29),FALSE))),0,IF(OR(VLOOKUP(AJ153,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A29:C29),FALSE)=\"HydRR\",VLOOKUP(AJ153,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A29:C29),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ153,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A29:C29),FALSE)))","v":"HydSC"},"CluthRL",31.755280244129246,120.22333333333334,null,null,null,null,{"$f":"IF(AQ152>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ152+IF($D$32=\"GWh\",100,15))","v":2175},{"$f":"VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.604812540141303},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},63.604812540141303,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.604812540141303},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR153,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ153,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ152>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ152+IF($D$32=\"GWh\",100,15))","v":2175},{"$f":"VLOOKUP($BJ153,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.604812540141303},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK153,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ153,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},63.604812540141303,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK153,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ153,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK153,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ153,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":63.604812540141303},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK153,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ153,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK153,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ153,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK153,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ153,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ154,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A23:C23),FALSE)=\"HydRR\",VLOOKUP(AJ154,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A23:C23),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ154,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A23:C23),FALSE))),0,IF(OR(VLOOKUP(AJ154,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A23:C23),FALSE)=\"HydRR\",VLOOKUP(AJ154,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A23:C23),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ154,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A23:C23),FALSE)))","v":"HydSC"},"CluthRQ",28.641780989554299,191.06666666666666,null,null,null,null,{"$f":"IF(AQ153>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ153+IF($D$32=\"GWh\",100,15))","v":2190},{"$f":"VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.604812540141303},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},63.604812540141303,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.604812540141303},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR154,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ154,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ153>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ153+IF($D$32=\"GWh\",100,15))","v":2190},{"$f":"VLOOKUP($BJ154,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.604812540141303},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK154,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ154,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},63.604812540141303,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK154,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ154,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK154,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ154,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":63.604812540141303},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK154,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ154,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK154,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ154,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK154,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ154,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ155,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A27:C27),FALSE)=\"HydRR\",VLOOKUP(AJ155,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A27:C27),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ155,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A27:C27),FALSE))),0,IF(OR(VLOOKUP(AJ155,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A27:C27),FALSE)=\"HydRR\",VLOOKUP(AJ155,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A27:C27),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ155,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A27:C27),FALSE)))","v":"HydSC"},"CluthRT",26.340866758828081,365.25,null,null,null,null,{"$f":"IF(AQ154>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ154+IF($D$32=\"GWh\",100,15))","v":2205},{"$f":"VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.67438324586815},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.67438324586815},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR155,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ155,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ154>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ154+IF($D$32=\"GWh\",100,15))","v":2205},{"$f":"VLOOKUP($BJ155,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.67438324586815},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK155,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ155,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.67438324586815,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK155,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ155,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK155,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ155,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK155,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ155,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK155,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ155,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK155,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ155,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ156,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A87:C87),FALSE)=\"HydRR\",VLOOKUP(AJ156,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A87:C87),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ156,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A87:C87),FALSE))),0,IF(OR(VLOOKUP(AJ156,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A87:C87),FALSE)=\"HydRR\",VLOOKUP(AJ156,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A87:C87),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ156,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A87:C87),FALSE)))","v":"HydSC"},"NorthBT",70.256338086872077,1031.6333333333332,null,null,null,null,{"$f":"IF(AQ155>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ155+IF($D$32=\"GWh\",100,15))","v":2220},{"$f":"VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.67438324586815},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.67438324586815},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR156,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ156,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ155>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ155+IF($D$32=\"GWh\",100,15))","v":2220},{"$f":"VLOOKUP($BJ156,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.67438324586815},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK156,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ156,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.67438324586815,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK156,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ156,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK156,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ156,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK156,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ156,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK156,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ156,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK156,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ156,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ157,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A88:C88),FALSE)=\"HydRR\",VLOOKUP(AJ157,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A88:C88),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ157,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A88:C88),FALSE))),0,IF(OR(VLOOKUP(AJ157,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A88:C88),FALSE)=\"HydRR\",VLOOKUP(AJ157,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A88:C88),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ157,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A88:C88),FALSE)))","v":"IL"},"ILakld1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ156>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ156+IF($D$32=\"GWh\",100,15))","v":2235},{"$f":"VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.67438324586815},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.67438324586815},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR157,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ157,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ156>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ156+IF($D$32=\"GWh\",100,15))","v":2235},{"$f":"VLOOKUP($BJ157,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.67438324586815},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK157,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ157,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.67438324586815,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK157,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ157,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK157,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ157,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK157,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ157,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK157,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ157,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK157,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ157,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ158,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A89:C89),FALSE)=\"HydRR\",VLOOKUP(AJ158,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A89:C89),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ158,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A89:C89),FALSE))),0,IF(OR(VLOOKUP(AJ158,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A89:C89),FALSE)=\"HydRR\",VLOOKUP(AJ158,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A89:C89),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ158,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A89:C89),FALSE)))","v":"IL"},"ILakld2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ157>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ157+IF($D$32=\"GWh\",100,15))","v":2250},{"$f":"VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.67438324586815},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.67438324586815},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR158,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ158,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ157>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ157+IF($D$32=\"GWh\",100,15))","v":2250},{"$f":"VLOOKUP($BJ158,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.67438324586815},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK158,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ158,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.67438324586815,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK158,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ158,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK158,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ158,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK158,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ158,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK158,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ158,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK158,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ158,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ159,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A83:C83),FALSE)=\"HydRR\",VLOOKUP(AJ159,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A83:C83),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ159,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A83:C83),FALSE))),0,IF(OR(VLOOKUP(AJ159,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A83:C83),FALSE)=\"HydRR\",VLOOKUP(AJ159,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A83:C83),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ159,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A83:C83),FALSE)))","v":"IL"},"ILchch",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ158>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ158+IF($D$32=\"GWh\",100,15))","v":2265},{"$f":"VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.67438324586815},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.67438324586815},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR159,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ159,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ158>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ158+IF($D$32=\"GWh\",100,15))","v":2265},{"$f":"VLOOKUP($BJ159,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.67438324586815},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK159,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ159,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.67438324586815,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK159,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ159,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK159,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ159,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK159,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ159,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK159,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ159,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK159,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ159,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ160,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A79:C79),FALSE)=\"HydRR\",VLOOKUP(AJ160,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A79:C79),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ160,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A79:C79),FALSE))),0,IF(OR(VLOOKUP(AJ160,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A79:C79),FALSE)=\"HydRR\",VLOOKUP(AJ160,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A79:C79),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ160,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A79:C79),FALSE)))","v":"Lig"},"GLig1S",139.16450865403405,1953.7200000000003,null,null,null,null,{"$f":"IF(AQ159>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ159+IF($D$32=\"GWh\",100,15))","v":2280},{"$f":"VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.67438324586815},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.67438324586815},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR160,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ160,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ159>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ159+IF($D$32=\"GWh\",100,15))","v":2280},{"$f":"VLOOKUP($BJ160,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.67438324586815},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK160,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ160,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.67438324586815,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK160,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ160,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK160,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ160,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK160,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ160,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK160,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ160,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK160,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ160,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ161,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A86:C86),FALSE)=\"HydRR\",VLOOKUP(AJ161,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A86:C86),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ161,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A86:C86),FALSE))),0,IF(OR(VLOOKUP(AJ161,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A86:C86),FALSE)=\"HydRR\",VLOOKUP(AJ161,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A86:C86),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ161,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A86:C86),FALSE)))","v":"Lig"},"GLig2O",117.37761346852324,1119.52,null,null,null,null,{"$f":"IF(AQ160>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ160+IF($D$32=\"GWh\",100,15))","v":2295},{"$f":"VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":63.67438324586815},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":63.67438324586815},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR161,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ161,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ160>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ160+IF($D$32=\"GWh\",100,15))","v":2295},{"$f":"VLOOKUP($BJ161,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":63.67438324586815},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK161,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ161,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,63.67438324586815,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK161,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ161,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK161,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ161,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK161,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ161,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK161,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ161,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK161,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ161,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ162,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A81:C81),FALSE)=\"HydRR\",VLOOKUP(AJ162,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A81:C81),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ162,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A81:C81),FALSE))),0,IF(OR(VLOOKUP(AJ162,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A81:C81),FALSE)=\"HydRR\",VLOOKUP(AJ162,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A81:C81),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ162,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A81:C81),FALSE)))","v":"OCGT"},"HuntlyG1",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ161>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ161+IF($D$32=\"GWh\",100,15))","v":2310},{"$f":"VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.227349073263369},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.227349073263369},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR162,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ162,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ161>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ161+IF($D$32=\"GWh\",100,15))","v":2310},{"$f":"VLOOKUP($BJ162,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.227349073263369},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK162,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ162,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.227349073263369,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK162,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ162,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK162,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ162,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK162,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ162,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK162,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ162,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK162,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ162,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ163,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A82:C82),FALSE)=\"HydRR\",VLOOKUP(AJ163,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A82:C82),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ163,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A82:C82),FALSE))),0,IF(OR(VLOOKUP(AJ163,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A82:C82),FALSE)=\"HydRR\",VLOOKUP(AJ163,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A82:C82),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ163,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A82:C82),FALSE)))","v":"OCGT"},"HuntlyG2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ162>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ162+IF($D$32=\"GWh\",100,15))","v":2325},{"$f":"VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.227349073263369},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.227349073263369},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR163,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ163,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ162>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ162+IF($D$32=\"GWh\",100,15))","v":2325},{"$f":"VLOOKUP($BJ163,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.227349073263369},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK163,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ163,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.227349073263369,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK163,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ163,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK163,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ163,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK163,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ163,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK163,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ163,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK163,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ163,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ164,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A85:C85),FALSE)=\"HydRR\",VLOOKUP(AJ164,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A85:C85),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ164,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A85:C85),FALSE))),0,IF(OR(VLOOKUP(AJ164,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A85:C85),FALSE)=\"HydRR\",VLOOKUP(AJ164,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A85:C85),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ164,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A85:C85),FALSE)))","v":"OthCog"},"CHPWood1",{"$error":"#DIV/0!"},5,null,null,null,null,{"$f":"IF(AQ163>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ163+IF($D$32=\"GWh\",100,15))","v":2340},{"$f":"VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.227349073263369},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.227349073263369},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR164,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ164,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ163>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ163+IF($D$32=\"GWh\",100,15))","v":2340},{"$f":"VLOOKUP($BJ164,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.227349073263369},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK164,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ164,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.227349073263369,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK164,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ164,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK164,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ164,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK164,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ164,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK164,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ164,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK164,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ164,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ165,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A28:C28),FALSE)=\"HydRR\",VLOOKUP(AJ165,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A28:C28),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ165,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A28:C28),FALSE))),0,IF(OR(VLOOKUP(AJ165,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A28:C28),FALSE)=\"HydRR\",VLOOKUP(AJ165,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A28:C28),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ165,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A28:C28),FALSE)))","v":"OthCog"},"GlenExp",{"$error":"#DIV/0!"},1,null,null,null,null,{"$f":"IF(AQ164>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ164+IF($D$32=\"GWh\",100,15))","v":2355},{"$f":"VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.227349073263369},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.227349073263369},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR165,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ165,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ164>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ164+IF($D$32=\"GWh\",100,15))","v":2355},{"$f":"VLOOKUP($BJ165,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.227349073263369},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK165,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ165,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.227349073263369,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK165,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ165,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK165,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ165,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK165,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ165,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK165,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ165,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK165,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ165,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ166,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A26:C26),FALSE)=\"HydRR\",VLOOKUP(AJ166,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A26:C26),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ166,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A26:C26),FALSE))),0,IF(OR(VLOOKUP(AJ166,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A26:C26),FALSE)=\"HydRR\",VLOOKUP(AJ166,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A26:C26),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ166,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A26:C26),FALSE)))","v":"Solar"},"Solar1",113.51432148787579,90.666666666666671,null,null,null,null,{"$f":"IF(AQ165>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ165+IF($D$32=\"GWh\",100,15))","v":2370},{"$f":"VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.227349073263369},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.227349073263369},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR166,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ166,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ165>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ165+IF($D$32=\"GWh\",100,15))","v":2370},{"$f":"VLOOKUP($BJ166,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.227349073263369},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK166,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ166,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.227349073263369,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK166,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ166,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK166,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ166,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK166,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ166,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK166,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ166,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK166,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ166,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ167,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A220:C220),FALSE)=\"HydRR\",VLOOKUP(AJ167,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A220:C220),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ167,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A220:C220),FALSE))),0,IF(OR(VLOOKUP(AJ167,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A220:C220),FALSE)=\"HydRR\",VLOOKUP(AJ167,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A220:C220),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ167,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A220:C220),FALSE)))","v":"Solar"},"Solar1a",120.0470591261589,66.5,null,null,null,null,{"$f":"IF(AQ166>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ166+IF($D$32=\"GWh\",100,15))","v":2385},{"$f":"VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.227349073263369},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.227349073263369},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR167,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ167,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ166>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ166+IF($D$32=\"GWh\",100,15))","v":2385},{"$f":"VLOOKUP($BJ167,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.227349073263369},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK167,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ167,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.227349073263369,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK167,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ167,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK167,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ167,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK167,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ167,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK167,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ167,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK167,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ167,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ168,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A80:C80),FALSE)=\"HydRR\",VLOOKUP(AJ168,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A80:C80),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ168,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A80:C80),FALSE))),0,IF(OR(VLOOKUP(AJ168,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A80:C80),FALSE)=\"HydRR\",VLOOKUP(AJ168,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A80:C80),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ168,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A80:C80),FALSE)))","v":"Solar"},"Solar2",100.99088108045054,44.573333333333331,null,null,null,null,{"$f":"IF(AQ167>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ167+IF($D$32=\"GWh\",100,15))","v":2400},{"$f":"VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.227349073263369},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.227349073263369},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR168,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ168,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ167>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ167+IF($D$32=\"GWh\",100,15))","v":2400},{"$f":"VLOOKUP($BJ168,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.227349073263369},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK168,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ168,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.227349073263369,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK168,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ168,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK168,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ168,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK168,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ168,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK168,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ168,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK168,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ168,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BX167","v":81.677403003905667},{"$f":"BY167","v":92.677191639299295},{"$f":"BZ167","v":117.37761346852324},{"$f":"CA167","v":173.82168052093508},69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ169,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A90:C90),FALSE)=\"HydRR\",VLOOKUP(AJ169,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A90:C90),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ169,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A90:C90),FALSE))),0,IF(OR(VLOOKUP(AJ169,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A90:C90),FALSE)=\"HydRR\",VLOOKUP(AJ169,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A90:C90),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ169,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A90:C90),FALSE)))","v":"Solar"},"Solar2a",123.90772848192809,103.26666666666667,null,null,null,null,{"$f":"IF(AQ168>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ168+IF($D$32=\"GWh\",100,15))","v":2415},{"$f":"VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR169,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ169,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ168>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ168+IF($D$32=\"GWh\",100,15))","v":2415},{"$f":"VLOOKUP($BJ169,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK169,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ169,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK169,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ169,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK169,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ169,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK169,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ169,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK169,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ169,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK169,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ169,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ170,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A84:C84),FALSE)=\"HydRR\",VLOOKUP(AJ170,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A84:C84),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ170,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A84:C84),FALSE))),0,IF(OR(VLOOKUP(AJ170,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A84:C84),FALSE)=\"HydRR\",VLOOKUP(AJ170,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A84:C84),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ170,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A84:C84),FALSE)))","v":"Solar"},"Solar3",69.671364213475371,74.37,null,null,null,null,{"$f":"IF(AQ169>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ169+IF($D$32=\"GWh\",100,15))","v":2430},{"$f":"VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR170,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ170,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ169>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ169+IF($D$32=\"GWh\",100,15))","v":2430},{"$f":"VLOOKUP($BJ170,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK170,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ170,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK170,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ170,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK170,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ170,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK170,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ170,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK170,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ170,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK170,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ170,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ171,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A170:C170),FALSE)=\"HydRR\",VLOOKUP(AJ171,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A170:C170),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ171,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A170:C170),FALSE))),0,IF(OR(VLOOKUP(AJ171,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A170:C170),FALSE)=\"HydRR\",VLOOKUP(AJ171,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A170:C170),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ171,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A170:C170),FALSE)))","v":"Solar"},"Solar3a",127.03630291123238,78.44,null,null,null,null,{"$f":"IF(AQ170>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ170+IF($D$32=\"GWh\",100,15))","v":2445},{"$f":"VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR171,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ171,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ170>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ170+IF($D$32=\"GWh\",100,15))","v":2445},{"$f":"VLOOKUP($BJ171,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK171,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ171,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK171,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ171,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK171,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ171,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK171,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ171,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK171,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ171,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK171,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ171,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ172,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A30:C30),FALSE)=\"HydRR\",VLOOKUP(AJ172,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A30:C30),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ172,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A30:C30),FALSE))),0,IF(OR(VLOOKUP(AJ172,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A30:C30),FALSE)=\"HydRR\",VLOOKUP(AJ172,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A30:C30),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ172,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A30:C30),FALSE)))","v":"Solar"},"Solar4",123.40679086563105,102.22666666666666,null,null,null,null,{"$f":"IF(AQ171>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ171+IF($D$32=\"GWh\",100,15))","v":2460},{"$f":"VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR172,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ172,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ171>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ171+IF($D$32=\"GWh\",100,15))","v":2460},{"$f":"VLOOKUP($BJ172,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK172,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ172,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK172,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ172,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK172,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ172,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK172,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ172,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK172,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ172,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK172,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ172,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ173,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A19:C19),FALSE)=\"HydRR\",VLOOKUP(AJ173,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A19:C19),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ173,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A19:C19),FALSE))),0,IF(OR(VLOOKUP(AJ173,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A19:C19),FALSE)=\"HydRR\",VLOOKUP(AJ173,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A19:C19),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ173,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A19:C19),FALSE)))","v":"Solar"},"Solar4a",127.61659352566558,77.676666666666677,null,null,null,null,{"$f":"IF(AQ172>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ172+IF($D$32=\"GWh\",100,15))","v":2475},{"$f":"VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR173,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ173,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ172>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ172+IF($D$32=\"GWh\",100,15))","v":2475},{"$f":"VLOOKUP($BJ173,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK173,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ173,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK173,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ173,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK173,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ173,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK173,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ173,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK173,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ173,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK173,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ173,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ174,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A20:C20),FALSE)=\"HydRR\",VLOOKUP(AJ174,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A20:C20),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ174,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A20:C20),FALSE))),0,IF(OR(VLOOKUP(AJ174,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A20:C20),FALSE)=\"HydRR\",VLOOKUP(AJ174,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A20:C20),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ174,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A20:C20),FALSE)))","v":"Solar"},"Solar5",75.310855664051829,87.676666666666662,null,null,null,null,{"$f":"IF(AQ173>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ173+IF($D$32=\"GWh\",100,15))","v":2490},{"$f":"VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR174,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ174,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ173>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ173+IF($D$32=\"GWh\",100,15))","v":2490},{"$f":"VLOOKUP($BJ174,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK174,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ174,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK174,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ174,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK174,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ174,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK174,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ174,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK174,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ174,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK174,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ174,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ175,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A17:C17),FALSE)=\"HydRR\",VLOOKUP(AJ175,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A17:C17),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ175,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A17:C17),FALSE))),0,IF(OR(VLOOKUP(AJ175,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A17:C17),FALSE)=\"HydRR\",VLOOKUP(AJ175,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A17:C17),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ175,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A17:C17),FALSE)))","v":"Solar"},"Solar5a",122.3059780345842,78.176666666666662,null,null,null,null,{"$f":"IF(AQ174>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ174+IF($D$32=\"GWh\",100,15))","v":2505},{"$f":"VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR175,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ175,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ174>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ174+IF($D$32=\"GWh\",100,15))","v":2505},{"$f":"VLOOKUP($BJ175,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK175,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ175,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK175,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ175,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK175,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ175,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK175,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ175,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK175,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ175,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK175,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ175,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ176,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A18:C18),FALSE)=\"HydRR\",VLOOKUP(AJ176,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A18:C18),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ176,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A18:C18),FALSE))),0,IF(OR(VLOOKUP(AJ176,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A18:C18),FALSE)=\"HydRR\",VLOOKUP(AJ176,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A18:C18),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ176,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A18:C18),FALSE)))","v":"Solar"},"Solar6",79.85589876261443,83.3,null,null,null,null,{"$f":"IF(AQ175>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ175+IF($D$32=\"GWh\",100,15))","v":2520},{"$f":"VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR176,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ176,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ175>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ175+IF($D$32=\"GWh\",100,15))","v":2520},{"$f":"VLOOKUP($BJ176,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK176,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ176,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK176,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ176,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK176,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ176,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK176,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ176,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK176,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ176,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK176,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ176,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ177,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A169:C169),FALSE)=\"HydRR\",VLOOKUP(AJ177,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A169:C169),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ177,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A169:C169),FALSE))),0,IF(OR(VLOOKUP(AJ177,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A169:C169),FALSE)=\"HydRR\",VLOOKUP(AJ177,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A169:C169),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ177,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A169:C169),FALSE)))","v":"Solar"},"Solar6a",123.79075129130931,72.11666666666666,null,null,null,null,{"$f":"IF(AQ176>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ176+IF($D$32=\"GWh\",100,15))","v":2535},{"$f":"VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR177,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ177,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ176>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ176+IF($D$32=\"GWh\",100,15))","v":2535},{"$f":"VLOOKUP($BJ177,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK177,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ177,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK177,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ177,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK177,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ177,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK177,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ177,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK177,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ177,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK177,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ177,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ178,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A44:C44),FALSE)=\"HydRR\",VLOOKUP(AJ178,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A44:C44),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ178,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A44:C44),FALSE))),0,IF(OR(VLOOKUP(AJ178,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A44:C44),FALSE)=\"HydRR\",VLOOKUP(AJ178,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A44:C44),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ178,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A44:C44),FALSE)))","v":"Tide"},"KaiparaTide1",548.4775212011117,17.649999999999999,null,null,null,null,{"$f":"IF(AQ177>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ177+IF($D$32=\"GWh\",100,15))","v":2550},{"$f":"VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR178,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ178,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ177>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ177+IF($D$32=\"GWh\",100,15))","v":2550},{"$f":"VLOOKUP($BJ178,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK178,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ178,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK178,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ178,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK178,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ178,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK178,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ178,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK178,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ178,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK178,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ178,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ179,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A38:C38),FALSE)=\"HydRR\",VLOOKUP(AJ179,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A38:C38),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ179,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A38:C38),FALSE))),0,IF(OR(VLOOKUP(AJ179,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A38:C38),FALSE)=\"HydRR\",VLOOKUP(AJ179,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A38:C38),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ179,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A38:C38),FALSE)))","v":"Tide"},"KaiparaTide2",311.90581541736043,53.35,null,null,null,null,{"$f":"IF(AQ178>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ178+IF($D$32=\"GWh\",100,15))","v":2565},{"$f":"VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR179,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ179,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ178>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ178+IF($D$32=\"GWh\",100,15))","v":2565},{"$f":"VLOOKUP($BJ179,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK179,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ179,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK179,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ179,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK179,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ179,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK179,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ179,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK179,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ179,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK179,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ179,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ180,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A171:C171),FALSE)=\"HydRR\",VLOOKUP(AJ180,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A171:C171),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ180,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A171:C171),FALSE))),0,IF(OR(VLOOKUP(AJ180,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A171:C171),FALSE)=\"HydRR\",VLOOKUP(AJ180,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A171:C171),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ180,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A171:C171),FALSE)))","v":"Tide"},"KaiparaTide3",182.21382671091112,49,null,null,null,null,{"$f":"IF(AQ179>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ179+IF($D$32=\"GWh\",100,15))","v":2580},{"$f":"VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR180,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ180,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ179>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ179+IF($D$32=\"GWh\",100,15))","v":2580},{"$f":"VLOOKUP($BJ180,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK180,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ180,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK180,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ180,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK180,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ180,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK180,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ180,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK180,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ180,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK180,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ180,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ181,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A39:C39),FALSE)=\"HydRR\",VLOOKUP(AJ181,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A39:C39),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ181,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A39:C39),FALSE))),0,IF(OR(VLOOKUP(AJ181,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A39:C39),FALSE)=\"HydRR\",VLOOKUP(AJ181,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A39:C39),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ181,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A39:C39),FALSE)))","v":"Tide"},"KaiparaTide4",406.10148701938181,338.5,null,null,null,null,{"$f":"IF(AQ180>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ180+IF($D$32=\"GWh\",100,15))","v":2595},{"$f":"VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR181,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ181,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ180>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ180+IF($D$32=\"GWh\",100,15))","v":2595},{"$f":"VLOOKUP($BJ181,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK181,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ181,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK181,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ181,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK181,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ181,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK181,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ181,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK181,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ181,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK181,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ181,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ182,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A172:C172),FALSE)=\"HydRR\",VLOOKUP(AJ182,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A172:C172),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ182,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A172:C172),FALSE))),0,IF(OR(VLOOKUP(AJ182,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A172:C172),FALSE)=\"HydRR\",VLOOKUP(AJ182,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A172:C172),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ182,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A172:C172),FALSE)))","v":"Tide"},"KaiparaTide5",409.56406396309171,299,null,null,null,null,{"$f":"IF(AQ181>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ181+IF($D$32=\"GWh\",100,15))","v":2610},{"$f":"VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR182,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ182,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ181>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ181+IF($D$32=\"GWh\",100,15))","v":2610},{"$f":"VLOOKUP($BJ182,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK182,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ182,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK182,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ182,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK182,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ182,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK182,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ182,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK182,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ182,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK182,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ182,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ183,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A41:C41),FALSE)=\"HydRR\",VLOOKUP(AJ183,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A41:C41),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ183,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A41:C41),FALSE))),0,IF(OR(VLOOKUP(AJ183,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A41:C41),FALSE)=\"HydRR\",VLOOKUP(AJ183,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A41:C41),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ183,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A41:C41),FALSE)))","v":"V2G"},"V2G_ni",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ182>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ182+IF($D$32=\"GWh\",100,15))","v":2625},{"$f":"VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR183,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ183,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ182>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ182+IF($D$32=\"GWh\",100,15))","v":2625},{"$f":"VLOOKUP($BJ183,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK183,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ183,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK183,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ183,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK183,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ183,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK183,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ183,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK183,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ183,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK183,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ183,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ184,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A43:C43),FALSE)=\"HydRR\",VLOOKUP(AJ184,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A43:C43),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ184,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A43:C43),FALSE))),0,IF(OR(VLOOKUP(AJ184,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A43:C43),FALSE)=\"HydRR\",VLOOKUP(AJ184,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A43:C43),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ184,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A43:C43),FALSE)))","v":"V2G"},"V2G_si",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AQ183>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ183+IF($D$32=\"GWh\",100,15))","v":2640},{"$f":"VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR184,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ184,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ183>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ183+IF($D$32=\"GWh\",100,15))","v":2640},{"$f":"VLOOKUP($BJ184,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK184,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ184,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK184,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ184,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK184,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ184,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK184,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ184,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK184,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ184,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK184,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ184,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ185,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A46:C46),FALSE)=\"HydRR\",VLOOKUP(AJ185,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A46:C46),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ185,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A46:C46),FALSE))),0,IF(OR(VLOOKUP(AJ185,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A46:C46),FALSE)=\"HydRR\",VLOOKUP(AJ185,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A46:C46),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ185,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A46:C46),FALSE)))","v":"Wind"},"Swind1",66.259984849445061,483.93333333333334,null,null,null,null,{"$f":"IF(AQ184>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ184+IF($D$32=\"GWh\",100,15))","v":2655},{"$f":"VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR185,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ185,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ184>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ184+IF($D$32=\"GWh\",100,15))","v":2655},{"$f":"VLOOKUP($BJ185,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK185,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ185,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK185,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ185,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK185,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ185,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK185,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ185,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK185,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ185,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK185,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ185,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ186,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A35:C35),FALSE)=\"HydRR\",VLOOKUP(AJ186,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A35:C35),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ186,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A35:C35),FALSE))),0,IF(OR(VLOOKUP(AJ186,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A35:C35),FALSE)=\"HydRR\",VLOOKUP(AJ186,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A35:C35),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ186,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A35:C35),FALSE)))","v":"Wind"},"Swind2",66.926599501752293,284.54499999999996,null,null,null,null,{"$f":"IF(AQ185>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ185+IF($D$32=\"GWh\",100,15))","v":2670},{"$f":"VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR186,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ186,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ185>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ185+IF($D$32=\"GWh\",100,15))","v":2670},{"$f":"VLOOKUP($BJ186,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK186,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ186,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK186,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ186,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK186,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ186,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK186,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ186,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK186,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ186,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK186,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ186,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ187,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A36:C36),FALSE)=\"HydRR\",VLOOKUP(AJ187,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A36:C36),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ187,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A36:C36),FALSE))),0,IF(OR(VLOOKUP(AJ187,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A36:C36),FALSE)=\"HydRR\",VLOOKUP(AJ187,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A36:C36),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ187,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A36:C36),FALSE)))","v":"Wind"},"Swind3",62.146266959157998,53.616666666666674,null,null,null,null,{"$f":"IF(AQ186>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ186+IF($D$32=\"GWh\",100,15))","v":2685},{"$f":"VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR187,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ187,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ186>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ186+IF($D$32=\"GWh\",100,15))","v":2685},{"$f":"VLOOKUP($BJ187,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK187,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ187,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK187,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ187,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK187,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ187,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK187,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ187,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK187,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ187,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK187,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ187,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ188,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A42:C42),FALSE)=\"HydRR\",VLOOKUP(AJ188,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A42:C42),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ188,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A42:C42),FALSE))),0,IF(OR(VLOOKUP(AJ188,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A42:C42),FALSE)=\"HydRR\",VLOOKUP(AJ188,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A42:C42),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ188,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A42:C42),FALSE)))","v":"Wind"},"Swind4",75.0407626600703,206.43466666666669,null,null,null,null,{"$f":"IF(AQ187>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ187+IF($D$32=\"GWh\",100,15))","v":2700},{"$f":"VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.351998070901686},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.351998070901686},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR188,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ188,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ187>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ187+IF($D$32=\"GWh\",100,15))","v":2700},{"$f":"VLOOKUP($BJ188,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.351998070901686},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK188,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ188,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,65.351998070901686,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK188,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ188,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK188,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ188,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK188,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ188,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK188,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ188,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK188,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ188,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ189,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A37:C37),FALSE)=\"HydRR\",VLOOKUP(AJ189,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A37:C37),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ189,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A37:C37),FALSE))),0,IF(OR(VLOOKUP(AJ189,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A37:C37),FALSE)=\"HydRR\",VLOOKUP(AJ189,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A37:C37),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ189,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A37:C37),FALSE)))","v":"Wind"},"Swind5",72.709212779103368,353.95,null,null,null,null,{"$f":"IF(AQ188>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ188+IF($D$32=\"GWh\",100,15))","v":2715},{"$f":"VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.444373751064731},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR189,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ189,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ188>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ188+IF($D$32=\"GWh\",100,15))","v":2715},{"$f":"VLOOKUP($BJ189,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.444373751064731},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK189,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ189,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK189,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ189,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK189,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ189,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK189,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ189,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK189,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ189,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK189,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ189,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ190,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A45:C45),FALSE)=\"HydRR\",VLOOKUP(AJ190,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A45:C45),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ190,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A45:C45),FALSE))),0,IF(OR(VLOOKUP(AJ190,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A45:C45),FALSE)=\"HydRR\",VLOOKUP(AJ190,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A45:C45),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ190,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A45:C45),FALSE)))","v":"Wind"},"Swind6",69.966974521815089,368.92533333333336,null,null,null,null,{"$f":"IF(AQ189>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ189+IF($D$32=\"GWh\",100,15))","v":2730},{"$f":"VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.444373751064731},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR190,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ190,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ189>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ189+IF($D$32=\"GWh\",100,15))","v":2730},{"$f":"VLOOKUP($BJ190,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.444373751064731},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK190,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ190,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK190,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ190,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK190,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ190,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK190,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ190,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK190,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ190,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK190,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ190,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ191,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A40:C40),FALSE)=\"HydRR\",VLOOKUP(AJ191,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A40:C40),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ191,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A40:C40),FALSE))),0,IF(OR(VLOOKUP(AJ191,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A40:C40),FALSE)=\"HydRR\",VLOOKUP(AJ191,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A40:C40),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ191,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A40:C40),FALSE)))","v":"Wind"},"Swind7",81.446442866503105,427.4666666666667,null,null,null,null,{"$f":"IF(AQ190>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ190+IF($D$32=\"GWh\",100,15))","v":2745},{"$f":"VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.444373751064731},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR191,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ191,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ190>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ190+IF($D$32=\"GWh\",100,15))","v":2745},{"$f":"VLOOKUP($BJ191,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.444373751064731},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK191,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ191,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK191,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ191,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK191,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ191,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK191,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ191,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK191,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ191,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK191,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ191,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ192,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A168:C168),FALSE)=\"HydRR\",VLOOKUP(AJ192,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A168:C168),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ192,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A168:C168),FALSE))),0,IF(OR(VLOOKUP(AJ192,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A168:C168),FALSE)=\"HydRR\",VLOOKUP(AJ192,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A168:C168),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ192,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A168:C168),FALSE)))","v":"Wind"},"Swind8",89.963510825011497,332.25,null,null,null,null,{"$f":"IF(AQ191>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ191+IF($D$32=\"GWh\",100,15))","v":2760},{"$f":"VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":65.444373751064731},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR192,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ192,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ191>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ191+IF($D$32=\"GWh\",100,15))","v":2760},{"$f":"VLOOKUP($BJ192,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":65.444373751064731},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK192,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ192,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},65.444373751064731,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK192,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ192,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK192,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ192,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":65.444373751064731},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK192,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ192,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK192,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ192,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK192,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ192,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ193,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A31:C31),FALSE)=\"HydRR\",VLOOKUP(AJ193,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A31:C31),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ193,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A31:C31),FALSE))),0,IF(OR(VLOOKUP(AJ193,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A31:C31),FALSE)=\"HydRR\",VLOOKUP(AJ193,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A31:C31),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ193,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A31:C31),FALSE)))","v":"Wind"},"Swind9",61.070244183372488,479.32266666666669,null,null,null,null,{"$f":"IF(AQ192>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ192+IF($D$32=\"GWh\",100,15))","v":2775},{"$f":"VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR193,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ193,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ192>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ192+IF($D$32=\"GWh\",100,15))","v":2775},{"$f":"VLOOKUP($BJ193,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK193,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ193,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK193,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ193,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK193,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ193,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK193,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ193,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK193,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ193,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK193,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ193,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ194,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A32:C32),FALSE)=\"HydRR\",VLOOKUP(AJ194,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A32:C32),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ194,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A32:C32),FALSE))),0,IF(OR(VLOOKUP(AJ194,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A32:C32),FALSE)=\"HydRR\",VLOOKUP(AJ194,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A32:C32),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ194,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A32:C32),FALSE)))","v":"Wind"},"Swind10",67.86203946765805,356.45,null,null,null,null,{"$f":"IF(AQ193>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ193+IF($D$32=\"GWh\",100,15))","v":2790},{"$f":"VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR194,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ194,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ193>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ193+IF($D$32=\"GWh\",100,15))","v":2790},{"$f":"VLOOKUP($BJ194,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK194,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ194,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK194,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ194,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK194,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ194,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK194,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ194,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK194,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ194,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK194,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ194,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ195,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A34:C34),FALSE)=\"HydRR\",VLOOKUP(AJ195,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A34:C34),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ195,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A34:C34),FALSE))),0,IF(OR(VLOOKUP(AJ195,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A34:C34),FALSE)=\"HydRR\",VLOOKUP(AJ195,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A34:C34),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ195,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A34:C34),FALSE)))","v":"Wind"},"Swind11",66.259984849445061,483.93333333333334,null,null,null,null,{"$f":"IF(AQ194>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ194+IF($D$32=\"GWh\",100,15))","v":2805},{"$f":"VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR195,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ195,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ194>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ194+IF($D$32=\"GWh\",100,15))","v":2805},{"$f":"VLOOKUP($BJ195,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK195,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ195,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK195,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ195,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK195,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ195,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK195,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ195,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK195,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ195,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK195,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ195,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ196,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A33:C33),FALSE)=\"HydRR\",VLOOKUP(AJ196,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A33:C33),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ196,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A33:C33),FALSE))),0,IF(OR(VLOOKUP(AJ196,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A33:C33),FALSE)=\"HydRR\",VLOOKUP(AJ196,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A33:C33),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ196,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A33:C33),FALSE)))","v":"Wind"},"Swind12",71.595946059325527,267.43333333333334,null,null,null,null,{"$f":"IF(AQ195>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ195+IF($D$32=\"GWh\",100,15))","v":2820},{"$f":"VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR196,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ196,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ195>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ195+IF($D$32=\"GWh\",100,15))","v":2820},{"$f":"VLOOKUP($BJ196,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK196,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ196,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK196,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ196,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK196,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ196,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK196,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ196,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK196,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ196,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK196,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ196,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ197,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A47:C47),FALSE)=\"HydRR\",VLOOKUP(AJ197,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A47:C47),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ197,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A47:C47),FALSE))),0,IF(OR(VLOOKUP(AJ197,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A47:C47),FALSE)=\"HydRR\",VLOOKUP(AJ197,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A47:C47),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ197,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A47:C47),FALSE)))","v":"Wind"},"Swind13",65.227349073263369,218.1,null,null,null,null,{"$f":"IF(AQ196>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ196+IF($D$32=\"GWh\",100,15))","v":2835},{"$f":"VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR197,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ197,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ196>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ196+IF($D$32=\"GWh\",100,15))","v":2835},{"$f":"VLOOKUP($BJ197,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK197,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ197,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK197,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ197,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK197,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ197,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK197,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ197,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK197,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ197,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK197,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ197,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ198,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A48:C48),FALSE)=\"HydRR\",VLOOKUP(AJ198,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A48:C48),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ198,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A48:C48),FALSE))),0,IF(OR(VLOOKUP(AJ198,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A48:C48),FALSE)=\"HydRR\",VLOOKUP(AJ198,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A48:C48),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ198,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A48:C48),FALSE)))","v":"Wind"},"Swind14",62.545810926109638,206.93333333333334,null,null,null,null,{"$f":"IF(AQ197>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ197+IF($D$32=\"GWh\",100,15))","v":2850},{"$f":"VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR198,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ198,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ197>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ197+IF($D$32=\"GWh\",100,15))","v":2850},{"$f":"VLOOKUP($BJ198,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK198,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ198,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK198,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ198,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK198,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ198,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK198,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ198,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK198,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ198,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK198,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ198,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ199,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A49:C49),FALSE)=\"HydRR\",VLOOKUP(AJ199,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A49:C49),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ199,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A49:C49),FALSE))),0,IF(OR(VLOOKUP(AJ199,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A49:C49),FALSE)=\"HydRR\",VLOOKUP(AJ199,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A49:C49),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ199,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A49:C49),FALSE)))","v":"Wind"},"Swind15",59.372464912621851,651.20000000000005,null,null,null,null,{"$f":"IF(AQ198>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ198+IF($D$32=\"GWh\",100,15))","v":2865},{"$f":"VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR199,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ199,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ198>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ198+IF($D$32=\"GWh\",100,15))","v":2865},{"$f":"VLOOKUP($BJ199,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK199,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ199,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK199,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ199,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK199,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ199,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK199,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ199,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK199,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ199,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK199,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ199,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ200,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A50:C50),FALSE)=\"HydRR\",VLOOKUP(AJ200,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A50:C50),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ200,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A50:C50),FALSE))),0,IF(OR(VLOOKUP(AJ200,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A50:C50),FALSE)=\"HydRR\",VLOOKUP(AJ200,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A50:C50),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ200,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A50:C50),FALSE)))","v":"Wind"},"Swind16",82.752602153884254,200.13333333333333,null,null,null,null,{"$f":"IF(AQ199>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ199+IF($D$32=\"GWh\",100,15))","v":2880},{"$f":"VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(AR200=\"NA\",\"NA\",AR200-SUM(AT200:AZ200))","v":0},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR200,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ200,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ199>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ199+IF($D$32=\"GWh\",100,15))","v":2880},{"$f":"VLOOKUP($BJ200,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK200,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ200,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,{"$f":"IF(BK200=\"NA\",\"NA\",BK200-SUM(BM200:BP200))","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK200,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ200,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK200,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ200,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK200,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ200,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK200,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ200,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK200,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ200,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ201,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A51:C51),FALSE)=\"HydRR\",VLOOKUP(AJ201,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A51:C51),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ201,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A51:C51),FALSE))),0,IF(OR(VLOOKUP(AJ201,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A51:C51),FALSE)=\"HydRR\",VLOOKUP(AJ201,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A51:C51),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ201,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A51:C51),FALSE)))","v":"Wind"},"Swind17",61.284582519399493,228.1,null,null,null,null,{"$f":"IF(AQ200>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ200+IF($D$32=\"GWh\",100,15))","v":2895},{"$f":"VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"BC201+BD201+BE201","v":0},{"$f":"BF201+BG201","v":0},0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR201,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ201,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ200>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ200+IF($D$32=\"GWh\",100,15))","v":2895},{"$f":"VLOOKUP($BJ201,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK201,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ201,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BS201+BT201+BU201","v":0},{"$f":"BV201+BW201","v":0},66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK201,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ201,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK201,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ201,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK201,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ201,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK201,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ201,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK201,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ201,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,{"$f":"GETPIVOTDATA(\"LRMC\",$CC$4,\"Fuel\",\"Solar\")","v":69.671364213475371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ202,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A52:C52),FALSE)=\"HydRR\",VLOOKUP(AJ202,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A52:C52),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ202,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A52:C52),FALSE))),0,IF(OR(VLOOKUP(AJ202,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A52:C52),FALSE)=\"HydRR\",VLOOKUP(AJ202,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A52:C52),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ202,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A52:C52),FALSE)))","v":"Wind"},"Gwind16",65.351998070901686,612.29999999999995,null,null,null,null,{"$f":"IF(AQ201>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ201+IF($D$32=\"GWh\",100,15))","v":2910},{"$f":"VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR202,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ202,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ201>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ201+IF($D$32=\"GWh\",100,15))","v":2910},{"$f":"VLOOKUP($BJ202,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK202,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ202,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK202,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ202,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK202,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ202,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK202,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ202,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK202,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ202,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK202,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ202,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"BX201","v":81.677403003905667},{"$f":"BY201","v":92.677191639299295},{"$f":"BZ201","v":117.37761346852324},173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ203,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A53:C53),FALSE)=\"HydRR\",VLOOKUP(AJ203,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A53:C53),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ203,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A53:C53),FALSE))),0,IF(OR(VLOOKUP(AJ203,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A53:C53),FALSE)=\"HydRR\",VLOOKUP(AJ203,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A53:C53),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ203,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A53:C53),FALSE)))","v":"Wind"},"Gwind17",53.944385171036124,116.66000000000001,null,null,null,null,{"$f":"IF(AQ202>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ202+IF($D$32=\"GWh\",100,15))","v":2925},{"$f":"VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR203,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ203,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ202>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ202+IF($D$32=\"GWh\",100,15))","v":2925},{"$f":"VLOOKUP($BJ203,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK203,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ203,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK203,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ203,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK203,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ203,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK203,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ203,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK203,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ203,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK203,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ203,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ204,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A54:C54),FALSE)=\"HydRR\",VLOOKUP(AJ204,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A54:C54),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ204,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A54:C54),FALSE))),0,IF(OR(VLOOKUP(AJ204,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A54:C54),FALSE)=\"HydRR\",VLOOKUP(AJ204,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A54:C54),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ204,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A54:C54),FALSE)))","v":"Wind"},"Gwind18",61.819450802116179,682.6,null,null,null,null,{"$f":"IF(AQ203>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ203+IF($D$32=\"GWh\",100,15))","v":2940},{"$f":"VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR204,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ204,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ203>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ203+IF($D$32=\"GWh\",100,15))","v":2940},{"$f":"VLOOKUP($BJ204,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK204,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ204,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK204,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ204,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK204,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ204,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK204,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ204,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK204,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ204,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK204,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ204,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ205,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A55:C55),FALSE)=\"HydRR\",VLOOKUP(AJ205,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A55:C55),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ205,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A55:C55),FALSE))),0,IF(OR(VLOOKUP(AJ205,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A55:C55),FALSE)=\"HydRR\",VLOOKUP(AJ205,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A55:C55),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ205,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A55:C55),FALSE)))","v":"Wind"},"Gwind19",71.503618073340832,418.16,null,null,null,null,{"$f":"IF(AQ204>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ204+IF($D$32=\"GWh\",100,15))","v":2955},{"$f":"VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR205,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ205,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ204>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ204+IF($D$32=\"GWh\",100,15))","v":2955},{"$f":"VLOOKUP($BJ205,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK205,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ205,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK205,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ205,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK205,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ205,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK205,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ205,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK205,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ205,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK205,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ205,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ206,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A56:C56),FALSE)=\"HydRR\",VLOOKUP(AJ206,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A56:C56),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ206,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A56:C56),FALSE))),0,IF(OR(VLOOKUP(AJ206,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A56:C56),FALSE)=\"HydRR\",VLOOKUP(AJ206,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A56:C56),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ206,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A56:C56),FALSE)))","v":"Wind"},"Gwind20",68.767214026952033,443.53333333333336,null,null,null,null,{"$f":"IF(AQ205>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ205+IF($D$32=\"GWh\",100,15))","v":2970},{"$f":"VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.259984849445061},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.259984849445061},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR206,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ206,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ205>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ205+IF($D$32=\"GWh\",100,15))","v":2970},{"$f":"VLOOKUP($BJ206,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.259984849445061},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK206,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ206,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.259984849445061,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK206,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ206,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK206,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ206,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK206,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ206,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK206,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ206,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK206,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ206,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ207,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A57:C57),FALSE)=\"HydRR\",VLOOKUP(AJ207,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A57:C57),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ207,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A57:C57),FALSE))),0,IF(OR(VLOOKUP(AJ207,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A57:C57),FALSE)=\"HydRR\",VLOOKUP(AJ207,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A57:C57),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ207,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A57:C57),FALSE)))","v":"Wind"},"Gwind21",73.371600451743902,112.73333333333333,null,null,null,null,{"$f":"IF(AQ206>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ206+IF($D$32=\"GWh\",100,15))","v":2985},{"$f":"VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.531476204611891},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.531476204611891},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR207,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ207,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ206>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ206+IF($D$32=\"GWh\",100,15))","v":2985},{"$f":"VLOOKUP($BJ207,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.531476204611891},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK207,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ207,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.531476204611891,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK207,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ207,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK207,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ207,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK207,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ207,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK207,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ207,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK207,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ207,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ208,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A58:C58),FALSE)=\"HydRR\",VLOOKUP(AJ208,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A58:C58),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ208,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A58:C58),FALSE))),0,IF(OR(VLOOKUP(AJ208,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A58:C58),FALSE)=\"HydRR\",VLOOKUP(AJ208,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A58:C58),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ208,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A58:C58),FALSE)))","v":"Wind"},"Gwind22",87.481696224476352,48.29,null,null,null,null,{"$f":"IF(AQ207>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ207+IF($D$32=\"GWh\",100,15))","v":3000},{"$f":"VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.531476204611891},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.531476204611891},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR208,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ208,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ207>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ207+IF($D$32=\"GWh\",100,15))","v":3000},{"$f":"VLOOKUP($BJ208,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.531476204611891},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK208,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ208,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.531476204611891,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK208,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ208,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK208,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ208,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK208,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ208,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK208,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ208,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK208,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ208,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ209,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A59:C59),FALSE)=\"HydRR\",VLOOKUP(AJ209,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A59:C59),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ209,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A59:C59),FALSE))),0,IF(OR(VLOOKUP(AJ209,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A59:C59),FALSE)=\"HydRR\",VLOOKUP(AJ209,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A59:C59),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ209,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A59:C59),FALSE)))","v":"Wind"},"Gwind23",57.51395516391954,334.20000000000005,null,null,null,null,{"$f":"IF(AQ208>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ208+IF($D$32=\"GWh\",100,15))","v":3015},{"$f":"VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.531476204611891},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.531476204611891},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR209,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ209,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ208>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ208+IF($D$32=\"GWh\",100,15))","v":3015},{"$f":"VLOOKUP($BJ209,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.531476204611891},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK209,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ209,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.531476204611891,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK209,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ209,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK209,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ209,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK209,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ209,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK209,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ209,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK209,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ209,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ210,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A60:C60),FALSE)=\"HydRR\",VLOOKUP(AJ210,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A60:C60),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ210,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A60:C60),FALSE))),0,IF(OR(VLOOKUP(AJ210,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A60:C60),FALSE)=\"HydRR\",VLOOKUP(AJ210,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A60:C60),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ210,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A60:C60),FALSE)))","v":"Wind"},"Gwind24",59.237203249918693,564.6,null,null,null,null,{"$f":"IF(AQ209>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ209+IF($D$32=\"GWh\",100,15))","v":3030},{"$f":"VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.531476204611891},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.531476204611891},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR210,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ210,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ209>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ209+IF($D$32=\"GWh\",100,15))","v":3030},{"$f":"VLOOKUP($BJ210,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.531476204611891},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK210,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ210,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.531476204611891,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK210,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ210,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK210,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ210,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK210,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ210,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK210,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ210,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK210,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ210,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ211,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A61:C61),FALSE)=\"HydRR\",VLOOKUP(AJ211,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A61:C61),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ211,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A61:C61),FALSE))),0,IF(OR(VLOOKUP(AJ211,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A61:C61),FALSE)=\"HydRR\",VLOOKUP(AJ211,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A61:C61),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ211,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A61:C61),FALSE)))","v":"Wind"},"Gwind25",66.531476204611891,235.9666666666667,null,null,null,null,{"$f":"IF(AQ210>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ210+IF($D$32=\"GWh\",100,15))","v":3045},{"$f":"VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.531476204611891},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.531476204611891},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR211,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ211,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ210>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ210+IF($D$32=\"GWh\",100,15))","v":3045},{"$f":"VLOOKUP($BJ211,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.531476204611891},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK211,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ211,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.531476204611891,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK211,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ211,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK211,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ211,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK211,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ211,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK211,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ211,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK211,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ211,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ212,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A62:C62),FALSE)=\"HydRR\",VLOOKUP(AJ212,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A62:C62),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ212,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A62:C62),FALSE))),0,IF(OR(VLOOKUP(AJ212,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A62:C62),FALSE)=\"HydRR\",VLOOKUP(AJ212,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A62:C62),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ212,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A62:C62),FALSE)))","v":"Wind"},"Gwind26",71.156824271651516,240.7,null,null,null,null,{"$f":"IF(AQ211>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ211+IF($D$32=\"GWh\",100,15))","v":3060},{"$f":"VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.531476204611891},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.531476204611891},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR212,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ212,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ211>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ211+IF($D$32=\"GWh\",100,15))","v":3060},{"$f":"VLOOKUP($BJ212,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.531476204611891},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK212,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ212,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.531476204611891,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK212,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ212,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK212,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ212,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK212,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ212,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK212,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ212,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK212,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ212,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ213,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A63:C63),FALSE)=\"HydRR\",VLOOKUP(AJ213,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A63:C63),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ213,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A63:C63),FALSE))),0,IF(OR(VLOOKUP(AJ213,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A63:C63),FALSE)=\"HydRR\",VLOOKUP(AJ213,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A63:C63),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ213,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A63:C63),FALSE)))","v":"Wind"},"Gwind27",72.77903057128195,304.05,null,null,null,null,{"$f":"IF(AQ212>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ212+IF($D$32=\"GWh\",100,15))","v":3075},{"$f":"VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR213,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ213,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ212>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ212+IF($D$32=\"GWh\",100,15))","v":3075},{"$f":"VLOOKUP($BJ213,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK213,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ213,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK213,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ213,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK213,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ213,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK213,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ213,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK213,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ213,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK213,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ213,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ214,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A64:C64),FALSE)=\"HydRR\",VLOOKUP(AJ214,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A64:C64),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ214,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A64:C64),FALSE))),0,IF(OR(VLOOKUP(AJ214,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A64:C64),FALSE)=\"HydRR\",VLOOKUP(AJ214,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A64:C64),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ214,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A64:C64),FALSE)))","v":"Wind"},"Gwind28",63.276102052144495,220.33333333333334,null,null,null,null,{"$f":"IF(AQ213>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ213+IF($D$32=\"GWh\",100,15))","v":3090},{"$f":"VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR214,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ214,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ213>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ213+IF($D$32=\"GWh\",100,15))","v":3090},{"$f":"VLOOKUP($BJ214,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK214,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ214,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK214,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ214,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK214,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ214,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK214,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ214,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK214,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ214,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK214,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ214,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ215,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A65:C65),FALSE)=\"HydRR\",VLOOKUP(AJ215,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A65:C65),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ215,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A65:C65),FALSE))),0,IF(OR(VLOOKUP(AJ215,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A65:C65),FALSE)=\"HydRR\",VLOOKUP(AJ215,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A65:C65),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ215,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A65:C65),FALSE)))","v":"Wind"},"Gwind29",61.48317783245885,317.85000000000002,null,null,null,null,{"$f":"IF(AQ214>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ214+IF($D$32=\"GWh\",100,15))","v":3105},{"$f":"VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR215,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ215,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ214>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ214+IF($D$32=\"GWh\",100,15))","v":3105},{"$f":"VLOOKUP($BJ215,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK215,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ215,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK215,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ215,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK215,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ215,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK215,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ215,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK215,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ215,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK215,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ215,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ216,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A66:C66),FALSE)=\"HydRR\",VLOOKUP(AJ216,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A66:C66),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ216,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A66:C66),FALSE))),0,IF(OR(VLOOKUP(AJ216,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A66:C66),FALSE)=\"HydRR\",VLOOKUP(AJ216,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A66:C66),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ216,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A66:C66),FALSE)))","v":"Wind"},"Gwind30",59.947498896812789,519.75,null,null,null,null,{"$f":"IF(AQ215>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ215+IF($D$32=\"GWh\",100,15))","v":3120},{"$f":"VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR216,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ216,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ215>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ215+IF($D$32=\"GWh\",100,15))","v":3120},{"$f":"VLOOKUP($BJ216,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK216,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ216,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK216,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ216,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK216,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ216,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK216,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ216,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK216,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ216,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK216,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ216,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ217,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A67:C67),FALSE)=\"HydRR\",VLOOKUP(AJ217,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A67:C67),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ217,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A67:C67),FALSE))),0,IF(OR(VLOOKUP(AJ217,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A67:C67),FALSE)=\"HydRR\",VLOOKUP(AJ217,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A67:C67),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ217,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A67:C67),FALSE)))","v":"Wind"},"Gwind31",83.245280327993754,330.05,null,null,null,null,{"$f":"IF(AQ216>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ216+IF($D$32=\"GWh\",100,15))","v":3135},{"$f":"VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR217,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ217,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ216>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ216+IF($D$32=\"GWh\",100,15))","v":3135},{"$f":"VLOOKUP($BJ217,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK217,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ217,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK217,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ217,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK217,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ217,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK217,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ217,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK217,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ217,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK217,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ217,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ218,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A68:C68),FALSE)=\"HydRR\",VLOOKUP(AJ218,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A68:C68),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ218,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A68:C68),FALSE))),0,IF(OR(VLOOKUP(AJ218,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A68:C68),FALSE)=\"HydRR\",VLOOKUP(AJ218,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A68:C68),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ218,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A68:C68),FALSE)))","v":"Wind"},"Gwind32",61.770444662804643,104.35,null,null,null,null,{"$f":"IF(AQ217>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ217+IF($D$32=\"GWh\",100,15))","v":3150},{"$f":"VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR218,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ218,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ217>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ217+IF($D$32=\"GWh\",100,15))","v":3150},{"$f":"VLOOKUP($BJ218,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK218,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ218,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK218,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ218,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK218,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ218,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK218,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ218,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK218,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ218,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK218,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ218,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ219,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A69:C69),FALSE)=\"HydRR\",VLOOKUP(AJ219,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A69:C69),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ219,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A69:C69),FALSE))),0,IF(OR(VLOOKUP(AJ219,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A69:C69),FALSE)=\"HydRR\",VLOOKUP(AJ219,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A69:C69),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ219,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A69:C69),FALSE)))","v":"Wind"},"Gwind33",63.67438324586815,220.6,null,null,null,null,{"$f":"IF(AQ218>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ218+IF($D$32=\"GWh\",100,15))","v":3165},{"$f":"VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR219,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ219,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ218>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ218+IF($D$32=\"GWh\",100,15))","v":3165},{"$f":"VLOOKUP($BJ219,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK219,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ219,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK219,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ219,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK219,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ219,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK219,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ219,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK219,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ219,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK219,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ219,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ220,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A70:C70),FALSE)=\"HydRR\",VLOOKUP(AJ220,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A70:C70),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ220,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A70:C70),FALSE))),0,IF(OR(VLOOKUP(AJ220,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A70:C70),FALSE)=\"HydRR\",VLOOKUP(AJ220,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A70:C70),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ220,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A70:C70),FALSE)))","v":"Wind"},"Gwind34",85.042565348303356,263.93333333333334,null,null,null,null,{"$f":"IF(AQ219>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ219+IF($D$32=\"GWh\",100,15))","v":3180},{"$f":"VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR220,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ220,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ219>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ219+IF($D$32=\"GWh\",100,15))","v":3180},{"$f":"VLOOKUP($BJ220,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK220,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ220,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK220,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ220,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK220,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ220,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK220,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ220,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK220,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ220,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK220,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ220,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ221,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A71:C71),FALSE)=\"HydRR\",VLOOKUP(AJ221,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A71:C71),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ221,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A71:C71),FALSE))),0,IF(OR(VLOOKUP(AJ221,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A71:C71),FALSE)=\"HydRR\",VLOOKUP(AJ221,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A71:C71),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ221,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A71:C71),FALSE)))","v":"Wind"},"Gwind35",76.280007020742005,210.76666666666665,null,null,null,null,{"$f":"IF(AQ220>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ220+IF($D$32=\"GWh\",100,15))","v":3195},{"$f":"VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":66.926599501752293},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":66.926599501752293},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR221,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ221,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ220>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ220+IF($D$32=\"GWh\",100,15))","v":3195},{"$f":"VLOOKUP($BJ221,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":66.926599501752293},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK221,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ221,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,66.926599501752293,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK221,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ221,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK221,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ221,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK221,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ221,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK221,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ221,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK221,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ221,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ222,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A72:C72),FALSE)=\"HydRR\",VLOOKUP(AJ222,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A72:C72),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ222,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A72:C72),FALSE))),0,IF(OR(VLOOKUP(AJ222,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A72:C72),FALSE)=\"HydRR\",VLOOKUP(AJ222,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A72:C72),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ222,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A72:C72),FALSE)))","v":"Wind"},"Gwind36",71.55850904461569,172.77500000000003,null,null,null,null,{"$f":"IF(AQ221>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ221+IF($D$32=\"GWh\",100,15))","v":3210},{"$f":"VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.169855185369087},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.169855185369087},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR222,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ222,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ221>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ221+IF($D$32=\"GWh\",100,15))","v":3210},{"$f":"VLOOKUP($BJ222,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.169855185369087},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK222,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ222,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.169855185369087,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK222,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ222,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK222,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ222,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK222,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ222,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK222,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ222,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK222,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ222,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ223,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A147:C147),FALSE)=\"HydRR\",VLOOKUP(AJ223,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A147:C147),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ223,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A147:C147),FALSE))),0,IF(OR(VLOOKUP(AJ223,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A147:C147),FALSE)=\"HydRR\",VLOOKUP(AJ223,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A147:C147),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ223,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A147:C147),FALSE)))","v":"Wind"},"Gwind37",67.169855185369087,183.22499999999999,null,null,null,null,{"$f":"IF(AQ222>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ222+IF($D$32=\"GWh\",100,15))","v":3225},{"$f":"VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.169855185369087},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.169855185369087},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR223,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ223,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ222>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ222+IF($D$32=\"GWh\",100,15))","v":3225},{"$f":"VLOOKUP($BJ223,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.169855185369087},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK223,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ223,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.169855185369087,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK223,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ223,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK223,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ223,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK223,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ223,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK223,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ223,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK223,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ223,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ224,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A148:C148),FALSE)=\"HydRR\",VLOOKUP(AJ224,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A148:C148),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ224,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A148:C148),FALSE))),0,IF(OR(VLOOKUP(AJ224,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A148:C148),FALSE)=\"HydRR\",VLOOKUP(AJ224,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A148:C148),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ224,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A148:C148),FALSE)))","v":"Wind"},"Gwind38",77.261507012691879,964.66666666666674,null,null,null,null,{"$f":"IF(AQ223>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ223+IF($D$32=\"GWh\",100,15))","v":3240},{"$f":"VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.169855185369087},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.169855185369087},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR224,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ224,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ223>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ223+IF($D$32=\"GWh\",100,15))","v":3240},{"$f":"VLOOKUP($BJ224,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.169855185369087},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK224,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ224,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.169855185369087,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK224,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ224,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK224,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ224,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK224,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ224,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK224,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ224,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK224,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ224,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ225,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A149:C149),FALSE)=\"HydRR\",VLOOKUP(AJ225,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A149:C149),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ225,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A149:C149),FALSE))),0,IF(OR(VLOOKUP(AJ225,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A149:C149),FALSE)=\"HydRR\",VLOOKUP(AJ225,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A149:C149),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ225,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A149:C149),FALSE)))","v":"Wind"},"Gwind39",90.824203472675734,55.586666666666673,null,null,null,null,{"$f":"IF(AQ224>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ224+IF($D$32=\"GWh\",100,15))","v":3255},{"$f":"VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.169855185369087},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.169855185369087},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR225,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ225,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ224>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ224+IF($D$32=\"GWh\",100,15))","v":3255},{"$f":"VLOOKUP($BJ225,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.169855185369087},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK225,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ225,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.169855185369087,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK225,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ225,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK225,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ225,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK225,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ225,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK225,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ225,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK225,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ225,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ226,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A152:C152),FALSE)=\"HydRR\",VLOOKUP(AJ226,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A152:C152),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ226,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A152:C152),FALSE))),0,IF(OR(VLOOKUP(AJ226,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A152:C152),FALSE)=\"HydRR\",VLOOKUP(AJ226,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A152:C152),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ226,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A152:C152),FALSE)))","v":"Wind"},"Gwind40",89.533805574206795,66.424999999999997,null,null,null,null,{"$f":"IF(AQ225>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ225+IF($D$32=\"GWh\",100,15))","v":3270},{"$f":"VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.169855185369087},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.169855185369087},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR226,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ226,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ225>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ225+IF($D$32=\"GWh\",100,15))","v":3270},{"$f":"VLOOKUP($BJ226,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.169855185369087},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK226,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ226,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.169855185369087,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK226,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ226,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK226,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ226,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK226,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ226,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK226,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ226,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK226,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ226,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ227,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A153:C153),FALSE)=\"HydRR\",VLOOKUP(AJ227,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A153:C153),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ227,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A153:C153),FALSE))),0,IF(OR(VLOOKUP(AJ227,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A153:C153),FALSE)=\"HydRR\",VLOOKUP(AJ227,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A153:C153),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ227,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A153:C153),FALSE)))","v":"Wind"},"Gwind41",67.212715939516286,185.17500000000001,null,null,null,null,{"$f":"IF(AQ226>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ226+IF($D$32=\"GWh\",100,15))","v":3285},{"$f":"VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.212715939516286},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.212715939516286},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR227,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ227,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ226>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ226+IF($D$32=\"GWh\",100,15))","v":3285},{"$f":"VLOOKUP($BJ227,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.212715939516286},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK227,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ227,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.212715939516286,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK227,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ227,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK227,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ227,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK227,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ227,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK227,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ227,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK227,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ227,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ228,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A154:C154),FALSE)=\"HydRR\",VLOOKUP(AJ228,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A154:C154),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ228,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A154:C154),FALSE))),0,IF(OR(VLOOKUP(AJ228,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A154:C154),FALSE)=\"HydRR\",VLOOKUP(AJ228,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A154:C154),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ228,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A154:C154),FALSE)))","v":"Wind"},"Gwind42",83.428255303576336,207.02500000000001,null,null,null,null,{"$f":"IF(AQ227>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ227+IF($D$32=\"GWh\",100,15))","v":3300},{"$f":"VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.212715939516286},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.212715939516286},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR228,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ228,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ227>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ227+IF($D$32=\"GWh\",100,15))","v":3300},{"$f":"VLOOKUP($BJ228,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.212715939516286},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK228,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ228,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.212715939516286,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK228,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ228,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK228,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ228,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK228,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ228,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK228,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ228,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK228,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ228,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ229,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A155:C155),FALSE)=\"HydRR\",VLOOKUP(AJ229,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A155:C155),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ229,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A155:C155),FALSE))),0,IF(OR(VLOOKUP(AJ229,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A155:C155),FALSE)=\"HydRR\",VLOOKUP(AJ229,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A155:C155),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ229,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A155:C155),FALSE)))","v":"Wind"},"Gwind43",76.810588590598883,315.3,null,null,null,null,{"$f":"IF(AQ228>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ228+IF($D$32=\"GWh\",100,15))","v":3315},{"$f":"VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.212715939516286},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.212715939516286},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR229,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ229,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ228>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ228+IF($D$32=\"GWh\",100,15))","v":3315},{"$f":"VLOOKUP($BJ229,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.212715939516286},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK229,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ229,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.212715939516286,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK229,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ229,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK229,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ229,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK229,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ229,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK229,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ229,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK229,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ229,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ230,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A173:C173),FALSE)=\"HydRR\",VLOOKUP(AJ230,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A173:C173),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ230,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A173:C173),FALSE))),0,IF(OR(VLOOKUP(AJ230,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A173:C173),FALSE)=\"HydRR\",VLOOKUP(AJ230,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A173:C173),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ230,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A173:C173),FALSE)))","v":"OCGT"},"Waikato",178.07933420758079,472.21647058823521,null,null,null,null,{"$f":"IF(AQ229>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ229+IF($D$32=\"GWh\",100,15))","v":3330},{"$f":"VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.212715939516286},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.212715939516286},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR230,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ230,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ229>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ229+IF($D$32=\"GWh\",100,15))","v":3330},{"$f":"VLOOKUP($BJ230,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.212715939516286},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK230,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ230,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.212715939516286,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK230,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ230,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK230,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ230,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK230,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ230,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK230,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ230,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK230,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ230,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ231,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A174:C174),FALSE)=\"HydRR\",VLOOKUP(AJ231,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A174:C174),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ231,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A174:C174),FALSE))),0,IF(OR(VLOOKUP(AJ231,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A174:C174),FALSE)=\"HydRR\",VLOOKUP(AJ231,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A174:C174),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ231,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A174:C174),FALSE)))","v":0},0,null,null,null,null,null,null,{"$f":"IF(AQ230>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ230+IF($D$32=\"GWh\",100,15))","v":3345},{"$f":"VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.212715939516286},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.212715939516286},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR231,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ231,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ230>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ230+IF($D$32=\"GWh\",100,15))","v":3345},{"$f":"VLOOKUP($BJ231,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.212715939516286},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK231,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ231,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.212715939516286,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK231,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ231,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK231,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ231,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK231,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ231,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK231,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ231,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK231,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ231,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ232,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A221:C221),FALSE)=\"HydRR\",VLOOKUP(AJ232,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A221:C221),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ232,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A221:C221),FALSE))),0,IF(OR(VLOOKUP(AJ232,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A221:C221),FALSE)=\"HydRR\",VLOOKUP(AJ232,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A221:C221),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ232,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A221:C221),FALSE)))","v":0},{"$f":"'GEM new plant'!A222","v":0},null,null,null,null,null,null,{"$f":"IF(AQ231>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ231+IF($D$32=\"GWh\",100,15))","v":3360},{"$f":"VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.487112904912763},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR232,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ232,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ231>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ231+IF($D$32=\"GWh\",100,15))","v":3360},{"$f":"VLOOKUP($BJ232,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.487112904912763},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK232,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ232,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK232,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ232,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK232,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ232,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK232,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ232,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK232,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ232,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK232,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ232,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ233,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A222:C222),FALSE)=\"HydRR\",VLOOKUP(AJ233,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A222:C222),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ233,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A222:C222),FALSE))),0,IF(OR(VLOOKUP(AJ233,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A222:C222),FALSE)=\"HydRR\",VLOOKUP(AJ233,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A222:C222),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ233,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A222:C222),FALSE)))","v":0},{"$f":"'GEM new plant'!A223","v":0},null,null,null,null,null,null,{"$f":"IF(AQ232>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ232+IF($D$32=\"GWh\",100,15))","v":3375},{"$f":"VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.487112904912763},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR233,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ233,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ232>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ232+IF($D$32=\"GWh\",100,15))","v":3375},{"$f":"VLOOKUP($BJ233,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.487112904912763},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK233,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ233,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK233,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ233,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK233,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ233,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK233,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ233,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK233,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ233,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK233,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ233,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ234,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A223:C223),FALSE)=\"HydRR\",VLOOKUP(AJ234,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A223:C223),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ234,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A223:C223),FALSE))),0,IF(OR(VLOOKUP(AJ234,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A223:C223),FALSE)=\"HydRR\",VLOOKUP(AJ234,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A223:C223),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ234,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A223:C223),FALSE)))","v":0},{"$f":"'GEM new plant'!A224","v":0},null,null,null,null,null,null,{"$f":"IF(AQ233>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ233+IF($D$32=\"GWh\",100,15))","v":3390},{"$f":"VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.487112904912763},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR234,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ234,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ233>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ233+IF($D$32=\"GWh\",100,15))","v":3390},{"$f":"VLOOKUP($BJ234,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.487112904912763},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK234,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ234,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK234,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ234,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK234,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ234,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK234,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ234,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK234,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ234,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK234,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ234,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ235,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A224:C224),FALSE)=\"HydRR\",VLOOKUP(AJ235,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A224:C224),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ235,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A224:C224),FALSE))),0,IF(OR(VLOOKUP(AJ235,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A224:C224),FALSE)=\"HydRR\",VLOOKUP(AJ235,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A224:C224),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ235,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A224:C224),FALSE)))","v":0},{"$f":"'GEM new plant'!A225","v":0},null,null,null,null,null,null,{"$f":"IF(AQ234>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ234+IF($D$32=\"GWh\",100,15))","v":3405},{"$f":"VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.487112904912763},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR235,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ235,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ234>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ234+IF($D$32=\"GWh\",100,15))","v":3405},{"$f":"VLOOKUP($BJ235,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.487112904912763},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK235,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ235,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK235,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ235,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK235,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ235,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK235,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ235,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK235,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ235,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK235,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ235,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ236,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A225:C225),FALSE)=\"HydRR\",VLOOKUP(AJ236,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A225:C225),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ236,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A225:C225),FALSE))),0,IF(OR(VLOOKUP(AJ236,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A225:C225),FALSE)=\"HydRR\",VLOOKUP(AJ236,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A225:C225),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ236,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A225:C225),FALSE)))","v":0},{"$f":"'GEM new plant'!A226","v":0},null,null,null,null,null,null,{"$f":"IF(AQ235>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ235+IF($D$32=\"GWh\",100,15))","v":3420},{"$f":"VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.487112904912763},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR236,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ236,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ235>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ235+IF($D$32=\"GWh\",100,15))","v":3420},{"$f":"VLOOKUP($BJ236,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.487112904912763},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK236,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ236,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK236,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ236,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK236,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ236,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK236,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ236,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK236,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ236,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK236,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ236,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ237,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A226:C226),FALSE)=\"HydRR\",VLOOKUP(AJ237,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A226:C226),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ237,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A226:C226),FALSE))),0,IF(OR(VLOOKUP(AJ237,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A226:C226),FALSE)=\"HydRR\",VLOOKUP(AJ237,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A226:C226),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ237,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A226:C226),FALSE)))","v":0},{"$f":"'GEM new plant'!A227","v":0},null,null,null,null,null,null,{"$f":"IF(AQ236>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ236+IF($D$32=\"GWh\",100,15))","v":3435},{"$f":"VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.487112904912763},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR237,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ237,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ236>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ236+IF($D$32=\"GWh\",100,15))","v":3435},{"$f":"VLOOKUP($BJ237,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.487112904912763},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK237,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ237,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK237,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ237,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK237,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ237,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK237,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ237,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK237,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ237,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK237,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ237,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ238,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A227:C227),FALSE)=\"HydRR\",VLOOKUP(AJ238,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A227:C227),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ238,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A227:C227),FALSE))),0,IF(OR(VLOOKUP(AJ238,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A227:C227),FALSE)=\"HydRR\",VLOOKUP(AJ238,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A227:C227),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ238,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A227:C227),FALSE)))","v":0},{"$f":"'GEM new plant'!A228","v":0},null,null,null,null,null,null,{"$f":"IF(AQ237>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ237+IF($D$32=\"GWh\",100,15))","v":3450},{"$f":"VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.487112904912763},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR238,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ238,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ237>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ237+IF($D$32=\"GWh\",100,15))","v":3450},{"$f":"VLOOKUP($BJ238,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.487112904912763},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK238,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ238,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":67.487112904912763},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK238,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ238,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK238,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ238,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK238,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ238,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK238,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ238,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK238,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ238,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ239,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A228:C228),FALSE)=\"HydRR\",VLOOKUP(AJ239,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A228:C228),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ239,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A228:C228),FALSE))),0,IF(OR(VLOOKUP(AJ239,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A228:C228),FALSE)=\"HydRR\",VLOOKUP(AJ239,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A228:C228),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ239,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A228:C228),FALSE)))","v":0},{"$f":"'GEM new plant'!A229","v":0},null,null,null,null,null,null,{"$f":"IF(AQ238>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ238+IF($D$32=\"GWh\",100,15))","v":3465},{"$f":"VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR239,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ239,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ238>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ238+IF($D$32=\"GWh\",100,15))","v":3465},{"$f":"VLOOKUP($BJ239,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK239,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ239,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK239,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ239,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK239,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ239,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK239,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ239,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK239,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ239,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK239,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ239,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ240,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A229:C229),FALSE)=\"HydRR\",VLOOKUP(AJ240,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A229:C229),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ240,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A229:C229),FALSE))),0,IF(OR(VLOOKUP(AJ240,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A229:C229),FALSE)=\"HydRR\",VLOOKUP(AJ240,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A229:C229),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ240,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A229:C229),FALSE)))","v":0},{"$f":"'GEM new plant'!A230","v":0},null,null,null,null,null,null,{"$f":"IF(AQ239>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ239+IF($D$32=\"GWh\",100,15))","v":3480},{"$f":"VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR240,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ240,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ239>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ239+IF($D$32=\"GWh\",100,15))","v":3480},{"$f":"VLOOKUP($BJ240,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK240,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ240,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK240,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ240,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK240,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ240,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK240,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ240,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK240,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ240,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK240,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ240,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ241,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A230:C230),FALSE)=\"HydRR\",VLOOKUP(AJ241,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A230:C230),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ241,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A230:C230),FALSE))),0,IF(OR(VLOOKUP(AJ241,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A230:C230),FALSE)=\"HydRR\",VLOOKUP(AJ241,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A230:C230),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ241,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A230:C230),FALSE)))","v":0},{"$f":"'GEM new plant'!A231","v":0},null,null,null,null,null,null,{"$f":"IF(AQ240>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ240+IF($D$32=\"GWh\",100,15))","v":3495},{"$f":"VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR241,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ241,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ240>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ240+IF($D$32=\"GWh\",100,15))","v":3495},{"$f":"VLOOKUP($BJ241,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK241,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ241,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK241,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ241,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK241,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ241,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK241,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ241,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK241,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ241,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK241,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ241,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ242,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A231:C231),FALSE)=\"HydRR\",VLOOKUP(AJ242,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A231:C231),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ242,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A231:C231),FALSE))),0,IF(OR(VLOOKUP(AJ242,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A231:C231),FALSE)=\"HydRR\",VLOOKUP(AJ242,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A231:C231),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ242,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A231:C231),FALSE)))","v":0},{"$f":"'GEM new plant'!A232","v":0},null,null,null,null,null,null,{"$f":"IF(AQ241>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ241+IF($D$32=\"GWh\",100,15))","v":3510},{"$f":"VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR242,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ242,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ241>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ241+IF($D$32=\"GWh\",100,15))","v":3510},{"$f":"VLOOKUP($BJ242,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK242,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ242,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK242,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ242,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK242,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ242,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK242,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ242,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK242,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ242,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK242,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ242,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ243,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A232:C232),FALSE)=\"HydRR\",VLOOKUP(AJ243,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A232:C232),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ243,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A232:C232),FALSE))),0,IF(OR(VLOOKUP(AJ243,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A232:C232),FALSE)=\"HydRR\",VLOOKUP(AJ243,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A232:C232),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ243,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A232:C232),FALSE)))","v":0},{"$f":"'GEM new plant'!A233","v":0},null,null,null,null,null,null,{"$f":"IF(AQ242>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ242+IF($D$32=\"GWh\",100,15))","v":3525},{"$f":"VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR243,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ243,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ242>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ242+IF($D$32=\"GWh\",100,15))","v":3525},{"$f":"VLOOKUP($BJ243,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK243,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ243,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK243,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ243,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK243,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ243,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK243,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ243,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK243,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ243,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK243,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ243,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ244,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A233:C233),FALSE)=\"HydRR\",VLOOKUP(AJ244,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A233:C233),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ244,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A233:C233),FALSE))),0,IF(OR(VLOOKUP(AJ244,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A233:C233),FALSE)=\"HydRR\",VLOOKUP(AJ244,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A233:C233),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ244,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A233:C233),FALSE)))","v":0},{"$f":"'GEM new plant'!A234","v":0},null,null,null,null,null,null,{"$f":"IF(AQ243>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ243+IF($D$32=\"GWh\",100,15))","v":3540},{"$f":"VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR244,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ244,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ243>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ243+IF($D$32=\"GWh\",100,15))","v":3540},{"$f":"VLOOKUP($BJ244,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK244,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ244,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK244,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ244,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK244,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ244,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK244,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ244,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK244,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ244,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK244,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ244,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ245,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A234:C234),FALSE)=\"HydRR\",VLOOKUP(AJ245,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A234:C234),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ245,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A234:C234),FALSE))),0,IF(OR(VLOOKUP(AJ245,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A234:C234),FALSE)=\"HydRR\",VLOOKUP(AJ245,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A234:C234),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ245,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A234:C234),FALSE)))","v":0},{"$f":"'GEM new plant'!A235","v":0},null,null,null,null,null,null,{"$f":"IF(AQ244>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ244+IF($D$32=\"GWh\",100,15))","v":3555},{"$f":"VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR245,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ245,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ244>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ244+IF($D$32=\"GWh\",100,15))","v":3555},{"$f":"VLOOKUP($BJ245,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK245,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ245,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK245,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ245,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK245,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ245,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK245,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ245,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK245,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ245,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK245,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ245,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ246,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A235:C235),FALSE)=\"HydRR\",VLOOKUP(AJ246,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A235:C235),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ246,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A235:C235),FALSE))),0,IF(OR(VLOOKUP(AJ246,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A235:C235),FALSE)=\"HydRR\",VLOOKUP(AJ246,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A235:C235),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ246,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A235:C235),FALSE)))","v":0},{"$f":"'GEM new plant'!A236","v":0},null,null,null,null,null,null,{"$f":"IF(AQ245>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ245+IF($D$32=\"GWh\",100,15))","v":3570},{"$f":"VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR246,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ246,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ245>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ245+IF($D$32=\"GWh\",100,15))","v":3570},{"$f":"VLOOKUP($BJ246,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK246,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ246,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK246,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ246,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK246,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ246,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK246,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ246,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK246,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ246,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK246,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ246,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ247,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A236:C236),FALSE)=\"HydRR\",VLOOKUP(AJ247,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A236:C236),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ247,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A236:C236),FALSE))),0,IF(OR(VLOOKUP(AJ247,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A236:C236),FALSE)=\"HydRR\",VLOOKUP(AJ247,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A236:C236),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ247,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A236:C236),FALSE)))","v":0},{"$f":"'GEM new plant'!A237","v":0},null,null,null,null,null,null,{"$f":"IF(AQ246>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ246+IF($D$32=\"GWh\",100,15))","v":3585},{"$f":"VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR247,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ247,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ246>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ246+IF($D$32=\"GWh\",100,15))","v":3585},{"$f":"VLOOKUP($BJ247,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK247,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ247,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK247,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ247,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK247,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ247,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK247,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ247,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK247,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ247,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK247,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ247,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ248,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A237:C237),FALSE)=\"HydRR\",VLOOKUP(AJ248,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A237:C237),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ248,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A237:C237),FALSE))),0,IF(OR(VLOOKUP(AJ248,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A237:C237),FALSE)=\"HydRR\",VLOOKUP(AJ248,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A237:C237),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ248,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A237:C237),FALSE)))","v":0},{"$f":"'GEM new plant'!A238","v":0},null,null,null,null,null,null,{"$f":"IF(AQ247>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ247+IF($D$32=\"GWh\",100,15))","v":3600},{"$f":"VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":67.86203946765805},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":67.86203946765805},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR248,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ248,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ247>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ247+IF($D$32=\"GWh\",100,15))","v":3600},{"$f":"VLOOKUP($BJ248,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":67.86203946765805},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK248,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ248,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,67.86203946765805,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK248,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ248,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK248,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ248,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK248,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ248,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK248,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ248,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK248,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ248,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ249,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A238:C238),FALSE)=\"HydRR\",VLOOKUP(AJ249,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A238:C238),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ249,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A238:C238),FALSE))),0,IF(OR(VLOOKUP(AJ249,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A238:C238),FALSE)=\"HydRR\",VLOOKUP(AJ249,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A238:C238),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ249,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A238:C238),FALSE)))","v":0},{"$f":"'GEM new plant'!A239","v":0},null,null,null,null,null,null,{"$f":"IF(AQ248>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ248+IF($D$32=\"GWh\",100,15))","v":3615},{"$f":"VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":68.767214026952033},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":68.767214026952033},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR249,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ249,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ248>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ248+IF($D$32=\"GWh\",100,15))","v":3615},{"$f":"VLOOKUP($BJ249,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":68.767214026952033},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK249,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ249,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,68.767214026952033,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK249,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ249,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK249,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ249,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK249,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ249,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK249,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ249,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK249,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ249,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ250,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A239:C239),FALSE)=\"HydRR\",VLOOKUP(AJ250,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A239:C239),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ250,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A239:C239),FALSE))),0,IF(OR(VLOOKUP(AJ250,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A239:C239),FALSE)=\"HydRR\",VLOOKUP(AJ250,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A239:C239),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ250,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A239:C239),FALSE)))","v":0},{"$f":"'GEM new plant'!A240","v":0},null,null,null,null,null,null,{"$f":"IF(AQ249>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ249+IF($D$32=\"GWh\",100,15))","v":3630},{"$f":"VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE)","v":68.767214026952033},null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AT$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AU$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AV$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AW$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":68.767214026952033},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=AX$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},0,0,0,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BC$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BD$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BE$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BF$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$C$5:$C$500,MATCH($AR250,'LRMC x Plant ranked'!$G$5:$G$500,FALSE),)=BG$6,VLOOKUP($AQ250,'LRMC x Plant ranked'!$F$4:$G$500,2,TRUE),0)","v":0},null,null,{"$f":"IF(BJ249>MAX('LRMC x Plant ranked'!$P$5:$P$500),\"\",BJ249+IF($D$32=\"GWh\",100,15))","v":3630},{"$f":"VLOOKUP($BJ250,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE)","v":68.767214026952033},null,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK250,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BN$6,VLOOKUP($BJ250,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},0,0,68.767214026952033,null,{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK250,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BS$6,VLOOKUP($BJ250,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK250,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BT$6,VLOOKUP($BJ250,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK250,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BU$6,VLOOKUP($BJ250,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK250,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BV$6,VLOOKUP($BJ250,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},{"$f":"IF(INDEX('LRMC x Plant ranked'!$M$5:$M$500,MATCH($BK250,'LRMC x Plant ranked'!$Q$5:$Q$500,FALSE),)=BW$6,VLOOKUP($BJ250,'LRMC x Plant ranked'!$P$4:$Q$500,2,TRUE),0)","v":0},81.677403003905667,92.677191639299295,117.37761346852324,173.82168052093508,69.671364213475371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ251,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A240:C240),FALSE)=\"HydRR\",VLOOKUP(AJ251,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A240:C240),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ251,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A240:C240),FALSE))),0,IF(OR(VLOOKUP(AJ251,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A240:C240),FALSE)=\"HydRR\",VLOOKUP(AJ251,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A240:C240),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ251,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A240:C240),FALSE)))","v":0},{"$f":"'GEM new plant'!A241","v":0},null,null,null,null,null,null,{"$f":"IF(AQ250>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ250+IF($D$32=\"GWh\",100,15))","v":3645}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ252,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A241:C241),FALSE)=\"HydRR\",VLOOKUP(AJ252,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A241:C241),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ252,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A241:C241),FALSE))),0,IF(OR(VLOOKUP(AJ252,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A241:C241),FALSE)=\"HydRR\",VLOOKUP(AJ252,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A241:C241),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ252,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A241:C241),FALSE)))","v":0},{"$f":"'GEM new plant'!A242","v":0},null,null,null,null,null,null,{"$f":"IF(AQ251>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ251+IF($D$32=\"GWh\",100,15))","v":3660}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ253,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A242:C242),FALSE)=\"HydRR\",VLOOKUP(AJ253,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A242:C242),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ253,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A242:C242),FALSE))),0,IF(OR(VLOOKUP(AJ253,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A242:C242),FALSE)=\"HydRR\",VLOOKUP(AJ253,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A242:C242),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ253,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A242:C242),FALSE)))","v":0},{"$f":"'GEM new plant'!A243","v":0},null,null,null,null,null,null,{"$f":"IF(AQ252>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ252+IF($D$32=\"GWh\",100,15))","v":3675}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ254,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A243:C243),FALSE)=\"HydRR\",VLOOKUP(AJ254,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A243:C243),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ254,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A243:C243),FALSE))),0,IF(OR(VLOOKUP(AJ254,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A243:C243),FALSE)=\"HydRR\",VLOOKUP(AJ254,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A243:C243),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ254,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A243:C243),FALSE)))","v":0},{"$f":"'GEM new plant'!A244","v":0},null,null,null,null,null,null,{"$f":"IF(AQ253>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ253+IF($D$32=\"GWh\",100,15))","v":3690}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ255,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A244:C244),FALSE)=\"HydRR\",VLOOKUP(AJ255,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A244:C244),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ255,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A244:C244),FALSE))),0,IF(OR(VLOOKUP(AJ255,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A244:C244),FALSE)=\"HydRR\",VLOOKUP(AJ255,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A244:C244),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ255,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A244:C244),FALSE)))","v":0},{"$f":"'GEM new plant'!A245","v":0},null,null,null,null,null,null,{"$f":"IF(AQ254>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ254+IF($D$32=\"GWh\",100,15))","v":3705}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ256,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A245:C245),FALSE)=\"HydRR\",VLOOKUP(AJ256,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A245:C245),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ256,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A245:C245),FALSE))),0,IF(OR(VLOOKUP(AJ256,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A245:C245),FALSE)=\"HydRR\",VLOOKUP(AJ256,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A245:C245),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ256,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A245:C245),FALSE)))","v":0},{"$f":"'GEM new plant'!A246","v":0},null,null,null,null,null,null,{"$f":"IF(AQ255>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ255+IF($D$32=\"GWh\",100,15))","v":3720}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ257,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A246:C246),FALSE)=\"HydRR\",VLOOKUP(AJ257,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A246:C246),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ257,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A246:C246),FALSE))),0,IF(OR(VLOOKUP(AJ257,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A246:C246),FALSE)=\"HydRR\",VLOOKUP(AJ257,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A246:C246),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ257,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A246:C246),FALSE)))","v":0},{"$f":"'GEM new plant'!A247","v":0},null,null,null,null,null,null,{"$f":"IF(AQ256>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ256+IF($D$32=\"GWh\",100,15))","v":3735}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ258,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A247:C247),FALSE)=\"HydRR\",VLOOKUP(AJ258,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A247:C247),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ258,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A247:C247),FALSE))),0,IF(OR(VLOOKUP(AJ258,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A247:C247),FALSE)=\"HydRR\",VLOOKUP(AJ258,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A247:C247),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ258,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A247:C247),FALSE)))","v":0},{"$f":"'GEM new plant'!A248","v":0},null,null,null,null,null,null,{"$f":"IF(AQ257>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ257+IF($D$32=\"GWh\",100,15))","v":3750}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ259,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A248:C248),FALSE)=\"HydRR\",VLOOKUP(AJ259,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A248:C248),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ259,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A248:C248),FALSE))),0,IF(OR(VLOOKUP(AJ259,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A248:C248),FALSE)=\"HydRR\",VLOOKUP(AJ259,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A248:C248),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ259,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A248:C248),FALSE)))","v":0},{"$f":"'GEM new plant'!A249","v":0},null,null,null,null,null,null,{"$f":"IF(AQ258>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ258+IF($D$32=\"GWh\",100,15))","v":3765}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ260,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A249:C249),FALSE)=\"HydRR\",VLOOKUP(AJ260,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A249:C249),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ260,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A249:C249),FALSE))),0,IF(OR(VLOOKUP(AJ260,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A249:C249),FALSE)=\"HydRR\",VLOOKUP(AJ260,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A249:C249),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ260,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A249:C249),FALSE)))","v":0},{"$f":"'GEM new plant'!A250","v":0},null,null,null,null,null,null,{"$f":"IF(AQ259>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ259+IF($D$32=\"GWh\",100,15))","v":3780}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ261,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A250:C250),FALSE)=\"HydRR\",VLOOKUP(AJ261,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A250:C250),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ261,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A250:C250),FALSE))),0,IF(OR(VLOOKUP(AJ261,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A250:C250),FALSE)=\"HydRR\",VLOOKUP(AJ261,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A250:C250),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ261,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A250:C250),FALSE)))","v":0},{"$f":"'GEM new plant'!A251","v":0},null,null,null,null,null,null,{"$f":"IF(AQ260>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ260+IF($D$32=\"GWh\",100,15))","v":3795}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ262,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A251:C251),FALSE)=\"HydRR\",VLOOKUP(AJ262,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A251:C251),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ262,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A251:C251),FALSE))),0,IF(OR(VLOOKUP(AJ262,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A251:C251),FALSE)=\"HydRR\",VLOOKUP(AJ262,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A251:C251),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ262,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A251:C251),FALSE)))","v":0},{"$f":"'GEM new plant'!A252","v":0},null,null,null,null,null,null,{"$f":"IF(AQ261>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ261+IF($D$32=\"GWh\",100,15))","v":3810}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ263,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A252:C252),FALSE)=\"HydRR\",VLOOKUP(AJ263,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A252:C252),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ263,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A252:C252),FALSE))),0,IF(OR(VLOOKUP(AJ263,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A252:C252),FALSE)=\"HydRR\",VLOOKUP(AJ263,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A252:C252),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ263,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A252:C252),FALSE)))","v":0},{"$f":"'GEM new plant'!A253","v":0},null,null,null,null,null,null,{"$f":"IF(AQ262>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ262+IF($D$32=\"GWh\",100,15))","v":3825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ264,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A253:C253),FALSE)=\"HydRR\",VLOOKUP(AJ264,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A253:C253),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ264,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A253:C253),FALSE))),0,IF(OR(VLOOKUP(AJ264,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A253:C253),FALSE)=\"HydRR\",VLOOKUP(AJ264,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A253:C253),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ264,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A253:C253),FALSE)))","v":0},{"$f":"'GEM new plant'!A254","v":0},null,null,null,null,null,null,{"$f":"IF(AQ263>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ263+IF($D$32=\"GWh\",100,15))","v":3840}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ265,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A254:C254),FALSE)=\"HydRR\",VLOOKUP(AJ265,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A254:C254),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ265,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A254:C254),FALSE))),0,IF(OR(VLOOKUP(AJ265,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A254:C254),FALSE)=\"HydRR\",VLOOKUP(AJ265,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A254:C254),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ265,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A254:C254),FALSE)))","v":0},{"$f":"'GEM new plant'!A255","v":0},null,null,null,null,null,null,{"$f":"IF(AQ264>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ264+IF($D$32=\"GWh\",100,15))","v":3855}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(OR(VLOOKUP(AJ266,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A255:C255),FALSE)=\"HydRR\",VLOOKUP(AJ266,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A255:C255),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ266,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A255:C255),FALSE))),0,IF(OR(VLOOKUP(AJ266,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A255:C255),FALSE)=\"HydRR\",VLOOKUP(AJ266,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A255:C255),FALSE)=\"HydPk\"),\"Hydro\",VLOOKUP(AJ266,'GEM new plant'!$A$4:$P$388,COLUMNS('GEM new plant'!A255:C255),FALSE)))","v":0},{"$f":"'GEM new plant'!A256","v":0},null,null,null,null,null,null,{"$f":"IF(AQ265>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ265+IF($D$32=\"GWh\",100,15))","v":3870}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ266>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ266+IF($D$32=\"GWh\",100,15))","v":3885}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ267>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ267+IF($D$32=\"GWh\",100,15))","v":3900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ268>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ268+IF($D$32=\"GWh\",100,15))","v":3915}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ269>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ269+IF($D$32=\"GWh\",100,15))","v":3930}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ270>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ270+IF($D$32=\"GWh\",100,15))","v":3945}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ271>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ271+IF($D$32=\"GWh\",100,15))","v":3960}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ272>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ272+IF($D$32=\"GWh\",100,15))","v":3975}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ273>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ273+IF($D$32=\"GWh\",100,15))","v":3990}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ274>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ274+IF($D$32=\"GWh\",100,15))","v":4005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ275>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ275+IF($D$32=\"GWh\",100,15))","v":4020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ276>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ276+IF($D$32=\"GWh\",100,15))","v":4035}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ277>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ277+IF($D$32=\"GWh\",100,15))","v":4050}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ278>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ278+IF($D$32=\"GWh\",100,15))","v":4065}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ279>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ279+IF($D$32=\"GWh\",100,15))","v":4080}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ280>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ280+IF($D$32=\"GWh\",100,15))","v":4095}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ281>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ281+IF($D$32=\"GWh\",100,15))","v":4110}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ282>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ282+IF($D$32=\"GWh\",100,15))","v":4125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ283>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ283+IF($D$32=\"GWh\",100,15))","v":4140}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ284>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ284+IF($D$32=\"GWh\",100,15))","v":4155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ285>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ285+IF($D$32=\"GWh\",100,15))","v":4170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ286>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ286+IF($D$32=\"GWh\",100,15))","v":4185}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ287>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ287+IF($D$32=\"GWh\",100,15))","v":4200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ288>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ288+IF($D$32=\"GWh\",100,15))","v":4215}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ289>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ289+IF($D$32=\"GWh\",100,15))","v":4230}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ290>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ290+IF($D$32=\"GWh\",100,15))","v":4245}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ291>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ291+IF($D$32=\"GWh\",100,15))","v":4260}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ292>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ292+IF($D$32=\"GWh\",100,15))","v":4275}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ293>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ293+IF($D$32=\"GWh\",100,15))","v":4290}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ294>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ294+IF($D$32=\"GWh\",100,15))","v":4305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ295>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ295+IF($D$32=\"GWh\",100,15))","v":4320}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ296>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ296+IF($D$32=\"GWh\",100,15))","v":4335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ297>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ297+IF($D$32=\"GWh\",100,15))","v":4350}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ298>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ298+IF($D$32=\"GWh\",100,15))","v":4365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ299>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ299+IF($D$32=\"GWh\",100,15))","v":4380}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ300>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ300+IF($D$32=\"GWh\",100,15))","v":4395}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ301>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ301+IF($D$32=\"GWh\",100,15))","v":4410}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ302>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ302+IF($D$32=\"GWh\",100,15))","v":4425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ303>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ303+IF($D$32=\"GWh\",100,15))","v":4440}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ304>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ304+IF($D$32=\"GWh\",100,15))","v":4455}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ305>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ305+IF($D$32=\"GWh\",100,15))","v":4470}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ306>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ306+IF($D$32=\"GWh\",100,15))","v":4485}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ307>MAX('LRMC x Plant ranked'!$F$5:$F$500),\"\",AQ307+IF($D$32=\"GWh\",100,15))","v":4500}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"not ordered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ordere by build year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"not ordered"]

{"sheet":"Project list","index":2,"n_rows":207,"n_cols":12,"rows_kept":207,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"New projects: ranked from lowest to highest LRMC"]
[]
[null,"Name",null,"Project","Type","Status","MW","Typical GWh pa","Capital cost $m","Variable O&M, $/MWh","Fixed O&M, $/kW","LRMC $/MWh"]
[null,{"$f":"'LRMC x Plant ranked'!B5","v":"Gwind17"},{"$f":"'LRMC x Plant ranked'!B5","v":"Gwind17"},{"$f":"IF(B5=\"NA\",\"\",IF(B5=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B5,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind17"},{"$f":"IF(D5=\"\",\"\",'LRMC x Plant ranked'!C5)","v":"Wind"},{"$f":"IF(E5=\"\",\"\",VLOOKUP(B5,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F5=\"\",\"\",SUMIF('GEM new plant'!A:A,B5,'GEM new plant'!F:F))","v":60},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D5,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":213.47060675358469},{"$f":"IF(H5=\"\",\"\",SUMIF(Summary!AJ:AJ,B5,Summary!AL:AL))","v":116.66000000000001},{"$f":"IF(I5=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B5,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J5=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B5,'GEM new plant'!J:J))","v":39.971257515935186},{"$f":"IF(K5=\"\",\"\",'LRMC x Plant ranked'!G5)","v":53.944385171036124}]
[null,{"$f":"'LRMC x Plant ranked'!B6","v":"HaweaCG"},null,{"$f":"IF(B6=\"NA\",\"\",IF(B6=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B6,'GEM new plant'!A:B,2,FALSE)))","v":"Hawea_Control_Gate_Retrofit"},{"$f":"IF(D6=\"\",\"\",'LRMC x Plant ranked'!C6)","v":"HydPK"},{"$f":"IF(E6=\"\",\"\",VLOOKUP(B6,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F6=\"\",\"\",SUMIF('GEM new plant'!A:A,B6,'GEM new plant'!F:F))","v":17},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D6,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":74.459999999999994},{"$f":"IF(H6=\"\",\"\",SUMIF(Summary!AJ:AJ,B6,Summary!AL:AL))","v":50.899333333333331},{"$f":"IF(I6=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B6,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J6=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B6,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K6=\"\",\"\",'LRMC x Plant ranked'!G6)","v":56.142269357215859}]
[null,{"$f":"'LRMC x Plant ranked'!B7","v":"Gwind23"},null,{"$f":"IF(B7=\"NA\",\"\",IF(B7=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B7,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind23"},{"$f":"IF(D7=\"\",\"\",'LRMC x Plant ranked'!C7)","v":"Wind"},{"$f":"IF(E7=\"\",\"\",VLOOKUP(B7,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F7=\"\",\"\",SUMIF('GEM new plant'!A:A,B7,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D7,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":623.14537852955812},{"$f":"IF(H7=\"\",\"\",SUMIF(Summary!AJ:AJ,B7,Summary!AL:AL))","v":334.20000000000005},{"$f":"IF(I7=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B7,'GEM new plant'!I:I))","v":3.7619198055893071},{"$f":"IF(J7=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B7,'GEM new plant'!J:J))","v":41.769588939403597},{"$f":"IF(K7=\"\",\"\",'LRMC x Plant ranked'!G7)","v":57.51395516391954}]
[null,{"$f":"'LRMC x Plant ranked'!B8","v":"LakePukaki"},null,{"$f":"IF(B8=\"NA\",\"\",IF(B8=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B8,'GEM new plant'!A:B,2,FALSE)))","v":"Lake_Pukaki"},{"$f":"IF(D8=\"\",\"\",'LRMC x Plant ranked'!C8)","v":"HydPK"},{"$f":"IF(E8=\"\",\"\",VLOOKUP(B8,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F8=\"\",\"\",SUMIF('GEM new plant'!A:A,B8,'GEM new plant'!F:F))","v":35},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D8,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":153.29999999999998},{"$f":"IF(H8=\"\",\"\",SUMIF(Summary!AJ:AJ,B8,Summary!AL:AL))","v":110.86},{"$f":"IF(I8=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B8,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J8=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B8,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K8=\"\",\"\",'LRMC x Plant ranked'!G8)","v":58.178446440363423}]
[null,{"$f":"'LRMC x Plant ranked'!B9","v":"Gwind24"},null,{"$f":"IF(B9=\"NA\",\"\",IF(B9=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B9,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind24"},{"$f":"IF(D9=\"\",\"\",'LRMC x Plant ranked'!C9)","v":"Wind"},{"$f":"IF(E9=\"\",\"\",VLOOKUP(B9,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F9=\"\",\"\",SUMIF('GEM new plant'!A:A,B9,'GEM new plant'!F:F))","v":300},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D9,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1012.2795355224304},{"$f":"IF(H9=\"\",\"\",SUMIF(Summary!AJ:AJ,B9,Summary!AL:AL))","v":564.6},{"$f":"IF(I9=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B9,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J9=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B9,'GEM new plant'!J:J))","v":38.75822494574799},{"$f":"IF(K9=\"\",\"\",'LRMC x Plant ranked'!G9)","v":59.237203249918693}]
[null,{"$f":"'LRMC x Plant ranked'!B10","v":"Swind15"},null,{"$f":"IF(B10=\"NA\",\"\",IF(B10=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B10,'GEM new plant'!A:B,2,FALSE)))","v":"Swind15"},{"$f":"IF(D10=\"\",\"\",'LRMC x Plant ranked'!C10)","v":"Wind"},{"$f":"IF(E10=\"\",\"\",VLOOKUP(B10,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F10=\"\",\"\",SUMIF('GEM new plant'!A:A,B10,'GEM new plant'!F:F))","v":300},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D10,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1182.5999999999999},{"$f":"IF(H10=\"\",\"\",SUMIF(Summary!AJ:AJ,B10,Summary!AL:AL))","v":651.20000000000005},{"$f":"IF(I10=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B10,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J10=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B10,'GEM new plant'!J:J))","v":43.6},{"$f":"IF(K10=\"\",\"\",'LRMC x Plant ranked'!G10)","v":59.372464912621851}]
[null,{"$f":"'LRMC x Plant ranked'!B11","v":"Gwind30"},null,{"$f":"IF(B11=\"NA\",\"\",IF(B11=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B11,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind30"},{"$f":"IF(D11=\"\",\"\",'LRMC x Plant ranked'!C11)","v":"Wind"},{"$f":"IF(E11=\"\",\"\",VLOOKUP(B11,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F11=\"\",\"\",SUMIF('GEM new plant'!A:A,B11,'GEM new plant'!F:F))","v":250},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D11,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":902.59967918192422},{"$f":"IF(H11=\"\",\"\",SUMIF(Summary!AJ:AJ,B11,Summary!AL:AL))","v":519.75},{"$f":"IF(I11=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B11,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J11=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B11,'GEM new plant'!J:J))","v":39.124877624040714},{"$f":"IF(K11=\"\",\"\",'LRMC x Plant ranked'!G11)","v":59.947498896812789}]
[null,{"$f":"'LRMC x Plant ranked'!B12","v":"Swind9"},null,{"$f":"IF(B12=\"NA\",\"\",IF(B12=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B12,'GEM new plant'!A:B,2,FALSE)))","v":"Swind9"},{"$f":"IF(D12=\"\",\"\",'LRMC x Plant ranked'!C12)","v":"Wind"},{"$f":"IF(E12=\"\",\"\",VLOOKUP(B12,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Under Construction"},{"$f":"IF(F12=\"\",\"\",SUMIF('GEM new plant'!A:A,B12,'GEM new plant'!F:F))","v":221},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D12,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":854.91993600000001},{"$f":"IF(H12=\"\",\"\",SUMIF(Summary!AJ:AJ,B12,Summary!AL:AL))","v":479.32266666666669},{"$f":"IF(I12=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B12,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J12=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B12,'GEM new plant'!J:J))","v":46},{"$f":"IF(K12=\"\",\"\",'LRMC x Plant ranked'!G12)","v":61.070244183372488}]
[null,{"$f":"'LRMC x Plant ranked'!B17","v":"Swind3"},null,{"$f":"IF(B13=\"NA\",\"\",IF(B13=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B17,'GEM new plant'!A:B,2,FALSE)))","v":"Swind3"},{"$f":"IF(D13=\"\",\"\",'LRMC x Plant ranked'!C17)","v":"Wind"},{"$f":"IF(E13=\"\",\"\",VLOOKUP(B13,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F13=\"\",\"\",SUMIF('GEM new plant'!A:A,B13,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D13,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":86.636399999999995},{"$f":"IF(H13=\"\",\"\",SUMIF(Summary!AJ:AJ,B13,Summary!AL:AL))","v":53.616666666666674},{"$f":"IF(I13=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B13,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J13=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B13,'GEM new plant'!J:J))","v":41.6},{"$f":"IF(K13=\"\",\"\",'LRMC x Plant ranked'!G17)","v":62.146266959157998}]
[null,{"$f":"'LRMC x Plant ranked'!B14","v":"Gwind29"},null,{"$f":"IF(B14=\"NA\",\"\",IF(B14=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B14,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind29"},{"$f":"IF(D14=\"\",\"\",'LRMC x Plant ranked'!C14)","v":"Wind"},{"$f":"IF(E14=\"\",\"\",VLOOKUP(B14,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F14=\"\",\"\",SUMIF('GEM new plant'!A:A,B14,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D14,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":499.32277245787344},{"$f":"IF(H14=\"\",\"\",SUMIF(Summary!AJ:AJ,B14,Summary!AL:AL))","v":317.85000000000002},{"$f":"IF(I14=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B14,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J14=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B14,'GEM new plant'!J:J))","v":40.901590849268516},{"$f":"IF(K14=\"\",\"\",'LRMC x Plant ranked'!G14)","v":61.48317783245885}]
[null,{"$f":"'LRMC x Plant ranked'!B15","v":"Gwind32"},null,{"$f":"IF(B15=\"NA\",\"\",IF(B15=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B15,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind32"},{"$f":"IF(D15=\"\",\"\",'LRMC x Plant ranked'!C15)","v":"Wind"},{"$f":"IF(E15=\"\",\"\",VLOOKUP(B15,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F15=\"\",\"\",SUMIF('GEM new plant'!A:A,B15,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D15,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":176.25218198466442},{"$f":"IF(H15=\"\",\"\",SUMIF(Summary!AJ:AJ,B15,Summary!AL:AL))","v":104.35},{"$f":"IF(I15=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B15,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J15=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B15,'GEM new plant'!J:J))","v":40.060667414713357},{"$f":"IF(K15=\"\",\"\",'LRMC x Plant ranked'!G15)","v":61.770444662804643}]
[null,{"$f":"'LRMC x Plant ranked'!B16","v":"Gwind18"},null,{"$f":"IF(B16=\"NA\",\"\",IF(B16=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B16,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind18"},{"$f":"IF(D16=\"\",\"\",'LRMC x Plant ranked'!C16)","v":"Wind"},{"$f":"IF(E16=\"\",\"\",VLOOKUP(B16,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F16=\"\",\"\",SUMIF('GEM new plant'!A:A,B16,'GEM new plant'!F:F))","v":300},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D16,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1060.0022002950591},{"$f":"IF(H16=\"\",\"\",SUMIF(Summary!AJ:AJ,B16,Summary!AL:AL))","v":682.6},{"$f":"IF(I16=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B16,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J16=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B16,'GEM new plant'!J:J))","v":42.712124410672352},{"$f":"IF(K16=\"\",\"\",'LRMC x Plant ranked'!G16)","v":61.819450802116179}]
[null,{"$f":"'LRMC x Plant ranked'!B49","v":"Gwind35"},null,{"$f":"IF(B17=\"NA\",\"\",IF(B17=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B49,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind35"},{"$f":"IF(D17=\"\",\"\",'LRMC x Plant ranked'!C49)","v":"Wind"},{"$f":"IF(E17=\"\",\"\",VLOOKUP(B17,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F17=\"\",\"\",SUMIF('GEM new plant'!A:A,B17,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D17,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":365.88846723768228},{"$f":"IF(H17=\"\",\"\",SUMIF(Summary!AJ:AJ,B17,Summary!AL:AL))","v":210.76666666666665},{"$f":"IF(I17=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B17,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J17=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B17,'GEM new plant'!J:J))","v":42.029777539243312},{"$f":"IF(K17=\"\",\"\",'LRMC x Plant ranked'!G49)","v":76.280007020742005}]
[null,{"$f":"'LRMC x Plant ranked'!B18","v":"Swind14"},null,{"$f":"IF(B18=\"NA\",\"\",IF(B18=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B18,'GEM new plant'!A:B,2,FALSE)))","v":"Swind14"},{"$f":"IF(D18=\"\",\"\",'LRMC x Plant ranked'!C18)","v":"Wind"},{"$f":"IF(E18=\"\",\"\",VLOOKUP(B18,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F18=\"\",\"\",SUMIF('GEM new plant'!A:A,B18,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D18,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":359.15999999999991},{"$f":"IF(H18=\"\",\"\",SUMIF(Summary!AJ:AJ,B18,Summary!AL:AL))","v":206.93333333333334},{"$f":"IF(I18=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B18,'GEM new plant'!I:I))","v":3.7619198055893071},{"$f":"IF(J18=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B18,'GEM new plant'!J:J))","v":42.3},{"$f":"IF(K18=\"\",\"\",'LRMC x Plant ranked'!G18)","v":62.545810926109638}]
[null,{"$f":"'LRMC x Plant ranked'!B19","v":"Gwind28"},null,{"$f":"IF(B19=\"NA\",\"\",IF(B19=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B19,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind28"},{"$f":"IF(D19=\"\",\"\",'LRMC x Plant ranked'!C19)","v":"Wind"},{"$f":"IF(E19=\"\",\"\",VLOOKUP(B19,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F19=\"\",\"\",SUMIF('GEM new plant'!A:A,B19,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D19,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":348.55793668049864},{"$f":"IF(H19=\"\",\"\",SUMIF(Summary!AJ:AJ,B19,Summary!AL:AL))","v":220.33333333333334},{"$f":"IF(I19=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B19,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J19=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B19,'GEM new plant'!J:J))","v":42.310479213997027},{"$f":"IF(K19=\"\",\"\",'LRMC x Plant ranked'!G19)","v":63.276102052144495}]
[null,{"$f":"'LRMC x Plant ranked'!B20","v":"Arnold"},null,{"$f":"IF(B20=\"NA\",\"\",IF(B20=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B20,'GEM new plant'!A:B,2,FALSE)))","v":"Arnold"},{"$f":"IF(D20=\"\",\"\",'LRMC x Plant ranked'!C20)","v":"HydPK"},{"$f":"IF(E20=\"\",\"\",VLOOKUP(B20,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F20=\"\",\"\",SUMIF('GEM new plant'!A:A,B20,'GEM new plant'!F:F))","v":46},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D20,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":201.48},{"$f":"IF(H20=\"\",\"\",SUMIF(Summary!AJ:AJ,B20,Summary!AL:AL))","v":188.45166666666668},{"$f":"IF(I20=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B20,'GEM new plant'!I:I))","v":0.96897934386391238},{"$f":"IF(J20=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B20,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K20=\"\",\"\",'LRMC x Plant ranked'!G20)","v":63.604812540141303}]
[null,{"$f":"'LRMC x Plant ranked'!B21","v":"Gwind33"},null,{"$f":"IF(B21=\"NA\",\"\",IF(B21=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B21,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind33"},{"$f":"IF(D21=\"\",\"\",'LRMC x Plant ranked'!C21)","v":"Wind"},{"$f":"IF(E21=\"\",\"\",VLOOKUP(B21,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F21=\"\",\"\",SUMIF('GEM new plant'!A:A,B21,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D21,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":332.88184830524898},{"$f":"IF(H21=\"\",\"\",SUMIF(Summary!AJ:AJ,B21,Summary!AL:AL))","v":220.6},{"$f":"IF(I21=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B21,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J21=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B21,'GEM new plant'!J:J))","v":41.930545899288092},{"$f":"IF(K21=\"\",\"\",'LRMC x Plant ranked'!G21)","v":63.67438324586815}]
[null,{"$f":"'LRMC x Plant ranked'!B22","v":"Swind13"},null,{"$f":"IF(B22=\"NA\",\"\",IF(B22=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B22,'GEM new plant'!A:B,2,FALSE)))","v":"Swind13"},{"$f":"IF(D22=\"\",\"\",'LRMC x Plant ranked'!C22)","v":"Wind"},{"$f":"IF(E22=\"\",\"\",VLOOKUP(B22,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F22=\"\",\"\",SUMIF('GEM new plant'!A:A,B22,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D22,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":346.54559999999998},{"$f":"IF(H22=\"\",\"\",SUMIF(Summary!AJ:AJ,B22,Summary!AL:AL))","v":218.1},{"$f":"IF(I22=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B22,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J22=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B22,'GEM new plant'!J:J))","v":41.2},{"$f":"IF(K22=\"\",\"\",'LRMC x Plant ranked'!G22)","v":65.227349073263369}]
[null,{"$f":"'LRMC x Plant ranked'!B23","v":"Gwind16"},null,{"$f":"IF(B23=\"NA\",\"\",IF(B23=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B23,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind16"},{"$f":"IF(D23=\"\",\"\",'LRMC x Plant ranked'!C23)","v":"Wind"},{"$f":"IF(E23=\"\",\"\",VLOOKUP(B23,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F23=\"\",\"\",SUMIF('GEM new plant'!A:A,B23,'GEM new plant'!F:F))","v":300},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D23,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1013.6697087551435},{"$f":"IF(H23=\"\",\"\",SUMIF(Summary!AJ:AJ,B23,Summary!AL:AL))","v":612.29999999999995},{"$f":"IF(I23=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B23,'GEM new plant'!I:I))","v":5.699878493317132},{"$f":"IF(J23=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B23,'GEM new plant'!J:J))","v":39.077752925385745},{"$f":"IF(K23=\"\",\"\",'LRMC x Plant ranked'!G23)","v":65.351998070901686}]
[null,{"$f":"'LRMC x Plant ranked'!B24","v":"Coleridge_2"},null,{"$f":"IF(B24=\"NA\",\"\",IF(B24=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B24,'GEM new plant'!A:B,2,FALSE)))","v":"Lake_Coleridge_2"},{"$f":"IF(D24=\"\",\"\",'LRMC x Plant ranked'!C24)","v":"HydPK"},{"$f":"IF(E24=\"\",\"\",VLOOKUP(B24,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F24=\"\",\"\",SUMIF('GEM new plant'!A:A,B24,'GEM new plant'!F:F))","v":70},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D24,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":306.59999999999997},{"$f":"IF(H24=\"\",\"\",SUMIF(Summary!AJ:AJ,B24,Summary!AL:AL))","v":283.81966666666671},{"$f":"IF(I24=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B24,'GEM new plant'!I:I))","v":0.96897934386391238},{"$f":"IF(J24=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B24,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K24=\"\",\"\",'LRMC x Plant ranked'!G24)","v":65.444373751064731}]
[null,{"$f":"'LRMC x Plant ranked'!B26","v":"Gwind25"},null,{"$f":"IF(B25=\"NA\",\"\",IF(B25=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B26,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind25"},{"$f":"IF(D25=\"\",\"\",'LRMC x Plant ranked'!C26)","v":"Wind"},{"$f":"IF(E25=\"\",\"\",VLOOKUP(B25,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F25=\"\",\"\",SUMIF('GEM new plant'!A:A,B25,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D25,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":379.82429287722829},{"$f":"IF(H25=\"\",\"\",SUMIF(Summary!AJ:AJ,B25,Summary!AL:AL))","v":235.9666666666667},{"$f":"IF(I25=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B25,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J25=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B25,'GEM new plant'!J:J))","v":42.932304543814546},{"$f":"IF(K25=\"\",\"\",'LRMC x Plant ranked'!G26)","v":66.531476204611891}]
[null,{"$f":"'LRMC x Plant ranked'!B25","v":"Swind11"},null,{"$f":"IF(B26=\"NA\",\"\",IF(B26=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B25,'GEM new plant'!A:B,2,FALSE)))","v":"Swind11"},{"$f":"IF(D26=\"\",\"\",'LRMC x Plant ranked'!C25)","v":"Wind"},{"$f":"IF(E26=\"\",\"\",VLOOKUP(B26,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F26=\"\",\"\",SUMIF('GEM new plant'!A:A,B26,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D26,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":770.87999999999988},{"$f":"IF(H26=\"\",\"\",SUMIF(Summary!AJ:AJ,B26,Summary!AL:AL))","v":483.93333333333334},{"$f":"IF(I26=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B26,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J26=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B26,'GEM new plant'!J:J))","v":40.799999999999997},{"$f":"IF(K26=\"\",\"\",'LRMC x Plant ranked'!G25)","v":66.259984849445061}]
[null,{"$f":"'LRMC x Plant ranked'!B27","v":"Swind2"},null,{"$f":"IF(B27=\"NA\",\"\",IF(B27=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B27,'GEM new plant'!A:B,2,FALSE)))","v":"Swind2"},{"$f":"IF(D27=\"\",\"\",'LRMC x Plant ranked'!C27)","v":"Wind"},{"$f":"IF(E27=\"\",\"\",VLOOKUP(B27,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Under Construction"},{"$f":"IF(F27=\"\",\"\",SUMIF('GEM new plant'!A:A,B27,'GEM new plant'!F:F))","v":135},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D27,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":461.214},{"$f":"IF(H27=\"\",\"\",SUMIF(Summary!AJ:AJ,B27,Summary!AL:AL))","v":284.54499999999996},{"$f":"IF(I27=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B27,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J27=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B27,'GEM new plant'!J:J))","v":40.9},{"$f":"IF(K27=\"\",\"\",'LRMC x Plant ranked'!G27)","v":66.926599501752293}]
[null,{"$f":"'LRMC x Plant ranked'!B28","v":"Gwind37"},null,{"$f":"IF(B28=\"NA\",\"\",IF(B28=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B28,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind37"},{"$f":"IF(D28=\"\",\"\",'LRMC x Plant ranked'!C28)","v":"Wind"},{"$f":"IF(E28=\"\",\"\",VLOOKUP(B28,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F28=\"\",\"\",SUMIF('GEM new plant'!A:A,B28,'GEM new plant'!F:F))","v":75},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D28,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":267.17043173503555},{"$f":"IF(H28=\"\",\"\",SUMIF(Summary!AJ:AJ,B28,Summary!AL:AL))","v":183.22499999999999},{"$f":"IF(I28=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B28,'GEM new plant'!I:I))","v":5.699878493317132},{"$f":"IF(J28=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B28,'GEM new plant'!J:J))","v":43.31958732728264},{"$f":"IF(K28=\"\",\"\",'LRMC x Plant ranked'!G28)","v":67.169855185369087}]
[null,{"$f":"'LRMC x Plant ranked'!B29","v":"Gwind41"},null,{"$f":"IF(B29=\"NA\",\"\",IF(B29=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B29,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind41"},{"$f":"IF(D29=\"\",\"\",'LRMC x Plant ranked'!C29)","v":"Wind"},{"$f":"IF(E29=\"\",\"\",VLOOKUP(B29,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F29=\"\",\"\",SUMIF('GEM new plant'!A:A,B29,'GEM new plant'!F:F))","v":75},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D29,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":267.17043173503555},{"$f":"IF(H29=\"\",\"\",SUMIF(Summary!AJ:AJ,B29,Summary!AL:AL))","v":185.17500000000001},{"$f":"IF(I29=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B29,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J29=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B29,'GEM new plant'!J:J))","v":49.705509960052531},{"$f":"IF(K29=\"\",\"\",'LRMC x Plant ranked'!G29)","v":67.212715939516286}]
[null,{"$f":"'LRMC x Plant ranked'!B30","v":"Tikitere"},null,{"$f":"IF(B30=\"NA\",\"\",IF(B30=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B30,'GEM new plant'!A:B,2,FALSE)))","v":"Tikitere_1"},{"$f":"IF(D30=\"\",\"\",'LRMC x Plant ranked'!C30)","v":"Geo"},{"$f":"IF(E30=\"\",\"\",VLOOKUP(B30,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F30=\"\",\"\",SUMIF('GEM new plant'!A:A,B30,'GEM new plant'!F:F))","v":95},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D30,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":748.9799999999999},{"$f":"IF(H30=\"\",\"\",SUMIF(Summary!AJ:AJ,B30,Summary!AL:AL))","v":480.16757352941181},{"$f":"IF(I30=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B30,'GEM new plant'!I:I))","v":0},{"$f":"IF(J30=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B30,'GEM new plant'!J:J))","v":190},{"$f":"IF(K30=\"\",\"\",'LRMC x Plant ranked'!G30)","v":67.487112904912763}]
[null,{"$f":"'LRMC x Plant ranked'!B43","v":"Kawerau_generi"},null,{"$f":"IF(B31=\"NA\",\"\",IF(B31=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B43,'GEM new plant'!A:B,2,FALSE)))","v":"Kawerau_generi"},{"$f":"IF(D31=\"\",\"\",'LRMC x Plant ranked'!C43)","v":"Geo"},{"$f":"IF(E31=\"\",\"\",VLOOKUP(B31,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F31=\"\",\"\",SUMIF('GEM new plant'!A:A,B31,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D31,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":394.2},{"$f":"IF(H31=\"\",\"\",SUMIF(Summary!AJ:AJ,B31,Summary!AL:AL))","v":276.80588235294113},{"$f":"IF(I31=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B31,'GEM new plant'!I:I))","v":0},{"$f":"IF(J31=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B31,'GEM new plant'!J:J))","v":190},{"$f":"IF(K31=\"\",\"\",'LRMC x Plant ranked'!G43)","v":71.645010122584736}]
[null,{"$f":"'LRMC x Plant ranked'!B32","v":"Gwind20"},null,{"$f":"IF(B32=\"NA\",\"\",IF(B32=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B32,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind20"},{"$f":"IF(D32=\"\",\"\",'LRMC x Plant ranked'!C32)","v":"Wind"},{"$f":"IF(E32=\"\",\"\",VLOOKUP(B32,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F32=\"\",\"\",SUMIF('GEM new plant'!A:A,B32,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D32,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":665.29863839564223},{"$f":"IF(H32=\"\",\"\",SUMIF(Summary!AJ:AJ,B32,Summary!AL:AL))","v":443.53333333333336},{"$f":"IF(I32=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B32,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J32=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B32,'GEM new plant'!J:J))","v":41.547803110293714},{"$f":"IF(K32=\"\",\"\",'LRMC x Plant ranked'!G32)","v":68.767214026952033}]
[null,{"$f":"'LRMC x Plant ranked'!B33","v":"Tauhara_2a"},null,{"$f":"IF(B33=\"NA\",\"\",IF(B33=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B33,'GEM new plant'!A:B,2,FALSE)))","v":"Tauhara_2a"},{"$f":"IF(D33=\"\",\"\",'LRMC x Plant ranked'!C33)","v":"Geo"},{"$f":"IF(E33=\"\",\"\",VLOOKUP(B33,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F33=\"\",\"\",SUMIF('GEM new plant'!A:A,B33,'GEM new plant'!F:F))","v":125},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D33,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":985.5},{"$f":"IF(H33=\"\",\"\",SUMIF(Summary!AJ:AJ,B33,Summary!AL:AL))","v":589.29779411764707},{"$f":"IF(I33=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B33,'GEM new plant'!I:I))","v":0},{"$f":"IF(J33=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B33,'GEM new plant'!J:J))","v":190},{"$f":"IF(K33=\"\",\"\",'LRMC x Plant ranked'!G33)","v":69.517916486035375}]
[null,{"$f":"'LRMC x Plant ranked'!B34","v":"Tauhara_2b"},null,{"$f":"IF(B34=\"NA\",\"\",IF(B34=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B34,'GEM new plant'!A:B,2,FALSE)))","v":"Tauhara_2b"},{"$f":"IF(D34=\"\",\"\",'LRMC x Plant ranked'!C34)","v":"Geo"},{"$f":"IF(E34=\"\",\"\",VLOOKUP(B34,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F34=\"\",\"\",SUMIF('GEM new plant'!A:A,B34,'GEM new plant'!F:F))","v":125},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D34,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":985.5},{"$f":"IF(H34=\"\",\"\",SUMIF(Summary!AJ:AJ,B34,Summary!AL:AL))","v":589.29779411764707},{"$f":"IF(I34=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B34,'GEM new plant'!I:I))","v":0},{"$f":"IF(J34=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B34,'GEM new plant'!J:J))","v":190},{"$f":"IF(K34=\"\",\"\",'LRMC x Plant ranked'!G34)","v":69.517916486035375}]
[null,{"$f":"'LRMC x Plant ranked'!B45","v":"Gwind27"},null,{"$f":"IF(B35=\"NA\",\"\",IF(B35=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B45,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind27"},{"$f":"IF(D35=\"\",\"\",'LRMC x Plant ranked'!C45)","v":"Wind"},{"$f":"IF(E35=\"\",\"\",VLOOKUP(B35,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F35=\"\",\"\",SUMIF('GEM new plant'!A:A,B35,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D35,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":444.6792434577477},{"$f":"IF(H35=\"\",\"\",SUMIF(Summary!AJ:AJ,B35,Summary!AL:AL))","v":304.05},{"$f":"IF(I35=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B35,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J35=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B35,'GEM new plant'!J:J))","v":40.59425560607027},{"$f":"IF(K35=\"\",\"\",'LRMC x Plant ranked'!G45)","v":72.77903057128195}]
[null,{"$f":"'LRMC x Plant ranked'!B36","v":"Swind6"},null,{"$f":"IF(B36=\"NA\",\"\",IF(B36=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B36,'GEM new plant'!A:B,2,FALSE)))","v":"Swind6"},{"$f":"IF(D36=\"\",\"\",'LRMC x Plant ranked'!C36)","v":"Wind"},{"$f":"IF(E36=\"\",\"\",VLOOKUP(B36,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F36=\"\",\"\",SUMIF('GEM new plant'!A:A,B36,'GEM new plant'!F:F))","v":176},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D36,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":539.61599999999999},{"$f":"IF(H36=\"\",\"\",SUMIF(Summary!AJ:AJ,B36,Summary!AL:AL))","v":368.92533333333336},{"$f":"IF(I36=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B36,'GEM new plant'!I:I))","v":6.2698663426488448},{"$f":"IF(J36=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B36,'GEM new plant'!J:J))","v":35},{"$f":"IF(K36=\"\",\"\",'LRMC x Plant ranked'!G36)","v":69.966974521815089}]
[null,{"$f":"'LRMC x Plant ranked'!B37","v":"NorthBT"},null,{"$f":"IF(B37=\"NA\",\"\",IF(B37=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B37,'GEM new plant'!A:B,2,FALSE)))","v":"North_Bank_Tunnel"},{"$f":"IF(D37=\"\",\"\",'LRMC x Plant ranked'!C37)","v":"HydSC"},{"$f":"IF(E37=\"\",\"\",VLOOKUP(B37,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Applied for Consent"},{"$f":"IF(F37=\"\",\"\",SUMIF('GEM new plant'!A:A,B37,'GEM new plant'!F:F))","v":260},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D37,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1138.8},{"$f":"IF(H37=\"\",\"\",SUMIF(Summary!AJ:AJ,B37,Summary!AL:AL))","v":1031.6333333333332},{"$f":"IF(I37=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B37,'GEM new plant'!I:I))","v":0.95757958687727818},{"$f":"IF(J37=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B37,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K37=\"\",\"\",'LRMC x Plant ranked'!G37)","v":70.256338086872077}]
[null,{"$f":"'LRMC x Plant ranked'!B38","v":"Gwind26"},null,{"$f":"IF(B38=\"NA\",\"\",IF(B38=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B38,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind26"},{"$f":"IF(D38=\"\",\"\",'LRMC x Plant ranked'!C38)","v":"Wind"},{"$f":"IF(E38=\"\",\"\",VLOOKUP(B38,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F38=\"\",\"\",SUMIF('GEM new plant'!A:A,B38,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D38,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":332.88184830524898},{"$f":"IF(H38=\"\",\"\",SUMIF(Summary!AJ:AJ,B38,Summary!AL:AL))","v":240.7},{"$f":"IF(I38=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B38,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J38=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B38,'GEM new plant'!J:J))","v":43.90072319557239},{"$f":"IF(K38=\"\",\"\",'LRMC x Plant ranked'!G38)","v":71.156824271651516}]
[null,{"$f":"'LRMC x Plant ranked'!B39","v":"Gwind19"},null,{"$f":"IF(B39=\"NA\",\"\",IF(B39=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B39,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind19"},{"$f":"IF(D39=\"\",\"\",'LRMC x Plant ranked'!C39)","v":"Wind"},{"$f":"IF(E39=\"\",\"\",VLOOKUP(B39,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F39=\"\",\"\",SUMIF('GEM new plant'!A:A,B39,'GEM new plant'!F:F))","v":180},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D39,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":598.76877455607814},{"$f":"IF(H39=\"\",\"\",SUMIF(Summary!AJ:AJ,B39,Summary!AL:AL))","v":418.16},{"$f":"IF(I39=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B39,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J39=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B39,'GEM new plant'!J:J))","v":42.403722039954225},{"$f":"IF(K39=\"\",\"\",'LRMC x Plant ranked'!G39)","v":71.503618073340832}]
[null,{"$f":"'LRMC x Plant ranked'!B40","v":"Gwind36"},null,{"$f":"IF(B40=\"NA\",\"\",IF(B40=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B40,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind36"},{"$f":"IF(D40=\"\",\"\",'LRMC x Plant ranked'!C40)","v":"Wind"},{"$f":"IF(E40=\"\",\"\",VLOOKUP(B40,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F40=\"\",\"\",SUMIF('GEM new plant'!A:A,B40,'GEM new plant'!F:F))","v":75},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D40,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":245.48588231913359},{"$f":"IF(H40=\"\",\"\",SUMIF(Summary!AJ:AJ,B40,Summary!AL:AL))","v":172.77500000000003},{"$f":"IF(I40=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B40,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J40=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B40,'GEM new plant'!J:J))","v":40.597190941997447},{"$f":"IF(K40=\"\",\"\",'LRMC x Plant ranked'!G40)","v":71.55850904461569}]
[null,{"$f":"'LRMC x Plant ranked'!B41","v":"Swind12"},null,{"$f":"IF(B41=\"NA\",\"\",IF(B41=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B41,'GEM new plant'!A:B,2,FALSE)))","v":"Swind12"},{"$f":"IF(D41=\"\",\"\",'LRMC x Plant ranked'!C41)","v":"Wind"},{"$f":"IF(E41=\"\",\"\",VLOOKUP(B41,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F41=\"\",\"\",SUMIF('GEM new plant'!A:A,B41,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D41,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":385.43999999999994},{"$f":"IF(H41=\"\",\"\",SUMIF(Summary!AJ:AJ,B41,Summary!AL:AL))","v":267.43333333333334},{"$f":"IF(I41=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B41,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J41=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B41,'GEM new plant'!J:J))","v":40.799999999999997},{"$f":"IF(K41=\"\",\"\",'LRMC x Plant ranked'!G41)","v":71.595946059325527}]
[null,{"$f":"'LRMC x Plant ranked'!B42","v":"Wairau"},null,{"$f":"IF(B42=\"NA\",\"\",IF(B42=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B42,'GEM new plant'!A:B,2,FALSE)))","v":"Wairau"},{"$f":"IF(D42=\"\",\"\",'LRMC x Plant ranked'!C42)","v":"HydRR"},{"$f":"IF(E42=\"\",\"\",VLOOKUP(B42,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F42=\"\",\"\",SUMIF('GEM new plant'!A:A,B42,'GEM new plant'!F:F))","v":72},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D42,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":315.36},{"$f":"IF(H42=\"\",\"\",SUMIF(Summary!AJ:AJ,B42,Summary!AL:AL))","v":300.36099999999993},{"$f":"IF(I42=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B42,'GEM new plant'!I:I))","v":0.79798298906439846},{"$f":"IF(J42=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B42,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K42=\"\",\"\",'LRMC x Plant ranked'!G42)","v":71.606001598949362}]
[null,{"$f":"'LRMC x Plant ranked'!B35","v":"Stockton"},null,{"$f":"IF(B43=\"NA\",\"\",IF(B43=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B35,'GEM new plant'!A:B,2,FALSE)))","v":"Stockton_Plateau"},{"$f":"IF(D43=\"\",\"\",'LRMC x Plant ranked'!C35)","v":"HydRR"},{"$f":"IF(E43=\"\",\"\",VLOOKUP(B43,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F43=\"\",\"\",SUMIF('GEM new plant'!A:A,B43,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D43,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":219},{"$f":"IF(H43=\"\",\"\",SUMIF(Summary!AJ:AJ,B43,Summary!AL:AL))","v":201.84800000000001},{"$f":"IF(I43=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B43,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J43=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B43,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K43=\"\",\"\",'LRMC x Plant ranked'!G35)","v":69.798607468321578}]
[null,{"$f":"'LRMC x Plant ranked'!B44","v":"Swind5"},null,{"$f":"IF(B44=\"NA\",\"\",IF(B44=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B44,'GEM new plant'!A:B,2,FALSE)))","v":"Swind5"},{"$f":"IF(D44=\"\",\"\",'LRMC x Plant ranked'!C44)","v":"Wind"},{"$f":"IF(E44=\"\",\"\",VLOOKUP(B44,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F44=\"\",\"\",SUMIF('GEM new plant'!A:A,B44,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D44,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":525.6},{"$f":"IF(H44=\"\",\"\",SUMIF(Summary!AJ:AJ,B44,Summary!AL:AL))","v":353.95},{"$f":"IF(I44=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B44,'GEM new plant'!I:I))","v":5.9278736330498178},{"$f":"IF(J44=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B44,'GEM new plant'!J:J))","v":41.6},{"$f":"IF(K44=\"\",\"\",'LRMC x Plant ranked'!G44)","v":72.709212779103368}]
[null,{"$f":"'LRMC x Plant ranked'!B66","v":"Swind16"},null,{"$f":"IF(B45=\"NA\",\"\",IF(B45=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B66,'GEM new plant'!A:B,2,FALSE)))","v":"Swind16"},{"$f":"IF(D45=\"\",\"\",'LRMC x Plant ranked'!C66)","v":"Wind"},{"$f":"IF(E45=\"\",\"\",VLOOKUP(B45,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F45=\"\",\"\",SUMIF('GEM new plant'!A:A,B45,'GEM new plant'!F:F))","v":80},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D45,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":280.32},{"$f":"IF(H45=\"\",\"\",SUMIF(Summary!AJ:AJ,B45,Summary!AL:AL))","v":200.13333333333333},{"$f":"IF(I45=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B45,'GEM new plant'!I:I))","v":3.9899149453219924},{"$f":"IF(J45=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B45,'GEM new plant'!J:J))","v":44.9},{"$f":"IF(K45=\"\",\"\",'LRMC x Plant ranked'!G66)","v":82.752602153884254}]
[null,{"$f":"'LRMC x Plant ranked'!B46","v":"Gwind21"},null,{"$f":"IF(B46=\"NA\",\"\",IF(B46=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B46,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind21"},{"$f":"IF(D46=\"\",\"\",'LRMC x Plant ranked'!C46)","v":"Wind"},{"$f":"IF(E46=\"\",\"\",VLOOKUP(B46,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F46=\"\",\"\",SUMIF('GEM new plant'!A:A,B46,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D46,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":174.88696146308541},{"$f":"IF(H46=\"\",\"\",SUMIF(Summary!AJ:AJ,B46,Summary!AL:AL))","v":112.73333333333333},{"$f":"IF(I46=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B46,'GEM new plant'!I:I))","v":3.7619198055893071},{"$f":"IF(J46=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B46,'GEM new plant'!J:J))","v":41.417067135727891},{"$f":"IF(K46=\"\",\"\",'LRMC x Plant ranked'!G46)","v":73.371600451743902}]
[null,{"$f":"'LRMC x Plant ranked'!B47","v":"Mohaka"},null,{"$f":"IF(B47=\"NA\",\"\",IF(B47=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B47,'GEM new plant'!A:B,2,FALSE)))","v":"Mohaka"},{"$f":"IF(D47=\"\",\"\",'LRMC x Plant ranked'!C47)","v":"HydRR"},{"$f":"IF(E47=\"\",\"\",VLOOKUP(B47,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F47=\"\",\"\",SUMIF('GEM new plant'!A:A,B47,'GEM new plant'!F:F))","v":44},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D47,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":192.72},{"$f":"IF(H47=\"\",\"\",SUMIF(Summary!AJ:AJ,B47,Summary!AL:AL))","v":207.28133333333335},{"$f":"IF(I47=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B47,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J47=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B47,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K47=\"\",\"\",'LRMC x Plant ranked'!G47)","v":73.748191806727164}]
[null,{"$f":"'LRMC x Plant ranked'!B48","v":"Swind4"},null,{"$f":"IF(B48=\"NA\",\"\",IF(B48=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B48,'GEM new plant'!A:B,2,FALSE)))","v":"Swind4"},{"$f":"IF(D48=\"\",\"\",'LRMC x Plant ranked'!C48)","v":"Wind"},{"$f":"IF(E48=\"\",\"\",VLOOKUP(B48,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F48=\"\",\"\",SUMIF('GEM new plant'!A:A,B48,'GEM new plant'!F:F))","v":92},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D48,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":322.36799999999999},{"$f":"IF(H48=\"\",\"\",SUMIF(Summary!AJ:AJ,B48,Summary!AL:AL))","v":206.43466666666669},{"$f":"IF(I48=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B48,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J48=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B48,'GEM new plant'!J:J))","v":40.1},{"$f":"IF(K48=\"\",\"\",'LRMC x Plant ranked'!G48)","v":75.0407626600703}]
[null,{"$f":"'LRMC x Plant ranked'!B62","v":"Swind7"},null,{"$f":"IF(B49=\"NA\",\"\",IF(B49=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B62,'GEM new plant'!A:B,2,FALSE)))","v":"Swind7"},{"$f":"IF(D49=\"\",\"\",'LRMC x Plant ranked'!C62)","v":"Wind"},{"$f":"IF(E49=\"\",\"\",VLOOKUP(B49,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F49=\"\",\"\",SUMIF('GEM new plant'!A:A,B49,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D49,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":700.80000000000007},{"$f":"IF(H49=\"\",\"\",SUMIF(Summary!AJ:AJ,B49,Summary!AL:AL))","v":427.4666666666667},{"$f":"IF(I49=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B49,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J49=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B49,'GEM new plant'!J:J))","v":40.799999999999997},{"$f":"IF(K49=\"\",\"\",'LRMC x Plant ranked'!G62)","v":81.446442866503105}]
[null,{"$f":"'LRMC x Plant ranked'!B50","v":"Gwind43"},null,{"$f":"IF(B50=\"NA\",\"\",IF(B50=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B50,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind43"},{"$f":"IF(D50=\"\",\"\",'LRMC x Plant ranked'!C50)","v":"Wind"},{"$f":"IF(E50=\"\",\"\",VLOOKUP(B50,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F50=\"\",\"\",SUMIF('GEM new plant'!A:A,B50,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D50,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":554.58995992812913},{"$f":"IF(H50=\"\",\"\",SUMIF(Summary!AJ:AJ,B50,Summary!AL:AL))","v":315.3},{"$f":"IF(I50=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B50,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J50=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B50,'GEM new plant'!J:J))","v":46.533124894136904},{"$f":"IF(K50=\"\",\"\",'LRMC x Plant ranked'!G50)","v":76.810588590598883}]
[null,{"$f":"'LRMC x Plant ranked'!B51","v":"Taheke_3"},null,{"$f":"IF(B51=\"NA\",\"\",IF(B51=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B51,'GEM new plant'!A:B,2,FALSE)))","v":"TikitereTaheke_generic3"},{"$f":"IF(D51=\"\",\"\",'LRMC x Plant ranked'!C51)","v":"Geo"},{"$f":"IF(E51=\"\",\"\",VLOOKUP(B51,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F51=\"\",\"\",SUMIF('GEM new plant'!A:A,B51,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D51,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H51=\"\",\"\",SUMIF(Summary!AJ:AJ,B51,Summary!AL:AL))","v":154.17242647058825},{"$f":"IF(I51=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B51,'GEM new plant'!I:I))","v":0},{"$f":"IF(J51=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B51,'GEM new plant'!J:J))","v":190},{"$f":"IF(K51=\"\",\"\",'LRMC x Plant ranked'!G51)","v":77.089468169925965}]
[null,{"$f":"'LRMC x Plant ranked'!B52","v":"Rotokawa_3"},null,{"$f":"IF(B52=\"NA\",\"\",IF(B52=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B52,'GEM new plant'!A:B,2,FALSE)))","v":"Rotokawa_3"},{"$f":"IF(D52=\"\",\"\",'LRMC x Plant ranked'!C52)","v":"Geo"},{"$f":"IF(E52=\"\",\"\",VLOOKUP(B52,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F52=\"\",\"\",SUMIF('GEM new plant'!A:A,B52,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D52,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":394.2},{"$f":"IF(H52=\"\",\"\",SUMIF(Summary!AJ:AJ,B52,Summary!AL:AL))","v":276.80588235294113},{"$f":"IF(I52=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B52,'GEM new plant'!I:I))","v":0},{"$f":"IF(J52=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B52,'GEM new plant'!J:J))","v":190},{"$f":"IF(K52=\"\",\"\",'LRMC x Plant ranked'!G52)","v":77.156164747398947}]
[null,{"$f":"'LRMC x Plant ranked'!B53","v":"Gwind38"},null,{"$f":"IF(B53=\"NA\",\"\",IF(B53=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B53,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind38"},{"$f":"IF(D53=\"\",\"\",'LRMC x Plant ranked'!C53)","v":"Wind"},{"$f":"IF(E53=\"\",\"\",VLOOKUP(B53,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F53=\"\",\"\",SUMIF('GEM new plant'!A:A,B53,'GEM new plant'!F:F))","v":500},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D53,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1701.1235795031812},{"$f":"IF(H53=\"\",\"\",SUMIF(Summary!AJ:AJ,B53,Summary!AL:AL))","v":964.66666666666674},{"$f":"IF(I53=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B53,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J53=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B53,'GEM new plant'!J:J))","v":39.575408181664869},{"$f":"IF(K53=\"\",\"\",'LRMC x Plant ranked'!G53)","v":77.261507012691879}]
[null,{"$f":"'LRMC x Plant ranked'!B54","v":"Rotokawa_4"},null,{"$f":"IF(B54=\"NA\",\"\",IF(B54=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B54,'GEM new plant'!A:B,2,FALSE)))","v":"Rotokawa_4"},{"$f":"IF(D54=\"\",\"\",'LRMC x Plant ranked'!C54)","v":"Geo"},{"$f":"IF(E54=\"\",\"\",VLOOKUP(B54,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F54=\"\",\"\",SUMIF('GEM new plant'!A:A,B54,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D54,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":394.2},{"$f":"IF(H54=\"\",\"\",SUMIF(Summary!AJ:AJ,B54,Summary!AL:AL))","v":280.55588235294113},{"$f":"IF(I54=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B54,'GEM new plant'!I:I))","v":0},{"$f":"IF(J54=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B54,'GEM new plant'!J:J))","v":190},{"$f":"IF(K54=\"\",\"\",'LRMC x Plant ranked'!G54)","v":77.853309708438246}]
[null,{"$f":"'LRMC x Plant ranked'!B55","v":"Ngatamariki_2"},null,{"$f":"IF(B55=\"NA\",\"\",IF(B55=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B55,'GEM new plant'!A:B,2,FALSE)))","v":"Ngatamariki_2"},{"$f":"IF(D55=\"\",\"\",'LRMC x Plant ranked'!C55)","v":"Geo"},{"$f":"IF(E55=\"\",\"\",VLOOKUP(B55,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F55=\"\",\"\",SUMIF('GEM new plant'!A:A,B55,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D55,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":394.2},{"$f":"IF(H55=\"\",\"\",SUMIF(Summary!AJ:AJ,B55,Summary!AL:AL))","v":281.80588235294113},{"$f":"IF(I55=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B55,'GEM new plant'!I:I))","v":0},{"$f":"IF(J55=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B55,'GEM new plant'!J:J))","v":190},{"$f":"IF(K55=\"\",\"\",'LRMC x Plant ranked'!G55)","v":78.085691362118013}]
[null,{"$f":"'LRMC x Plant ranked'!B56","v":"Matakitaki"},null,{"$f":"IF(B56=\"NA\",\"\",IF(B56=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B56,'GEM new plant'!A:B,2,FALSE)))","v":"Matakitaki"},{"$f":"IF(D56=\"\",\"\",'LRMC x Plant ranked'!C56)","v":"HydRR"},{"$f":"IF(E56=\"\",\"\",VLOOKUP(B56,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F56=\"\",\"\",SUMIF('GEM new plant'!A:A,B56,'GEM new plant'!F:F))","v":40},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D56,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.2},{"$f":"IF(H56=\"\",\"\",SUMIF(Summary!AJ:AJ,B56,Summary!AL:AL))","v":186.54666666666668},{"$f":"IF(I56=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B56,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J56=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B56,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K56=\"\",\"\",'LRMC x Plant ranked'!G56)","v":79.071347905673292}]
[null,{"$f":"'LRMC x Plant ranked'!B57","v":"Taramakau"},null,{"$f":"IF(B57=\"NA\",\"\",IF(B57=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B57,'GEM new plant'!A:B,2,FALSE)))","v":"Taramakau"},{"$f":"IF(D57=\"\",\"\",'LRMC x Plant ranked'!C57)","v":"HydRR"},{"$f":"IF(E57=\"\",\"\",VLOOKUP(B57,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F57=\"\",\"\",SUMIF('GEM new plant'!A:A,B57,'GEM new plant'!F:F))","v":50},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D57,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":219},{"$f":"IF(H57=\"\",\"\",SUMIF(Summary!AJ:AJ,B57,Summary!AL:AL))","v":234.18333333333334},{"$f":"IF(I57=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B57,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J57=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B57,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K57=\"\",\"\",'LRMC x Plant ranked'!G57)","v":79.367267541782198}]
[null,{"$f":"'LRMC x Plant ranked'!B58","v":"Taheke_2"},null,{"$f":"IF(B58=\"NA\",\"\",IF(B58=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B58,'GEM new plant'!A:B,2,FALSE)))","v":"TikitereTaheke_generic2"},{"$f":"IF(D58=\"\",\"\",'LRMC x Plant ranked'!C58)","v":"Geo"},{"$f":"IF(E58=\"\",\"\",VLOOKUP(B58,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F58=\"\",\"\",SUMIF('GEM new plant'!A:A,B58,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D58,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H58=\"\",\"\",SUMIF(Summary!AJ:AJ,B58,Summary!AL:AL))","v":160.92242647058825},{"$f":"IF(I58=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B58,'GEM new plant'!I:I))","v":0},{"$f":"IF(J58=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B58,'GEM new plant'!J:J))","v":190},{"$f":"IF(K58=\"\",\"\",'LRMC x Plant ranked'!G58)","v":79.41992418254307}]
[null,{"$f":"'LRMC x Plant ranked'!B59","v":"Clarenc"},null,{"$f":"IF(B59=\"NA\",\"\",IF(B59=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B59,'GEM new plant'!A:B,2,FALSE)))","v":"Clarence_to_Waiau_Diversions"},{"$f":"IF(D59=\"\",\"\",'LRMC x Plant ranked'!C59)","v":"HydRR"},{"$f":"IF(E59=\"\",\"\",VLOOKUP(B59,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F59=\"\",\"\",SUMIF('GEM new plant'!A:A,B59,'GEM new plant'!F:F))","v":70},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D59,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":306.59999999999997},{"$f":"IF(H59=\"\",\"\",SUMIF(Summary!AJ:AJ,B59,Summary!AL:AL))","v":321.05666666666667},{"$f":"IF(I59=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B59,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J59=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B59,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K59=\"\",\"\",'LRMC x Plant ranked'!G59)","v":80.898703350966201}]
[null,{"$f":"'LRMC x Plant ranked'!B60","v":"HopeRiver"},null,{"$f":"IF(B60=\"NA\",\"\",IF(B60=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B60,'GEM new plant'!A:B,2,FALSE)))","v":"Hope_River"},{"$f":"IF(D60=\"\",\"\",'LRMC x Plant ranked'!C60)","v":"HydRR"},{"$f":"IF(E60=\"\",\"\",VLOOKUP(B60,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F60=\"\",\"\",SUMIF('GEM new plant'!A:A,B60,'GEM new plant'!F:F))","v":55},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D60,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":240.9},{"$f":"IF(H60=\"\",\"\",SUMIF(Summary!AJ:AJ,B60,Summary!AL:AL))","v":253.80166666666668},{"$f":"IF(I60=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B60,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J60=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B60,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K60=\"\",\"\",'LRMC x Plant ranked'!G60)","v":81.329571125397166}]
[null,{"$f":"'LRMC x Plant ranked'!B61","v":"Whitcombe"},null,{"$f":"IF(B61=\"NA\",\"\",IF(B61=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B61,'GEM new plant'!A:B,2,FALSE)))","v":"Whitcombe River"},{"$f":"IF(D61=\"\",\"\",'LRMC x Plant ranked'!C61)","v":"HydRR"},{"$f":"IF(E61=\"\",\"\",VLOOKUP(B61,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F61=\"\",\"\",SUMIF('GEM new plant'!A:A,B61,'GEM new plant'!F:F))","v":30},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D61,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":131.4},{"$f":"IF(H61=\"\",\"\",SUMIF(Summary!AJ:AJ,B61,Summary!AL:AL))","v":144.51},{"$f":"IF(I61=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B61,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J61=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B61,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K61=\"\",\"\",'LRMC x Plant ranked'!G61)","v":81.340065115841725}]
[null,{"$f":"'LRMC x Plant ranked'!B80","v":"Gwind39"},null,{"$f":"IF(B62=\"NA\",\"\",IF(B62=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B80,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind39"},{"$f":"IF(D62=\"\",\"\",'LRMC x Plant ranked'!C80)","v":"Wind"},{"$f":"IF(E62=\"\",\"\",VLOOKUP(B62,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F62=\"\",\"\",SUMIF('GEM new plant'!A:A,B62,'GEM new plant'!F:F))","v":20},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D62,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":59.848010487306425},{"$f":"IF(H62=\"\",\"\",SUMIF(Summary!AJ:AJ,B62,Summary!AL:AL))","v":55.586666666666673},{"$f":"IF(I62=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B62,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J62=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B62,'GEM new plant'!J:J))","v":42.140985055208219},{"$f":"IF(K62=\"\",\"\",'LRMC x Plant ranked'!G80)","v":90.824203472675734}]
[null,{"$f":"'LRMC x Plant ranked'!B63","v":"Tauhara_3"},null,{"$f":"IF(B63=\"NA\",\"\",IF(B63=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B63,'GEM new plant'!A:B,2,FALSE)))","v":"Tauhara_3"},{"$f":"IF(D63=\"\",\"\",'LRMC x Plant ranked'!C63)","v":"Geo"},{"$f":"IF(E63=\"\",\"\",VLOOKUP(B63,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F63=\"\",\"\",SUMIF('GEM new plant'!A:A,B63,'GEM new plant'!F:F))","v":30},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D63,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":236.52},{"$f":"IF(H63=\"\",\"\",SUMIF(Summary!AJ:AJ,B63,Summary!AL:AL))","v":182.65705882352938},{"$f":"IF(I63=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B63,'GEM new plant'!I:I))","v":0},{"$f":"IF(J63=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B63,'GEM new plant'!J:J))","v":190},{"$f":"IF(K63=\"\",\"\",'LRMC x Plant ranked'!G63)","v":82.291343643420475}]
[null,{"$f":"'LRMC x Plant ranked'!B64","v":"LowerCR"},null,{"$f":"IF(B64=\"NA\",\"\",IF(B64=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B64,'GEM new plant'!A:B,2,FALSE)))","v":"Lower_Clarence_River"},{"$f":"IF(D64=\"\",\"\",'LRMC x Plant ranked'!C64)","v":"HydRR"},{"$f":"IF(E64=\"\",\"\",VLOOKUP(B64,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F64=\"\",\"\",SUMIF('GEM new plant'!A:A,B64,'GEM new plant'!F:F))","v":35},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D64,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":153.29999999999998},{"$f":"IF(H64=\"\",\"\",SUMIF(Summary!AJ:AJ,B64,Summary!AL:AL))","v":164.12833333333333},{"$f":"IF(I64=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B64,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J64=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B64,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K64=\"\",\"\",'LRMC x Plant ranked'!G64)","v":82.478551857212992}]
[null,{"$f":"'LRMC x Plant ranked'!B65","v":"PottsRiv"},null,{"$f":"IF(B65=\"NA\",\"\",IF(B65=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B65,'GEM new plant'!A:B,2,FALSE)))","v":"PottsRiver"},{"$f":"IF(D65=\"\",\"\",'LRMC x Plant ranked'!C65)","v":"HydRR"},{"$f":"IF(E65=\"\",\"\",VLOOKUP(B65,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F65=\"\",\"\",SUMIF('GEM new plant'!A:A,B65,'GEM new plant'!F:F))","v":35},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D65,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":153.29999999999998},{"$f":"IF(H65=\"\",\"\",SUMIF(Summary!AJ:AJ,B65,Summary!AL:AL))","v":164.12833333333333},{"$f":"IF(I65=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B65,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J65=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B65,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K65=\"\",\"\",'LRMC x Plant ranked'!G65)","v":82.478551857212992}]
[null,{"$f":"'LRMC x Plant ranked'!B13","v":"Swind17"},null,{"$f":"IF(B66=\"NA\",\"\",IF(B66=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B13,'GEM new plant'!A:B,2,FALSE)))","v":"Swind17"},{"$f":"IF(D66=\"\",\"\",'LRMC x Plant ranked'!C13)","v":"Wind"},{"$f":"IF(E66=\"\",\"\",VLOOKUP(B66,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F66=\"\",\"\",SUMIF('GEM new plant'!A:A,B66,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D66,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":394.2},{"$f":"IF(H66=\"\",\"\",SUMIF(Summary!AJ:AJ,B66,Summary!AL:AL))","v":228.1},{"$f":"IF(I66=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B66,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J66=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B66,'GEM new plant'!J:J))","v":42.5},{"$f":"IF(K66=\"\",\"\",'LRMC x Plant ranked'!G13)","v":61.284582519399493}]
[null,{"$f":"'LRMC x Plant ranked'!B67","v":"BushStream"},null,{"$f":"IF(B67=\"NA\",\"\",IF(B67=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B67,'GEM new plant'!A:B,2,FALSE)))","v":"Bush_Stream"},{"$f":"IF(D67=\"\",\"\",'LRMC x Plant ranked'!C67)","v":"HydRR"},{"$f":"IF(E67=\"\",\"\",VLOOKUP(B67,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F67=\"\",\"\",SUMIF('GEM new plant'!A:A,B67,'GEM new plant'!F:F))","v":30},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D67,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":131.4},{"$f":"IF(H67=\"\",\"\",SUMIF(Summary!AJ:AJ,B67,Summary!AL:AL))","v":141.70999999999998},{"$f":"IF(I67=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B67,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J67=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B67,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K67=\"\",\"\",'LRMC x Plant ranked'!G67)","v":83.005168025961993}]
[null,{"$f":"'LRMC x Plant ranked'!B68","v":"Gwind31"},null,{"$f":"IF(B68=\"NA\",\"\",IF(B68=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B68,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind31"},{"$f":"IF(D68=\"\",\"\",'LRMC x Plant ranked'!C68)","v":"Wind"},{"$f":"IF(E68=\"\",\"\",VLOOKUP(B68,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F68=\"\",\"\",SUMIF('GEM new plant'!A:A,B68,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D68,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":402.89263306964165},{"$f":"IF(H68=\"\",\"\",SUMIF(Summary!AJ:AJ,B68,Summary!AL:AL))","v":330.05},{"$f":"IF(I68=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B68,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J68=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B68,'GEM new plant'!J:J))","v":40.167635167628013},{"$f":"IF(K68=\"\",\"\",'LRMC x Plant ranked'!G68)","v":83.245280327993754}]
[null,{"$f":"'LRMC x Plant ranked'!B69","v":"Gwind42"},null,{"$f":"IF(B69=\"NA\",\"\",IF(B69=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B69,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind42"},{"$f":"IF(D69=\"\",\"\",'LRMC x Plant ranked'!C69)","v":"Wind"},{"$f":"IF(E69=\"\",\"\",VLOOKUP(B69,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F69=\"\",\"\",SUMIF('GEM new plant'!A:A,B69,'GEM new plant'!F:F))","v":75},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D69,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":253.06988388060759},{"$f":"IF(H69=\"\",\"\",SUMIF(Summary!AJ:AJ,B69,Summary!AL:AL))","v":207.02500000000001},{"$f":"IF(I69=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B69,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J69=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B69,'GEM new plant'!J:J))","v":51.320186838984284},{"$f":"IF(K69=\"\",\"\",'LRMC x Plant ranked'!G69)","v":83.428255303576336}]
[null,{"$f":"'LRMC x Plant ranked'!B70","v":"Reporoa_2"},null,{"$f":"IF(B70=\"NA\",\"\",IF(B70=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B70,'GEM new plant'!A:B,2,FALSE)))","v":"Reporoa_2"},{"$f":"IF(D70=\"\",\"\",'LRMC x Plant ranked'!C70)","v":"Geo"},{"$f":"IF(E70=\"\",\"\",VLOOKUP(B70,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F70=\"\",\"\",SUMIF('GEM new plant'!A:A,B70,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D70,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H70=\"\",\"\",SUMIF(Summary!AJ:AJ,B70,Summary!AL:AL))","v":155.92242647058825},{"$f":"IF(I70=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B70,'GEM new plant'!I:I))","v":0},{"$f":"IF(J70=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B70,'GEM new plant'!J:J))","v":190},{"$f":"IF(K70=\"\",\"\",'LRMC x Plant ranked'!G70)","v":83.670095890223649}]
[null,{"$f":"'LRMC x Plant ranked'!B71","v":"Mangakinoata1"},null,{"$f":"IF(B71=\"NA\",\"\",IF(B71=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B71,'GEM new plant'!A:B,2,FALSE)))","v":"Mangakinoata1"},{"$f":"IF(D71=\"\",\"\",'LRMC x Plant ranked'!C71)","v":"Geo"},{"$f":"IF(E71=\"\",\"\",VLOOKUP(B71,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F71=\"\",\"\",SUMIF('GEM new plant'!A:A,B71,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D71,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H71=\"\",\"\",SUMIF(Summary!AJ:AJ,B71,Summary!AL:AL))","v":158.42242647058825},{"$f":"IF(I71=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B71,'GEM new plant'!I:I))","v":0},{"$f":"IF(J71=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B71,'GEM new plant'!J:J))","v":190},{"$f":"IF(K71=\"\",\"\",'LRMC x Plant ranked'!G71)","v":84.599622504942715}]
[null,{"$f":"'LRMC x Plant ranked'!B72","v":"Gwind34"},null,{"$f":"IF(B72=\"NA\",\"\",IF(B72=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B72,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind34"},{"$f":"IF(D72=\"\",\"\",'LRMC x Plant ranked'!C72)","v":"Wind"},{"$f":"IF(E72=\"\",\"\",VLOOKUP(B72,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F72=\"\",\"\",SUMIF('GEM new plant'!A:A,B72,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D72,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":310.74769921404368},{"$f":"IF(H72=\"\",\"\",SUMIF(Summary!AJ:AJ,B72,Summary!AL:AL))","v":263.93333333333334},{"$f":"IF(I72=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B72,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J72=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B72,'GEM new plant'!J:J))","v":44.889570239586646},{"$f":"IF(K72=\"\",\"\",'LRMC x Plant ranked'!G72)","v":85.042565348303356}]
[null,{"$f":"'LRMC x Plant ranked'!B73","v":"HurunNB"},null,{"$f":"IF(B73=\"NA\",\"\",IF(B73=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B73,'GEM new plant'!A:B,2,FALSE)))","v":"Hurunui_River_Balmoral"},{"$f":"IF(D73=\"\",\"\",'LRMC x Plant ranked'!C73)","v":"HydRR"},{"$f":"IF(E73=\"\",\"\",VLOOKUP(B73,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Applied for Consent"},{"$f":"IF(F73=\"\",\"\",SUMIF('GEM new plant'!A:A,B73,'GEM new plant'!F:F))","v":15},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D73,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":65.7},{"$f":"IF(H73=\"\",\"\",SUMIF(Summary!AJ:AJ,B73,Summary!AL:AL))","v":74.454999999999998},{"$f":"IF(I73=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B73,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J73=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B73,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K73=\"\",\"\",'LRMC x Plant ranked'!G73)","v":86.691481207204546}]
[null,{"$f":"'LRMC x Plant ranked'!B74","v":"ClarencCon"},null,{"$f":"IF(B74=\"NA\",\"\",IF(B74=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B74,'GEM new plant'!A:B,2,FALSE)))","v":"Clarence_Conway"},{"$f":"IF(D74=\"\",\"\",'LRMC x Plant ranked'!C74)","v":"HydRR"},{"$f":"IF(E74=\"\",\"\",VLOOKUP(B74,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F74=\"\",\"\",SUMIF('GEM new plant'!A:A,B74,'GEM new plant'!F:F))","v":300},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D74,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1314},{"$f":"IF(H74=\"\",\"\",SUMIF(Summary!AJ:AJ,B74,Summary!AL:AL))","v":1498.5},{"$f":"IF(I74=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B74,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J74=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B74,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K74=\"\",\"\",'LRMC x Plant ranked'!G74)","v":87.172749872533387}]
[null,{"$f":"'LRMC x Plant ranked'!B75","v":"Clarenc54"},null,{"$f":"IF(B75=\"NA\",\"\",IF(B75=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B75,'GEM new plant'!A:B,2,FALSE)))","v":"Clarence54"},{"$f":"IF(D75=\"\",\"\",'LRMC x Plant ranked'!C75)","v":"HydRR"},{"$f":"IF(E75=\"\",\"\",VLOOKUP(B75,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F75=\"\",\"\",SUMIF('GEM new plant'!A:A,B75,'GEM new plant'!F:F))","v":270},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D75,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":1182.5999999999999},{"$f":"IF(H75=\"\",\"\",SUMIF(Summary!AJ:AJ,B75,Summary!AL:AL))","v":1349.6499999999999},{"$f":"IF(I75=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B75,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J75=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B75,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K75=\"\",\"\",'LRMC x Plant ranked'!G75)","v":87.229637421626634}]
[null,{"$f":"'LRMC x Plant ranked'!B76","v":"Gwind22"},null,{"$f":"IF(B76=\"NA\",\"\",IF(B76=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B76,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind22"},{"$f":"IF(D76=\"\",\"\",'LRMC x Plant ranked'!C76)","v":"Wind"},{"$f":"IF(E76=\"\",\"\",VLOOKUP(B76,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F76=\"\",\"\",SUMIF('GEM new plant'!A:A,B76,'GEM new plant'!F:F))","v":15},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D76,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":55.762617778506048},{"$f":"IF(H76=\"\",\"\",SUMIF(Summary!AJ:AJ,B76,Summary!AL:AL))","v":48.29},{"$f":"IF(I76=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B76,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J76=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B76,'GEM new plant'!J:J))","v":45.984317316041782},{"$f":"IF(K76=\"\",\"\",'LRMC x Plant ranked'!G76)","v":87.481696224476352}]
[null,{"$f":"'LRMC x Plant ranked'!B77","v":"Waiau21"},null,{"$f":"IF(B77=\"NA\",\"\",IF(B77=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B77,'GEM new plant'!A:B,2,FALSE)))","v":"Waiau21"},{"$f":"IF(D77=\"\",\"\",'LRMC x Plant ranked'!C77)","v":"HydRR"},{"$f":"IF(E77=\"\",\"\",VLOOKUP(B77,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F77=\"\",\"\",SUMIF('GEM new plant'!A:A,B77,'GEM new plant'!F:F))","v":140},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D77,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":613.19999999999993},{"$f":"IF(H77=\"\",\"\",SUMIF(Summary!AJ:AJ,B77,Summary!AL:AL))","v":704.63333333333344},{"$f":"IF(I77=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B77,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J77=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B77,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K77=\"\",\"\",'LRMC x Plant ranked'!G77)","v":87.757878948921075}]
[null,{"$f":"'LRMC x Plant ranked'!B78","v":"Gwind40"},null,{"$f":"IF(B78=\"NA\",\"\",IF(B78=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B78,'GEM new plant'!A:B,2,FALSE)))","v":"Gwind40"},{"$f":"IF(D78=\"\",\"\",'LRMC x Plant ranked'!C78)","v":"Wind"},{"$f":"IF(E78=\"\",\"\",VLOOKUP(B78,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F78=\"\",\"\",SUMIF('GEM new plant'!A:A,B78,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D78,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":91.472116809420569},{"$f":"IF(H78=\"\",\"\",SUMIF(Summary!AJ:AJ,B78,Summary!AL:AL))","v":66.424999999999997},{"$f":"IF(I78=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B78,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J78=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B78,'GEM new plant'!J:J))","v":43.983400754502966},{"$f":"IF(K78=\"\",\"\",'LRMC x Plant ranked'!G78)","v":89.533805574206795}]
[null,{"$f":"'LRMC x Plant ranked'!B79","v":"Swind8"},null,{"$f":"IF(B79=\"NA\",\"\",IF(B79=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B79,'GEM new plant'!A:B,2,FALSE)))","v":"Swind8"},{"$f":"IF(D79=\"\",\"\",'LRMC x Plant ranked'!C79)","v":"Wind"},{"$f":"IF(E79=\"\",\"\",VLOOKUP(B79,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F79=\"\",\"\",SUMIF('GEM new plant'!A:A,B79,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D79,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":486.18},{"$f":"IF(H79=\"\",\"\",SUMIF(Summary!AJ:AJ,B79,Summary!AL:AL))","v":332.25},{"$f":"IF(I79=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B79,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J79=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B79,'GEM new plant'!J:J))","v":41.3},{"$f":"IF(K79=\"\",\"\",'LRMC x Plant ranked'!G79)","v":89.963510825011497}]
[null,{"$f":"'LRMC x Plant ranked'!B31","v":"Swind10"},null,{"$f":"IF(B80=\"NA\",\"\",IF(B80=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B31,'GEM new plant'!A:B,2,FALSE)))","v":"Swind10"},{"$f":"IF(D80=\"\",\"\",'LRMC x Plant ranked'!C31)","v":"Wind"},{"$f":"IF(E80=\"\",\"\",VLOOKUP(B80,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F80=\"\",\"\",SUMIF('GEM new plant'!A:A,B80,'GEM new plant'!F:F))","v":150},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D80,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":551.88000000000011},{"$f":"IF(H80=\"\",\"\",SUMIF(Summary!AJ:AJ,B80,Summary!AL:AL))","v":356.45},{"$f":"IF(I80=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B80,'GEM new plant'!I:I))","v":3.4199270959902792},{"$f":"IF(J80=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B80,'GEM new plant'!J:J))","v":43.9},{"$f":"IF(K80=\"\",\"\",'LRMC x Plant ranked'!G31)","v":67.86203946765805}]
[null,{"$f":"'LRMC x Plant ranked'!B81","v":"Ngawha_3"},null,{"$f":"IF(B81=\"NA\",\"\",IF(B81=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B81,'GEM new plant'!A:B,2,FALSE)))","v":"Ngawha-3"},{"$f":"IF(D81=\"\",\"\",'LRMC x Plant ranked'!C81)","v":"Geo"},{"$f":"IF(E81=\"\",\"\",VLOOKUP(B81,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F81=\"\",\"\",SUMIF('GEM new plant'!A:A,B81,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D81,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H81=\"\",\"\",SUMIF(Summary!AJ:AJ,B81,Summary!AL:AL))","v":194.68161764705883},{"$f":"IF(I81=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B81,'GEM new plant'!I:I))","v":0},{"$f":"IF(J81=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B81,'GEM new plant'!J:J))","v":190},{"$f":"IF(K81=\"\",\"\",'LRMC x Plant ranked'!G81)","v":91.075377524512859}]
[null,{"$f":"'LRMC x Plant ranked'!B82","v":"Ngawha_4"},null,{"$f":"IF(B82=\"NA\",\"\",IF(B82=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B82,'GEM new plant'!A:B,2,FALSE)))","v":"Ngawha-3"},{"$f":"IF(D82=\"\",\"\",'LRMC x Plant ranked'!C82)","v":"Geo"},{"$f":"IF(E82=\"\",\"\",VLOOKUP(B82,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F82=\"\",\"\",SUMIF('GEM new plant'!A:A,B82,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D82,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H82=\"\",\"\",SUMIF(Summary!AJ:AJ,B82,Summary!AL:AL))","v":194.68161764705883},{"$f":"IF(I82=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B82,'GEM new plant'!I:I))","v":0},{"$f":"IF(J82=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B82,'GEM new plant'!J:J))","v":190},{"$f":"IF(K82=\"\",\"\",'LRMC x Plant ranked'!G82)","v":91.075377524512859}]
[null,{"$f":"'LRMC x Plant ranked'!B83","v":"Ngawha_5"},null,{"$f":"IF(B83=\"NA\",\"\",IF(B83=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B83,'GEM new plant'!A:B,2,FALSE)))","v":"Ngawha-3"},{"$f":"IF(D83=\"\",\"\",'LRMC x Plant ranked'!C83)","v":"Geo"},{"$f":"IF(E83=\"\",\"\",VLOOKUP(B83,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F83=\"\",\"\",SUMIF('GEM new plant'!A:A,B83,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D83,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H83=\"\",\"\",SUMIF(Summary!AJ:AJ,B83,Summary!AL:AL))","v":194.68161764705883},{"$f":"IF(I83=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B83,'GEM new plant'!I:I))","v":0},{"$f":"IF(J83=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B83,'GEM new plant'!J:J))","v":190},{"$f":"IF(K83=\"\",\"\",'LRMC x Plant ranked'!G83)","v":91.075377524512859}]
[null,{"$f":"'LRMC x Plant ranked'!B84","v":"Ngawha_6"},null,{"$f":"IF(B84=\"NA\",\"\",IF(B84=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B84,'GEM new plant'!A:B,2,FALSE)))","v":"Ngawha-3"},{"$f":"IF(D84=\"\",\"\",'LRMC x Plant ranked'!C84)","v":"Geo"},{"$f":"IF(E84=\"\",\"\",VLOOKUP(B84,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F84=\"\",\"\",SUMIF('GEM new plant'!A:A,B84,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D84,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H84=\"\",\"\",SUMIF(Summary!AJ:AJ,B84,Summary!AL:AL))","v":194.68161764705883},{"$f":"IF(I84=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B84,'GEM new plant'!I:I))","v":0},{"$f":"IF(J84=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B84,'GEM new plant'!J:J))","v":190},{"$f":"IF(K84=\"\",\"\",'LRMC x Plant ranked'!G84)","v":91.075377524512859}]
[null,{"$f":"'LRMC x Plant ranked'!B85","v":"Rotoma_1"},null,{"$f":"IF(B85=\"NA\",\"\",IF(B85=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B85,'GEM new plant'!A:B,2,FALSE)))","v":"Rotoma_generic1"},{"$f":"IF(D85=\"\",\"\",'LRMC x Plant ranked'!C85)","v":"Geo"},{"$f":"IF(E85=\"\",\"\",VLOOKUP(B85,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F85=\"\",\"\",SUMIF('GEM new plant'!A:A,B85,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D85,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H85=\"\",\"\",SUMIF(Summary!AJ:AJ,B85,Summary!AL:AL))","v":202.18161764705883},{"$f":"IF(I85=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B85,'GEM new plant'!I:I))","v":0},{"$f":"IF(J85=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B85,'GEM new plant'!J:J))","v":190},{"$f":"IF(K85=\"\",\"\",'LRMC x Plant ranked'!G85)","v":93.664773094087408}]
[null,{"$f":"'LRMC x Plant ranked'!B86","v":"Mokai_4"},null,{"$f":"IF(B86=\"NA\",\"\",IF(B86=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B86,'GEM new plant'!A:B,2,FALSE)))","v":"Mokai -4"},{"$f":"IF(D86=\"\",\"\",'LRMC x Plant ranked'!C86)","v":"Geo"},{"$f":"IF(E86=\"\",\"\",VLOOKUP(B86,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F86=\"\",\"\",SUMIF('GEM new plant'!A:A,B86,'GEM new plant'!F:F))","v":25},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D86,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":197.1},{"$f":"IF(H86=\"\",\"\",SUMIF(Summary!AJ:AJ,B86,Summary!AL:AL))","v":202.18161764705883},{"$f":"IF(I86=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B86,'GEM new plant'!I:I))","v":0},{"$f":"IF(J86=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B86,'GEM new plant'!J:J))","v":190},{"$f":"IF(K86=\"\",\"\",'LRMC x Plant ranked'!G86)","v":100.86975563978645}]
[null,{"$f":"'LRMC x Plant ranked'!B87","v":"Raikaia"},null,{"$f":"IF(B87=\"NA\",\"\",IF(B87=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B87,'GEM new plant'!A:B,2,FALSE)))","v":"Raikaia"},{"$f":"IF(D87=\"\",\"\",'LRMC x Plant ranked'!C87)","v":"HydRR"},{"$f":"IF(E87=\"\",\"\",VLOOKUP(B87,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F87=\"\",\"\",SUMIF('GEM new plant'!A:A,B87,'GEM new plant'!F:F))","v":3},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D87,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":13.14},{"$f":"IF(H87=\"\",\"\",SUMIF(Summary!AJ:AJ,B87,Summary!AL:AL))","v":20.663},{"$f":"IF(I87=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B87,'GEM new plant'!I:I))","v":0.98037910085054669},{"$f":"IF(J87=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B87,'GEM new plant'!J:J))","v":7.2730449574726608},{"$f":"IF(K87=\"\",\"\",'LRMC x Plant ranked'!G87)","v":116.24342521016553}]
[null,{"$f":"'LRMC x Plant ranked'!B88","v":"Horohoro"},null,{"$f":"IF(B88=\"NA\",\"\",IF(B88=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B88,'GEM new plant'!A:B,2,FALSE)))","v":"Horohoro"},{"$f":"IF(D88=\"\",\"\",'LRMC x Plant ranked'!C88)","v":"Geo"},{"$f":"IF(E88=\"\",\"\",VLOOKUP(B88,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F88=\"\",\"\",SUMIF('GEM new plant'!A:A,B88,'GEM new plant'!F:F))","v":5},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D88,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":39.42},{"$f":"IF(H88=\"\",\"\",SUMIF(Summary!AJ:AJ,B88,Summary!AL:AL))","v":50.616838235294118},{"$f":"IF(I88=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B88,'GEM new plant'!I:I))","v":0},{"$f":"IF(J88=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B88,'GEM new plant'!J:J))","v":190},{"$f":"IF(K88=\"\",\"\",'LRMC x Plant ranked'!G88)","v":119.79587438109948}]
[null,{"$f":"'LRMC x Plant ranked'!B89","v":"Atiamuri"},null,{"$f":"IF(B89=\"NA\",\"\",IF(B89=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B89,'GEM new plant'!A:B,2,FALSE)))","v":"Atiamuri"},{"$f":"IF(D89=\"\",\"\",'LRMC x Plant ranked'!C89)","v":"Geo"},{"$f":"IF(E89=\"\",\"\",VLOOKUP(B89,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F89=\"\",\"\",SUMIF('GEM new plant'!A:A,B89,'GEM new plant'!F:F))","v":5},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D89,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":39.42},{"$f":"IF(H89=\"\",\"\",SUMIF(Summary!AJ:AJ,B89,Summary!AL:AL))","v":54.366838235294118},{"$f":"IF(I89=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B89,'GEM new plant'!I:I))","v":0},{"$f":"IF(J89=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B89,'GEM new plant'!J:J))","v":190},{"$f":"IF(K89=\"\",\"\",'LRMC x Plant ranked'!G89)","v":126.76732399149253}]
[null,{"$f":"'LRMC x Plant ranked'!B90","v":"Tihiroa"},null,{"$f":"IF(B90=\"NA\",\"\",IF(B90=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B90,'GEM new plant'!A:B,2,FALSE)))","v":"Tihiroa_OCGT"},{"$f":"IF(D90=\"\",\"\",'LRMC x Plant ranked'!C90)","v":"GasPkr"},{"$f":"IF(E90=\"\",\"\",VLOOKUP(B90,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Applied for Consent"},{"$f":"IF(F90=\"\",\"\",SUMIF('GEM new plant'!A:A,B90,'GEM new plant'!F:F))","v":120},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D90,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":210.24},{"$f":"IF(H90=\"\",\"\",SUMIF(Summary!AJ:AJ,B90,Summary!AL:AL))","v":139.35647058823531},{"$f":"IF(I90=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B90,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J90=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B90,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K90=\"\",\"\",'LRMC x Plant ranked'!G90)","v":173.82168052093508}]
[null,{"$f":"'LRMC x Plant ranked'!B91","v":"Tihiroa2"},null,{"$f":"IF(B91=\"NA\",\"\",IF(B91=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B91,'GEM new plant'!A:B,2,FALSE)))","v":"Tihiroa_OCGT2"},{"$f":"IF(D91=\"\",\"\",'LRMC x Plant ranked'!C91)","v":"GasPkr"},{"$f":"IF(E91=\"\",\"\",VLOOKUP(B91,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Applied for Consent"},{"$f":"IF(F91=\"\",\"\",SUMIF('GEM new plant'!A:A,B91,'GEM new plant'!F:F))","v":120},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D91,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":210.24},{"$f":"IF(H91=\"\",\"\",SUMIF(Summary!AJ:AJ,B91,Summary!AL:AL))","v":139.41647058823531},{"$f":"IF(I91=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B91,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J91=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B91,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K91=\"\",\"\",'LRMC x Plant ranked'!G91)","v":173.84240035256011}]
[null,{"$f":"'LRMC x Plant ranked'!B92","v":"Tihiroa3"},null,{"$f":"IF(B92=\"NA\",\"\",IF(B92=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B92,'GEM new plant'!A:B,2,FALSE)))","v":"Tihiroa_OCGT3"},{"$f":"IF(D92=\"\",\"\",'LRMC x Plant ranked'!C92)","v":"GasPkr"},{"$f":"IF(E92=\"\",\"\",VLOOKUP(B92,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Applied for Consent"},{"$f":"IF(F92=\"\",\"\",SUMIF('GEM new plant'!A:A,B92,'GEM new plant'!F:F))","v":120},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D92,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":210.24},{"$f":"IF(H92=\"\",\"\",SUMIF(Summary!AJ:AJ,B92,Summary!AL:AL))","v":139.45247058823531},{"$f":"IF(I92=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B92,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J92=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B92,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K92=\"\",\"\",'LRMC x Plant ranked'!G92)","v":173.8548322515351}]
[null,{"$f":"'LRMC x Plant ranked'!B93","v":"OCGTPkrG5"},null,{"$f":"IF(B93=\"NA\",\"\",IF(B93=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B93,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_5"},{"$f":"IF(D93=\"\",\"\",'LRMC x Plant ranked'!C93)","v":"GasPkr"},{"$f":"IF(E93=\"\",\"\",VLOOKUP(B93,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F93=\"\",\"\",SUMIF('GEM new plant'!A:A,B93,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D93,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":350.40000000000003},{"$f":"IF(H93=\"\",\"\",SUMIF(Summary!AJ:AJ,B93,Summary!AL:AL))","v":225.79411764705881},{"$f":"IF(I93=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B93,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J93=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B93,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K93=\"\",\"\",'LRMC x Plant ranked'!G93)","v":174.22416964186147}]
[null,{"$f":"'LRMC x Plant ranked'!B94","v":"OCGTPkrG1"},null,{"$f":"IF(B94=\"NA\",\"\",IF(B94=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B94,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_1"},{"$f":"IF(D94=\"\",\"\",'LRMC x Plant ranked'!C94)","v":"GasPkr"},{"$f":"IF(E94=\"\",\"\",VLOOKUP(B94,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F94=\"\",\"\",SUMIF('GEM new plant'!A:A,B94,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D94,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.20000000000002},{"$f":"IF(H94=\"\",\"\",SUMIF(Summary!AJ:AJ,B94,Summary!AL:AL))","v":117.89705882352941},{"$f":"IF(I94=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B94,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J94=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B94,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K94=\"\",\"\",'LRMC x Plant ranked'!G94)","v":174.55378123835226}]
[null,{"$f":"'LRMC x Plant ranked'!B95","v":"OCGTPkrG8"},null,{"$f":"IF(B95=\"NA\",\"\",IF(B95=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B95,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_8"},{"$f":"IF(D95=\"\",\"\",'LRMC x Plant ranked'!C95)","v":"GasPkr"},{"$f":"IF(E95=\"\",\"\",VLOOKUP(B95,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F95=\"\",\"\",SUMIF('GEM new plant'!A:A,B95,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D95,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.20000000000002},{"$f":"IF(H95=\"\",\"\",SUMIF(Summary!AJ:AJ,B95,Summary!AL:AL))","v":117.89705882352941},{"$f":"IF(I95=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B95,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J95=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B95,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K95=\"\",\"\",'LRMC x Plant ranked'!G95)","v":174.55378123835226}]
[null,{"$f":"'LRMC x Plant ranked'!B96","v":"OCGTPkrG3"},null,{"$f":"IF(B96=\"NA\",\"\",IF(B96=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B96,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_3"},{"$f":"IF(D96=\"\",\"\",'LRMC x Plant ranked'!C96)","v":"GasPkr"},{"$f":"IF(E96=\"\",\"\",VLOOKUP(B96,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F96=\"\",\"\",SUMIF('GEM new plant'!A:A,B96,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D96,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":350.40000000000003},{"$f":"IF(H96=\"\",\"\",SUMIF(Summary!AJ:AJ,B96,Summary!AL:AL))","v":225.79411764705881},{"$f":"IF(I96=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B96,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J96=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B96,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K96=\"\",\"\",'LRMC x Plant ranked'!G96)","v":175.815805554523}]
[null,{"$f":"'LRMC x Plant ranked'!B97","v":"OCGTPkrG4"},null,{"$f":"IF(B97=\"NA\",\"\",IF(B97=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B97,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_4"},{"$f":"IF(D97=\"\",\"\",'LRMC x Plant ranked'!C97)","v":"GasPkr"},{"$f":"IF(E97=\"\",\"\",VLOOKUP(B97,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F97=\"\",\"\",SUMIF('GEM new plant'!A:A,B97,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D97,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":350.40000000000003},{"$f":"IF(H97=\"\",\"\",SUMIF(Summary!AJ:AJ,B97,Summary!AL:AL))","v":225.79411764705881},{"$f":"IF(I97=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B97,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J97=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B97,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K97=\"\",\"\",'LRMC x Plant ranked'!G97)","v":175.815805554523}]
[null,{"$f":"'LRMC x Plant ranked'!B98","v":"OCGTPkrG7"},null,{"$f":"IF(B98=\"NA\",\"\",IF(B98=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B98,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_7"},{"$f":"IF(D98=\"\",\"\",'LRMC x Plant ranked'!C98)","v":"GasPkr"},{"$f":"IF(E98=\"\",\"\",VLOOKUP(B98,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F98=\"\",\"\",SUMIF('GEM new plant'!A:A,B98,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D98,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":350.40000000000003},{"$f":"IF(H98=\"\",\"\",SUMIF(Summary!AJ:AJ,B98,Summary!AL:AL))","v":225.79411764705881},{"$f":"IF(I98=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B98,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J98=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B98,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K98=\"\",\"\",'LRMC x Plant ranked'!G98)","v":175.815805554523}]
[null,{"$f":"'LRMC x Plant ranked'!B99","v":"Waikato"},null,{"$f":"IF(B99=\"NA\",\"\",IF(B99=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B99,'GEM new plant'!A:B,2,FALSE)))","v":"Waikato_Power_Plant"},{"$f":"IF(D99=\"\",\"\",'LRMC x Plant ranked'!C99)","v":"OCGT"},{"$f":"IF(E99=\"\",\"\",VLOOKUP(B99,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F99=\"\",\"\",SUMIF('GEM new plant'!A:A,B99,'GEM new plant'!F:F))","v":360},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D99,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":630.72},{"$f":"IF(H99=\"\",\"\",SUMIF(Summary!AJ:AJ,B99,Summary!AL:AL))","v":472.21647058823521},{"$f":"IF(I99=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B99,'GEM new plant'!I:I))","v":12.995722964763061},{"$f":"IF(J99=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B99,'GEM new plant'!J:J))","v":5.2438882138517613},{"$f":"IF(K99=\"\",\"\",'LRMC x Plant ranked'!G99)","v":178.07933420758079}]
[null,{"$f":"'LRMC x Plant ranked'!B100","v":"OCGTPkrG2"},null,{"$f":"IF(B100=\"NA\",\"\",IF(B100=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B100,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_2"},{"$f":"IF(D100=\"\",\"\",'LRMC x Plant ranked'!C100)","v":"GasPkr"},{"$f":"IF(E100=\"\",\"\",VLOOKUP(B100,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F100=\"\",\"\",SUMIF('GEM new plant'!A:A,B100,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D100,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":350.40000000000003},{"$f":"IF(H100=\"\",\"\",SUMIF(Summary!AJ:AJ,B100,Summary!AL:AL))","v":225.79411764705881},{"$f":"IF(I100=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B100,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J100=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B100,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K100=\"\",\"\",'LRMC x Plant ranked'!G100)","v":179.38106999888493}]
[null,{"$f":"'LRMC x Plant ranked'!B101","v":"ToddPeak_npl"},null,{"$f":"IF(B101=\"NA\",\"\",IF(B101=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B101,'GEM new plant'!A:B,2,FALSE)))","v":"ToddPeaker_npl"},{"$f":"IF(D101=\"\",\"\",'LRMC x Plant ranked'!C101)","v":"GasPkr"},{"$f":"IF(E101=\"\",\"\",VLOOKUP(B101,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Proposed"},{"$f":"IF(F101=\"\",\"\",SUMIF('GEM new plant'!A:A,B101,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D101,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.20000000000002},{"$f":"IF(H101=\"\",\"\",SUMIF(Summary!AJ:AJ,B101,Summary!AL:AL))","v":112.89705882352941},{"$f":"IF(I101=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B101,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J101=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B101,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K101=\"\",\"\",'LRMC x Plant ranked'!G101)","v":179.38106999888493}]
[null,{"$f":"'LRMC x Plant ranked'!B102","v":"OCGTPkrG6"},null,{"$f":"IF(B102=\"NA\",\"\",IF(B102=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B102,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_peaker_generic_6"},{"$f":"IF(D102=\"\",\"\",'LRMC x Plant ranked'!C102)","v":"GasPkr"},{"$f":"IF(E102=\"\",\"\",VLOOKUP(B102,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F102=\"\",\"\",SUMIF('GEM new plant'!A:A,B102,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D102,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.20000000000002},{"$f":"IF(H102=\"\",\"\",SUMIF(Summary!AJ:AJ,B102,Summary!AL:AL))","v":117.89705882352941},{"$f":"IF(I102=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B102,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J102=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B102,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K102=\"\",\"\",'LRMC x Plant ranked'!G102)","v":179.60185816142919}]
[null,{"$f":"'LRMC x Plant ranked'!B103","v":"RecDieselG5"},null,{"$f":"IF(B103=\"NA\",\"\",IF(B103=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B103,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Diesel_generic_5"},{"$f":"IF(D103=\"\",\"\",'LRMC x Plant ranked'!C103)","v":"DslRecip"},{"$f":"IF(E103=\"\",\"\",VLOOKUP(B103,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F103=\"\",\"\",SUMIF('GEM new plant'!A:A,B103,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D103,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H103=\"\",\"\",SUMIF(Summary!AJ:AJ,B103,Summary!AL:AL))","v":20.48},{"$f":"IF(I103=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B103,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J103=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B103,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K103=\"\",\"\",'LRMC x Plant ranked'!G103)","v":393.70715625090622}]
[null,{"$f":"'LRMC x Plant ranked'!B104","v":"PropDiesel1"},null,{"$f":"IF(B104=\"NA\",\"\",IF(B104=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B104,'GEM new plant'!A:B,2,FALSE)))","v":"ProposedDiesel1"},{"$f":"IF(D104=\"\",\"\",'LRMC x Plant ranked'!C104)","v":"DslRecip"},{"$f":"IF(E104=\"\",\"\",VLOOKUP(B104,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Proposed"},{"$f":"IF(F104=\"\",\"\",SUMIF('GEM new plant'!A:A,B104,'GEM new plant'!F:F))","v":9.9},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D104,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.6724000000000014},{"$f":"IF(H104=\"\",\"\",SUMIF(Summary!AJ:AJ,B104,Summary!AL:AL))","v":20.280200000000001},{"$f":"IF(I104=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B104,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J104=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B104,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K104=\"\",\"\",'LRMC x Plant ranked'!G104)","v":400.82147105049148}]
[null,{"$f":"'LRMC x Plant ranked'!B105","v":"RecDieselG2"},null,{"$f":"IF(B105=\"NA\",\"\",IF(B105=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B105,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Diesel_generic_2"},{"$f":"IF(D105=\"\",\"\",'LRMC x Plant ranked'!C105)","v":"DslRecip"},{"$f":"IF(E105=\"\",\"\",VLOOKUP(B105,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F105=\"\",\"\",SUMIF('GEM new plant'!A:A,B105,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D105,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H105=\"\",\"\",SUMIF(Summary!AJ:AJ,B105,Summary!AL:AL))","v":20.48},{"$f":"IF(I105=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B105,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J105=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B105,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K105=\"\",\"\",'LRMC x Plant ranked'!G105)","v":423.99232211636058}]
[null,{"$f":"'LRMC x Plant ranked'!B106","v":"RecDieselG3"},null,{"$f":"IF(B106=\"NA\",\"\",IF(B106=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B106,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Diesel_generic_3"},{"$f":"IF(D106=\"\",\"\",'LRMC x Plant ranked'!C106)","v":"DslRecip"},{"$f":"IF(E106=\"\",\"\",VLOOKUP(B106,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F106=\"\",\"\",SUMIF('GEM new plant'!A:A,B106,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D106,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H106=\"\",\"\",SUMIF(Summary!AJ:AJ,B106,Summary!AL:AL))","v":20.48},{"$f":"IF(I106=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B106,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J106=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B106,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K106=\"\",\"\",'LRMC x Plant ranked'!G106)","v":440.95201500101501}]
[null,{"$f":"'LRMC x Plant ranked'!B107","v":"RecDieselG4"},null,{"$f":"IF(B107=\"NA\",\"\",IF(B107=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B107,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Diesel_generic_4"},{"$f":"IF(D107=\"\",\"\",'LRMC x Plant ranked'!C107)","v":"DslRecip"},{"$f":"IF(E107=\"\",\"\",VLOOKUP(B107,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F107=\"\",\"\",SUMIF('GEM new plant'!A:A,B107,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D107,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H107=\"\",\"\",SUMIF(Summary!AJ:AJ,B107,Summary!AL:AL))","v":20.48},{"$f":"IF(I107=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B107,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J107=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B107,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K107=\"\",\"\",'LRMC x Plant ranked'!G107)","v":440.95201500101501}]
[null,{"$f":"'LRMC x Plant ranked'!B108","v":"RecDieselG7"},null,{"$f":"IF(B108=\"NA\",\"\",IF(B108=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B108,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Diesel_generic_7"},{"$f":"IF(D108=\"\",\"\",'LRMC x Plant ranked'!C108)","v":"DslRecip"},{"$f":"IF(E108=\"\",\"\",VLOOKUP(B108,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F108=\"\",\"\",SUMIF('GEM new plant'!A:A,B108,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D108,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H108=\"\",\"\",SUMIF(Summary!AJ:AJ,B108,Summary!AL:AL))","v":20.48},{"$f":"IF(I108=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B108,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J108=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B108,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K108=\"\",\"\",'LRMC x Plant ranked'!G108)","v":456.16304351049325}]
[null,{"$f":"'LRMC x Plant ranked'!B109","v":"Belfast"},null,{"$f":"IF(B109=\"NA\",\"\",IF(B109=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B109,'GEM new plant'!A:B,2,FALSE)))","v":"Belfast_Orion"},{"$f":"IF(D109=\"\",\"\",'LRMC x Plant ranked'!C109)","v":"DslRecip"},{"$f":"IF(E109=\"\",\"\",VLOOKUP(B109,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F109=\"\",\"\",SUMIF('GEM new plant'!A:A,B109,'GEM new plant'!F:F))","v":11.5},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D109,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":10.074},{"$f":"IF(H109=\"\",\"\",SUMIF(Summary!AJ:AJ,B109,Summary!AL:AL))","v":26.007000000000001},{"$f":"IF(I109=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B109,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J109=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B109,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K109=\"\",\"\",'LRMC x Plant ranked'!G109)","v":473.68747385582975}]
[null,{"$f":"'LRMC x Plant ranked'!B110","v":"Bromley"},null,{"$f":"IF(B110=\"NA\",\"\",IF(B110=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B110,'GEM new plant'!A:B,2,FALSE)))","v":"Bromley_Orion"},{"$f":"IF(D110=\"\",\"\",'LRMC x Plant ranked'!C110)","v":"DslRecip"},{"$f":"IF(E110=\"\",\"\",VLOOKUP(B110,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F110=\"\",\"\",SUMIF('GEM new plant'!A:A,B110,'GEM new plant'!F:F))","v":11.5},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D110,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":10.074},{"$f":"IF(H110=\"\",\"\",SUMIF(Summary!AJ:AJ,B110,Summary!AL:AL))","v":26.007000000000001},{"$f":"IF(I110=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B110,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J110=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B110,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K110=\"\",\"\",'LRMC x Plant ranked'!G110)","v":473.68747385582975}]
[null,{"$f":"'LRMC x Plant ranked'!B111","v":"RecDieselG1"},null,{"$f":"IF(B111=\"NA\",\"\",IF(B111=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B111,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Diesel_generic_1"},{"$f":"IF(D111=\"\",\"\",'LRMC x Plant ranked'!C111)","v":"DslRecip"},{"$f":"IF(E111=\"\",\"\",VLOOKUP(B111,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F111=\"\",\"\",SUMIF('GEM new plant'!A:A,B111,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D111,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H111=\"\",\"\",SUMIF(Summary!AJ:AJ,B111,Summary!AL:AL))","v":20.48},{"$f":"IF(I111=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B111,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J111=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B111,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K111=\"\",\"\",'LRMC x Plant ranked'!G111)","v":504.1802059852821}]
[null,{"$f":"'LRMC x Plant ranked'!B112","v":"RecDieselG6"},null,{"$f":"IF(B112=\"NA\",\"\",IF(B112=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B112,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Diesel_generic_6"},{"$f":"IF(D112=\"\",\"\",'LRMC x Plant ranked'!C112)","v":"DslRecip"},{"$f":"IF(E112=\"\",\"\",VLOOKUP(B112,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F112=\"\",\"\",SUMIF('GEM new plant'!A:A,B112,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D112,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H112=\"\",\"\",SUMIF(Summary!AJ:AJ,B112,Summary!AL:AL))","v":20.48},{"$f":"IF(I112=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B112,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J112=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B112,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K112=\"\",\"\",'LRMC x Plant ranked'!G112)","v":504.1802059852821}]
[null,{"$f":"'LRMC x Plant ranked'!B113","v":"RecBiogasG2"},null,{"$f":"IF(B113=\"NA\",\"\",IF(B113=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B113,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Bio_generic_2"},{"$f":"IF(D113=\"\",\"\",'LRMC x Plant ranked'!C113)","v":"DslRecip"},{"$f":"IF(E113=\"\",\"\",VLOOKUP(B113,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F113=\"\",\"\",SUMIF('GEM new plant'!A:A,B113,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D113,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H113=\"\",\"\",SUMIF(Summary!AJ:AJ,B113,Summary!AL:AL))","v":19.785},{"$f":"IF(I113=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B113,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J113=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B113,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K113=\"\",\"\",'LRMC x Plant ranked'!G113)","v":518.38207425389885}]
[null,{"$f":"'LRMC x Plant ranked'!B114","v":"KaiparaTide1"},null,{"$f":"IF(B114=\"NA\",\"\",IF(B114=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B114,'GEM new plant'!A:B,2,FALSE)))","v":"Kaipara_harbour_stage_1"},{"$f":"IF(D114=\"\",\"\",'LRMC x Plant ranked'!C114)","v":"Tide"},{"$f":"IF(E114=\"\",\"\",VLOOKUP(B114,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Fully Consented"},{"$f":"IF(F114=\"\",\"\",SUMIF('GEM new plant'!A:A,B114,'GEM new plant'!F:F))","v":3},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D114,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":2.6280000000000001},{"$f":"IF(H114=\"\",\"\",SUMIF(Summary!AJ:AJ,B114,Summary!AL:AL))","v":17.649999999999999},{"$f":"IF(I114=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B114,'GEM new plant'!I:I))","v":45.599027946537056},{"$f":"IF(J114=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B114,'GEM new plant'!J:J))","v":0},{"$f":"IF(K114=\"\",\"\",'LRMC x Plant ranked'!G114)","v":548.4775212011117}]
[null,{"$f":"'LRMC x Plant ranked'!B115","v":"RecBiogasG1"},null,{"$f":"IF(B115=\"NA\",\"\",IF(B115=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B115,'GEM new plant'!A:B,2,FALSE)))","v":"Recip_Bio_generic_1"},{"$f":"IF(D115=\"\",\"\",'LRMC x Plant ranked'!C115)","v":"DslRecip"},{"$f":"IF(E115=\"\",\"\",VLOOKUP(B115,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F115=\"\",\"\",SUMIF('GEM new plant'!A:A,B115,'GEM new plant'!F:F))","v":10},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D115,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":8.76},{"$f":"IF(H115=\"\",\"\",SUMIF(Summary!AJ:AJ,B115,Summary!AL:AL))","v":19.785},{"$f":"IF(I115=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B115,'GEM new plant'!I:I))","v":13.793705953827459},{"$f":"IF(J115=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B115,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K115=\"\",\"\",'LRMC x Plant ranked'!G115)","v":572.94860838588829}]
[null,{"$f":"'LRMC x Plant ranked'!B116","v":"OCGTDSL1"},null,{"$f":"IF(B116=\"NA\",\"\",IF(B116=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B116,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_diesel_peaker_generic_1"},{"$f":"IF(D116=\"\",\"\",'LRMC x Plant ranked'!C116)","v":"DslPkr"},{"$f":"IF(E116=\"\",\"\",VLOOKUP(B116,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F116=\"\",\"\",SUMIF('GEM new plant'!A:A,B116,'GEM new plant'!F:F))","v":100},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D116,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":87.600000000000009},{"$f":"IF(H116=\"\",\"\",SUMIF(Summary!AJ:AJ,B116,Summary!AL:AL))","v":10079.39705882353},{"$f":"IF(I116=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B116,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J116=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B116,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K116=\"\",\"\",'LRMC x Plant ranked'!G116)","v":8036.1318152335371}]
[null,{"$f":"'LRMC x Plant ranked'!B117","v":"OCGTDSL2"},null,{"$f":"IF(B117=\"NA\",\"\",IF(B117=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B117,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_diesel_peaker_generic_2"},{"$f":"IF(D117=\"\",\"\",'LRMC x Plant ranked'!C117)","v":"DslPkr"},{"$f":"IF(E117=\"\",\"\",VLOOKUP(B117,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F117=\"\",\"\",SUMIF('GEM new plant'!A:A,B117,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D117,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.20000000000002},{"$f":"IF(H117=\"\",\"\",SUMIF(Summary!AJ:AJ,B117,Summary!AL:AL))","v":20148.794117647059},{"$f":"IF(I117=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B117,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J117=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B117,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K117=\"\",\"\",'LRMC x Plant ranked'!G117)","v":8407.6242131622039}]
[null,{"$f":"'LRMC x Plant ranked'!B118","v":"OCGTDSL4"},null,{"$f":"IF(B118=\"NA\",\"\",IF(B118=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B118,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_diesel_peaker_generic_4"},{"$f":"IF(D118=\"\",\"\",'LRMC x Plant ranked'!C118)","v":"DslPkr"},{"$f":"IF(E118=\"\",\"\",VLOOKUP(B118,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F118=\"\",\"\",SUMIF('GEM new plant'!A:A,B118,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D118,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.20000000000002},{"$f":"IF(H118=\"\",\"\",SUMIF(Summary!AJ:AJ,B118,Summary!AL:AL))","v":20148.794117647059},{"$f":"IF(I118=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B118,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J118=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B118,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K118=\"\",\"\",'LRMC x Plant ranked'!G118)","v":8603.978179779584}]
[null,{"$f":"'LRMC x Plant ranked'!B119","v":"OCGTDSL3"},null,{"$f":"IF(B119=\"NA\",\"\",IF(B119=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B119,'GEM new plant'!A:B,2,FALSE)))","v":"OCGT_diesel_peaker_generic_3"},{"$f":"IF(D119=\"\",\"\",'LRMC x Plant ranked'!C119)","v":"DslPkr"},{"$f":"IF(E119=\"\",\"\",VLOOKUP(B119,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":"Generic"},{"$f":"IF(F119=\"\",\"\",SUMIF('GEM new plant'!A:A,B119,'GEM new plant'!F:F))","v":200},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D119,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":175.20000000000002},{"$f":"IF(H119=\"\",\"\",SUMIF(Summary!AJ:AJ,B119,Summary!AL:AL))","v":20148.794117647059},{"$f":"IF(I119=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B119,'GEM new plant'!I:I))","v":9.1198055893074113},{"$f":"IF(J119=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B119,'GEM new plant'!J:J))","v":18.239611178614823},{"$f":"IF(K119=\"\",\"\",'LRMC x Plant ranked'!G119)","v":8996.1579080835581}]
[null,{"$f":"'LRMC x Plant ranked'!B120","v":"NA"},null,{"$f":"IF(B120=\"NA\",\"\",IF(B120=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B120,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D120=\"\",\"\",'LRMC x Plant ranked'!C120)","v":""},{"$f":"IF(E120=\"\",\"\",VLOOKUP(B120,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F120=\"\",\"\",SUMIF('GEM new plant'!A:A,B120,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D120,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H120=\"\",\"\",SUMIF(Summary!AJ:AJ,B120,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I120=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B120,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J120=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B120,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K120=\"\",\"\",'LRMC x Plant ranked'!G120)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B121","v":"NA"},null,{"$f":"IF(B121=\"NA\",\"\",IF(B121=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B121,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D121=\"\",\"\",'LRMC x Plant ranked'!C121)","v":""},{"$f":"IF(E121=\"\",\"\",VLOOKUP(B121,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F121=\"\",\"\",SUMIF('GEM new plant'!A:A,B121,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D121,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H121=\"\",\"\",SUMIF(Summary!AJ:AJ,B121,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I121=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B121,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J121=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B121,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K121=\"\",\"\",'LRMC x Plant ranked'!G121)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B122","v":"NA"},null,{"$f":"IF(B122=\"NA\",\"\",IF(B122=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B122,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D122=\"\",\"\",'LRMC x Plant ranked'!C122)","v":""},{"$f":"IF(E122=\"\",\"\",VLOOKUP(B122,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F122=\"\",\"\",SUMIF('GEM new plant'!A:A,B122,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D122,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H122=\"\",\"\",SUMIF(Summary!AJ:AJ,B122,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I122=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B122,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J122=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B122,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K122=\"\",\"\",'LRMC x Plant ranked'!G122)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B123","v":"NA"},null,{"$f":"IF(B123=\"NA\",\"\",IF(B123=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B123,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D123=\"\",\"\",'LRMC x Plant ranked'!C123)","v":""},{"$f":"IF(E123=\"\",\"\",VLOOKUP(B123,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F123=\"\",\"\",SUMIF('GEM new plant'!A:A,B123,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D123,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H123=\"\",\"\",SUMIF(Summary!AJ:AJ,B123,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I123=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B123,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J123=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B123,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K123=\"\",\"\",'LRMC x Plant ranked'!G123)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B124","v":"NA"},null,{"$f":"IF(B124=\"NA\",\"\",IF(B124=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B124,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D124=\"\",\"\",'LRMC x Plant ranked'!C124)","v":""},{"$f":"IF(E124=\"\",\"\",VLOOKUP(B124,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F124=\"\",\"\",SUMIF('GEM new plant'!A:A,B124,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D124,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H124=\"\",\"\",SUMIF(Summary!AJ:AJ,B124,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I124=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B124,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J124=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B124,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K124=\"\",\"\",'LRMC x Plant ranked'!G124)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B125","v":"NA"},null,{"$f":"IF(B125=\"NA\",\"\",IF(B125=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B125,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D125=\"\",\"\",'LRMC x Plant ranked'!C125)","v":""},{"$f":"IF(E125=\"\",\"\",VLOOKUP(B125,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F125=\"\",\"\",SUMIF('GEM new plant'!A:A,B125,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D125,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H125=\"\",\"\",SUMIF(Summary!AJ:AJ,B125,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I125=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B125,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J125=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B125,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K125=\"\",\"\",'LRMC x Plant ranked'!G125)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B126","v":"NA"},null,{"$f":"IF(B126=\"NA\",\"\",IF(B126=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B126,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D126=\"\",\"\",'LRMC x Plant ranked'!C126)","v":""},{"$f":"IF(E126=\"\",\"\",VLOOKUP(B126,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F126=\"\",\"\",SUMIF('GEM new plant'!A:A,B126,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D126,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H126=\"\",\"\",SUMIF(Summary!AJ:AJ,B126,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I126=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B126,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J126=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B126,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K126=\"\",\"\",'LRMC x Plant ranked'!G126)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B127","v":"NA"},null,{"$f":"IF(B127=\"NA\",\"\",IF(B127=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B127,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D127=\"\",\"\",'LRMC x Plant ranked'!C127)","v":""},{"$f":"IF(E127=\"\",\"\",VLOOKUP(B127,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F127=\"\",\"\",SUMIF('GEM new plant'!A:A,B127,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D127,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H127=\"\",\"\",SUMIF(Summary!AJ:AJ,B127,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I127=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B127,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J127=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B127,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K127=\"\",\"\",'LRMC x Plant ranked'!G127)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B128","v":"NA"},null,{"$f":"IF(B128=\"NA\",\"\",IF(B128=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B128,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D128=\"\",\"\",'LRMC x Plant ranked'!C128)","v":""},{"$f":"IF(E128=\"\",\"\",VLOOKUP(B128,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F128=\"\",\"\",SUMIF('GEM new plant'!A:A,B128,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D128,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H128=\"\",\"\",SUMIF(Summary!AJ:AJ,B128,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I128=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B128,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J128=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B128,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K128=\"\",\"\",'LRMC x Plant ranked'!G128)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B129","v":"NA"},null,{"$f":"IF(B129=\"NA\",\"\",IF(B129=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B129,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D129=\"\",\"\",'LRMC x Plant ranked'!C129)","v":""},{"$f":"IF(E129=\"\",\"\",VLOOKUP(B129,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F129=\"\",\"\",SUMIF('GEM new plant'!A:A,B129,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D129,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H129=\"\",\"\",SUMIF(Summary!AJ:AJ,B129,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I129=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B129,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J129=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B129,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K129=\"\",\"\",'LRMC x Plant ranked'!G129)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B130","v":"NA"},null,{"$f":"IF(B130=\"NA\",\"\",IF(B130=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B130,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D130=\"\",\"\",'LRMC x Plant ranked'!C130)","v":""},{"$f":"IF(E130=\"\",\"\",VLOOKUP(B130,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F130=\"\",\"\",SUMIF('GEM new plant'!A:A,B130,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D130,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H130=\"\",\"\",SUMIF(Summary!AJ:AJ,B130,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I130=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B130,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J130=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B130,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K130=\"\",\"\",'LRMC x Plant ranked'!G130)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B131","v":"NA"},null,{"$f":"IF(B131=\"NA\",\"\",IF(B131=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B131,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D131=\"\",\"\",'LRMC x Plant ranked'!C131)","v":""},{"$f":"IF(E131=\"\",\"\",VLOOKUP(B131,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F131=\"\",\"\",SUMIF('GEM new plant'!A:A,B131,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D131,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H131=\"\",\"\",SUMIF(Summary!AJ:AJ,B131,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I131=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B131,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J131=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B131,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K131=\"\",\"\",'LRMC x Plant ranked'!G131)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B132","v":"NA"},null,{"$f":"IF(B132=\"NA\",\"\",IF(B132=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B132,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D132=\"\",\"\",'LRMC x Plant ranked'!C132)","v":""},{"$f":"IF(E132=\"\",\"\",VLOOKUP(B132,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F132=\"\",\"\",SUMIF('GEM new plant'!A:A,B132,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D132,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H132=\"\",\"\",SUMIF(Summary!AJ:AJ,B132,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I132=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B132,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J132=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B132,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K132=\"\",\"\",'LRMC x Plant ranked'!G132)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B133","v":"NA"},null,{"$f":"IF(B133=\"NA\",\"\",IF(B133=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B133,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D133=\"\",\"\",'LRMC x Plant ranked'!C133)","v":""},{"$f":"IF(E133=\"\",\"\",VLOOKUP(B133,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F133=\"\",\"\",SUMIF('GEM new plant'!A:A,B133,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D133,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H133=\"\",\"\",SUMIF(Summary!AJ:AJ,B133,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I133=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B133,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J133=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B133,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K133=\"\",\"\",'LRMC x Plant ranked'!G133)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B134","v":"NA"},null,{"$f":"IF(B134=\"NA\",\"\",IF(B134=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B134,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D134=\"\",\"\",'LRMC x Plant ranked'!C134)","v":""},{"$f":"IF(E134=\"\",\"\",VLOOKUP(B134,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F134=\"\",\"\",SUMIF('GEM new plant'!A:A,B134,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D134,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H134=\"\",\"\",SUMIF(Summary!AJ:AJ,B134,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I134=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B134,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J134=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B134,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K134=\"\",\"\",'LRMC x Plant ranked'!G134)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B135","v":"NA"},null,{"$f":"IF(B135=\"NA\",\"\",IF(B135=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B135,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D135=\"\",\"\",'LRMC x Plant ranked'!C135)","v":""},{"$f":"IF(E135=\"\",\"\",VLOOKUP(B135,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F135=\"\",\"\",SUMIF('GEM new plant'!A:A,B135,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D135,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H135=\"\",\"\",SUMIF(Summary!AJ:AJ,B135,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I135=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B135,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J135=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B135,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K135=\"\",\"\",'LRMC x Plant ranked'!G135)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B136","v":"NA"},null,{"$f":"IF(B136=\"NA\",\"\",IF(B136=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B136,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D136=\"\",\"\",'LRMC x Plant ranked'!C136)","v":""},{"$f":"IF(E136=\"\",\"\",VLOOKUP(B136,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F136=\"\",\"\",SUMIF('GEM new plant'!A:A,B136,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D136,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H136=\"\",\"\",SUMIF(Summary!AJ:AJ,B136,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I136=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B136,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J136=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B136,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K136=\"\",\"\",'LRMC x Plant ranked'!G136)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B137","v":"NA"},null,{"$f":"IF(B137=\"NA\",\"\",IF(B137=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B137,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D137=\"\",\"\",'LRMC x Plant ranked'!C137)","v":""},{"$f":"IF(E137=\"\",\"\",VLOOKUP(B137,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F137=\"\",\"\",SUMIF('GEM new plant'!A:A,B137,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D137,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H137=\"\",\"\",SUMIF(Summary!AJ:AJ,B137,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I137=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B137,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J137=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B137,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K137=\"\",\"\",'LRMC x Plant ranked'!G137)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B138","v":"NA"},null,{"$f":"IF(B138=\"NA\",\"\",IF(B138=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B138,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D138=\"\",\"\",'LRMC x Plant ranked'!C138)","v":""},{"$f":"IF(E138=\"\",\"\",VLOOKUP(B138,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F138=\"\",\"\",SUMIF('GEM new plant'!A:A,B138,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D138,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H138=\"\",\"\",SUMIF(Summary!AJ:AJ,B138,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I138=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B138,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J138=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B138,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K138=\"\",\"\",'LRMC x Plant ranked'!G138)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B139","v":"NA"},null,{"$f":"IF(B139=\"NA\",\"\",IF(B139=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B139,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D139=\"\",\"\",'LRMC x Plant ranked'!C139)","v":""},{"$f":"IF(E139=\"\",\"\",VLOOKUP(B139,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F139=\"\",\"\",SUMIF('GEM new plant'!A:A,B139,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D139,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H139=\"\",\"\",SUMIF(Summary!AJ:AJ,B139,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I139=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B139,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J139=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B139,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K139=\"\",\"\",'LRMC x Plant ranked'!G139)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B140","v":"NA"},null,{"$f":"IF(B140=\"NA\",\"\",IF(B140=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B140,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D140=\"\",\"\",'LRMC x Plant ranked'!C140)","v":""},{"$f":"IF(E140=\"\",\"\",VLOOKUP(B140,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F140=\"\",\"\",SUMIF('GEM new plant'!A:A,B140,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D140,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H140=\"\",\"\",SUMIF(Summary!AJ:AJ,B140,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I140=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B140,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J140=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B140,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K140=\"\",\"\",'LRMC x Plant ranked'!G140)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B141","v":"NA"},null,{"$f":"IF(B141=\"NA\",\"\",IF(B141=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B141,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D141=\"\",\"\",'LRMC x Plant ranked'!C141)","v":""},{"$f":"IF(E141=\"\",\"\",VLOOKUP(B141,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F141=\"\",\"\",SUMIF('GEM new plant'!A:A,B141,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D141,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H141=\"\",\"\",SUMIF(Summary!AJ:AJ,B141,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I141=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B141,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J141=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B141,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K141=\"\",\"\",'LRMC x Plant ranked'!G141)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B142","v":"NA"},null,{"$f":"IF(B142=\"NA\",\"\",IF(B142=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B142,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D142=\"\",\"\",'LRMC x Plant ranked'!C142)","v":""},{"$f":"IF(E142=\"\",\"\",VLOOKUP(B142,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F142=\"\",\"\",SUMIF('GEM new plant'!A:A,B142,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D142,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H142=\"\",\"\",SUMIF(Summary!AJ:AJ,B142,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I142=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B142,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J142=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B142,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K142=\"\",\"\",'LRMC x Plant ranked'!G142)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B143","v":"NA"},null,{"$f":"IF(B143=\"NA\",\"\",IF(B143=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B143,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D143=\"\",\"\",'LRMC x Plant ranked'!C143)","v":""},{"$f":"IF(E143=\"\",\"\",VLOOKUP(B143,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F143=\"\",\"\",SUMIF('GEM new plant'!A:A,B143,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D143,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H143=\"\",\"\",SUMIF(Summary!AJ:AJ,B143,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I143=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B143,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J143=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B143,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K143=\"\",\"\",'LRMC x Plant ranked'!G143)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B144","v":"NA"},null,{"$f":"IF(B144=\"NA\",\"\",IF(B144=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B144,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D144=\"\",\"\",'LRMC x Plant ranked'!C144)","v":""},{"$f":"IF(E144=\"\",\"\",VLOOKUP(B144,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F144=\"\",\"\",SUMIF('GEM new plant'!A:A,B144,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D144,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H144=\"\",\"\",SUMIF(Summary!AJ:AJ,B144,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I144=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B144,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J144=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B144,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K144=\"\",\"\",'LRMC x Plant ranked'!G144)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B145","v":"NA"},null,{"$f":"IF(B145=\"NA\",\"\",IF(B145=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B145,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D145=\"\",\"\",'LRMC x Plant ranked'!C145)","v":""},{"$f":"IF(E145=\"\",\"\",VLOOKUP(B145,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F145=\"\",\"\",SUMIF('GEM new plant'!A:A,B145,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D145,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H145=\"\",\"\",SUMIF(Summary!AJ:AJ,B145,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I145=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B145,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J145=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B145,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K145=\"\",\"\",'LRMC x Plant ranked'!G145)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B146","v":"NA"},null,{"$f":"IF(B146=\"NA\",\"\",IF(B146=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B146,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D146=\"\",\"\",'LRMC x Plant ranked'!C146)","v":""},{"$f":"IF(E146=\"\",\"\",VLOOKUP(B146,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F146=\"\",\"\",SUMIF('GEM new plant'!A:A,B146,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D146,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H146=\"\",\"\",SUMIF(Summary!AJ:AJ,B146,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I146=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B146,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J146=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B146,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K146=\"\",\"\",'LRMC x Plant ranked'!G146)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B147","v":"NA"},null,{"$f":"IF(B147=\"NA\",\"\",IF(B147=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B147,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D147=\"\",\"\",'LRMC x Plant ranked'!C147)","v":""},{"$f":"IF(E147=\"\",\"\",VLOOKUP(B147,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F147=\"\",\"\",SUMIF('GEM new plant'!A:A,B147,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D147,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H147=\"\",\"\",SUMIF(Summary!AJ:AJ,B147,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I147=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B147,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J147=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B147,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K147=\"\",\"\",'LRMC x Plant ranked'!G147)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B148","v":"NA"},null,{"$f":"IF(B148=\"NA\",\"\",IF(B148=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B148,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D148=\"\",\"\",'LRMC x Plant ranked'!C148)","v":""},{"$f":"IF(E148=\"\",\"\",VLOOKUP(B148,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F148=\"\",\"\",SUMIF('GEM new plant'!A:A,B148,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D148,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H148=\"\",\"\",SUMIF(Summary!AJ:AJ,B148,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I148=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B148,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J148=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B148,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K148=\"\",\"\",'LRMC x Plant ranked'!G148)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B149","v":"NA"},null,{"$f":"IF(B149=\"NA\",\"\",IF(B149=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B149,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D149=\"\",\"\",'LRMC x Plant ranked'!C149)","v":""},{"$f":"IF(E149=\"\",\"\",VLOOKUP(B149,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F149=\"\",\"\",SUMIF('GEM new plant'!A:A,B149,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D149,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H149=\"\",\"\",SUMIF(Summary!AJ:AJ,B149,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I149=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B149,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J149=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B149,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K149=\"\",\"\",'LRMC x Plant ranked'!G149)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B150","v":"NA"},null,{"$f":"IF(B150=\"NA\",\"\",IF(B150=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B150,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D150=\"\",\"\",'LRMC x Plant ranked'!C150)","v":""},{"$f":"IF(E150=\"\",\"\",VLOOKUP(B150,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F150=\"\",\"\",SUMIF('GEM new plant'!A:A,B150,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D150,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H150=\"\",\"\",SUMIF(Summary!AJ:AJ,B150,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I150=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B150,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J150=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B150,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K150=\"\",\"\",'LRMC x Plant ranked'!G150)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B151","v":"NA"},null,{"$f":"IF(B151=\"NA\",\"\",IF(B151=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B151,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D151=\"\",\"\",'LRMC x Plant ranked'!C151)","v":""},{"$f":"IF(E151=\"\",\"\",VLOOKUP(B151,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F151=\"\",\"\",SUMIF('GEM new plant'!A:A,B151,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D151,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H151=\"\",\"\",SUMIF(Summary!AJ:AJ,B151,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I151=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B151,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J151=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B151,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K151=\"\",\"\",'LRMC x Plant ranked'!G151)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B152","v":"NA"},null,{"$f":"IF(B152=\"NA\",\"\",IF(B152=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B152,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D152=\"\",\"\",'LRMC x Plant ranked'!C152)","v":""},{"$f":"IF(E152=\"\",\"\",VLOOKUP(B152,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F152=\"\",\"\",SUMIF('GEM new plant'!A:A,B152,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D152,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H152=\"\",\"\",SUMIF(Summary!AJ:AJ,B152,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I152=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B152,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J152=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B152,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K152=\"\",\"\",'LRMC x Plant ranked'!G152)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B153","v":"NA"},null,{"$f":"IF(B153=\"NA\",\"\",IF(B153=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B153,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D153=\"\",\"\",'LRMC x Plant ranked'!C153)","v":""},{"$f":"IF(E153=\"\",\"\",VLOOKUP(B153,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F153=\"\",\"\",SUMIF('GEM new plant'!A:A,B153,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D153,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H153=\"\",\"\",SUMIF(Summary!AJ:AJ,B153,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I153=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B153,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J153=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B153,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K153=\"\",\"\",'LRMC x Plant ranked'!G153)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B154","v":"NA"},null,{"$f":"IF(B154=\"NA\",\"\",IF(B154=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B154,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D154=\"\",\"\",'LRMC x Plant ranked'!C154)","v":""},{"$f":"IF(E154=\"\",\"\",VLOOKUP(B154,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F154=\"\",\"\",SUMIF('GEM new plant'!A:A,B154,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D154,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H154=\"\",\"\",SUMIF(Summary!AJ:AJ,B154,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I154=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B154,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J154=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B154,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K154=\"\",\"\",'LRMC x Plant ranked'!G154)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B155","v":"NA"},null,{"$f":"IF(B155=\"NA\",\"\",IF(B155=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B155,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D155=\"\",\"\",'LRMC x Plant ranked'!C155)","v":""},{"$f":"IF(E155=\"\",\"\",VLOOKUP(B155,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F155=\"\",\"\",SUMIF('GEM new plant'!A:A,B155,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D155,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H155=\"\",\"\",SUMIF(Summary!AJ:AJ,B155,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I155=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B155,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J155=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B155,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K155=\"\",\"\",'LRMC x Plant ranked'!G155)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B156","v":"NA"},null,{"$f":"IF(B156=\"NA\",\"\",IF(B156=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B156,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D156=\"\",\"\",'LRMC x Plant ranked'!C156)","v":""},{"$f":"IF(E156=\"\",\"\",VLOOKUP(B156,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F156=\"\",\"\",SUMIF('GEM new plant'!A:A,B156,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D156,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H156=\"\",\"\",SUMIF(Summary!AJ:AJ,B156,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I156=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B156,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J156=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B156,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K156=\"\",\"\",'LRMC x Plant ranked'!G156)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B157","v":"NA"},null,{"$f":"IF(B157=\"NA\",\"\",IF(B157=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B157,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D157=\"\",\"\",'LRMC x Plant ranked'!C157)","v":""},{"$f":"IF(E157=\"\",\"\",VLOOKUP(B157,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F157=\"\",\"\",SUMIF('GEM new plant'!A:A,B157,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D157,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H157=\"\",\"\",SUMIF(Summary!AJ:AJ,B157,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I157=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B157,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J157=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B157,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K157=\"\",\"\",'LRMC x Plant ranked'!G157)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B158","v":"NA"},null,{"$f":"IF(B158=\"NA\",\"\",IF(B158=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B158,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D158=\"\",\"\",'LRMC x Plant ranked'!C158)","v":""},{"$f":"IF(E158=\"\",\"\",VLOOKUP(B158,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F158=\"\",\"\",SUMIF('GEM new plant'!A:A,B158,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D158,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H158=\"\",\"\",SUMIF(Summary!AJ:AJ,B158,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I158=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B158,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J158=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B158,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K158=\"\",\"\",'LRMC x Plant ranked'!G158)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B159","v":"NA"},null,{"$f":"IF(B159=\"NA\",\"\",IF(B159=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B159,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D159=\"\",\"\",'LRMC x Plant ranked'!C159)","v":""},{"$f":"IF(E159=\"\",\"\",VLOOKUP(B159,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F159=\"\",\"\",SUMIF('GEM new plant'!A:A,B159,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D159,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H159=\"\",\"\",SUMIF(Summary!AJ:AJ,B159,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I159=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B159,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J159=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B159,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K159=\"\",\"\",'LRMC x Plant ranked'!G159)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B160","v":"NA"},null,{"$f":"IF(B160=\"NA\",\"\",IF(B160=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B160,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D160=\"\",\"\",'LRMC x Plant ranked'!C160)","v":""},{"$f":"IF(E160=\"\",\"\",VLOOKUP(B160,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F160=\"\",\"\",SUMIF('GEM new plant'!A:A,B160,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D160,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H160=\"\",\"\",SUMIF(Summary!AJ:AJ,B160,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I160=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B160,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J160=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B160,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K160=\"\",\"\",'LRMC x Plant ranked'!G160)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B161","v":"NA"},null,{"$f":"IF(B161=\"NA\",\"\",IF(B161=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B161,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D161=\"\",\"\",'LRMC x Plant ranked'!C161)","v":""},{"$f":"IF(E161=\"\",\"\",VLOOKUP(B161,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F161=\"\",\"\",SUMIF('GEM new plant'!A:A,B161,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D161,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H161=\"\",\"\",SUMIF(Summary!AJ:AJ,B161,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I161=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B161,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J161=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B161,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K161=\"\",\"\",'LRMC x Plant ranked'!G161)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B162","v":"NA"},null,{"$f":"IF(B162=\"NA\",\"\",IF(B162=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B162,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D162=\"\",\"\",'LRMC x Plant ranked'!C162)","v":""},{"$f":"IF(E162=\"\",\"\",VLOOKUP(B162,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F162=\"\",\"\",SUMIF('GEM new plant'!A:A,B162,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D162,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H162=\"\",\"\",SUMIF(Summary!AJ:AJ,B162,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I162=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B162,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J162=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B162,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K162=\"\",\"\",'LRMC x Plant ranked'!G162)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B163","v":"NA"},null,{"$f":"IF(B163=\"NA\",\"\",IF(B163=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B163,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D163=\"\",\"\",'LRMC x Plant ranked'!C163)","v":""},{"$f":"IF(E163=\"\",\"\",VLOOKUP(B163,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F163=\"\",\"\",SUMIF('GEM new plant'!A:A,B163,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D163,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H163=\"\",\"\",SUMIF(Summary!AJ:AJ,B163,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I163=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B163,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J163=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B163,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K163=\"\",\"\",'LRMC x Plant ranked'!G163)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B164","v":"NA"},null,{"$f":"IF(B164=\"NA\",\"\",IF(B164=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B164,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D164=\"\",\"\",'LRMC x Plant ranked'!C164)","v":""},{"$f":"IF(E164=\"\",\"\",VLOOKUP(B164,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F164=\"\",\"\",SUMIF('GEM new plant'!A:A,B164,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D164,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H164=\"\",\"\",SUMIF(Summary!AJ:AJ,B164,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I164=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B164,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J164=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B164,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K164=\"\",\"\",'LRMC x Plant ranked'!G164)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B165","v":"NA"},null,{"$f":"IF(B165=\"NA\",\"\",IF(B165=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B165,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D165=\"\",\"\",'LRMC x Plant ranked'!C165)","v":""},{"$f":"IF(E165=\"\",\"\",VLOOKUP(B165,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F165=\"\",\"\",SUMIF('GEM new plant'!A:A,B165,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D165,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H165=\"\",\"\",SUMIF(Summary!AJ:AJ,B165,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I165=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B165,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J165=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B165,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K165=\"\",\"\",'LRMC x Plant ranked'!G165)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B166","v":"NA"},null,{"$f":"IF(B166=\"NA\",\"\",IF(B166=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B166,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D166=\"\",\"\",'LRMC x Plant ranked'!C166)","v":""},{"$f":"IF(E166=\"\",\"\",VLOOKUP(B166,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F166=\"\",\"\",SUMIF('GEM new plant'!A:A,B166,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D166,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H166=\"\",\"\",SUMIF(Summary!AJ:AJ,B166,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I166=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B166,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J166=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B166,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K166=\"\",\"\",'LRMC x Plant ranked'!G166)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B167","v":"NA"},null,{"$f":"IF(B167=\"NA\",\"\",IF(B167=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B167,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D167=\"\",\"\",'LRMC x Plant ranked'!C167)","v":""},{"$f":"IF(E167=\"\",\"\",VLOOKUP(B167,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F167=\"\",\"\",SUMIF('GEM new plant'!A:A,B167,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D167,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H167=\"\",\"\",SUMIF(Summary!AJ:AJ,B167,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I167=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B167,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J167=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B167,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K167=\"\",\"\",'LRMC x Plant ranked'!G167)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B168","v":"NA"},null,{"$f":"IF(B168=\"NA\",\"\",IF(B168=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B168,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D168=\"\",\"\",'LRMC x Plant ranked'!C168)","v":""},{"$f":"IF(E168=\"\",\"\",VLOOKUP(B168,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F168=\"\",\"\",SUMIF('GEM new plant'!A:A,B168,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D168,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H168=\"\",\"\",SUMIF(Summary!AJ:AJ,B168,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I168=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B168,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J168=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B168,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K168=\"\",\"\",'LRMC x Plant ranked'!G168)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B169","v":"NA"},null,{"$f":"IF(B169=\"NA\",\"\",IF(B169=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B169,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D169=\"\",\"\",'LRMC x Plant ranked'!C169)","v":""},{"$f":"IF(E169=\"\",\"\",VLOOKUP(B169,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F169=\"\",\"\",SUMIF('GEM new plant'!A:A,B169,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D169,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H169=\"\",\"\",SUMIF(Summary!AJ:AJ,B169,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I169=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B169,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J169=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B169,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K169=\"\",\"\",'LRMC x Plant ranked'!G169)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B170","v":"NA"},null,{"$f":"IF(B170=\"NA\",\"\",IF(B170=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B170,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D170=\"\",\"\",'LRMC x Plant ranked'!C170)","v":""},{"$f":"IF(E170=\"\",\"\",VLOOKUP(B170,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F170=\"\",\"\",SUMIF('GEM new plant'!A:A,B170,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D170,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H170=\"\",\"\",SUMIF(Summary!AJ:AJ,B170,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I170=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B170,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J170=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B170,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K170=\"\",\"\",'LRMC x Plant ranked'!G170)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B171","v":"NA"},null,{"$f":"IF(B171=\"NA\",\"\",IF(B171=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B171,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D171=\"\",\"\",'LRMC x Plant ranked'!C171)","v":""},{"$f":"IF(E171=\"\",\"\",VLOOKUP(B171,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F171=\"\",\"\",SUMIF('GEM new plant'!A:A,B171,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D171,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H171=\"\",\"\",SUMIF(Summary!AJ:AJ,B171,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I171=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B171,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J171=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B171,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K171=\"\",\"\",'LRMC x Plant ranked'!G171)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B172","v":"NA"},null,{"$f":"IF(B172=\"NA\",\"\",IF(B172=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B172,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D172=\"\",\"\",'LRMC x Plant ranked'!C172)","v":""},{"$f":"IF(E172=\"\",\"\",VLOOKUP(B172,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F172=\"\",\"\",SUMIF('GEM new plant'!A:A,B172,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D172,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H172=\"\",\"\",SUMIF(Summary!AJ:AJ,B172,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I172=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B172,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J172=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B172,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K172=\"\",\"\",'LRMC x Plant ranked'!G172)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B173","v":"NA"},null,{"$f":"IF(B173=\"NA\",\"\",IF(B173=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B173,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D173=\"\",\"\",'LRMC x Plant ranked'!C173)","v":""},{"$f":"IF(E173=\"\",\"\",VLOOKUP(B173,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F173=\"\",\"\",SUMIF('GEM new plant'!A:A,B173,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D173,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H173=\"\",\"\",SUMIF(Summary!AJ:AJ,B173,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I173=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B173,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J173=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B173,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K173=\"\",\"\",'LRMC x Plant ranked'!G173)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B174","v":"NA"},null,{"$f":"IF(B174=\"NA\",\"\",IF(B174=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B174,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D174=\"\",\"\",'LRMC x Plant ranked'!C174)","v":""},{"$f":"IF(E174=\"\",\"\",VLOOKUP(B174,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F174=\"\",\"\",SUMIF('GEM new plant'!A:A,B174,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D174,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H174=\"\",\"\",SUMIF(Summary!AJ:AJ,B174,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I174=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B174,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J174=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B174,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K174=\"\",\"\",'LRMC x Plant ranked'!G174)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B175","v":"NA"},null,{"$f":"IF(B175=\"NA\",\"\",IF(B175=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B175,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D175=\"\",\"\",'LRMC x Plant ranked'!C175)","v":""},{"$f":"IF(E175=\"\",\"\",VLOOKUP(B175,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F175=\"\",\"\",SUMIF('GEM new plant'!A:A,B175,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D175,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H175=\"\",\"\",SUMIF(Summary!AJ:AJ,B175,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I175=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B175,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J175=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B175,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K175=\"\",\"\",'LRMC x Plant ranked'!G175)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B176","v":"NA"},null,{"$f":"IF(B176=\"NA\",\"\",IF(B176=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B176,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D176=\"\",\"\",'LRMC x Plant ranked'!C176)","v":""},{"$f":"IF(E176=\"\",\"\",VLOOKUP(B176,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F176=\"\",\"\",SUMIF('GEM new plant'!A:A,B176,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D176,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H176=\"\",\"\",SUMIF(Summary!AJ:AJ,B176,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I176=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B176,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J176=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B176,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K176=\"\",\"\",'LRMC x Plant ranked'!G176)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B177","v":"NA"},null,{"$f":"IF(B177=\"NA\",\"\",IF(B177=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B177,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D177=\"\",\"\",'LRMC x Plant ranked'!C177)","v":""},{"$f":"IF(E177=\"\",\"\",VLOOKUP(B177,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F177=\"\",\"\",SUMIF('GEM new plant'!A:A,B177,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D177,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H177=\"\",\"\",SUMIF(Summary!AJ:AJ,B177,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I177=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B177,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J177=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B177,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K177=\"\",\"\",'LRMC x Plant ranked'!G177)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B178","v":"NA"},null,{"$f":"IF(B178=\"NA\",\"\",IF(B178=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B178,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D178=\"\",\"\",'LRMC x Plant ranked'!C178)","v":""},{"$f":"IF(E178=\"\",\"\",VLOOKUP(B178,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F178=\"\",\"\",SUMIF('GEM new plant'!A:A,B178,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D178,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H178=\"\",\"\",SUMIF(Summary!AJ:AJ,B178,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I178=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B178,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J178=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B178,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K178=\"\",\"\",'LRMC x Plant ranked'!G178)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B179","v":"NA"},null,{"$f":"IF(B179=\"NA\",\"\",IF(B179=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B179,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D179=\"\",\"\",'LRMC x Plant ranked'!C179)","v":""},{"$f":"IF(E179=\"\",\"\",VLOOKUP(B179,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F179=\"\",\"\",SUMIF('GEM new plant'!A:A,B179,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D179,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H179=\"\",\"\",SUMIF(Summary!AJ:AJ,B179,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I179=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B179,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J179=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B179,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K179=\"\",\"\",'LRMC x Plant ranked'!G179)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B180","v":"NA"},null,{"$f":"IF(B180=\"NA\",\"\",IF(B180=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B180,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D180=\"\",\"\",'LRMC x Plant ranked'!C180)","v":""},{"$f":"IF(E180=\"\",\"\",VLOOKUP(B180,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F180=\"\",\"\",SUMIF('GEM new plant'!A:A,B180,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D180,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H180=\"\",\"\",SUMIF(Summary!AJ:AJ,B180,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I180=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B180,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J180=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B180,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K180=\"\",\"\",'LRMC x Plant ranked'!G180)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B181","v":"NA"},null,{"$f":"IF(B181=\"NA\",\"\",IF(B181=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B181,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D181=\"\",\"\",'LRMC x Plant ranked'!C181)","v":""},{"$f":"IF(E181=\"\",\"\",VLOOKUP(B181,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F181=\"\",\"\",SUMIF('GEM new plant'!A:A,B181,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D181,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H181=\"\",\"\",SUMIF(Summary!AJ:AJ,B181,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I181=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B181,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J181=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B181,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K181=\"\",\"\",'LRMC x Plant ranked'!G181)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B182","v":"NA"},null,{"$f":"IF(B182=\"NA\",\"\",IF(B182=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B182,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D182=\"\",\"\",'LRMC x Plant ranked'!C182)","v":""},{"$f":"IF(E182=\"\",\"\",VLOOKUP(B182,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F182=\"\",\"\",SUMIF('GEM new plant'!A:A,B182,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D182,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H182=\"\",\"\",SUMIF(Summary!AJ:AJ,B182,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I182=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B182,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J182=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B182,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K182=\"\",\"\",'LRMC x Plant ranked'!G182)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B183","v":"NA"},null,{"$f":"IF(B183=\"NA\",\"\",IF(B183=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B183,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D183=\"\",\"\",'LRMC x Plant ranked'!C183)","v":""},{"$f":"IF(E183=\"\",\"\",VLOOKUP(B183,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F183=\"\",\"\",SUMIF('GEM new plant'!A:A,B183,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D183,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H183=\"\",\"\",SUMIF(Summary!AJ:AJ,B183,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I183=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B183,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J183=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B183,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K183=\"\",\"\",'LRMC x Plant ranked'!G183)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B184","v":"NA"},null,{"$f":"IF(B184=\"NA\",\"\",IF(B184=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B184,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D184=\"\",\"\",'LRMC x Plant ranked'!C184)","v":""},{"$f":"IF(E184=\"\",\"\",VLOOKUP(B184,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F184=\"\",\"\",SUMIF('GEM new plant'!A:A,B184,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D184,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H184=\"\",\"\",SUMIF(Summary!AJ:AJ,B184,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I184=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B184,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J184=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B184,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K184=\"\",\"\",'LRMC x Plant ranked'!G184)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B185","v":"NA"},null,{"$f":"IF(B185=\"NA\",\"\",IF(B185=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B185,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D185=\"\",\"\",'LRMC x Plant ranked'!C185)","v":""},{"$f":"IF(E185=\"\",\"\",VLOOKUP(B185,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F185=\"\",\"\",SUMIF('GEM new plant'!A:A,B185,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D185,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H185=\"\",\"\",SUMIF(Summary!AJ:AJ,B185,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I185=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B185,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J185=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B185,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K185=\"\",\"\",'LRMC x Plant ranked'!G185)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B186","v":"NA"},null,{"$f":"IF(B186=\"NA\",\"\",IF(B186=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B186,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D186=\"\",\"\",'LRMC x Plant ranked'!C186)","v":""},{"$f":"IF(E186=\"\",\"\",VLOOKUP(B186,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F186=\"\",\"\",SUMIF('GEM new plant'!A:A,B186,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D186,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H186=\"\",\"\",SUMIF(Summary!AJ:AJ,B186,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I186=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B186,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J186=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B186,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K186=\"\",\"\",'LRMC x Plant ranked'!G186)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B187","v":"NA"},null,{"$f":"IF(B187=\"NA\",\"\",IF(B187=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B187,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D187=\"\",\"\",'LRMC x Plant ranked'!C187)","v":""},{"$f":"IF(E187=\"\",\"\",VLOOKUP(B187,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F187=\"\",\"\",SUMIF('GEM new plant'!A:A,B187,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D187,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H187=\"\",\"\",SUMIF(Summary!AJ:AJ,B187,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I187=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B187,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J187=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B187,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K187=\"\",\"\",'LRMC x Plant ranked'!G187)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B188","v":"NA"},null,{"$f":"IF(B188=\"NA\",\"\",IF(B188=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B188,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D188=\"\",\"\",'LRMC x Plant ranked'!C188)","v":""},{"$f":"IF(E188=\"\",\"\",VLOOKUP(B188,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F188=\"\",\"\",SUMIF('GEM new plant'!A:A,B188,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D188,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H188=\"\",\"\",SUMIF(Summary!AJ:AJ,B188,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I188=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B188,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J188=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B188,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K188=\"\",\"\",'LRMC x Plant ranked'!G188)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B189","v":"NA"},null,{"$f":"IF(B189=\"NA\",\"\",IF(B189=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B189,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D189=\"\",\"\",'LRMC x Plant ranked'!C189)","v":""},{"$f":"IF(E189=\"\",\"\",VLOOKUP(B189,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F189=\"\",\"\",SUMIF('GEM new plant'!A:A,B189,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D189,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H189=\"\",\"\",SUMIF(Summary!AJ:AJ,B189,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I189=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B189,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J189=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B189,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K189=\"\",\"\",'LRMC x Plant ranked'!G189)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B190","v":"NA"},null,{"$f":"IF(B190=\"NA\",\"\",IF(B190=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B190,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D190=\"\",\"\",'LRMC x Plant ranked'!C190)","v":""},{"$f":"IF(E190=\"\",\"\",VLOOKUP(B190,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F190=\"\",\"\",SUMIF('GEM new plant'!A:A,B190,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D190,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H190=\"\",\"\",SUMIF(Summary!AJ:AJ,B190,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I190=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B190,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J190=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B190,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K190=\"\",\"\",'LRMC x Plant ranked'!G190)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B191","v":"NA"},null,{"$f":"IF(B191=\"NA\",\"\",IF(B191=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B191,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D191=\"\",\"\",'LRMC x Plant ranked'!C191)","v":""},{"$f":"IF(E191=\"\",\"\",VLOOKUP(B191,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F191=\"\",\"\",SUMIF('GEM new plant'!A:A,B191,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D191,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H191=\"\",\"\",SUMIF(Summary!AJ:AJ,B191,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I191=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B191,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J191=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B191,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K191=\"\",\"\",'LRMC x Plant ranked'!G191)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B192","v":"NA"},null,{"$f":"IF(B192=\"NA\",\"\",IF(B192=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B192,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D192=\"\",\"\",'LRMC x Plant ranked'!C192)","v":""},{"$f":"IF(E192=\"\",\"\",VLOOKUP(B192,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F192=\"\",\"\",SUMIF('GEM new plant'!A:A,B192,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D192,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H192=\"\",\"\",SUMIF(Summary!AJ:AJ,B192,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I192=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B192,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J192=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B192,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K192=\"\",\"\",'LRMC x Plant ranked'!G192)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B193","v":"NA"},null,{"$f":"IF(B193=\"NA\",\"\",IF(B193=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B193,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D193=\"\",\"\",'LRMC x Plant ranked'!C193)","v":""},{"$f":"IF(E193=\"\",\"\",VLOOKUP(B193,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F193=\"\",\"\",SUMIF('GEM new plant'!A:A,B193,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D193,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H193=\"\",\"\",SUMIF(Summary!AJ:AJ,B193,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I193=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B193,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J193=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B193,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K193=\"\",\"\",'LRMC x Plant ranked'!G193)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B194","v":"NA"},null,{"$f":"IF(B194=\"NA\",\"\",IF(B194=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B194,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D194=\"\",\"\",'LRMC x Plant ranked'!C194)","v":""},{"$f":"IF(E194=\"\",\"\",VLOOKUP(B194,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F194=\"\",\"\",SUMIF('GEM new plant'!A:A,B194,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D194,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H194=\"\",\"\",SUMIF(Summary!AJ:AJ,B194,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I194=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B194,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J194=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B194,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K194=\"\",\"\",'LRMC x Plant ranked'!G194)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B195","v":"NA"},null,{"$f":"IF(B195=\"NA\",\"\",IF(B195=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B195,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D195=\"\",\"\",'LRMC x Plant ranked'!C195)","v":""},{"$f":"IF(E195=\"\",\"\",VLOOKUP(B195,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F195=\"\",\"\",SUMIF('GEM new plant'!A:A,B195,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D195,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H195=\"\",\"\",SUMIF(Summary!AJ:AJ,B195,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I195=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B195,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J195=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B195,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K195=\"\",\"\",'LRMC x Plant ranked'!G195)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B196","v":"NA"},null,{"$f":"IF(B196=\"NA\",\"\",IF(B196=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B196,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D196=\"\",\"\",'LRMC x Plant ranked'!C196)","v":""},{"$f":"IF(E196=\"\",\"\",VLOOKUP(B196,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F196=\"\",\"\",SUMIF('GEM new plant'!A:A,B196,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D196,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H196=\"\",\"\",SUMIF(Summary!AJ:AJ,B196,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I196=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B196,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J196=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B196,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K196=\"\",\"\",'LRMC x Plant ranked'!G196)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B197","v":"NA"},null,{"$f":"IF(B197=\"NA\",\"\",IF(B197=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B197,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D197=\"\",\"\",'LRMC x Plant ranked'!C197)","v":""},{"$f":"IF(E197=\"\",\"\",VLOOKUP(B197,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F197=\"\",\"\",SUMIF('GEM new plant'!A:A,B197,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D197,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H197=\"\",\"\",SUMIF(Summary!AJ:AJ,B197,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I197=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B197,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J197=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B197,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K197=\"\",\"\",'LRMC x Plant ranked'!G197)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B198","v":"NA"},null,{"$f":"IF(B198=\"NA\",\"\",IF(B198=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B198,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D198=\"\",\"\",'LRMC x Plant ranked'!C198)","v":""},{"$f":"IF(E198=\"\",\"\",VLOOKUP(B198,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F198=\"\",\"\",SUMIF('GEM new plant'!A:A,B198,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D198,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H198=\"\",\"\",SUMIF(Summary!AJ:AJ,B198,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I198=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B198,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J198=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B198,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K198=\"\",\"\",'LRMC x Plant ranked'!G198)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B199","v":"NA"},null,{"$f":"IF(B199=\"NA\",\"\",IF(B199=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B199,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D199=\"\",\"\",'LRMC x Plant ranked'!C199)","v":""},{"$f":"IF(E199=\"\",\"\",VLOOKUP(B199,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F199=\"\",\"\",SUMIF('GEM new plant'!A:A,B199,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D199,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H199=\"\",\"\",SUMIF(Summary!AJ:AJ,B199,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I199=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B199,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J199=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B199,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K199=\"\",\"\",'LRMC x Plant ranked'!G199)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B200","v":"NA"},null,{"$f":"IF(B200=\"NA\",\"\",IF(B200=\"blank\",\"\",VLOOKUP('LRMC x Plant ranked'!B200,'GEM new plant'!A:B,2,FALSE)))","v":""},{"$f":"IF(D200=\"\",\"\",'LRMC x Plant ranked'!C200)","v":""},{"$f":"IF(E200=\"\",\"\",VLOOKUP(B200,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!$A$3:$Q$3),FALSE))","v":""},{"$f":"IF(F200=\"\",\"\",SUMIF('GEM new plant'!A:A,B200,'GEM new plant'!F:F))","v":""},{"$f":"VLOOKUP(INDEX('GEM new plant'!$A$4:$A$396,MATCH(D200,'GEM new plant'!$B$4:$B$396,0)),'LRMC x Plant'!$A$5:$F$396,6,0)","v":{"$error":"#N/A"}},{"$f":"IF(H200=\"\",\"\",SUMIF(Summary!AJ:AJ,B200,Summary!AL:AL))","v":{"$error":"#N/A"}},{"$f":"IF(I200=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B200,'GEM new plant'!I:I))","v":{"$error":"#N/A"}},{"$f":"IF(J200=\"\",\"\",SUMIF('GEM new plant'!$A:$A,$B200,'GEM new plant'!J:J))","v":{"$error":"#N/A"}},{"$f":"IF(K200=\"\",\"\",'LRMC x Plant ranked'!G200)","v":{"$error":"#N/A"}}]
[null,{"$f":"'LRMC x Plant ranked'!B201","v":"NA"}]
[null,{"$f":"'LRMC x Plant ranked'!B202","v":"NA"}]
[null,{"$f":"'LRMC x Plant ranked'!B203","v":"NA"}]
[null,{"$f":"'LRMC x Plant ranked'!B204","v":"NA"}]
[null,{"$f":"'LRMC x Plant ranked'!B205","v":"NA"}]
[null,{"$f":"'LRMC x Plant ranked'!B206","v":"NA"}]
[null,{"$f":"'LRMC x Plant ranked'!B207","v":"NA"}]

{"sheet":"Sheet1","index":3,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'LRMC x Plant ranked'!B5","v":"Gwind17"}]

{"sheet":"LRMC calcs","index":4,"n_rows":63,"n_cols":85,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Plant","Tech","Fuel","Substaion","Region","Island","CCS"]
[null,{"$f":"Summary!$AJ$7","v":"CCGT1"},{"$f":"VLOOKUP($B$3,'GEM new plant'!$A$4:$O$395,COLUMNS('GEM new plant'!A3:C3),FALSE)","v":"CCGT"},{"$f":"VLOOKUP(C3,'GEM other'!$B$6:$E$37,COLUMNS('GEM other'!$B$6:$C$6),FALSE)","v":"Gas"},{"$f":"VLOOKUP(B3,'GEM new plant'!$A$3:$O$395,COLUMNS('GEM new plant'!A3:D3),FALSE)","v":"NPL"},{"$f":"VLOOKUP(E3,'GEM locations'!$B$6:$N$200,COLUMNS('GEM locations'!$B$6:$E$6),FALSE)","v":"tari"},{"$f":"VLOOKUP(E3,'GEM locations'!$B$6:$N$200,COLUMNS('GEM locations'!$B$6:$J$6),FALSE)","v":"ni"},{"$f":"VLOOKUP($B$3,'GEM new plant'!$A$4:$Q$395,COLUMNS('GEM new plant'!A3:Q3),FALSE)","v":"Exclude - Other"}]
[null,"No rebase (has been rebased)",null,{"$f":"PPI!$F$9","v":1}]
[null,"Year index",null,0,{"$f":"D5+1","v":1},{"$f":"E5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,{"$f":"AZ5+1","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81]
[null,"Year index",null,2019,{"$f":"D6+1","v":2020},{"$f":"E6+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,{"$f":"AZ6+1","v":2068},2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Flags"]
[null,"Construction flag",null,1,{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:D8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:E8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:F8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:G8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:H8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:I8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:J8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:K8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:L8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:M8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:N8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:O8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:P8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:Q8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:R8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:S8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:T8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:U8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:V8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:W8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:X8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:Y8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:Z8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AA8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AB8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AC8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AD8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AE8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AF8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AG8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AH8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AI8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AJ8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AK8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AL8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AM8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AN8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AO8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AP8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AQ8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AR8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AS8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AT8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AU8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AV8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AW8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AX8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AY8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:AZ8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BA8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BB8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BC8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BD8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BE8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BF8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BG8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BH8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BI8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BJ8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BK8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BL8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BM8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BN8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BO8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BP8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BQ8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BR8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BS8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BT8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BU8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BV8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BW8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BX8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BY8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:BZ8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:CA8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:CB8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:CC8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:CD8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:CE8)))","v":0},{"$f":"MIN(1,(SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$E$6:$E$36)-SUM($C8:CF8)))","v":0}]
[null,"Operation flag",null,{"$f":"IF(SUM($C9:C9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-D8,0)","v":0},{"$f":"IF(SUM($C9:D9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-E8,0)","v":1},{"$f":"IF(SUM($C9:E9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-F8,0)","v":1},{"$f":"IF(SUM($C9:F9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-G8,0)","v":1},{"$f":"IF(SUM($C9:G9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-H8,0)","v":1},{"$f":"IF(SUM($C9:H9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-I8,0)","v":1},{"$f":"IF(SUM($C9:I9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-J8,0)","v":1},{"$f":"IF(SUM($C9:J9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-K8,0)","v":1},{"$f":"IF(SUM($C9:K9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-L8,0)","v":1},{"$f":"IF(SUM($C9:L9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-M8,0)","v":1},{"$f":"IF(SUM($C9:M9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-N8,0)","v":1},{"$f":"IF(SUM($C9:N9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-O8,0)","v":1},{"$f":"IF(SUM($C9:O9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-P8,0)","v":1},{"$f":"IF(SUM($C9:P9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-Q8,0)","v":1},{"$f":"IF(SUM($C9:Q9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-R8,0)","v":1},{"$f":"IF(SUM($C9:R9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-S8,0)","v":1},{"$f":"IF(SUM($C9:S9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-T8,0)","v":1},{"$f":"IF(SUM($C9:T9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-U8,0)","v":1},{"$f":"IF(SUM($C9:U9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-V8,0)","v":1},{"$f":"IF(SUM($C9:V9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-W8,0)","v":1},{"$f":"IF(SUM($C9:W9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-X8,0)","v":1},{"$f":"IF(SUM($C9:X9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-Y8,0)","v":1},{"$f":"IF(SUM($C9:Y9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-Z8,0)","v":1},{"$f":"IF(SUM($C9:Z9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AA8,0)","v":1},{"$f":"IF(SUM($C9:AA9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AB8,0)","v":1},{"$f":"IF(SUM($C9:AB9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AC8,0)","v":1},{"$f":"IF(SUM($C9:AC9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AD8,0)","v":0},{"$f":"IF(SUM($C9:AD9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AE8,0)","v":0},{"$f":"IF(SUM($C9:AE9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AF8,0)","v":0},{"$f":"IF(SUM($C9:AF9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AG8,0)","v":0},{"$f":"IF(SUM($C9:AG9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AH8,0)","v":0},{"$f":"IF(SUM($C9:AH9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AI8,0)","v":0},{"$f":"IF(SUM($C9:AI9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AJ8,0)","v":0},{"$f":"IF(SUM($C9:AJ9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AK8,0)","v":0},{"$f":"IF(SUM($C9:AK9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AL8,0)","v":0},{"$f":"IF(SUM($C9:AL9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AM8,0)","v":0},{"$f":"IF(SUM($C9:AM9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AN8,0)","v":0},{"$f":"IF(SUM($C9:AN9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AO8,0)","v":0},{"$f":"IF(SUM($C9:AO9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AP8,0)","v":0},{"$f":"IF(SUM($C9:AP9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AQ8,0)","v":0},{"$f":"IF(SUM($C9:AQ9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AR8,0)","v":0},{"$f":"IF(SUM($C9:AR9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AS8,0)","v":0},{"$f":"IF(SUM($C9:AS9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AT8,0)","v":0},{"$f":"IF(SUM($C9:AT9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AU8,0)","v":0},{"$f":"IF(SUM($C9:AU9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AV8,0)","v":0},{"$f":"IF(SUM($C9:AV9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AW8,0)","v":0},{"$f":"IF(SUM($C9:AW9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AX8,0)","v":0},{"$f":"IF(SUM($C9:AX9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AY8,0)","v":0},{"$f":"IF(SUM($C9:AY9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-AZ8,0)","v":0},{"$f":"IF(SUM($C9:AZ9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BA8,0)","v":0},{"$f":"IF(SUM($C9:BA9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BB8,0)","v":0},{"$f":"IF(SUM($C9:BB9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BC8,0)","v":0},{"$f":"IF(SUM($C9:BC9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BD8,0)","v":0},{"$f":"IF(SUM($C9:BD9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BE8,0)","v":0},{"$f":"IF(SUM($C9:BE9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BF8,0)","v":0},{"$f":"IF(SUM($C9:BF9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BG8,0)","v":0},{"$f":"IF(SUM($C9:BG9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BH8,0)","v":0},{"$f":"IF(SUM($C9:BH9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BI8,0)","v":0},{"$f":"IF(SUM($C9:BI9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BJ8,0)","v":0},{"$f":"IF(SUM($C9:BJ9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BK8,0)","v":0},{"$f":"IF(SUM($C9:BK9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BL8,0)","v":0},{"$f":"IF(SUM($C9:BL9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BM8,0)","v":0},{"$f":"IF(SUM($C9:BM9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BN8,0)","v":0},{"$f":"IF(SUM($C9:BN9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BO8,0)","v":0},{"$f":"IF(SUM($C9:BO9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BP8,0)","v":0},{"$f":"IF(SUM($C9:BP9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BQ8,0)","v":0},{"$f":"IF(SUM($C9:BQ9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BR8,0)","v":0},{"$f":"IF(SUM($C9:BR9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BS8,0)","v":0},{"$f":"IF(SUM($C9:BS9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BT8,0)","v":0},{"$f":"IF(SUM($C9:BT9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BU8,0)","v":0},{"$f":"IF(SUM($C9:BU9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BV8,0)","v":0},{"$f":"IF(SUM($C9:BV9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BW8,0)","v":0},{"$f":"IF(SUM($C9:BW9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BX8,0)","v":0},{"$f":"IF(SUM($C9:BX9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BY8,0)","v":0},{"$f":"IF(SUM($C9:BY9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-BZ8,0)","v":0},{"$f":"IF(SUM($C9:BZ9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-CA8,0)","v":0},{"$f":"IF(SUM($C9:CA9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-CB8,0)","v":0},{"$f":"IF(SUM($C9:CB9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-CC8,0)","v":0},{"$f":"IF(SUM($C9:CC9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-CD8,0)","v":0},{"$f":"IF(SUM($C9:CD9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-CE8,0)","v":0},{"$f":"IF(SUM($C9:CE9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-CF8,0)","v":0},{"$f":"IF(SUM($C9:CF9)<SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$D$6:$D$37),1-CG8,0)","v":0}]
[null,"CO2 cost flag",null,{"$f":"IF(D6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(E6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(F6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(G6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(H6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(I6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(J6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(K6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(L6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(M6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(N6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(O6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(P6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(Q6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(R6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(S6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(T6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(U6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(V6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(W6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(X6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(Y6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(Z6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AA6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AB6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AC6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AD6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AE6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AF6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AG6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AH6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AI6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AJ6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AK6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AL6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AM6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AN6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AO6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AP6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AQ6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AR6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AS6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AT6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AU6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AV6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AW6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AX6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AY6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(AZ6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BA6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BB6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BC6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BD6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BE6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BF6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BG6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BH6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BI6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BJ6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BK6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BL6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BM6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BN6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BO6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BP6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BQ6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BR6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BS6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BT6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BU6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BV6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BW6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BX6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BY6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(BZ6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(CA6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(CB6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(CC6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(CD6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(CE6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(CF6<'Other ass'!$H$17,0,1)","v":1},{"$f":"IF(CG6<'Other ass'!$H$17,0,1)","v":1}]
[null,"CapX sensitivity",null,{"$f":"IF($C$3=\"Wind\",Summary!$D$24,IF('LRMC calcs'!$C$3=\"Geo\",Summary!$D$25,Summary!$D$26))","v":1},{"$f":"D11","v":1},{"$f":"E11","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BQ11","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Operations"]
[null,"MW capacity",null,{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$F:$F)","v":475}]
[null,"Selected cf",null,{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"IF($C$3=\"Wind\",(1-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$G:$G)),SUMIF('Other ass'!$B$6:$B$36,$C$3,'Other ass'!$C$6:$C$36))","v":0.8}]
[null,"GWh pa",null,{"$f":"D14*D15*8.76*D9","v":0},{"$f":"E14*E15*8.76*E9","v":3328.7999999999997},{"$f":"F14*F15*8.76*F9","v":3328.7999999999997},{"$f":"G14*G15*8.76*G9","v":3328.7999999999997},3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,3328.7999999999997,0,0,0,0,0,0,{"$f":"AJ14*AJ15*8.76*AJ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP14*BP15*8.76*BP9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel consumption (PJ)",null,{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*D16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*E16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*F16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*G16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*H16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*I16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*J16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*K16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*L16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*M16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*N16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*O16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*P16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*Q16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*R16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*S16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*T16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*U16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*V16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*W16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*X16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*Y16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*Z16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AA16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AB16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AC16/1000000","v":23.634479999999996},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AD16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AE16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AF16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AG16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AH16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AI16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AJ16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AK16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AL16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AM16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AN16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AO16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AP16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AQ16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AR16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AS16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AT16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AU16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AV16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AW16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AX16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AY16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*AZ16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BA16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BB16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BC16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BD16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BE16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BF16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BG16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BH16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BI16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BJ16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BK16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BL16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BM16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BN16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BO16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BP16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BQ16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BR16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BS16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BT16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BU16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BV16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BW16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BX16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BY16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*BZ16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*CA16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*CB16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*CC16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*CD16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*CE16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*CF16/1000000","v":0},{"$f":"SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$H:$H)*CG16/1000000","v":0}]
[null,"CO2 emissions (kt)",null,{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*D18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*E18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*F18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*G18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*H18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*I18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*J18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*K18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*L18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*M18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*N18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*O18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*P18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*Q18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*R18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*S18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*T18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*U18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*V18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*W18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*X18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*Y18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*Z18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AA18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AB18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AC18/1000","v":1276.2619199999997},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AD18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AE18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AF18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AG18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AH18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AI18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AJ18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AK18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AL18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AM18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AN18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AO18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AP18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AQ18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AR18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AS18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AT18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AU18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AV18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AW18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AX18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AY18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*AZ18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BA18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BB18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BC18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BD18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BE18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BF18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BG18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BH18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BI18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BJ18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BK18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BL18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BM18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BN18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BO18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BP18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BQ18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BR18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BS18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BT18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BU18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BV18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BW18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BX18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BY18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*BZ18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*CA18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*CB18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*CC18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*CD18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*CE18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*CF18/1000","v":0},{"$f":"SUMIF('GEM other'!$K$17:$K$21,$D$3,'GEM other'!$L$17:$L$21)*CG18/1000","v":0}]
[null,"CCS %",null,{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!D$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!D$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!E$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!E$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!F$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!F$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!G$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!G$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!H$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!H$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!I$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!I$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!J$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!J$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!K$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!K$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!L$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!L$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!M$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!M$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!N$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!N$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!O$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!O$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!P$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!P$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!Q$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!Q$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!R$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!R$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!S$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!S$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!T$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!T$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!U$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!U$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!V$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!V$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!W$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!W$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!X$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!X$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!Y$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!Y$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!Z$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!Z$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!AZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!BZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($H$3,'GEM other'!$H$6:$J$10,MATCH('LRMC calcs'!CG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0}]
[null,"CCS cost/tonne",null,{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!D$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!D$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!E$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!E$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!F$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!F$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!G$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!G$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!H$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!H$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!I$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!I$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!J$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!J$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!K$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!K$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!L$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!L$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!M$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!M$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!N$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!N$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!O$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!O$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!P$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!P$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!Q$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!Q$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!R$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!R$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!S$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!S$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!T$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!T$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!U$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!U$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!V$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!V$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!W$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!W$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!X$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!X$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!Y$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!Y$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!Z$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!Z$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!AZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BH$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BI$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BJ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BK$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BL$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BM$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BN$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BO$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BP$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BQ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BR$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BS$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BT$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BU$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BV$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BW$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BX$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BY$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!BZ$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CA$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CB$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CC$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CD$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CE$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CF$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0},{"$f":"IF(ISNA(HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE)),0,HLOOKUP($C$3,'GEM other'!$K$6:$M$10,MATCH('LRMC calcs'!CG$6,'GEM other'!$G$6:$G$10,TRUE),FALSE))","v":0}]
[]
[null,"Fuel price",null,{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7},{"$f":"SUMIF('Other ass'!$G$11:$G$14,$D$3,'Other ass'!$H$11:$H$14)","v":6.7}]
[]
[null,"Revenue ($m)",null,{"$f":"D16*$C$60/1000","v":0},{"$f":"E16*$C$60/1000","v":289.07718887836319},{"$f":"F16*$C$60/1000","v":289.07718887836319},289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,0,0,0,0,0,0,{"$f":"AJ16*$C$60/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP16*$C$60/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital costs ($m)"]
[null,"NZ Capital Component (NZ$)",null,{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*D$14/1000/SUM($D$8:$CG$8)*D$8*$D11*D4","v":-285},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*E$14/1000/SUM($D$8:$CG$8)*E$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*F$14/1000/SUM($D$8:$CG$8)*F$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*G$14/1000/SUM($D$8:$CG$8)*G$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*H$14/1000/SUM($D$8:$CG$8)*H$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*I$14/1000/SUM($D$8:$CG$8)*I$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*J$14/1000/SUM($D$8:$CG$8)*J$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*K$14/1000/SUM($D$8:$CG$8)*K$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*L$14/1000/SUM($D$8:$CG$8)*L$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*M$14/1000/SUM($D$8:$CG$8)*M$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*N$14/1000/SUM($D$8:$CG$8)*N$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*O$14/1000/SUM($D$8:$CG$8)*O$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*P$14/1000/SUM($D$8:$CG$8)*P$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*Q$14/1000/SUM($D$8:$CG$8)*Q$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*R$14/1000/SUM($D$8:$CG$8)*R$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*S$14/1000/SUM($D$8:$CG$8)*S$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*T$14/1000/SUM($D$8:$CG$8)*T$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*U$14/1000/SUM($D$8:$CG$8)*U$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*V$14/1000/SUM($D$8:$CG$8)*V$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*W$14/1000/SUM($D$8:$CG$8)*W$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*X$14/1000/SUM($D$8:$CG$8)*X$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*Y$14/1000/SUM($D$8:$CG$8)*Y$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*Z$14/1000/SUM($D$8:$CG$8)*Z$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AA$14/1000/SUM($D$8:$CG$8)*AA$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AB$14/1000/SUM($D$8:$CG$8)*AB$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AC$14/1000/SUM($D$8:$CG$8)*AC$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AD$14/1000/SUM($D$8:$CG$8)*AD$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AE$14/1000/SUM($D$8:$CG$8)*AE$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AF$14/1000/SUM($D$8:$CG$8)*AF$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AG$14/1000/SUM($D$8:$CG$8)*AG$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AH$14/1000/SUM($D$8:$CG$8)*AH$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AI$14/1000/SUM($D$8:$CG$8)*AI$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AJ$14/1000/SUM($D$8:$CG$8)*AJ$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AK$14/1000/SUM($D$8:$CG$8)*AK$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AL$14/1000/SUM($D$8:$CG$8)*AL$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AM$14/1000/SUM($D$8:$CG$8)*AM$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AN$14/1000/SUM($D$8:$CG$8)*AN$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AO$14/1000/SUM($D$8:$CG$8)*AO$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AP$14/1000/SUM($D$8:$CG$8)*AP$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AQ$14/1000/SUM($D$8:$CG$8)*AQ$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AR$14/1000/SUM($D$8:$CG$8)*AR$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AS$14/1000/SUM($D$8:$CG$8)*AS$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AT$14/1000/SUM($D$8:$CG$8)*AT$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AU$14/1000/SUM($D$8:$CG$8)*AU$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AV$14/1000/SUM($D$8:$CG$8)*AV$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AW$14/1000/SUM($D$8:$CG$8)*AW$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AX$14/1000/SUM($D$8:$CG$8)*AX$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AY$14/1000/SUM($D$8:$CG$8)*AY$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*AZ$14/1000/SUM($D$8:$CG$8)*AZ$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BA$14/1000/SUM($D$8:$CG$8)*BA$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BB$14/1000/SUM($D$8:$CG$8)*BB$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BC$14/1000/SUM($D$8:$CG$8)*BC$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BD$14/1000/SUM($D$8:$CG$8)*BD$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BE$14/1000/SUM($D$8:$CG$8)*BE$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BF$14/1000/SUM($D$8:$CG$8)*BF$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BG$14/1000/SUM($D$8:$CG$8)*BG$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BH$14/1000/SUM($D$8:$CG$8)*BH$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BI$14/1000/SUM($D$8:$CG$8)*BI$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BJ$14/1000/SUM($D$8:$CG$8)*BJ$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BK$14/1000/SUM($D$8:$CG$8)*BK$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BL$14/1000/SUM($D$8:$CG$8)*BL$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BM$14/1000/SUM($D$8:$CG$8)*BM$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BN$14/1000/SUM($D$8:$CG$8)*BN$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BO$14/1000/SUM($D$8:$CG$8)*BO$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BP$14/1000/SUM($D$8:$CG$8)*BP$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BQ$14/1000/SUM($D$8:$CG$8)*BQ$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BR$14/1000/SUM($D$8:$CG$8)*BR$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BS$14/1000/SUM($D$8:$CG$8)*BS$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BT$14/1000/SUM($D$8:$CG$8)*BT$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BU$14/1000/SUM($D$8:$CG$8)*BU$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BV$14/1000/SUM($D$8:$CG$8)*BV$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BW$14/1000/SUM($D$8:$CG$8)*BW$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BX$14/1000/SUM($D$8:$CG$8)*BX$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BY$14/1000/SUM($D$8:$CG$8)*BY$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*BZ$14/1000/SUM($D$8:$CG$8)*BZ$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*CA$14/1000/SUM($D$8:$CG$8)*CA$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*CB$14/1000/SUM($D$8:$CG$8)*CB$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*CC$14/1000/SUM($D$8:$CG$8)*CC$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*CD$14/1000/SUM($D$8:$CG$8)*CD$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*CE$14/1000/SUM($D$8:$CG$8)*CE$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*CF$14/1000/SUM($D$8:$CG$8)*CF$8*$D11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$L:$L)*CG$14/1000/SUM($D$8:$CG$8)*CG$8*$D11","v":0}]
[null,"Foreign Capital Component (NZ$)",{"$f":"VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0)","v":"EUR"},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*D$14/1000/SUM($D$8:$CG$8)*D$8*D$11*D4","v":-377.625},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*E$14/1000/SUM($D$8:$CG$8)*E$8*E$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*F$14/1000/SUM($D$8:$CG$8)*F$8*F$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*G$14/1000/SUM($D$8:$CG$8)*G$8*G$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*H$14/1000/SUM($D$8:$CG$8)*H$8*H$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*I$14/1000/SUM($D$8:$CG$8)*I$8*I$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*J$14/1000/SUM($D$8:$CG$8)*J$8*J$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*K$14/1000/SUM($D$8:$CG$8)*K$8*K$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*L$14/1000/SUM($D$8:$CG$8)*L$8*L$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*M$14/1000/SUM($D$8:$CG$8)*M$8*M$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*N$14/1000/SUM($D$8:$CG$8)*N$8*N$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*O$14/1000/SUM($D$8:$CG$8)*O$8*O$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*P$14/1000/SUM($D$8:$CG$8)*P$8*P$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*Q$14/1000/SUM($D$8:$CG$8)*Q$8*Q$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*R$14/1000/SUM($D$8:$CG$8)*R$8*R$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*S$14/1000/SUM($D$8:$CG$8)*S$8*S$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*T$14/1000/SUM($D$8:$CG$8)*T$8*T$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*U$14/1000/SUM($D$8:$CG$8)*U$8*U$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*V$14/1000/SUM($D$8:$CG$8)*V$8*V$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*W$14/1000/SUM($D$8:$CG$8)*W$8*W$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*X$14/1000/SUM($D$8:$CG$8)*X$8*X$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*Y$14/1000/SUM($D$8:$CG$8)*Y$8*Y$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*Z$14/1000/SUM($D$8:$CG$8)*Z$8*Z$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AA$14/1000/SUM($D$8:$CG$8)*AA$8*AA$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AB$14/1000/SUM($D$8:$CG$8)*AB$8*AB$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AC$14/1000/SUM($D$8:$CG$8)*AC$8*AC$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AD$14/1000/SUM($D$8:$CG$8)*AD$8*AD$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AE$14/1000/SUM($D$8:$CG$8)*AE$8*AE$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AF$14/1000/SUM($D$8:$CG$8)*AF$8*AF$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AG$14/1000/SUM($D$8:$CG$8)*AG$8*AG$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AH$14/1000/SUM($D$8:$CG$8)*AH$8*AH$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AI$14/1000/SUM($D$8:$CG$8)*AI$8*AI$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AJ$14/1000/SUM($D$8:$CG$8)*AJ$8*AJ$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AK$14/1000/SUM($D$8:$CG$8)*AK$8*AK$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AL$14/1000/SUM($D$8:$CG$8)*AL$8*AL$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AM$14/1000/SUM($D$8:$CG$8)*AM$8*AM$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AN$14/1000/SUM($D$8:$CG$8)*AN$8*AN$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AO$14/1000/SUM($D$8:$CG$8)*AO$8*AO$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AP$14/1000/SUM($D$8:$CG$8)*AP$8*AP$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AQ$14/1000/SUM($D$8:$CG$8)*AQ$8*AQ$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AR$14/1000/SUM($D$8:$CG$8)*AR$8*AR$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AS$14/1000/SUM($D$8:$CG$8)*AS$8*AS$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AT$14/1000/SUM($D$8:$CG$8)*AT$8*AT$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AU$14/1000/SUM($D$8:$CG$8)*AU$8*AU$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AV$14/1000/SUM($D$8:$CG$8)*AV$8*AV$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AW$14/1000/SUM($D$8:$CG$8)*AW$8*AW$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AX$14/1000/SUM($D$8:$CG$8)*AX$8*AX$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AY$14/1000/SUM($D$8:$CG$8)*AY$8*AY$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*AZ$14/1000/SUM($D$8:$CG$8)*AZ$8*AZ$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BA$14/1000/SUM($D$8:$CG$8)*BA$8*BA$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BB$14/1000/SUM($D$8:$CG$8)*BB$8*BB$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BC$14/1000/SUM($D$8:$CG$8)*BC$8*BC$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BD$14/1000/SUM($D$8:$CG$8)*BD$8*BD$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BE$14/1000/SUM($D$8:$CG$8)*BE$8*BE$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BF$14/1000/SUM($D$8:$CG$8)*BF$8*BF$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BG$14/1000/SUM($D$8:$CG$8)*BG$8*BG$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BH$14/1000/SUM($D$8:$CG$8)*BH$8*BH$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BI$14/1000/SUM($D$8:$CG$8)*BI$8*BI$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BJ$14/1000/SUM($D$8:$CG$8)*BJ$8*BJ$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BK$14/1000/SUM($D$8:$CG$8)*BK$8*BK$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BL$14/1000/SUM($D$8:$CG$8)*BL$8*BL$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BM$14/1000/SUM($D$8:$CG$8)*BM$8*BM$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BN$14/1000/SUM($D$8:$CG$8)*BN$8*BN$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BO$14/1000/SUM($D$8:$CG$8)*BO$8*BO$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BP$14/1000/SUM($D$8:$CG$8)*BP$8*BP$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BQ$14/1000/SUM($D$8:$CG$8)*BQ$8*BQ$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BR$14/1000/SUM($D$8:$CG$8)*BR$8*BR$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BS$14/1000/SUM($D$8:$CG$8)*BS$8*BS$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BT$14/1000/SUM($D$8:$CG$8)*BT$8*BT$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BU$14/1000/SUM($D$8:$CG$8)*BU$8*BU$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BV$14/1000/SUM($D$8:$CG$8)*BV$8*BV$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BW$14/1000/SUM($D$8:$CG$8)*BW$8*BW$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BX$14/1000/SUM($D$8:$CG$8)*BX$8*BX$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BY$14/1000/SUM($D$8:$CG$8)*BY$8*BY$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*BZ$14/1000/SUM($D$8:$CG$8)*BZ$8*BZ$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*CA$14/1000/SUM($D$8:$CG$8)*CA$8*CA$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*CB$14/1000/SUM($D$8:$CG$8)*CB$8*CB$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*CC$14/1000/SUM($D$8:$CG$8)*CC$8*CC$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*CD$14/1000/SUM($D$8:$CG$8)*CD$8*CD$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*CE$14/1000/SUM($D$8:$CG$8)*CE$8*CE$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*CF$14/1000/SUM($D$8:$CG$8)*CF$8*CF$11","v":0},{"$f":"-VLOOKUP($B$3,'GEM new plant'!$A:$Q,13,0)/SUMIF('Other ass'!$G$24:$G$26,VLOOKUP($B$3,'GEM new plant'!$A:$Q,14,0),'Other ass'!$H$24:$H$26)*CG$14/1000/SUM($D$8:$CG$8)*CG$8*CG$11","v":0}]
[null,"Plant total (NZ$)",null,{"$f":"SUM(D28:D29)","v":-662.625},{"$f":"SUM(E28:E29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ28:BQ29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Connection costs",null,{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*D$8*D$11","v":-10},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*E$8*E$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*F$8*F$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*G$8*G$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*H$8*H$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*I$8*I$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*J$8*J$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*K$8*K$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*L$8*L$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*M$8*M$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*N$8*N$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*O$8*O$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*P$8*P$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*Q$8*Q$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*R$8*R$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*S$8*S$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*T$8*T$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*U$8*U$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*V$8*V$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*W$8*W$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*X$8*X$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*Y$8*Y$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*Z$8*Z$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AA$8*AA$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AB$8*AB$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AC$8*AC$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AD$8*AD$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AE$8*AE$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AF$8*AF$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AG$8*AG$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AH$8*AH$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AI$8*AI$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AJ$8*AJ$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AK$8*AK$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AL$8*AL$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AM$8*AM$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AN$8*AN$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AO$8*AO$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AP$8*AP$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AQ$8*AQ$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AR$8*AR$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AS$8*AS$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AT$8*AT$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AU$8*AU$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AV$8*AV$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AW$8*AW$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AX$8*AX$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AY$8*AY$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*AZ$8*AZ$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BA$8*BA$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BB$8*BB$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BC$8*BC$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BD$8*BD$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BE$8*BE$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BF$8*BF$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BG$8*BG$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BH$8*BH$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BI$8*BI$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BJ$8*BJ$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BK$8*BK$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BL$8*BL$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BM$8*BM$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BN$8*BN$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BO$8*BO$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BP$8*BP$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BQ$8*BQ$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BR$8*BR$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BS$8*BS$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BT$8*BT$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BU$8*BU$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BV$8*BV$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BW$8*BW$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BX$8*BX$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BY$8*BY$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*BZ$8*BZ$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*CA$8*CA$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*CB$8*CB$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*CC$8*CC$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*CD$8*CD$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*CE$8*CE$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*CF$8*CF$11","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$O:$O)/SUM($D$8:$CG$8)*CG$8*CG$11","v":0}]
[null,null,null,{"$f":"SUM(D30:D31)","v":-672.625},{"$f":"SUM(E30:E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ30:AJ31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP30:BP31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating costs ($m)"]
[null,"Fuel",null,{"$f":"-D23*D18","v":0},{"$f":"-E23*E18","v":-158.35101599999999},-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,-158.35101599999999,0,0,0,0,0,0,{"$f":"-AJ23*AJ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP23*BP18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel tx",null,{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*D18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*E18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*F18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*G18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*H18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*I18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*J18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*K18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*L18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*M18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*N18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*O18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*P18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*Q18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*R18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*S18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*T18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*U18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*V18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*W18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*X18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*Y18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*Z18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AA18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AB18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AC18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AD18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AE18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AF18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AG18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AH18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AI18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AJ18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AK18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AL18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AM18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AN18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AO18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AP18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AQ18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AR18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AS18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AT18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AU18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AV18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AW18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AX18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AY18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*AZ18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BA18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BB18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BC18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BD18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BE18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BF18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BG18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BH18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BI18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BJ18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BK18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BL18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BM18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BN18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BO18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BP18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BQ18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BR18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BS18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BT18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BU18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BV18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BW18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BX18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BY18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*BZ18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*CA18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*CB18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*CC18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*CD18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*CE18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*CF18","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$K:$K)*CG18","v":0}]
[null,"CO2",null,{"$f":"-(D19*(1-D20)*'Other ass'!$H$16+D19*D20*D21)*D10/1000","v":0},{"$f":"-(E19*(1-E20)*'Other ass'!$H$16+E19*E20*E21)*E10/1000","v":-44.66916719999999},{"$f":"-(F19*(1-F20)*'Other ass'!$H$16+F19*F20*F21)*F10/1000","v":-44.66916719999999},{"$f":"-(G19*(1-G20)*'Other ass'!$H$16+G19*G20*G21)*G10/1000","v":-44.66916719999999},{"$f":"-(H19*(1-H20)*'Other ass'!$H$16+H19*H20*H21)*H10/1000","v":-44.66916719999999},{"$f":"-(I19*(1-I20)*'Other ass'!$H$16+I19*I20*I21)*I10/1000","v":-44.66916719999999},{"$f":"-(J19*(1-J20)*'Other ass'!$H$16+J19*J20*J21)*J10/1000","v":-44.66916719999999},{"$f":"-(K19*(1-K20)*'Other ass'!$H$16+K19*K20*K21)*K10/1000","v":-44.66916719999999},{"$f":"-(L19*(1-L20)*'Other ass'!$H$16+L19*L20*L21)*L10/1000","v":-44.66916719999999},{"$f":"-(M19*(1-M20)*'Other ass'!$H$16+M19*M20*M21)*M10/1000","v":-44.66916719999999},{"$f":"-(N19*(1-N20)*'Other ass'!$H$16+N19*N20*N21)*N10/1000","v":-44.66916719999999},{"$f":"-(O19*(1-O20)*'Other ass'!$H$16+O19*O20*O21)*O10/1000","v":-44.66916719999999},{"$f":"-(P19*(1-P20)*'Other ass'!$H$16+P19*P20*P21)*P10/1000","v":-44.66916719999999},{"$f":"-(Q19*(1-Q20)*'Other ass'!$H$16+Q19*Q20*Q21)*Q10/1000","v":-44.66916719999999},{"$f":"-(R19*(1-R20)*'Other ass'!$H$16+R19*R20*R21)*R10/1000","v":-44.66916719999999},{"$f":"-(S19*(1-S20)*'Other ass'!$H$16+S19*S20*S21)*S10/1000","v":-44.66916719999999},{"$f":"-(T19*(1-T20)*'Other ass'!$H$16+T19*T20*T21)*T10/1000","v":-44.66916719999999},{"$f":"-(U19*(1-U20)*'Other ass'!$H$16+U19*U20*U21)*U10/1000","v":-44.66916719999999},{"$f":"-(V19*(1-V20)*'Other ass'!$H$16+V19*V20*V21)*V10/1000","v":-44.66916719999999},{"$f":"-(W19*(1-W20)*'Other ass'!$H$16+W19*W20*W21)*W10/1000","v":-44.66916719999999},{"$f":"-(X19*(1-X20)*'Other ass'!$H$16+X19*X20*X21)*X10/1000","v":-44.66916719999999},{"$f":"-(Y19*(1-Y20)*'Other ass'!$H$16+Y19*Y20*Y21)*Y10/1000","v":-44.66916719999999},{"$f":"-(Z19*(1-Z20)*'Other ass'!$H$16+Z19*Z20*Z21)*Z10/1000","v":-44.66916719999999},{"$f":"-(AA19*(1-AA20)*'Other ass'!$H$16+AA19*AA20*AA21)*AA10/1000","v":-44.66916719999999},{"$f":"-(AB19*(1-AB20)*'Other ass'!$H$16+AB19*AB20*AB21)*AB10/1000","v":-44.66916719999999},{"$f":"-(AC19*(1-AC20)*'Other ass'!$H$16+AC19*AC20*AC21)*AC10/1000","v":-44.66916719999999},{"$f":"-(AD19*(1-AD20)*'Other ass'!$H$16+AD19*AD20*AD21)*AD10/1000","v":0},{"$f":"-(AE19*(1-AE20)*'Other ass'!$H$16+AE19*AE20*AE21)*AE10/1000","v":0},{"$f":"-(AF19*(1-AF20)*'Other ass'!$H$16+AF19*AF20*AF21)*AF10/1000","v":0},{"$f":"-(AG19*(1-AG20)*'Other ass'!$H$16+AG19*AG20*AG21)*AG10/1000","v":0},{"$f":"-(AH19*(1-AH20)*'Other ass'!$H$16+AH19*AH20*AH21)*AH10/1000","v":0},{"$f":"-(AI19*(1-AI20)*'Other ass'!$H$16+AI19*AI20*AI21)*AI10/1000","v":0},{"$f":"-(AJ19*(1-AJ20)*'Other ass'!$H$16+AJ19*AJ20*AJ21)*AJ10/1000","v":0},{"$f":"-(AK19*(1-AK20)*'Other ass'!$H$16+AK19*AK20*AK21)*AK10/1000","v":0},{"$f":"-(AL19*(1-AL20)*'Other ass'!$H$16+AL19*AL20*AL21)*AL10/1000","v":0},{"$f":"-(AM19*(1-AM20)*'Other ass'!$H$16+AM19*AM20*AM21)*AM10/1000","v":0},{"$f":"-(AN19*(1-AN20)*'Other ass'!$H$16+AN19*AN20*AN21)*AN10/1000","v":0},{"$f":"-(AO19*(1-AO20)*'Other ass'!$H$16+AO19*AO20*AO21)*AO10/1000","v":0},{"$f":"-(AP19*(1-AP20)*'Other ass'!$H$16+AP19*AP20*AP21)*AP10/1000","v":0},{"$f":"-(AQ19*(1-AQ20)*'Other ass'!$H$16+AQ19*AQ20*AQ21)*AQ10/1000","v":0},{"$f":"-(AR19*(1-AR20)*'Other ass'!$H$16+AR19*AR20*AR21)*AR10/1000","v":0},{"$f":"-(AS19*(1-AS20)*'Other ass'!$H$16+AS19*AS20*AS21)*AS10/1000","v":0},{"$f":"-(AT19*(1-AT20)*'Other ass'!$H$16+AT19*AT20*AT21)*AT10/1000","v":0},{"$f":"-(AU19*(1-AU20)*'Other ass'!$H$16+AU19*AU20*AU21)*AU10/1000","v":0},{"$f":"-(AV19*(1-AV20)*'Other ass'!$H$16+AV19*AV20*AV21)*AV10/1000","v":0},{"$f":"-(AW19*(1-AW20)*'Other ass'!$H$16+AW19*AW20*AW21)*AW10/1000","v":0},{"$f":"-(AX19*(1-AX20)*'Other ass'!$H$16+AX19*AX20*AX21)*AX10/1000","v":0},{"$f":"-(AY19*(1-AY20)*'Other ass'!$H$16+AY19*AY20*AY21)*AY10/1000","v":0},{"$f":"-(AZ19*(1-AZ20)*'Other ass'!$H$16+AZ19*AZ20*AZ21)*AZ10/1000","v":0},{"$f":"-(BA19*(1-BA20)*'Other ass'!$H$16+BA19*BA20*BA21)*BA10/1000","v":0},{"$f":"-(BB19*(1-BB20)*'Other ass'!$H$16+BB19*BB20*BB21)*BB10/1000","v":0},{"$f":"-(BC19*(1-BC20)*'Other ass'!$H$16+BC19*BC20*BC21)*BC10/1000","v":0},{"$f":"-(BD19*(1-BD20)*'Other ass'!$H$16+BD19*BD20*BD21)*BD10/1000","v":0},{"$f":"-(BE19*(1-BE20)*'Other ass'!$H$16+BE19*BE20*BE21)*BE10/1000","v":0},{"$f":"-(BF19*(1-BF20)*'Other ass'!$H$16+BF19*BF20*BF21)*BF10/1000","v":0},{"$f":"-(BG19*(1-BG20)*'Other ass'!$H$16+BG19*BG20*BG21)*BG10/1000","v":0},{"$f":"-(BH19*(1-BH20)*'Other ass'!$H$16+BH19*BH20*BH21)*BH10/1000","v":0},{"$f":"-(BI19*(1-BI20)*'Other ass'!$H$16+BI19*BI20*BI21)*BI10/1000","v":0},{"$f":"-(BJ19*(1-BJ20)*'Other ass'!$H$16+BJ19*BJ20*BJ21)*BJ10/1000","v":0},{"$f":"-(BK19*(1-BK20)*'Other ass'!$H$16+BK19*BK20*BK21)*BK10/1000","v":0},{"$f":"-(BL19*(1-BL20)*'Other ass'!$H$16+BL19*BL20*BL21)*BL10/1000","v":0},{"$f":"-(BM19*(1-BM20)*'Other ass'!$H$16+BM19*BM20*BM21)*BM10/1000","v":0},{"$f":"-(BN19*(1-BN20)*'Other ass'!$H$16+BN19*BN20*BN21)*BN10/1000","v":0},{"$f":"-(BO19*(1-BO20)*'Other ass'!$H$16+BO19*BO20*BO21)*BO10/1000","v":0},{"$f":"-(BP19*(1-BP20)*'Other ass'!$H$16+BP19*BP20*BP21)*BP10/1000","v":0},{"$f":"-(BQ19*(1-BQ20)*'Other ass'!$H$16+BQ19*BQ20*BQ21)*BQ10/1000","v":0},{"$f":"-(BR19*(1-BR20)*'Other ass'!$H$16+BR19*BR20*BR21)*BR10/1000","v":0},{"$f":"-(BS19*(1-BS20)*'Other ass'!$H$16+BS19*BS20*BS21)*BS10/1000","v":0},{"$f":"-(BT19*(1-BT20)*'Other ass'!$H$16+BT19*BT20*BT21)*BT10/1000","v":0},{"$f":"-(BU19*(1-BU20)*'Other ass'!$H$16+BU19*BU20*BU21)*BU10/1000","v":0},{"$f":"-(BV19*(1-BV20)*'Other ass'!$H$16+BV19*BV20*BV21)*BV10/1000","v":0},{"$f":"-(BW19*(1-BW20)*'Other ass'!$H$16+BW19*BW20*BW21)*BW10/1000","v":0},{"$f":"-(BX19*(1-BX20)*'Other ass'!$H$16+BX19*BX20*BX21)*BX10/1000","v":0},{"$f":"-(BY19*(1-BY20)*'Other ass'!$H$16+BY19*BY20*BY21)*BY10/1000","v":0},{"$f":"-(BZ19*(1-BZ20)*'Other ass'!$H$16+BZ19*BZ20*BZ21)*BZ10/1000","v":0},{"$f":"-(CA19*(1-CA20)*'Other ass'!$H$16+CA19*CA20*CA21)*CA10/1000","v":0},{"$f":"-(CB19*(1-CB20)*'Other ass'!$H$16+CB19*CB20*CB21)*CB10/1000","v":0},{"$f":"-(CC19*(1-CC20)*'Other ass'!$H$16+CC19*CC20*CC21)*CC10/1000","v":0},{"$f":"-(CD19*(1-CD20)*'Other ass'!$H$16+CD19*CD20*CD21)*CD10/1000","v":0},{"$f":"-(CE19*(1-CE20)*'Other ass'!$H$16+CE19*CE20*CE21)*CE10/1000","v":0},{"$f":"-(CF19*(1-CF20)*'Other ass'!$H$16+CF19*CF20*CF21)*CF10/1000","v":0},{"$f":"-(CG19*(1-CG20)*'Other ass'!$H$16+CG19*CG20*CG21)*CG10/1000","v":0}]
[null,"HVDC",null,{"$f":"-IF($G$3=\"si\",D14*VLOOKUP(D$6,'GEM other'!$P$5:$Q$87,2,0)/1000,0)*D9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",E14*VLOOKUP(E$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*E9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",F14*VLOOKUP(F$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*F9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",G14*VLOOKUP(G$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*G9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",H14*VLOOKUP(H$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*H9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",I14*VLOOKUP(I$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*I9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",J14*VLOOKUP(J$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*J9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",K14*VLOOKUP(K$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*K9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",L14*VLOOKUP(L$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*L9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",M14*VLOOKUP(M$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*M9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",N14*VLOOKUP(N$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*N9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",O14*VLOOKUP(O$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*O9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",P14*VLOOKUP(P$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*P9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",Q14*VLOOKUP(Q$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*Q9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",R14*VLOOKUP(R$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*R9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",S14*VLOOKUP(S$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*S9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",T14*VLOOKUP(T$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*T9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",U14*VLOOKUP(U$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*U9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",V14*VLOOKUP(V$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*V9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",W14*VLOOKUP(W$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*W9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",X14*VLOOKUP(X$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*X9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",Y14*VLOOKUP(Y$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*Y9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",Z14*VLOOKUP(Z$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*Z9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AA14*VLOOKUP(AA$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AA9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AB14*VLOOKUP(AB$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AB9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AC14*VLOOKUP(AC$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AC9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AD14*VLOOKUP(AD$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AD9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AE14*VLOOKUP(AE$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AE9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AF14*VLOOKUP(AF$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AF9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AG14*VLOOKUP(AG$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AG9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AH14*VLOOKUP(AH$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AH9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AI14*VLOOKUP(AI$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AI9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AJ14*VLOOKUP(AJ$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AJ9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AK14*VLOOKUP(AK$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AK9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AL14*VLOOKUP(AL$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AL9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AM14*VLOOKUP(AM$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AM9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AN14*VLOOKUP(AN$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AN9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AO14*VLOOKUP(AO$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AO9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AP14*VLOOKUP(AP$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AP9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AQ14*VLOOKUP(AQ$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AQ9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AR14*VLOOKUP(AR$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AR9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AS14*VLOOKUP(AS$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AS9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AT14*VLOOKUP(AT$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AT9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AU14*VLOOKUP(AU$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AU9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AV14*VLOOKUP(AV$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AV9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AW14*VLOOKUP(AW$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AW9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AX14*VLOOKUP(AX$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AX9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AY14*VLOOKUP(AY$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AY9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",AZ14*VLOOKUP(AZ$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*AZ9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BA14*VLOOKUP(BA$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BA9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BB14*VLOOKUP(BB$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BB9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BC14*VLOOKUP(BC$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BC9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BD14*VLOOKUP(BD$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BD9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BE14*VLOOKUP(BE$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BE9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BF14*VLOOKUP(BF$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BF9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BG14*VLOOKUP(BG$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BG9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BH14*VLOOKUP(BH$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BH9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BI14*VLOOKUP(BI$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BI9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BJ14*VLOOKUP(BJ$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BJ9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BK14*VLOOKUP(BK$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BK9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BL14*VLOOKUP(BL$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BL9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BM14*VLOOKUP(BM$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BM9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BN14*VLOOKUP(BN$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BN9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BO14*VLOOKUP(BO$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BO9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BP14*VLOOKUP(BP$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BP9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BQ14*VLOOKUP(BQ$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BQ9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BR14*VLOOKUP(BR$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BR9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BS14*VLOOKUP(BS$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BS9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BT14*VLOOKUP(BT$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BT9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BU14*VLOOKUP(BU$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BU9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BV14*VLOOKUP(BV$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BV9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BW14*VLOOKUP(BW$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BW9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BX14*VLOOKUP(BX$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BX9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BY14*VLOOKUP(BY$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BY9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",BZ14*VLOOKUP(BZ$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*BZ9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",CA14*VLOOKUP(CA$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*CA9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",CB14*VLOOKUP(CB$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*CB9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",CC14*VLOOKUP(CC$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*CC9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",CD14*VLOOKUP(CD$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*CD9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",CE14*VLOOKUP(CE$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*CE9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",CF14*VLOOKUP(CF$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*CF9*Summary!$D$29","v":0},{"$f":"-IF($G$3=\"si\",CG14*VLOOKUP(CG$6,'GEM other'!$P$5:$Q$100,2,0)/1000,0)*CG9*Summary!$D$29","v":0}]
[null,"Variable O&M",null,{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*D16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*E16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*F16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*G16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*H16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*I16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*J16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*K16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*L16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*M16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*N16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*O16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*P16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*Q16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*R16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*S16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*T16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*U16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*V16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*W16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*X16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*Y16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*Z16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AA16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AB16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AC16/1000*$D$4","v":-16.3174297545565},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AD16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AE16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AF16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AG16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AH16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AI16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AJ16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AK16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AL16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AM16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AN16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AO16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AP16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AQ16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AR16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AS16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AT16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AU16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AV16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AW16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AX16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AY16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*AZ16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BA16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BB16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BC16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BD16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BE16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BF16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BG16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BH16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BI16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BJ16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BK16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BL16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BM16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BN16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BO16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BP16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BQ16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BR16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BS16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BT16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BU16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BV16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BW16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BX16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BY16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*BZ16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*CA16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*CB16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*CC16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*CD16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*CE16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*CF16/1000*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$I:$I)*CG16/1000*$D$4","v":0}]
[null,"Fixed O&M",null,{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*D14/1000*D9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*E14/1000*E9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*F14/1000*F9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*G14/1000*G9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*H14/1000*H9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*I14/1000*I9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*J14/1000*J9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*K14/1000*K9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*L14/1000*L9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*M14/1000*M9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*N14/1000*N9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*O14/1000*O9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*P14/1000*P9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*Q14/1000*Q9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*R14/1000*R9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*S14/1000*S9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*T14/1000*T9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*U14/1000*U9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*V14/1000*V9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*W14/1000*W9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*X14/1000*X9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*Y14/1000*Y9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*Z14/1000*Z9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AA14/1000*AA9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AB14/1000*AB9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AC14/1000*AC9*$D$4","v":-18.952095990279464},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AD14/1000*AD9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AE14/1000*AE9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AF14/1000*AF9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AG14/1000*AG9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AH14/1000*AH9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AI14/1000*AI9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AJ14/1000*AJ9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AK14/1000*AK9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AL14/1000*AL9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AM14/1000*AM9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AN14/1000*AN9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AO14/1000*AO9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AP14/1000*AP9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AQ14/1000*AQ9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AR14/1000*AR9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AS14/1000*AS9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AT14/1000*AT9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AU14/1000*AU9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AV14/1000*AV9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AW14/1000*AW9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AX14/1000*AX9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AY14/1000*AY9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*AZ14/1000*AZ9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BA14/1000*BA9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BB14/1000*BB9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BC14/1000*BC9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BD14/1000*BD9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BE14/1000*BE9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BF14/1000*BF9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BG14/1000*BG9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BH14/1000*BH9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BI14/1000*BI9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BJ14/1000*BJ9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BK14/1000*BK9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BL14/1000*BL9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BM14/1000*BM9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BN14/1000*BN9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BO14/1000*BO9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BP14/1000*BP9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BQ14/1000*BQ9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BR14/1000*BR9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BS14/1000*BS9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BT14/1000*BT9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BU14/1000*BU9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BV14/1000*BV9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BW14/1000*BW9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BX14/1000*BX9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BY14/1000*BY9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*BZ14/1000*BZ9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*CA14/1000*CA9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*CB14/1000*CB9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*CC14/1000*CC9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*CD14/1000*CD9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*CE14/1000*CE9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*CF14/1000*CF9*$D$4","v":0},{"$f":"-SUMIF('GEM new plant'!$A:$A,$B$3,'GEM new plant'!$J:$J)*CG14/1000*CG9*$D$4","v":0}]
[null,null,null,{"$f":"SUM(D35:D40)","v":0},{"$f":"SUM(E35:E40)","v":-238.28970894483592},-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,-238.28970894483592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS35:AS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF35:CF40)","v":0},0]
[]
[null,"Depreciation ($m)"]
[null,"Opening book value",null,0,{"$f":"D47","v":672.625},{"$f":"E47","v":599.98149999999998},535.18349799999999,477.38368021600002,425.82624275267199,379.8370085353834,338.81461161356202,302.22263355929732,269.58258913489323,240.46766950832475,214.49716120142568,191.33146779167171,170.66766927017116,152.23556098899269,135.79412040218148,121.12835539874588,108.04649301568132,96.377471769987736,85.968704818829053,76.684084698395509,68.402203550968792,61.014765567464167,54.425170886178037,48.547252430470806,43.304149167979958,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,{"$f":"AR47","v":38.627301057838125},38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125]
[null,"CapX",null,{"$f":"-D32","v":672.625},{"$f":"-E32","v":0},{"$f":"-F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS32","v":0},0,0,0,0,0,0,0,{"$f":"-BA32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*D44*D9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*E44*E9","v":-72.643500000000003},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*F44*F9","v":-64.798001999999997},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*G44*G9","v":-57.799817783999998},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*H44*H9","v":-51.557437463328},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*I44*I9","v":-45.989234217288576},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*J44*J9","v":-41.022396921821404},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*K44*K9","v":-36.5919780542647},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*L44*L9","v":-32.64004442440411},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*M44*M9","v":-29.114919626568469},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*N44*N9","v":-25.970508306899074},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*O44*O9","v":-23.165693409753974},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*P44*P9","v":-20.663798521500546},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*Q44*Q9","v":-18.432108281178486},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*R44*R9","v":-16.441440586811211},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*S44*S9","v":-14.665765003435599},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*T44*T9","v":-13.081862383064555},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*U44*U9","v":-11.669021245693582},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*V44*V9","v":-10.408766951158675},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*W44*W9","v":-9.2846201204335372},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*X44*X9","v":-8.2818811474267147},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*Y44*Y9","v":-7.3874379835046291},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*Z44*Z9","v":-6.5895946812861297},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AA44*AA9","v":-5.8779184557072277},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AB44*AB9","v":-5.2431032624908473},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AC44*AC9","v":-4.6768481101418358},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AD44*AD9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AE44*AE9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AF44*AF9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AG44*AG9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AH44*AH9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AI44*AI9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AJ44*AJ9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AK44*AK9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AL44*AL9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AM44*AM9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AN44*AN9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AO44*AO9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AP44*AP9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AQ44*AQ9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AR44*AR9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AS44*AS9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AT44*AT9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AU44*AU9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AV44*AV9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AW44*AW9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AX44*AX9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AY44*AY9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*AZ44*AZ9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BA44*BA9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BB44*BB9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BC44*BC9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BD44*BD9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BE44*BE9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BF44*BF9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BG44*BG9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BH44*BH9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BI44*BI9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BJ44*BJ9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BK44*BK9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BL44*BL9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BM44*BM9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BN44*BN9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BO44*BO9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BP44*BP9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BQ44*BQ9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BR44*BR9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BS44*BS9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BT44*BT9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BU44*BU9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BV44*BV9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BW44*BW9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BX44*BX9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BY44*BY9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*BZ44*BZ9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*CA44*CA9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*CB44*CB9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*CC44*CC9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*CD44*CD9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*CE44*CE9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*CF44*CF9","v":0},{"$f":"-SUMIF('GEM other'!$B$6:$B$37,$C$3,'GEM other'!$E$6:$E$37)*CG44*CG9","v":0}]
[null,"Closing book value",null,{"$f":"SUM(D44:D46)","v":672.625},{"$f":"SUM(E44:E46)","v":599.98149999999998},535.18349799999999,477.38368021600002,425.82624275267199,379.8370085353834,338.81461161356202,302.22263355929732,269.58258913489323,240.46766950832475,214.49716120142568,191.33146779167171,170.66766927017116,152.23556098899269,135.79412040218148,121.12835539874588,108.04649301568132,96.377471769987736,85.968704818829053,76.684084698395509,68.402203550968792,61.014765567464167,54.425170886178037,48.547252430470806,43.304149167979958,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,{"$f":"SUM(AS44:AS46)","v":38.627301057838125},38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125,38.627301057838125]
[]
[null,"EBIT",null,{"$f":"D25+D41+D46","v":0},{"$f":"E25+E41+E46","v":-21.856020066472738},-14.010522066472731,-7.0123378504727327,-0.76995752980073462,4.7982457162386893,9.7650830117058618,14.195501879262565,18.147435509123156,21.672560306958797,24.816971626628192,27.621786523773292,30.12368141202672,32.355371652348779,34.346039346716054,{"$f":"S25+S41+S46","v":36.12171493009167},37.705617550462712,39.11845868783368,40.37871298236859,41.502859813093728,42.505598786100549,43.40004195002264,44.197885252241136,44.909561477820034,45.544376671036417,46.110631823385432,0,0,0,0,0,0,{"$f":"AJ25+AJ41+AJ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP25+BP41+BP46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax ($m)",null,{"$f":"-D49*Tax_rate","v":0},6.1196856186123672,3.9229461786123649,1.9634545981323654,0.21558810834420572,-1.3435088005468332,-2.7342232432776417,-3.9747405261935187,-5.081281942554484,-6.0683168859484633,-6.9487520554558939,-7.7341002266565226,-8.4346307953674824,-9.0595040626576591,-9.616891017080496,-10.114080180425669,-10.55757291412956,-10.953168432593431,-11.306039635063206,-11.620800747666244,-11.901567660108155,-12.152011746006341,-12.375407870627519,-12.574677213789611,-12.752425467890198,-12.910976910547923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS49*Tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free cash flows"]
[null,"Cash in",null,{"$f":"D25","v":0},{"$f":"E25","v":289.07718887836319},289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,289.07718887836319,0,0,0,0,0,0,{"$f":"AJ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash out",null,{"$f":"D32+D41+D50","v":-672.625},-232.17002332622354,-234.36676276622356,-236.32625434670356,-238.07412083649172,-239.63321774538275,-241.02393218811358,-242.26444947102945,-243.37099088739041,-244.35802583078438,-245.23846100029181,-246.02380917149245,-246.72433974020339,-247.34921300749357,-247.90659996191641,-248.4037891252616,-248.84728185896549,-249.24287737742935,-249.59574857989912,-249.91050969250216,-250.19127660494408,-250.44172069084226,-250.66511681546345,-250.86438615862554,-251.04213441272611,-251.20068585538385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS32+AS41+AS50","v":0},0,0,0,0,0,0,0,{"$f":"BA32+BA41+BA50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FCF",null,{"$f":"D53+D54","v":-672.625},56.907165552139645,54.710426112139629,52.750934531659624,51.003068041871472,49.443971132980437,48.053256690249611,46.812739407333737,45.706197990972782,44.719163047578803,43.838727878071381,43.053379706870743,42.352849138159797,41.727975870869614,41.170588916446775,40.673399753101592,40.2299070193977,39.834311500933836,39.481440298464065,39.166679185861028,38.885912273419109,38.635468187520928,38.412072062899739,38.212802719737653,38.035054465637074,37.876503022979335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS53+AS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dsicount rate",null,{"$f":"(1/(1+Disc_rate)^D5)","v":1},{"$f":"(1/(1+Disc_rate)^E5)","v":0.95693779904306231},0.91572995123738021,0.87629660405490928,0.83856134359321488,0.80245104650068411,0.76789573827816682,0.73482845768245619,0.70318512696885782,0.67290442772139514,0.64392768203004325,0.61619873878473042,0.58966386486577083,0.56427164101987637,0.53997286221997753,0.51672044231576797,0.49446932279020878,0.47317638544517582,0.45280036884705832,0.43330178837039074,0.41464285968458453,0.39678742553548757,0.37970088567989252,0.36335012983721771,0.34770347352843806,0.3327305966779312,0.31840248485926437,0.30469137307106642,0.2915706919340349,0.27901501620481806,0.26700001550700303,0.2555024071837349,{"$f":"(1/(1+Disc_rate)^AJ5)","v":0.24449991118060768},0.23397120687139494,0.22389589174296168,0.21425444185929349,0.20502817402803208,0.19619920959620296,0.18775043980497894,0.17966549263634349,0.17192870108741007,0.16452507281091874,0.15744026106308018,0.15066053690246906,0.14417276258609482,0.13796436611109553,0.132023316852723,0.12633810225140957,0.12089770550374127,0.11569158421410647,0.11070964996565215,0.10594224877095899,0.10138014236455409,9.7014490301008685E-2,9.2836832823931792E-2,8.8839074472661997E-2,8.5013468394891878E-2,8.1352601334824776E-2,7.7849379267774924E-2,7.4497013653373134E-2,7.1289008280739849E-2,6.8219146680133819E-2,6.5281480076683107E-2,6.2470315862854633E-2,{"$f":"(1/(1+Disc_rate)^BP5)","v":5.9780206567325044E-2},5.7205939298875637E-2,5.4742525644857085E-2,5.2385192004647925E-2,5.0129370339376013E-2,4.7970689319977049E-2,4.5904965856437378E-2,4.3928196991806105E-2,4.203655214526901E-2,4.0226365689252648E-2,3.8494129846174785E-2,3.6836487891076353E-2,3.525022764696302E-2,3.3732275260251694E-2,3.2279689244260001E-2,3.0889654779196175E-2,2.9559478257604004E-2,2.8286582064692829E-2]
[null,"DFCF",null,{"$f":"D55*D56","v":-672.625},{"$f":"E55*E56","v":54.456617753243684},50.099975835845918,46.225464790816176,42.769201264567904,39.676366378809767,36.899891022829486,34.399333098581785,32.139918637545954,30.091722818710775,28.22897042567234,26.529438275793858,24.973944710884236,23.545913421093402,22.231000736495847,21.016777110908702,19.892454879794649,18.848655532709071,17.877210729757643,16.970992135762945,16.123765866494384,15.33006795648466,14.585097783082887,13.884626829660663,13.22492055354534,12.602671450909378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS55*AS56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV",{"$f":"SUM(D57:CG57)","v":1.5454304502782179E-12}]
[]
[null,"LRMC @ site",{"$f":"-((SUMPRODUCT(D56:CG56,D41:CG41)+SUMPRODUCT(D56:CG56,D32:CG32)-SUMPRODUCT(D41:CG41,D56:CG56)*Tax_rate-SUMPRODUCT(D46:CG46,D56:CG56)*Tax_rate)/(SUMPRODUCT(D56:CG56,D16:CG16)-SUMPRODUCT(D56:CG56,D16:CG16)*Tax_rate))*1000","v":86.841260778167268}]
[null,"LRMC @ HAY",{"$f":"C60/SUMIF('GEM other'!$H$17:$H$34,F3,'GEM other'!$I$17:$I$34)","v":86.841260778167268}]
[null,"LRMC @ site twap/gwap adjust",{"$f":"C60/VLOOKUP($C$3,'GEM other'!$H$42:$I$59,2,0)","v":81.925717715252134}]
[null,"LRMC @ HAY site twap/gwap adjust",{"$f":"C61/VLOOKUP($C$3,'GEM other'!$H$42:$I$59,2,0)","v":81.925717715252134}]

{"sheet":"GEM locations","index":5,"n_rows":102,"n_cols":19,"rows_kept":102,"cut":false,"hidden":true,"merged":[[0,0,0,1],[0,2,0,13]]}
[null,null,"Substations, regions, zones, islands and geography"]
[]
[null,"i; locmap1(i,dr,*,*,*,e,ild); GeoData(i,*,*,*,*,*,*,*)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"= not used\"","v":"= not used"}]
[]
[null,"Subs","Substation name","Subs","dr","r2","r18","rTTER","e","ild","Easting","Northing","Long","Lat"]
[null,"ari","Arapuni",{"$f":"B6","v":"ari"},"waik","ni","waik","waik","ni","ni",2742738.1,6344759.9000000004,175.65,-38.07,null,null,null,"waik",{"$f":"VLOOKUP(R6,$E$6:$F$147,2,0)","v":"ni"}]
[null,"asy","Ashley","asy","chch","si","chch","chch","si","si",2477827.7000000002,5770070.4000000004,172.6,-43.27,null,null,null,"chch",{"$f":"VLOOKUP(R7,$E$6:$F$147,2,0)","v":"si"}]
[null,"ben","Benmore","ben","wtki","si","wtki","wtki","si","si",2287488.2999999998,5623203.0999999996,170.19,-44.56,null,null,null,"wtki","si"]
[null,"bln","Blenheim","bln","nmlb","si","nmlb","nmlb","si","si",2589223.2000000002,5965112.2999999998,173.94,-41.51,null,null,null,"nmlb","si"]
[null,"bpe","Bunnythorpe","bpe","btpe","ni","btpe","btpe","ni","ni",2734104,6099002.4000000004,175.63,-40.28,null,null,null,"btpe","ni"]
[null,"cpk","Central Park","cpk","wgtn","ni","wgtn","wgtn","ni","ni",2658165,5988076,174.78,-41.3,null,null,null,"wgtn","ni"]
[null,"cyd","Clyde","cyd","otag","si","otag","otag","si","si",2221559.1,5551386.5,169.32,-45.18,null,null,null,"otag","si"]
[null,"cob","Cobb","cob","nmlb","si","nmlb","nmlb","si","si",2483863.7000000002,6011325.0999999996,172.68,-41.1,null,null,null,"chch",{"$f":"VLOOKUP(R13,$E$6:$F$147,2,0)","v":"si"}]
[null,"col","Coleridge","col","chch","si","chch","cole","si","si",2391082.1,5759118.5999999996,171.53,-43.36,null,null,null,"wcst","si"]
[null,"cml","Cromwell","cml","otag","si","otag","otag","si","si",2212513.5,5567131.0999999996,169.22,-45.04,null,null,null,"slnd","si"]
[null,"cul","Culverden","cul","chch","si","chch","chch","si","si",2498171.7000000002,5825668.7999999998,172.85,-42.77,null,null,null,"bopy","ni"]
[null,"dob","Dobson","dob","wcst","si","wcst","wcst","si","si",2371388,5860301.7000000002,171.31,-42.45,null,null,null,"hbay","ni"]
[null,"edn","Edendale","edn","slnd","si","slnd","slnd","si","si",2184409.2000000002,5424343.0999999996,168.77,-46.31,null,null,null,"akld","ni"]
[null,"edg","Edgecumbe","edg","bopy","ni","bopy","bopy","ni","ni",2845154.7,6351102.7999999998,176.81,-37.979999999999997,null,null,null,"tari","ni"]
[null,"gis","Gisborne","gis","hbay","ni","hbay","hbay","ni","ni",2946525.5,6270821.5,178.01,-38.65,null,null,null,"nshr","ni"]
[null,"gln","Glenbrook","gln","akld","ni","akld","akld","ni","ni",2666229.9,6442766.4000000004,174.75,-37.200000000000003,null,null,null,"hbnk","si"]
[null,"gfd","Gracefield","gfd","wgtn","ni","wgtn","wgtn","ni","ni",2670343.4,5995511,174.91,-41.23,null,null,null,"nthd","ni"]
[null,"gyt","Greytown","gyt","wgtn","ni","wgtn","wgtn","ni","ni",2717241.7,6011135.7999999998,175.46,-41.08,null,null,null,"kiki","si"]
[null,"hwb","Halfway Bush","hwb","otag","si","otag","otag","si","si",2312984.2000000002,5480685.5,170.46,-45.85,null,null,null,"flnd","si"]
[null,"ham","Hamilton","ham","waik","ni","waik","waik","ni","ni",2710407.2,6377701,175.27,-37.78,null,null,null,"tiwa","si"]
[null,"hti","Hangatiki","hti","waik","ni","waik","waik","ni","ni",2701084.6,6325515.2000000002,175.18,-38.25,null,null,null,"kait","ni"]
[null,"hwa","Hawera","hwa","tari","ni","tari","tari","ni","ni",2619599.5,6179032.4000000004,174.27,-39.58,null,null,null,"cape","ni"]
[null,"hay","Haywards","hay","wgtn","ni","wgtn","wgtn","ni","ni",2675407.4,6004413.4000000004,174.97,-41.15,null,null,null,"gbar","ni"]
[null,"hen","Henderson","hen","nshr","ni","nshr","nshr","ni","ni",2654740.6,6478836,174.61,-36.880000000000003,null,null,null,"coro","ni"]
[null,"hbk","Highbank","hbk","hbnk","si","chch","hbnk","si","si",2409167.7000000002,5731324.4000000004,171.75,-43.62,null,null,null,"kora","ni"]
[null,"hkk","Hokitika","hkk","wcst","si","wcst","wcst","si","si",2342164.1,5830575.2000000002,170.95,-42.71,null,null,null,"puke","ni"]
[null,"hpi","Huapai","hpi","nshr","ni","nshr","nshr","ni","ni",2647867.4,6491207.7999999998,174.53,-36.770000000000003,null,null,null,"ruat","ni"]
[null,"hly","Huntly","hly","waik","ni","waik","waik","ni","ni",2699676.3,6404859.5,175.14,-37.54,null,null,null,"ote1","ni"]
[null,"igh","Inangahua","igh","wcst","si","wcst","wcst","si","si",2423153.4,5927024.2999999998,171.95,-41.86,null,null,null,"ote2","ni"]
[null,"inv","Invercargill","inv","slnd","si","slnd","slnd","si","si",2153393.7000000002,5409855.5,168.36,-46.43,null,null,null,"puk1","ni"]
[null,"isl","Islington","isl","chch","si","chch","chch","si","si",2470393.9,5740825.5,172.5,-43.54,null,null,null,"puk2","ni"]
[null,"koe","Kaikohe","koe","nthd","ni","nthd","nthd","ni","ni",2584106,6643562.5,173.8,-35.4,null,null,null,"bkmt","si"]
[null,"kmo","Kaitimako","kmo","bopy","ni","bopy","bopy","ni","ni",2717287.7,6351561,175.35,-38.01,null,null,null,"dhil","si"]
[null,"kpa","Kaponga","kpa","tari","ni","tari","tari","ni","ni",2608255.1,6196927.4000000004,174.14,-39.42,null,null,null,"qbry","si"]
[null,"kaw","Kawerau","kaw","bopy","ni","bopy","bopy","ni","ni",2835565.9,6339595.5999999996,176.71,-38.08,null,null,null,"lugg","si"]
[null,"kik","Kikiwa","kik","kiki","si","kiki","kiki","si","si",2499820.5,5948310.7999999998,172.87,-41.67]
[null,"kin","Kinleith","kin","waik","ni","waik","waik","ni","ni",2762973.9,6320397.7999999998,175.89,-38.28]
[null,"kum","Kumara","kum","wcst","si","wcst","wcst","si","si",2361385.7000000002,5840236.0999999996,171.18,-42.63]
[null,"ltn","Linton","ltn","btpe","ni","btpe","btpe","ni","ni",2726559.4,6082967.5999999996,175.55,-40.43]
[null,"man","Manapouri","man","flnd","si","flnd","flnd","si","si",2104412,5500122.2999999998,167.8,-45.59]
[null,"mdn","Marsden","mdn","nthd","ni","nthd","nthd","ni","ni",2642300,6589600,174.45,-35.880000000000003]
[null,"mpe","Maungatapere","mpe","nthd","ni","nthd","nthd","ni","ni",2618820.6,6604325.7999999998,174.19,-35.75]
[null,"mok","Mokai","mok","waik","ni","waik","waik","ni","ni",2763238.6,6292517.5999999996,175.9,-38.53]
[null,"nsy","Naseby","nsy","otag","si","otag","otag","si","si",2284420.5,5572017.5,170.13,-45.02]
[null,"npl","New Plymouth","npl","tari","ni","tari","tari","ni","ni",2602641.7000000002,6238744.5,174.06,-39.049999999999997]
[null,"nma","Nth Makarewa","nma","slnd","si","slnd","slnd","si","si",2150477.5,5423668,168.33,-46.3]
[null,"oki","Ohaaki","oki","waik","ni","waik","waik","ni","ni",2798314.1,6293886.0999999996,176.3,-38.51]
[null,"ota","Otahuhu","ota","akld","ni","akld","akld","ni","ni",2674283.4,6471281.5,174.84,-36.94]
[null,"pni","Pauatahanui","pni","wgtn","ni","wgtn","wgtn","ni","ni",2671089.4,6009370,174.91,-41.1]
[null,"ppi","Poihipi","ppi","waik","ni","waik","waik","ni","ni",2774834,6281508,176.07,-38.61]
[null,"rpo","Rangipo","rpo","btpe","ni","btpe","btpe","ni","ni",2752425.1,6232693.2999999998,175.8,-39.07]
[null,"rdf","Redclyffe","rdf","hbay","ni","hbay","hbay","ni","ni",2838369,6176664,176.84,-39.54]
[null,"rox","Roxburgh","rox","otag","si","otag","otag","si","si",2221032.7999999998,5511913.7000000002,169.3,-45.54]
[null,"swn","Southdown","swn","akld","ni","akld","akld","ni","ni",2672322.7999999998,6473902.7999999998,174.81,-36.92]
[null,"spn","Springston","spn","chch","si","chch","chch","si","si",2463882.6,5729235.2999999998,172.42,-43.64]
[null,"stk","Stoke","stk","nmlb","si","nmlb","nmlb","si","si",2529428.2999999998,5987770.2999999998,173.23,-41.31]
[null,"sfd","Stratford","sfd","tari","ni","tari","tari","ni","ni",2619279.4,6206037.2000000002,174.26,-39.340000000000003]
[null,"tkr","Takapu Road","tkr","wgtn","ni","wgtn","wgtn","ni","ni",2664801.6,6001470.5999999996,174.84,-41.18]
[null,"tng","Tangiwai","tng","btpe","ni","btpe","btpe","ni","ni",2732695.5,6189507.2999999998,175.58,-39.47]
[null,"trk","Tarukenga","trk","bopy","ni","bopy","bopy","ni","ni",2786133.9,6342747.5,176.14,-38.07]
[null,"tga","Tauranga","tga","bopy","ni","bopy","bopy","ni","ni",2790045.5,6386498.4000000004,176.17,-37.68]
[null,"tmu","Te Awamutu","tmu","waik","ni","waik","waik","ni","ni",2715217.7,6352190.5999999996,175.33,-38.01]
[null,"twi","Tiwai Point","twi","tiwa","si","tiwa","tiwa","si","si",2154057,5390852.5999999996,168.35,-46.6]
[null,"tku","Tokaanu","tku","btpe","ni","btpe","btpe","ni","ni",2748696.2,6245154.4000000004,175.75,-38.96]
[null,"tui","Tuai",{"$f":"B70","v":"tui"},"hbay","ni","hbay","hbay","ni","ni",2869651.2,6257343.4000000004,177.14,-38.81]
[null,"twz","Twizel","twz","wtki","si","wtki","wtki","si","si",2276935.7000000002,5657184.7999999998,170.08,-44.25]
[null,"wmg","Waimangaroa","wmg","wcst","si","wcst","wcst","si","si",2405944.2000000002,5942977.7999999998,171.74,-41.71]
[null,"wpr","Waipara","wpr","chch","si","chch","chch","si","si",2490818.2999999998,5794511.4000000004,172.76,-43.05]
[null,"wrk","Wairakei","wrk","waik","ni","waik","waik","ni","ni",2778268.9,6281776.7999999998,176.08,-38.619999999999997]
[null,"wra","Wairoa","wra","hbay","ni","hbay","hbay","ni","ni",2892811.3,6230808.7000000002,177.42,-39.04]
[null,"wtk","Waitaki","wtk","wtki","si","wtki","wtki","si","si",2305836.7999999998,5610205.5999999996,170.42,-44.68]
[null,"wkm","Whakamaru","wkm","waik","ni","waik","waik","ni","ni",2755238.4,6305056,175.8,-38.42]
[null,"whi","Whirinaki","whi","hbay","ni","hbay","hbay","ni","ni",2845450.1,6195519.7999999998,176.89,-39.380000000000003]
[null,"wil","Wilton","wil","wgtn","ni","wgtn","wgtn","ni","ni",2656665.1,5991528.7999999998,174.75,-41.27]
[null,"wdv","Woodville","wdv","btpe","ni","btpe","btpe","ni","ni",2754067.9,6091979.4000000004,175.87,-40.340000000000003]
[null,"kta","Kaitaia","kta","kait","ni","nthd","kait","ni","ni",2535013.5,6676616.0999999996,173.26,-35.11]
[null,"cpr","Cape Reinga","cpr","cape","ni","nthd","cape","ni","ni",null,null,172.5,-34.340000000000003]
[null,"gbr","Great Barrier Island","gbr","gbar","ni","nshr","gbar","ni","ni",null,null,175.27,-36.130000000000003]
[null,"cor","Coramandel","cor","coro","ni","nshr","coro","ni","ni",null,null,175.29,-36.35]
[null,"kga","Koranga","kga","kora","ni","bopy","kora","ni","ni",null,null,177.25,-38.270000000000003]
[null,"puk","Puketawa","puk","puke","ni","bopy","puke","ni","ni",null,null,178.2,-38.130000000000003]
[null,"rta","Ruatoria","rta","ruat","ni","bopy","ruat","ni","ni",null,null,178.19,-37.53]
[null,"ot1","Oterei1","ot1","ote1","ni","wgtn","ote1","ni","ni",null,null,175.33,-41.23]
[null,"ot2","Oterei2","ot2","ote2","ni","wgtn","ote2","ni","ni",null,null,175.33,-41.23]
[null,"pk1","Pukekaka1","pk1","puk1","ni","wgtn","puk1","ni","ni",null,null,176.1,-41.7]
[null,"pk2","Pukekaka2","pk2","puk2","ni","wgtn","puk2","ni","ni",null,null,176.1,-41.7]
[null,"bmt","Blackmount","bmt","bkmt","si","flnd","bkmt","si","si",null,null,167.38,-45.44]
[null,"dbh","Danby Hill","dbh","dhil","si","flnd","dhil","si","si",null,null,167.53,-45.26]
[null,"qun","Queensbury","qun","qbry","si","otag","qbry","si","si",null,null,169.16,-44.39]
[null,"lug","Luggate","lug","lugg","si","otag","lugg","si","si",null,null,169.2,-44.5]
[null,"rot","Rotorua","rot","bopy",null,null,null,null,"ni"]
[null,"asb","Ashburton","asb","chch",null,null,null,null,"si"]
[null,"mat","Matahina","mat","bopy",null,null,null,null,"ni"]
[null,"tih","Tihiroa","tih","waik",null,null,null,null,"ni"]
[null,"oha","Ohau A",{"$f":"B100","v":"oha"},"wtki",null,null,null,null,"si"]
[null,"ohb","OhauB",{"$f":"B101","v":"ohb"},"wtki",null,null,null,null,"si"]
[null,"ohc","Ohau C","ohc","wtki",null,null,null,null,"si"]

{"sheet":"GEM new plant","index":6,"n_rows":220,"n_cols":26,"rows_kept":220,"cut":false,"hidden":true,"merged":[[0,1,0,15]]}
[null,"Potential new plant base list"]
[null,{"$f":"B3","v":"Description"},{"$f":"C3","v":"Tech"},{"$f":"D3","v":"Subs"},{"$f":"E3","v":"Owner"},"nameplate","fof","heatrate","varOM_adjusted","fixedOM_adjusted","FuelDeliveryCost","NZDComp","FXComp","FXType","connectionCost","EarlyComYr","Project_status","PB Probability ",null,{"$f":"T3","v":"Status Details"},"Region"]
["Name","Description","Tech","Subs","Owner","MW","FOF %","Heat rate, GJ/GWh","Variable O&M, $/MWh","Fixed O&M, $/kW","Fuel delivery cost,$/GJ","Capital - NZComp","Capital - FXComp","FXType","Connection capital cost, $m","Earliest comm'g year","Plant status","P_Limit",null,"Status Details",null,"hardcoded",null,null,"Region List"]
["CCGT1","CCGT_generic_1","CCGT","NPL","Oth",475,6.9999999999999951E-2,7100,4.9018955042527335,39.899149453219927,0,600,477,"EUR",10,2099,"Exclude - Other","NA",{"$f":"IF(R4=90,\"Generic - Lower Prob\",Q4)","v":"Exclude - Other"},{"$f":"IF(C4=\"Wind\",S4&\"Wind\",IF(C4=\"Geo\",S4&\"Geo\",S4&\"Other\"))","v":"Exclude - OtherOther"},"Taranaki",null,null,null,"All"]
["CCGT2","CCGT_generic_2","CCGT","SFD","Oth",475,6.9999999999999951E-2,7100,4.9018955042527335,39.899149453219927,0,625,477,"EUR",10,2099,"Exclude - Other","NA",{"$f":"IF(R5=90,\"Generic - Lower Prob\",Q5)","v":"Exclude - Other"},{"$f":"IF(C5=\"Wind\",S5&\"Wind\",IF(C5=\"Geo\",S5&\"Geo\",S5&\"Other\"))","v":"Exclude - OtherOther"},"Taranaki",null,null,null,"Auckland",{"$f":"SUMPRODUCT(--(Y5=$U$4:$U$119))","v":8}]
["CCGT3","CCGT_generic_3","CCGT","MDN","Oth",475,6.9999999999999951E-2,7100,4.9018955042527335,39.899149453219927,1.5,625,477,"EUR",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld",null,null,null,"Waikato",33]
["CCGT4","CCGT_generic_4","CCGT","HLY","Oth",475,6.9999999999999951E-2,7100,4.9018955042527335,39.899149453219927,0.5,625,477,"EUR",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato",null,null,null,"WestCoast",1]
["OtahuC","Otahuhu_C","CCGT","OTA","CEL",400,6.9999999999999951E-2,7050,4.9018955042527335,39.899149453219927,1,600,477,"EUR",10,2099,"Exclude - Abandoned","NA",{"$f":"IF(R8=90,\"Generic - Lower Prob\",Q8)","v":"Exclude - Abandoned"},{"$f":"IF(C8=\"Wind\",S8&\"Wind\",IF(C8=\"Geo\",S8&\"Geo\",S8&\"Other\"))","v":"Exclude - AbandonedOther"},"Auckland",null,null,null,"Canterbury",10]
["PropCCGT1","PropopsedCCGT1","CCGT","sfd","Oth",194,6.9999999999999951E-2,8300,4.9018955042527335,39.899149453219927,0,600,653.4,"USD",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki",null,null,null,"Wellington",3]
["Rodney1","Rodney_CCGT_stage_1","CCGT","hpi","GEL",240,6.9999999999999951E-2,7768,4.9018955042527335,39.899149453219927,1.5,632,502.44,"EUR",5,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","NthAkld",null,null,null,"Taranaki",15]
["Rodney2","Rodney_CCGT_stage_2","CCGT","hpi","GEL",240,6.9999999999999951E-2,7768,4.9018955042527335,39.899149453219927,1.5,632,502.44,"EUR",5,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","NthAkld",null,null,null,"BayPlenty",11]
["ASCG1","ASC_wo_CCS_generic_1","Coal","HLY","Oth",560,9.9999999999999978E-2,8560,6.1558687727825028,44.345054678007287,0,2041.6000000000001,120268.8,"YEN",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato",null,null,null,"NthAkld",18]
["ASCG2","ASC_wo_CCS_generic_2","Coal","MDN","Oth",560,9.9999999999999978E-2,8560,6.1558687727825028,44.345054678007287,0,625,120268.8,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld",null,null,null,"OtagSthld",9]
["ASCG3","ASC_wo_CCS_generic_3","Coal","NPL","Oth",560,9.9999999999999978E-2,8560,6.1558687727825028,44.345054678007287,0,625,120268.8,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki",null,null,null,"LowerNI",3]
["ASCG4","ASC_wo_CCS_generic_4","Coal","ISL","Oth",560,9.9999999999999978E-2,8560,6.1558687727825028,44.345054678007287,0,625,120268.8,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury",null,null,null,"HwkesBay",3]
["ASCG5","ASC_wo_CCS_generic_5","Coal","TGA","Oth",560,9.9999999999999978E-2,8560,6.1558687727825028,44.345054678007287,0,625,120268.8,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","BayPlenty",7100,null,null,"NlsnMlb",2]
["ASCG6","ASC_wo_CCS_generic_6","Coal","edn","Oth",560,9.9999999999999978E-2,8560,6.1558687727825028,44.345054678007287,0,625,120268.8,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["HuntRs1","Huntly coal - reserve unit 1","Coal","hly","gel",235,0.22,10900,10.943766707168892,79.798298906439854,20,887.67123300001776,0,"USD",0,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","Waikato"]
["HuntRs2","Huntly coal - reserve unit 2","Coal","hly","gel",235,0.21999999999999997,10900,10.943766707168892,79.798298906439854,20,887.67123300001776,0,"USD",0,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","Waikato"]
["HuntRs3","Huntly coal - reserve unit 3","Coal","hly","gel",235,0.22,10500,10.943766707168892,79.798298906439854,20,1,0,"USD",0,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["HuntRs4","Huntly coal - reserve unit 4","Coal","hly","gel",235,0.22,10500,10.943766707168892,79.798298906439854,20,1,0,"USD",0,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["IGCCG1","IGCC_wo_CCS_generic_1","Coal","HLY","Oth",720,0.12,8380,17.213633049817737,97.467922235722952,0,2759.5,1336.5,"USD",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["IGCCG2","IGCC_wo_CCS_generic_2","Coal","MDN","Oth",720,0.12,8380,17.213633049817737,97.467922235722952,0,2759.5,1336.5,"USD",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld"]
["IGCCG3","IGCC_wo_CCS_generic_3","Coal","NPL","Oth",720,0.12,8380,17.213633049817737,97.467922235722952,0,2759.5,1336.5,"USD",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki"]
["IGCCG4","IGCC_wo_CCS_generic_4","Coal","ISL","Oth",720,0.12,8380,17.213633049817737,97.467922235722952,0,2759.5,1336.5,"USD",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["IGCCG5","IGCC_wo_CCS_generic_5","Coal","TGA","Oth",720,0.12,8380,17.213633049817737,97.467922235722952,0,2759.5,1336.5,"USD",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","BayPlenty"]
["IGCCG6","IGCC_wo_CCS_generic_6","Coal","edn","Oth",720,0.12,8380,17.213633049817737,97.467922235722952,0,2759.5,1336.5,"USD",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["ASCCCSG1","ASC_with_CCS_generic_1","Coal_CCS","HLY","Oth",50,0.10999999999999999,11830,21.089550425273387,74.212417982989052,0,300,203115.6,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["ASCCCSG2","ASC_with_CCS_generic_2","Coal_CCS","sfd","Oth",440,0.10999999999999999,11830,21.089550425273387,74.212417982989052,0,625,203115.6,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki"]
["IGCCCCSG1","IGCC_with_CCS_generic_1","Coal_CCS","HLY","Oth",570,0.13,11560,26.78942891859052,139.07703523693803,0,300,600,"USD",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["IGCCCCSG2","IGCC_with_CCS_generic_2","Coal_CCS","sfd","Oth",570,0.13,11560,26.78942891859052,139.07703523693803,0,3376.5,2228.4900000000002,"USD",15,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki"]
["OCGTDSL1","OCGT_diesel_peaker_generic_1","DslPkr","MDN","Oth",100,7.0000000000000007E-2,10700,9.1198055893074113,18.239611178614823,0,100000,471.90000000000003,"USD",10,2025,"Generic","NA","Generic","GenericOther","NthAkld"]
["OCGTDSL2","OCGT_diesel_peaker_generic_2","DslPkr","WHI","Oth",200,7.0000000000000007E-2,10700,9.1198055893074113,18.239611178614823,0,100000,471.90000000000003,"USD",10,2025,"Generic","NA","Generic","GenericOther","HwkesBay"]
["OCGTDSL3","OCGT_diesel_peaker_generic_3","DslPkr","NPL","Oth",200,7.0000000000000007E-2,10700,9.1198055893074113,18.239611178614823,0,100000,471.90000000000003,"USD",10,2025,"Generic","NA","Generic","GenericOther","Taranaki"]
["OCGTDSL4","OCGT_diesel_peaker_generic_4","DslPkr","ISL","Oth",200,7.0000000000000007E-2,10700,9.1198055893074113,18.239611178614823,0,100000,471.90000000000003,"USD",10,2030,"Generic","NA","Generic","GenericOther","Canterbury"]
["Belfast","Belfast_Orion","DslRecip","ISL","Oth",11.5,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,840,826.80000000000007,"EUR",0.5,2020,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","Canterbury"]
["Bromley","Bromley_Orion","DslRecip","isl","Oth",11.5,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,840,826.80000000000007,"EUR",0.5,2020,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","Canterbury"]
["RecDieselG1","Recip_Diesel_generic_1","DslRecip","hwb","Oth",10,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2020,"Generic","NA","Generic","GenericOther","OtagSthld"]
["PropDiesel1","ProposedDiesel1","DslRecip","MPE","Oth",9.9,7.0000000000000007E-2,9000,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2020,"Proposed","NA","Proposed","ProposedOther","NthAkld"]
["RecDieselG2","Recip_Diesel_generic_2","DslRecip","HAM","Oth",10,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2020,"Generic","NA","Generic","GenericOther","Waikato"]
["RecBiogasG1","Recip_Bio_generic_1","DslRecip","hwb","Oth",10,7.0000000000000007E-2,11400,13.793705953827459,18.239611178614823,0,630,779.1,"EUR",0.5,2020,"Generic","NA","Generic","GenericOther","OtagSthld"]
["RecDieselG3","Recip_Diesel_generic_3","DslRecip","WIL","Oth",10,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2020,"Generic","NA","Generic","GenericOther","Wellington"]
["RecBiogasG2","Recip_Bio_generic_2","DslRecip","ISL","Oth",10,7.0000000000000007E-2,11400,13.793705953827459,18.239611178614823,0,630,779.1,"EUR",0.5,2022,"Generic","NA","Generic","GenericOther","Canterbury"]
["RecDieselG4","Recip_Diesel_generic_4","DslRecip","NPL","Oth",10,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2023,"Generic","NA","Generic","GenericOther","Taranaki"]
["RecDieselG5","Recip_Diesel_generic_5","DslRecip","TGA","Oth",10,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2024,"Generic","NA","Generic","GenericOther","BayPlenty"]
["RecDieselG6","Recip_Diesel_generic_6","DslRecip","HWB","Oth",10,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2025,"Generic","NA","Generic","GenericOther","OtagSthld"]
["RecDieselG7","Recip_Diesel_generic_7","DslRecip","ISL","Oth",10,7.0000000000000007E-2,8700,13.793705953827459,18.239611178614823,0,612,942.48,"USD",0.5,2026,"Generic","NA","Generic","GenericOther","Canterbury"]
["DSRakld1","Demand_side_NI_3_Auckland1","DSR","OTA","Oth",40,0,1000,1994.9574726609962,0,0,440,0,"USD",0,2018,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Auckland"]
["DSRakld2","Demand_side_NI_12_Auckland2","DSR","OTA","Oth",40,0,1000,1994.9574726609962,0,0,440,0,"USD",0,2028,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Auckland"]
["DSRbopy1","Demand_side_NI_5_BayofPlenty1","DSR","EDG","Oth",14.4,0,1000,1994.9574726609962,0,0,480,0,"USD",0,2020,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","BayPlenty"]
["DSRbopy2","Demand_side_NI_14_BayofPlenty2","DSR","EDG","Oth",14.4,0,1000,1994.9574726609962,0,0,480,0,"USD",0,2030,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","BayPlenty"]
["DSRbtpe1","Demand_side_NI_8_Tararua1","DSR","BPE","Oth",9.6,0,1000,1994.9574726609962,0,0,540,0,"USD",0,2023,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","LowerNI"]
["DSRbtpe2","Demand_side_NI_17_Tararua2","DSR","BPE","Oth",9.6,0,1000,1994.9574726609962,0,0,540,0,"USD",10,2033,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","LowerNI"]
["DSRchch1","Demand_side_SI_1_Christchurch1","DSR","ISL","Oth",22.4,0,1000,1994.9574726609962,0,0,440,0,"USD",0,2016,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["DSRchch2","Demand_side_SI_5_Christchurch2","DSR","ISL","Oth",22.4,0,1000,1994.9574726609962,0,0,440,0,"USD",0,2026,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["DSRhbay1","Demand_side_NI_6_HawkesBay1","DSR","WHI","Oth",8,0,1000,1994.9574726609962,0,0,500,0,"USD",0,2021,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","HwkesBay"]
["DSRhbay2","Demand_side_NI_15_HawkesBay2","DSR","WHI","Oth",8,0,1000,1994.9574726609962,0,0,500,0,"USD",10,2031,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","HwkesBay"]
["DSRnmlb1","Demand_side_SI_4_NelsonMarlb1","DSR","BLN","Oth",5.6,0,1000,1994.9574726609962,0,0,420,0,"USD",0,2025,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NlsnMlb"]
["DSRnmlb2","Demand_side_SI_9_NelsonMarlb2","DSR","BLN","Oth",200,0,1000,1994.9574726609962,0,0,300,0,"USD",10,2035,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NlsnMlb"]
["DSRnshr1","Demand_side_NI_2_NorthShore1","DSR","ALB","Oth",6.4,0,1000,1994.9574726609962,0,0,420,0,"USD",0,2017,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld"]
["DSRnshr2","Demand_side_NI_11_NorthShore2","DSR","ALB","Oth",6.4,0,1000,1994.9574726609962,0,0,420,0,"USD",0,2027,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld"]
["DSRnthd1","Demand_side_NI_1_Northland1","DSR","MDN","Oth",8,0,1000,1994.9574726609962,0,0,400,0,"USD",0,2016,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld"]
["DSRnthd2","Demand_side_NI_10_Northland2","DSR","MDN","Oth",8,0,1000,1994.9574726609962,0,0,400,0,"USD",0,2026,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld"]
["DSRotag1","Demand_side_SI_2_Otago1","DSR","HWB","Oth",8,0,1000,1994.9574726609962,0,0,400,0,"USD",0,2017,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["DSRotag2","Demand_side_SI_6_Otago2","DSR","HWB","Oth",8,0,1000,1994.9574726609962,0,0,400,0,"USD",0,2027,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["DSRslnd1","Demand_side_SI_3_Southland1","DSR","TWI","Oth",4.8,0,1000,1994.9574726609962,0,0,400,0,"USD",0,2018,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["DSRslnd2","Demand_side_SI_8_Southland2","DSR","TWI","Oth",4.8,0,1000,1994.9574726609962,0,0,400,0,"USD",0,2028,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["DSRtari1","Demand_side_NI_7_Taranaki1","DSR","SFD","Oth",4,0,1000,1994.9574726609962,0,0,520,0,"USD",0,2022,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki"]
["DSRtari2","Demand_side_NI_16_Tarinaki2","DSR","SFD","Oth",4,0,1000,1994.9574726609962,0,0,520,0,"USD",10,2032,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki"]
["DSRwaik1","Demand_side_NI_4_Waikato1","DSR","HAM","Oth",16.8,0,1000,1994.9574726609962,0,0,460,0,"USD",0,2019,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["DSRwaik2","Demand_side_NI_13_Waikato2","DSR","HAM","Oth",16.8,0,1000,1994.9574726609962,0,0,460,0,"USD",0,2029,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["DSRwgtn1","Demand_side_NI_9_Wellington1","DSR","HAY","Oth",15.2,0,1000,1994.9574726609962,0,0,400,0,"USD",0,2024,"Exclude - Other","NA",{"$f":"IF(R72=90,\"Generic - Lower Prob\",Q72)","v":"Exclude - Other"},{"$f":"IF(C72=\"Wind\",S72&\"Wind\",IF(C72=\"Geo\",S72&\"Geo\",S72&\"Other\"))","v":"Exclude - OtherOther"},"Wellington"]
["DSRwgtn2","Demand_side_NI_18_Wellington2","DSR","HAY","Oth",15.2,0,1000,1994.9574726609962,0,0,400,0,"USD",10,2034,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Wellington"]
["CCGTCHP1","CCGT_Cogen_generic_1","GasCog","HAM","Oth",40,9.9999999999999978E-2,3600,4.9018955042527335,39.899149453219927,0.5,780,772.2,"USD",5,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["CCGTCHP2","CCGT_Cogen_generic_2","GasCog","sfd","Oth",50,9.9999999999999978E-2,3600,4.9018955042527335,39.899149453219927,0,300,772.2,"USD",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki"]
["CCGTCHP3","CCGT_Cogen_generic_3","GasCog","SFD","Oth",40,9.9999999999999978E-2,3600,4.9018955042527335,39.899149453219927,0,625,772.2,"USD",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Taranaki"]
["CCGTCHP4","CCGT_Cogen_generic_4","GasCog","MDN","Oth",40,9.9999999999999978E-2,3600,4.9018955042527335,39.899149453219927,1.5,625,772.2,"USD",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld"]
["CCGTCHP5","CCGT_Cogen_generic_5","GasCog","MPE","Oth",40,9.9999999999999978E-2,3600,4.9018955042527335,39.899149453219927,1.5,625,772.2,"USD",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NthAkld"]
["PropCogen1","ProposedCogen1","GasCog","SWN","Oth",49.5,9.9999999999999978E-2,3600,4.9018955042527335,39.899149453219927,1,780,772.2,"USD",5,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Auckland"]
["OCGTPkrG1","OCGT_peaker_generic_1","GasPkr","HLY","Oth",100,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2,385,471.90000000000003,"USD",10,2025,"Generic","NA","Generic","GenericOther","Waikato"]
["OCGTPkrG2","OCGT_peaker_generic_2","GasPkr","SFD","Oth",200,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2,385,471.90000000000003,"USD",10,2025,"Generic","NA","Generic","GenericOther","Taranaki"]
["OCGTPkrG3","OCGT_peaker_generic_3","GasPkr","OTA","Oth",200,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,3,385,471.90000000000003,"USD",10,2025,"Generic","NA","Generic","GenericOther","Auckland"]
["OCGTPkrG4","OCGT_peaker_generic_4","GasPkr","SWN","Oth",200,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,3,385,471.90000000000003,"USD",10,2025,"Generic","NA","Generic","GenericOther","Auckland"]
["OCGTPkrG5","OCGT_peaker_generic_5","GasPkr","MDN","Oth",200,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,3.5,385,471.90000000000003,"USD",10,2030,"Generic","NA","Generic","GenericOther","NthAkld"]
["OCGTPkrG6","OCGT_peaker_generic_6","GasPkr","HLY","Oth",100,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2.5,385,471.90000000000003,"USD",10,2030,"Generic","NA","Generic","GenericOther","Waikato"]
["OCGTPkrG7","OCGT_peaker_generic_7","GasPkr","ota","Oth",200,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,3,385,471.90000000000003,"USD",10,2035,"Generic","NA","Generic","GenericOther","Auckland"]
["OCGTPkrG8","OCGT_peaker_generic_8","GasPkr","HLY","Oth",100,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2,385,471.90000000000003,"USD",10,2045,"Generic","NA","Generic","GenericOther","Waikato"]
["Tihiroa","Tihiroa_OCGT","GasPkr","tmu","TPR",120,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2,384,471.90000000000003,"USD",10,2023,"Applied for Consent","NA","Applied for Consent","Applied for ConsentOther","Waikato"]
["Tihiroa2","Tihiroa_OCGT2","GasPkr","tmu","TPR",120,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2,384.5,471.90000000000003,"USD",10,2027,"Applied for Consent","NA","Applied for Consent","Applied for ConsentOther","Waikato"]
["Tihiroa3","Tihiroa_OCGT3","GasPkr","tmu","TPR",120,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2,384.8,471.90000000000003,"USD",10,2030,"Applied for Consent","NA","Applied for Consent","Applied for ConsentOther","Waikato"]
["ToddPeak_npl","ToddPeaker_npl","GasPkr","npl","TPR",100,7.0000000000000007E-2,10500,9.1198055893074113,18.239611178614823,2,385,471.90000000000003,"USD",5,2030,"Proposed","NA","Proposed","ProposedOther","Taranaki"]
["Atiamuri","Atiamuri","Geo","WKM","Oth",5,7.8500000000000014E-2,12000,0,190,0,4883.5,3223.11,"USD",6.25,2040,"Generic",10,"Generic","GenericGeo","Waikato"]
["Horohoro","Horohoro","Geo","WKM","Oth",5,7.8500000000000014E-2,12000,0,190,0,4883.5,3223.11,"USD",2.5,2040,"Generic",50,"Generic","GenericGeo","Waikato"]
["Kawerau_generi","Kawerau_generi","Geo","KAW","Oth",50,7.8500000000000014E-2,12000,0,190,0,2784,1837.44,"USD",2.5,2030,"Generic",50,"Generic","GenericGeo","BayPlenty"]
["Mangakinoata1","Mangakinoata1","Geo","WKM","Oth",25,7.8500000000000014E-2,12000,0,190,0,3063.5,2021.91,"USD",7.5,2030,"Generic",50,"Generic","GenericGeo","Waikato"]
["Mokai_4","Mokai -4","Geo","WKM","Oth",25,7.8500000000000014E-2,12000,0,190,0,3901,2574.6600000000003,"USD",10,2030,"Generic",50,"Generic","GenericGeo","Waikato"]
["Ngatamariki_2","Ngatamariki_2","Geo","WRK","Oth",50,7.8500000000000014E-2,12000,0,190,0,2784,1837.44,"USD",7.5,2030,"Generic",50,"Generic","GenericGeo","Waikato"]
["Ngawha_3","Ngawha-3","Geo","KOE","Oth",25,7.8500000000000014E-2,12000,0,190,0,3901,2574.6600000000003,"USD",2.5,2021,"Generic",50,"Generic","GenericGeo","NthAkld"]
["Ngawha_4","Ngawha-3","Geo","KOE","Oth",25,7.8500000000000014E-2,12000,0,190,0,3901,2574.6600000000003,"USD",2.5,2031,"Generic",50,"Generic","GenericGeo","NthAkld"]
["Ngawha_5","Ngawha-3","Geo","KOE","Oth",25,7.8500000000000014E-2,12000,0,190,0,3901,2574.6600000000003,"USD",2.5,2041,"Generic",50,"Generic","GenericGeo","NthAkld",null,0.8]
["Ngawha_6","Ngawha-3","Geo","KOE","Oth",25,7.8500000000000014E-2,12000,0,190,0,3901,2574.6600000000003,"USD",2.5,2051,"Generic",50,"Generic","GenericGeo","NthAkld",null,0.8]
["Reporoa_1","Reporoa_1","Geo","WRK","Oth",25,7.8500000000000014E-2,12000,0,190,0,3063.5,2021.91,"USD",10,2030,"Generic",90,"Generic - Lower Prob","Generic - Lower ProbGeo","Waikato",null,0.8]
["Reporoa_2","Reporoa_2","Geo","WRK","Oth",25,7.8500000000000014E-2,12000,0,190,0,3063.5,2021.91,"USD",5,2040,"Generic",50,"Generic","GenericGeo","Waikato",null,0.8]
["Reporoa_3","Reporoa_3","Geo","WRK","Oth",25,7.8500000000000014E-2,12000,0,190,0,3063.5,2021.91,"USD",10,2050,"Generic",90,"Generic - Lower Prob","Generic - Lower ProbGeo","Waikato",null,0.8]
["Rotokawa_3","Rotokawa_3","Geo","WRK","Oth",50,7.8500000000000014E-2,12000,0,190,0,2784,1837.44,"USD",2.5,2030,"Generic",50,"Generic","GenericGeo","Waikato",null,0.8]
["Rotokawa_4","Rotokawa_4","Geo","WRK","CEL",50,7.8500000000000014E-2,12000,0,190,0,2784,1837.44,"USD",6.25,2040,"Generic",10,"Generic","GenericGeo","Waikato"]
["Rotoma_1","Rotoma_generic1","Geo","KAW","Oth",25,7.8500000000000014E-2,12000,0,190,0,3901,2574.6600000000003,"USD",10,2030,"Generic",50,"Generic","GenericGeo","BayPlenty"]
["Taheke_1","TikitereTaheke_generic1","Geo","KAW","Oth",25,7.8500000000000014E-2,12000,0,190,0,3063.5,2021.91,"USD",10,2030,"Generic",90,"Generic - Lower Prob","Generic - Lower ProbGeo","BayPlenty"]
["Taheke_2","TikitereTaheke_generic2","Geo","KAW","Oth",25,7.8500000000000014E-2,12000,0,190,0,3063.5,2021.91,"USD",10,2040,"Generic",50,"Generic","GenericGeo","BayPlenty"]
["Taheke_3","TikitereTaheke_generic3","Geo","KAW","Oth",25,7.8500000000000014E-2,12000,0,190,0,3063.5,2021.91,"USD",3.25,2050,"Generic",10,"Generic","GenericGeo","BayPlenty"]
["Tauhara_2a","Tauhara_2a","Geo","WRK","CEL",125,7.8500000000000014E-2,12000,0,190,0,2367,1562.22,"USD",6.25,2021,"Fully Consented",10,"Fully Consented","Fully ConsentedGeo","Waikato"]
["Tauhara_2b","Tauhara_2b","Geo","WRK","CEL",125,7.8500000000000014E-2,12000,0,190,0,2367,1562.22,"USD",6.25,2020,"Fully Consented",10,"Fully Consented","Fully ConsentedGeo","Waikato"]
["Tauhara_3","Tauhara_3","Geo","WRK","CEL",30,7.8500000000000014E-2,12000,0,190,0,2984,1969.44,"USD",6.25,2035,"Generic",10,"Generic","GenericGeo","Waikato"]
["Tikitere","Tikitere_1","Geo","ROT","Oth",95,7.8500000000000014E-2,12000,0,190,0,2511.5,1657.5900000000001,"USD",10,2030,"Generic",10,"Generic","GenericGeo","BayPlenty"]
["Battery_NI_2018","Battery_NI_2018","HydPD","OTA","Oth",33,1,3600,0,0,0,625,0,"EUR",10,2099,"Exclude - Other","NA",{"$f":"IF(R115=90,\"Generic - Lower Prob\",Q115)","v":"Exclude - Other"},{"$f":"IF(C115=\"Wind\",S115&\"Wind\",IF(C115=\"Geo\",S115&\"Geo\",S115&\"Other\"))","v":"Exclude - OtherOther"},"Auckland"]
["GPdHyd2","Generic_pumped_hydro_2","HydPD","ari","Oth",300,0.1,3600,0,17.099635479951395,0,625,800,"EUR",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["GPdHyd3","Generic_pumped_hydro_3","HydPD","tku","Oth",300,0.1,3600,0,17.099635479951395,0,625,850,"EUR",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","LowerNI"]
["Arnold","Arnold","HydPK","DOB","TPR",46,0,3600,0.96897934386391238,7.2730449574726608,0,3407,340,"EUR",5.6630000000000003,2023,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","WestCoast"]
["Coleridge_2","Lake_Coleridge_2","HydPK","CUL","TPR",70,0,3600,0.96897934386391238,7.2730449574726608,0,3407,340,"EUR",5.6630000000000003,2025,"Generic","NA","Generic","GenericOther","Canterbury"]
["HaweaCG","Hawea_Control_Gate_Retrofit","HydPK","CML","CEL",17,0,3600,0.98037910085054669,7.2730449574726608,0,1518,430,"EUR",12.91,2020,"Generic","NA","Generic","GenericOther","OtagSthld"]
["LakePukaki","Lake_Pukaki","HydPK","TWZ","MEL",35,0,3600,0.98037910085054669,7.2730449574726608,0,2451,363,"EUR",3.9,2020,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","Canterbury"]
["BushStream","Bush_Stream","HydRR","col","Oth",30,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2027,"Generic","NA","Generic","GenericOther","Canterbury"]
["Clarenc","Clarence_to_Waiau_Diversions","HydRR","CUL","Oth",70,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2027,"Generic","NA","Generic","GenericOther","Canterbury"]
["Clarenc54","Clarence54","HydRR","CUL","Oth",270,0,3600,0.98037910085054669,7.2730449574726608,0,4455,304,"EUR",10,2032,"Generic","NA","Generic","GenericOther","Canterbury"]
["ClarencCon","Clarence_Conway","HydRR","CUL","Oth",300,0,3600,0.98037910085054669,7.2730449574726608,0,4455,304,"EUR",10,2031,"Generic","NA","Generic","GenericOther","Canterbury"]
["HopeRiver","Hope_River","HydRR","ISL","Oth",55,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2029,"Generic","NA","Generic","GenericOther","Canterbury"]
["HurunLP","Hurunui_River_or_Amuri_Hydro","HydRR","ISL","MEL",38,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","Canterbury"]
["HurunNB","Hurunui_River_Balmoral","HydRR","ISL","MEL",15,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2026,"Applied for Consent","NA","Applied for Consent","Applied for ConsentOther","Canterbury"]
["LowerCR","Lower_Clarence_River","HydRR","CUL","Oth",35,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2026,"Generic","NA","Generic","GenericOther","Canterbury"]
["Mangawh","Mangawhero_to_Wanganui_Div","HydRR","BPE","Oth",60,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","LowerNI"]
["Matakitaki","Matakitaki","HydRR","IGH","Oth",40,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2028,"Generic","NA","Generic","GenericOther","WestCoast"]
["Mohaka","Mohaka","HydRR","TUI","MEL",44,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",10,2034,"Generic","NA","Generic","GenericOther","HwkesBay"]
["Mohikin","Mohikinui","HydRR","IGH","MEL",100,0,3600,0.98037910085054669,7.2730449574726608,0,2457,283,"EUR",14.968,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","WestCoast"]
["PottsRiv","PottsRiver","HydRR","col","Oth",35,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",7.2,2099,"Generic","NA","Generic","GenericOther","Canterbury"]
["Raikaia","Raikaia","HydRR","ASB","Oth",3,0,3600,0.98037910085054669,7.2730449574726608,0,4025,436,"EUR",6.4080000000000004,2020,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","Canterbury"]
["Stockton","Stockton_Plateau","HydRR","WMG","Oth",50,0,3600,0.98037910085054669,7.2730449574726608,0,3370,333,"EUR",5.5979999999999999,2022,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","WestCoast"]
["StocktonMine","Stockton_Mine","HydRR","WMG","Oth",35,0,3600,0.91198055893074115,7.2730449574726608,0,3016,363,"EUR",5.8150000000000004,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","WestCoast"]
["Taramakau","Taramakau","HydRR","IGH","Oth",50,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",10,2039,"Generic","NA","Generic","GenericOther","WestCoast"]
["Waiau21","Waiau21","HydRR","ISL","Oth",140,0,3600,0.98037910085054669,7.2730449574726608,0,4455,304,"EUR",10,2039,"Generic","NA","Generic","GenericOther","Canterbury"]
["Wairau","Wairau","HydRR","BLN","TPR",72,0,3600,0.79798298906439846,7.2730449574726608,0,3516,306,"EUR",10.489000000000001,2020,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","NlsnMlb"]
["Whitcombe","Whitcombe River","HydRR","IGH","Oth",30,0,3600,0.98037910085054669,7.2730449574726608,0,3827,394,"EUR",10,2039,"Generic","NA","Generic","GenericOther","WestCoast"]
["CluthRB","Clutha_River_Beaumont","HydSC","ROX","CEL",185,0,3600,0.98037910085054669,7.2730449574726608,0,625,304,"EUR",10,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","OtagSthld"]
["CluthRL","Clutha_River_Luggate","HydSC","ROX","CEL",86,0.45543,3600,0.98037910085054669,7.2730449574726608,0,625,394,"EUR",10,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","OtagSthld"]
["CluthRQ","Clutha_River_Queensberry","HydSC","ROX","CEL",160,0.45543,3600,0.98037910085054669,7.2730449574726608,0,625,304,"EUR",10,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","OtagSthld"]
["CluthRT","Clutha_River_Tuapeka","HydSC","ROX","CEL",350,0.45543,3600,0.98037910085054669,7.2730449574726608,0,625,234,"EUR",10,2099,"Exclude - Abandoned","NA","Exclude - Abandoned","Exclude - AbandonedOther","OtagSthld"]
["NorthBT","North_Bank_Tunnel","HydSC","WTK","MEL",260,0.44620000000000004,3600,0.95757958687727818,7.2730449574726608,0,3536,226,"EUR",14.34,2020,"Applied for Consent","NA","Applied for Consent","Applied for ConsentOther","OtagSthld"]
["ILakld1","New_IL_1","IL","ota","Oth",50,1,3600,0,0,0,400,0,"USD",0,2025,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Auckland"]
["ILakld2","New_IL_2","IL","ota","Oth",50,1,3600,0,0,0,440,0,"USD",0,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Auckland"]
["ILchch","New_IL_3","IL","isl","Oth",50,1,3600,0,0,0,484,0,"USD",0,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["GLig1S","Generic_lignite_1_Southland","Lig","edn","Oth",400,0.15,9951,11.285759416767922,87.778128797083838,0,2733,161160,"YEN",1,2020,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["GLig2O","Generic_lignite_2_Otago","Lig","rox","Oth",400,0.15,9951,11.285759416767922,87.778128797083838,0,625,161160,"YEN",10,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["HuntlyG1","Huntly_gas_1","OCGT","HLY","GEL",50,0.17000000000000004,10900,9.3478007290400953,68.398541919805581,0.5,0,0,0,0,0,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["HuntlyG2","Huntly_gas_2","OCGT","HLY","GEL",50,0.17000000000000004,10900,9.3478007290400953,68.398541919805581,0.5,0,0,0,0,0,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["CHPWood1","Cogen_Bio_generic_1","OthCog","ROT","Oth",0,0.15000000000000002,10900,5.699878493317132,43.319076549210202,0,2475,1336.5,"USD",5,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","BayPlenty"]
["GlenExp","Glenbrook upgrade","OthCog","gln","Oth",0,0.3,1000,7.2958444714459292,45.599027946537056,0,2500,0,"USD",1,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Auckland"]
["Solar1","Solar1","Solar","stk","Oth",200,1,3600,0,30,0,283,83,"EUR",6.4,2030,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NlsnMlb"]
["Solar1a","Solar1a","Solar","ohc","Oth",180,1,3600,0,30,0,242,74,"EUR",0.74,2040,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["Solar2","Solar2","Solar","bln","Oth",140,1,3600,0,30,0,198,58,"EUR",3.32,2030,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","NlsnMlb"]
["Solar2a","Solar2a","Solar","asb","Oth",200,1,3600,0,30,0,273,83,"EUR",21,2036,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["Solar3","Solar3","Solar","kaw","Oth",180,1,3600,0,30,0,254,74,"EUR",6.45,2032,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","BayPlenty"]
["Solar3a","Solar3a","Solar","oha","Oth",180,1,3600,0,30,0,249,74,"EUR",11.42,2029,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["Solar4","Solar4","Solar","isl","Oth",200,1,3600,0,30,0,277,83,"EUR",19.16,2036,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["Solar4a","Solar4a","Solar","isl","Oth",140,1,3600,0,30,0,277,83,"EUR",19.53,2035,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["Solar5","Solar5","Solar","rdf","Oth",200,1,3600,0,30,0,283,83,"EUR",3.41,2037,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","HwkesBay"]
["Solar5a","Solar5a","Solar","ben","Oth",200,1,3600,0,30,0,239,74,"EUR",5.71,2040,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","OtagSthld"]
["Solar6","Solar6","Solar","tmu","Oth",180,1,3600,0,30,0,283,83,"EUR",7.46,2031,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Waikato"]
["Solar6a","Solar6a","Solar","isl","Oth",140,1,3600,0,30,0,249,74,"EUR",19.989999999999998,2040,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["KaiparaTide1","Kaipara_harbour_stage_1","Tide","hpi","Oth",3,0.71,3600,45.599027946537056,0,0,300,1350,"EUR",10,2099,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","NthAkld"]
["KaiparaTide2","Kaipara_harbour_stage_2","Tide","hpi","Oth",17,0.71,3600,45.599027946537056,0,0,300,1350,"EUR",10,2099,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","NthAkld"]
["KaiparaTide3","Kaipara_harbour_stage_3","Tide","hpi","Oth",30,0.71,3600,45.599027946537056,0,0,300,600,"EUR",10,2099,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","NthAkld"]
["KaiparaTide4","Kaipara_harbour_stage_4","Tide","hpi","Oth",80,0.71,3600,45.599027946537056,0,0,1700,1350,"EUR",22.5,2099,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","NthAkld"]
["KaiparaTide5","Kaipara_harbour_stage_5","Tide","hpi","Oth",70,0.71,3600,45.599027946537056,0,0,1700,1350,"EUR",22.5,2099,"Fully Consented","NA","Fully Consented","Fully ConsentedOther","NthAkld"]
["V2G_ni","Vehicle to grid North Island","V2G","OTA","Oth",0.7,0,1000,1139.9756986634263,0,0,0,0,"USD",0,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Auckland"]
["V2G_si","Vehicle to grid South Island","V2G","ISL","Oth",0.3,0,1000,1139.9756986634263,0,0,0,0,"USD",0,2099,"Exclude - Other","NA","Exclude - Other","Exclude - OtherOther","Canterbury"]
["Swind1","Swind1","Wind","gyt","GEL",200,0.56000000000000005,3600,3.4199270959902792,40.799999999999997,0,876,775,"EUR",50.4,2020,"Fully Consented",50,"Fully Consented","Fully ConsentedWind","Wellington"]
["Swind2","Swind2","Wind","SFD","Oth",135,0.61,3600,3.4199270959902792,40.9,0,822,727,"EUR",10,2021,"Under Construction",100,"Under Construction","Under ConstructionWind","Taranaki"]
["Swind3","Swind3","Wind","SWN","GEL",25,0.60440000000000005,3600,3.4199270959902792,41.6,0,815,721,"EUR",3.2,2022,"Fully Consented",50,"Fully Consented","Fully ConsentedWind","Auckland"]
["Swind4","Swind4","Wind","WPR","Oth",92,0.6,3600,3.4199270959902792,40.1,0,854,755,"EUR",12.1,2022,"Fully Consented",50,"Fully Consented","Fully ConsentedWind","Canterbury"]
["Swind5","Swind5","Wind","tng","MEL",150,0.6,3600,5.9278736330498178,41.6,0,918,813,"EUR",13,2022,"Fully Consented",10,{"$f":"IF(R179=90,\"Generic - Lower Prob\",Q179)","v":"Fully Consented"},{"$f":"IF(C179=\"Wind\",S179&\"Wind\",IF(C179=\"Geo\",S179&\"Geo\",S179&\"Other\"))","v":"Fully ConsentedWind"},"LowerNI"]
["Swind6","Swind6","Wind","rdf","MEL",176,0.65,3600,6.2698663426488448,35,0,822,727,"EUR",11,2022,"Fully Consented",50,"Fully Consented","Fully ConsentedWind","HwkesBay"]
["Swind7","Swind7","Wind","NMA","TPR",200,0.6,3600,3.4199270959902792,40.799999999999997,0,805,713,"EUR",28.8,2022,"Fully Consented",50,"Fully Consented","Fully ConsentedWind","OtagSthld"]
["Swind8","Swind8","Wind","NMA","TPR",150,0.63,3600,3.4199270959902792,41.3,0,842,745,"EUR",19.7,2022,"Fully Consented",50,"Fully Consented","Fully ConsentedWind","OtagSthld"]
["Swind9","Swind9","Wind","LTN","MRP",221,0.55840000000000001,3600,3.4199270959902792,46,0,836,740,"EUR",22,2022,"Under Construction",100,"Under Construction","Under ConstructionWind","LowerNI"]
["Swind10","Swind10","Wind","wdv","CEL",150,0.57999999999999996,3600,3.4199270959902792,43.9,0,910,805,"EUR",18.7,2022,"Fully Consented",50,"Fully Consented","Fully ConsentedWind","LowerNI"]
["Swind11","Swind11","Wind","gyt","GEL",200,0.56000000000000005,3600,3.4199270959902792,40.799999999999997,0,876,775,"EUR",50.4,2025,"Fully Consented",10,"Fully Consented","Fully ConsentedWind","Wellington"]
["Swind12","Swind12","Wind","gyt","GEL",100,0.56000000000000005,3600,3.4199270959902792,40.799999999999997,0,877,776,"EUR",50.4,2025,"Fully Consented",10,"Fully Consented","Fully ConsentedWind","Wellington"]
["Swind13","Swind13","Wind","HLY","Oth",100,0.60440000000000005,3600,3.4199270959902792,41.2,0,841,744,"EUR",10,2025,"Generic",50,"Generic","GenericWind","Waikato"]
["Swind14","Swind14","Wind","wdv","Oth",100,0.59000000000000008,3600,3.7619198055893071,42.3,0,796,704,"EUR",10,2025,"Generic",50,"Generic","GenericWind","LowerNI"]
["Swind15","Swind15","Wind","WDV","Oth",300,0.55000000000000004,3600,3.4199270959902792,43.6,0,864,764,"EUR",10,2025,"Generic",50,"Generic","GenericWind","LowerNI"]
["Swind16","Swind16","Wind","WPR","MEL",80,0.6,3600,3.9899149453219924,44.9,0,960,850,"EUR",10,2025,"Fully Consented",10,"Fully Consented","Fully ConsentedWind","Canterbury"]
["Swind17","Swind17","Wind","BPE","MRP",100,0.55000000000000004,3600,3.4199270959902792,42.5,0,881,780,"EUR",10,2025,"Fully Consented",10,"Fully Consented","Fully ConsentedWind","LowerNI"]
["Gwind16","Gwind16","Wind","WRK","Oth",300,0.61428093274157403,3600,5.699878493317132,39.077752925385745,0,756,669,"EUR",51,2030,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind17","Gwind17","Wind","KOE","Oth",60,0.59385348791174908,3600,3.4199270959902792,39.971257515935186,0,771,682,"EUR",2.2000000000000002,2030,"Generic",10,"Generic","GenericWind","NthAkld"]
["Gwind18","Gwind18","Wind","KOE","Oth",300,0.59665060871573095,3600,3.4199270959902792,42.712124410672352,0,907,802,"EUR",9.5,2030,"Generic",10,"Generic","GenericWind","NthAkld"]
["Gwind19","Gwind19","Wind","HAM","Oth",180,0.62026333424906255,3600,3.4199270959902792,42.403722039954225,0,917,812,"EUR",9.5,2030,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind20","Gwind20","Wind","HAM","Oth",200,0.62026333424906266,3600,3.4199270959902792,41.547803110293714,0,879,778,"EUR",8.4,2030,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind21","Gwind21","Wind","COB","Oth",50,0.60071469985596937,3600,3.7619198055893071,41.417067135727891,0,798,706,"EUR",14,2030,"Generic",10,"Generic","GenericWind","NlsnMlb"]
["Gwind22","Gwind22","Wind","WIL","Oth",15,0.5756269575456161,3600,3.4199270959902792,45.984317316041782,0,1031,913,"EUR",10,2030,"Generic",10,"Generic","GenericWind","Wellington"]
["Gwind23","Gwind23","Wind","LTN","Oth",150,0.52576455210840323,3600,3.7619198055893071,41.769588939403597,0,873,773,"EUR",10,2030,"Generic",10,"Generic","GenericWind","LowerNI"]
["Gwind24","Gwind24","Wind","WRK","Oth",300,0.61480991798994278,3600,3.4199270959902792,38.75822494574799,0,747,661,"EUR",10,2030,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind25","Gwind25","Wind","WIL","Oth",100,0.56641062456937408,3600,3.4199270959902792,42.932304543814546,0,913,808,"EUR",10,2030,"Generic",10,"Generic","GenericWind","Wellington"]
["Gwind26","Gwind26","Wind","OTA","Oth",100,0.61999789006250117,3600,3.4199270959902792,43.90072319557239,0,932,825,"EUR",10,2035,"Generic",10,"Generic","GenericWind","Auckland"]
["Gwind27","Gwind27","Wind","LTN","Oth",150,0.66158352857096825,3600,3.4199270959902792,40.59425560607027,0,792,701,"EUR",10,2035,"Generic",10,"Generic","GenericWind","LowerNI"]
["Gwind28","Gwind28","Wind","OTA","Oth",100,0.60210281200856319,3600,3.4199270959902792,42.310479213997027,0,850,752,"EUR",10,2035,"Generic",10,"Generic","GenericWind","Auckland"]
["Gwind29","Gwind29","Wind","KOE","Oth",150,0.61999789006250117,3600,3.4199270959902792,40.901590849268516,0,829,734,"EUR",10,2035,"Generic",10,"Generic","GenericWind","NthAkld"]
["Gwind30","Gwind30","Wind","OKI","Oth",250,0.58785402777081086,3600,3.4199270959902792,39.124877624040714,0,824,729,"EUR",10,2035,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind31","Gwind31","Wind","WRK","Oth",150,0.69338460192569129,3600,3.4199270959902792,40.167635167628013,0,862,763,"EUR",10,2035,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind32","Gwind32","Wind","OKI","Oth",50,0.59759775802588033,3600,3.4199270959902792,40.060667414713357,0,762,675,"EUR",10,2035,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind33","Gwind33","Wind","KOE","Oth",100,0.61999789006250117,3600,3.4199270959902792,41.930545899288092,0,851,753,"EUR",10,2035,"Generic",10,"Generic","GenericWind","NthAkld"]
["Gwind34","Gwind34","Wind","WRK","Oth",100,0.64526518354561224,3600,3.4199270959902792,44.889570239586646,0,1026,908,"EUR",10,2035,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind35","Gwind35","Wind","TWI","Oth",100,0.58231910132684672,3600,3.4199270959902792,42.029777539243312,0,811,718,"EUR",10,2045,"Generic",10,"Generic","GenericWind","OtagSthld"]
["Gwind36","Gwind36","Wind","WRK","Oth",75,0.62635329936204931,3600,3.4199270959902792,40.597190941997447,0,877,776,"EUR",10,2045,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind37","Gwind37","Wind","MDN","Oth",75,0.59334789690253342,3600,5.699878493317132,43.31958732728264,0,933,826,"EUR",10,2045,"Generic",10,"Generic","GenericWind","NthAkld"]
["Gwind38","Gwind38","Wind","ROX","Oth",500,0.61161562111799517,3600,3.4199270959902792,39.575408181664869,0,771,683,"EUR",10,2045,"Generic",10,"Generic","GenericWind","OtagSthld"]
["Gwind39","Gwind39","Wind","HAM","Oth",20,0.6584017666249633,3600,3.4199270959902792,42.140985055208219,0,921,815,"EUR",10,2045,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind40","Gwind40","Wind","TWI","Oth",25,0.58231910132684672,3600,3.4199270959902792,43.983400754502966,0,912,807,"EUR",10,2045,"Generic",10,"Generic","GenericWind","OtagSthld"]
["Gwind41","Gwind41","Wind","MDN","Oth",75,0.59334789690253342,3600,3.4199270959902792,49.705509960052531,0,944,835,"EUR",10,2045,"Generic",10,"Generic","GenericWind","NthAkld"]
["Gwind42","Gwind42","Wind","OKI","Oth",75,0.61480991798994278,3600,3.4199270959902792,51.320186838984284,0,1062,939,"EUR",10,2045,"Generic",10,"Generic","GenericWind","Waikato"]
["Gwind43","Gwind43","Wind","TWI","Oth",150,0.57793762562547246,3600,3.4199270959902792,46.533124894136904,0,822,728,"EUR",10,2045,"Generic",10,"Generic","GenericWind","OtagSthld"]
["Waikato","Waikato_Power_Plant","OCGT","tih","Oth",360,0.13,11750,12.995722964763061,5.2438882138517613,1,464,567,"USD",5,2027,"Generic",0,"Generic","GenericOther","Waikato"]

{"sheet":"GEM other","index":7,"n_rows":98,"n_cols":24,"rows_kept":98,"cut":false,"hidden":true,"merged":[[12,10,12,11],[2,6,2,9],[1,6,1,13]]}
[]
[null,"Various data related to technology",null,null,null,null,"Carbon sequestration factors and costs"]
[null,"i_TechData(k,f,*)",null,null,null,null,"I_CCSdata(y,*,k)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVDC charge, $/kW",null,null,"old"]
[null,"k","f","PltLife","DepRate",null,null,"SeqFac","SeqFac","SeqFac","$/t CO2e","$/t CO2e","$/t CO2e",null,null,2011,31,null,31]
[null,"Coal","Coal",30,0.104,null,"Year","ASC","IGCC",null,"IGCC_CCS","IGCC_LigCCS","CCGT_CCS",null,null,{"$f":"P5+1","v":2012},31,null,31]
[null,"CoalCog","Coal",30,0.104,null,2010,0.85,0.9,null,null,null,null,null,null,{"$f":"P6+1","v":2013},41,null,41]
[null,"Coal_DY","Coal",30,0.104,null,2015,0.85,0.9,null,null,null,null,null,null,2014,44.6,null,40]
[null,"IGCC","Coal",30,0.104,null,2020,0.85,0.9,null,null,null,null,null,null,2015,46.5,null,40]
[null,"Coal_CCS","Coal",30,0.104,null,2025,0.85,0.9,null,null,null,null,null,null,2016,46.5,null,39]
[null,"IGCC_CCS","Coal",30,0.104,null,null,null,null,null,null,null,null,null,null,2017,45.5,null,38]
[null,"Lig","Lig",30,0.104,null,null,null,null,null,null,null,null,null,null,2018,44.5,null,36]
[null,"IGCC_Lig","Lig",30,0.104,null,null,"Transmission location factors",null,null,"Emissions factors",null,null,null,null,2019,42.5,null,36]
[null,"IGCC_LigCCS","Lig",30,0.104,null,null,"I_TxRegLocFacs(dr)",null,null,"I_Emit(f)",null,null,null,null,2020,42.5,null,37]
[null,"CCGT","Gas",25,0.108,null,null,null,null,null,null,null,null,null,null,2021,43.5,null,35]
[null,"CCGT_CCS","Gas",25,0.108,null,null,"dr","LF",null,"Fuel","t CO2/PJ",null,null,null,2022,41.5,null,34]
[null,"GasCog","Gas",25,0.108,null,null,"nthd",1.1200000000000001,null,"Coal",92000,null,null,null,2023,40.5,null,33]
[null,"OCGT","Gas",25,0.108,null,null,"nshr",1.1000000000000001,null,"Lig",93100,null,null,null,2024,39.5,null,31]
[null,"DslPkr","Dsl",25,0.108,null,null,"akld",1.08,null,"Gas",54000,null,null,null,2025,37.5,null,30]
[null,"DslRecip","Dsl",25,0.108,null,null,"waik",1.04,null,"Dsl",69000,null,null,null,2026,36.5,null,29]
[null,"GasPkr","Gas",25,0.108,null,null,"bopy",1.1200000000000001,null,"Geo",{"$f":"N21","v":6249.75},8333,{"$f":"M21*0.75","v":6249.75},null,2027,35.5,null,28]
[null,"BioPkr","BioD",25,0.108,null,null,"hbay",1.07,null,null,null,null,null,null,2028,34.5,null,26]
[null,"Geo","Geo",25,9.7000000000000003E-2,null,null,"tari",1,null,null,null,null,null,null,2029,32.5,null,25]
[null,"BioCog","Bio",25,0.108,null,null,"btpe",1.02,null,null,null,null,null,null,2030,31.5,null,24]
[null,"OthCog","Oth",25,0.108,null,null,"wgtn",1,null,null,null,null,null,null,2031,30.5,null,23]
[null,"HydPD","Hyd",40,0.06,null,null,"nmlb",1.0900000000000001,null,null,null,null,null,null,2032,29.5,null,22,null,null,null,"I_zonalfactors"]
[null,"HydPk","Hyd",40,0.06,null,null,"kiki",1.0900000000000001,null,null,null,null,null,null,2033,28.5,null,21,null,null,null,"NthAkld",1.07]
[null,"HydRR","Hyd",40,0.06,null,null,"wcst",1.0900000000000001,null,null,null,null,null,null,2034,27.5,null,20,null,null,null,"Auckland",1.04]
[null,"HydSC","Hyd",40,0.06,null,null,"chch",1.05,null,null,null,null,null,null,2035,26.5,null,20,null,null,null,"Waikato",1.01]
[null,"HydDG","Hyd",40,0.06,null,null,"wtki",0.96,null,null,null,null,null,null,2036,25,null,20,null,null,null,"BayPlenty",1.04]
[null,"Wind","Wind",25,0.182,null,null,"otag",0.95,null,null,null,null,null,null,2037,25,null,20,null,null,null,"HwkesBay",1]
[null,"WindDG","Wind",25,0.182,null,null,"slnd",0.94,null,null,null,null,null,null,2038,25,null,20,null,null,null,"Taranaki",0.97]
[null,"Wave","Mrn",20,0.18,null,null,"flnd",0.96,null,null,null,null,null,null,2039,25,null,20,null,null,null,"LowerNI",1]
[null,"Tide","Mrn",20,0.18,null,null,"tiwa",0.95960000000000001,null,null,null,null,null,null,2040,25,null,20,null,null,null,"Wellington",1]
[null,"Solar","Mrn",20,0.16,null,null,null,"si less 4% hvdc losses",null,null,null,null,null,null,2041,25,null,20,null,null,null,"NlsnMlb",1.1100000000000001]
[null,"DSM","DSM",40,0.1,null,null,null,null,null,null,null,null,null,null,2042,25,null,20,null,null,null,"Canterbury",1.07]
[null,"IL","DSM",40,0.1,null,null,null,null,null,null,null,null,null,null,2043,25,null,20,null,null,null,"WestCoast",1.1299999999999999]
[null,"Blank",null,99,null,null,null,null,null,null,null,null,null,null,null,2044,25,null,20,null,null,null,"OtagSthld",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,25,null,20]
[null,null,null,null,null,null,null,"TWAP to GWAP ratio",null,null,null,null,null,null,null,2046,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,25,null,20]
[null,"Hydro should be more like 80 years?? (Meridian ass's)",null,null,null,null,null,"CCGT",1.06,null,null,null,null,null,null,2048,25,null,20]
[null,null,null,null,null,null,null,"Geo",1,null,null,null,null,null,null,2049,25,null,20]
[null,null,null,null,null,null,null,"HydRR",0.9,null,null,null,null,null,null,2050,25,25,20]
[null,null,null,null,null,null,null,"HydPK",1,null,null,null,null,null,null,2051,25,null,20]
[null,null,null,null,null,null,null,"HydPD",1,null,null,null,null,null,null,2052,25,null,20]
[null,null,null,null,null,null,null,"HydSC",1,null,null,null,null,null,null,2053,25,null,20]
[null,null,null,null,null,null,null,"DSLrecip",1,null,null,null,null,null,null,2054,25,null,20]
[null,null,null,null,null,null,null,"DslPkr",1,null,null,null,null,null,null,2055,25,null,20]
[null,null,null,null,null,null,null,"GasPkr",1,null,null,null,null,null,null,2056,25,null,20]
[null,null,null,null,null,null,null,"Coal",1.06,null,null,null,null,null,null,2057,25,null,20]
[null,null,null,null,null,null,null,"Coal_CCS",1.06,null,null,null,null,null,null,2058,25,null,20]
[null,null,null,null,null,null,null,"Lig",1.06,null,null,null,null,null,null,{"$f":"P52+1","v":2059},25,null,20]
[null,null,null,null,null,null,null,"GasCog",1,null,null,null,null,null,null,2060,25,null,20]
[null,null,null,null,null,null,null,"OthCog",1,null,null,null,null,null,null,2061,25,null,20]
[null,null,null,null,null,null,null,"Wind",0.9,null,null,null,null,null,null,2062,25,null,20]
[null,null,null,null,null,null,null,"Tide",1,null,null,null,null,null,null,2063,25,null,20]
[null,null,null,null,null,null,null,"Solar",0.9,null,null,null,null,null,null,2064,25,null,20]
[null,null,null,null,null,null,null,"OCGT",1,null,null,null,null,null,null,2065,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P84+1","v":2091},25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P85+1","v":2092},25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P86+1","v":2093},25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P87+1","v":2094},25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2095,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2096,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2097,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2098,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2099,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2100,25,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2101,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2103,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2104,29]

{"sheet":"Other ass","index":8,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[]
["These are assumptions made outside of GEM"]
[]
["Other assumptions X technology"]
[null,null,"Default cf","Peak contribution","Construction years",null,"Finance assumptions"]
[null,{"$f":"'GEM other'!B6","v":"Coal"},0.8,0.95,1,null,"Disc rate (real, post tax)",{"$f":"Summary!D27","v":4.4999999999999998E-2}]
[null,{"$f":"'GEM other'!B7","v":"CoalCog"},0.8,0.6,1,null,"Tax rate",0.28000000000000003]
[null,{"$f":"'GEM other'!B8","v":"Coal_DY"},0.1,0.5,1]
[null,{"$f":"'GEM other'!B9","v":"IGCC"},0.8,0.95,1]
[null,{"$f":"'GEM other'!B10","v":"Coal_CCS"},0.8,0.95,1,null,"Fuel costs"]
[null,{"$f":"'GEM other'!B11","v":"IGCC_CCS"},0.8,0.95,1,null,"Gas",{"$f":"Summary!D17","v":6.7},null,"Red font links to Controls sheet"]
[null,{"$f":"'GEM other'!B12","v":"Lig"},0.8,0.95,1,null,"Coal",{"$f":"Summary!D18","v":5.6}]
[null,{"$f":"'GEM other'!B13","v":"IGCC_Lig"},0.8,0.95,1,null,"Lig",{"$f":"Summary!D19","v":3}]
[null,{"$f":"'GEM other'!B14","v":"IGCC_LigCCS"},0.8,0.95,1,null,"Dsl",{"$f":"Summary!D20","v":24}]
[null,{"$f":"'GEM other'!B15","v":"CCGT"},0.8,0.95,1]
[null,{"$f":"'GEM other'!B16","v":"CCGT_CCS"},0.8,0.95,1,null,"CO2 cost",{"$f":"Summary!D21","v":35}]
[null,{"$f":"'GEM other'!B17","v":"GasCog"},0.8,0.6,1,null,"CO2 charge year start",2010]
[null,{"$f":"'GEM other'!B18","v":"OCGT"},0.2,0.95,1]
[null,{"$f":"'GEM other'!B19","v":"DslPkr"},0.1,0.95,1]
[null,{"$f":"'GEM other'!B20","v":"DslRecip"},0.1,0.95,1]
[null,{"$f":"'GEM other'!B21","v":"GasPkr"},0.2,0.95,1]
[null,{"$f":"'GEM other'!B22","v":"BioPkr"},0.2,0.9,1]
[null,{"$f":"'GEM other'!B23","v":"Geo"},0.9,0.6,1,null,"Xrate assumptions"]
[null,{"$f":"'GEM other'!B24","v":"BioCog"},0.8,0.6,1,null,"USD",{"$f":"Summary!D44","v":0.68}]
[null,{"$f":"'GEM other'!B25","v":"OthCog"},0.7,0.95,1,null,"EUR",{"$f":"Summary!D45","v":0.6}]
[null,{"$f":"'GEM other'!B26","v":"HydPD"},0.35,0.95,1,null,"YEN",{"$f":"Summary!D46","v":75}]
[null,{"$f":"'GEM other'!B27","v":"HydPk"},0.5,0.65,1]
[null,{"$f":"'GEM other'!B28","v":"HydRR"},0.5,0.95,1]
[null,{"$f":"'GEM other'!B29","v":"HydSC"},0.5,0.65,1]
[null,{"$f":"'GEM other'!B30","v":"HydDG"},0.5,0.2,1]
[null,{"$f":"'GEM other'!B31","v":"Wind"},0.4,0.2,1]
[null,{"$f":"'GEM other'!B32","v":"WindDG"},0.4,0.3,1]
[null,{"$f":"'GEM other'!B33","v":"Wave"},0.1,0.3,1]
[null,{"$f":"'GEM other'!B34","v":"Tide"},0.1,1,1]
[null,{"$f":"'GEM other'!B35","v":"Solar"},0.105,0.2,1]
[null,{"$f":"'GEM other'!B36","v":"DSM"},99.99,null,1]

{"sheet":"XRateData","index":9,"n_rows":355,"n_cols":20,"rows_kept":355,"cut":false,"hidden":true,"merged":[]}
["Exchange Rate Data from the Reserve Bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,4,5]
["History - B1  exchange rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   USA",null,null,"Japan","Euro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start Date",{"$f":"DATE(Summary!#REF!,Summary!#REF!+1,1)-1","v":{"$error":"#REF!"}},null,null,{"$f":"DATE(Summary!#REF!,Summary!#REF!+1,1)-1","v":{"$error":"#REF!"}},{"$f":"DATE(Summary!#REF!,Summary!#REF!+1,1)-1","v":{"$error":"#REF!"}}]
["Average for","Period","   USA","    UK","Aust.","Japan","Euro","   TWI","   TWI",null,null,"NZFMA - WM/Reuters ",null,null,"End Date ",{"$f":"DATE(Summary!E52,Summary!D52+1,1)-1","v":"00:00:00"},null,null,{"$f":"DATE(Summary!I52,Summary!H52+1,1)-1","v":"00:00:00"},{"$f":"DATE(Summary!G52,Summary!F52+1,1)-1","v":"00:00:00"}]
["period ended",null,null,null,null,null,null,"Base June","Monthly",null,null,"New Zealand ",null,null,null,{"$f":"VLOOKUP(P3,$A$8:$B$376,2,0)","v":{"$error":"#REF!"}},null,null,{"$f":"VLOOKUP(S3,$A$8:$B$376,2,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(T3,$A$8:$B$376,2,0)","v":{"$error":"#REF!"}}]
[null,null,"Mid-rates all quoted to NZ$1",null,null,null,null,"1979 = 100","% change",null,null,"Fix 14:00",null,null,null,{"$f":"VLOOKUP(P4,$A$8:$B$376,2,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(S4,$A$8:$B$376,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(T4,$A$8:$B$376,2,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(OFFSET($B$8,P$5,P$1,P$6-P$5,1))","v":{"$error":"#REF!"}},null,null,{"$f":"AVERAGE(OFFSET($B$8,S$5,S$1,S$6-S$5,1))","v":{"$error":"#REF!"}},{"$f":"AVERAGE(OFFSET($B$8,T$5,T$1,T$6-T$5,1))","v":{"$error":"#REF!"}}]
["1986-01-31",1,0.51539999999999997,0.36120000000000002,0.73650000000000004,102.99]
["1986-02-28",2,0.53269999999999995,0.37280000000000002,0.75980000000000003,98.13]
["1986-03-31",3,0.53039999999999998,0.35920000000000002,0.74409999999999998,93.91]
["1986-04-30",4,0.55710000000000004,0.372,0.77049999999999996,97.44]
["1986-05-31",5,0.56720000000000004,0.37169999999999997,0.77790000000000004,94.32]
["1986-06-30",6,0.54290000000000005,0.35880000000000001,0.78469999999999995,90.77]
["1986-07-31",7,0.5333,0.35310000000000002,0.84530000000000005,84.59]
["1986-08-31",8,0.50180000000000002,0.3377,0.82020000000000004,77.290000000000006]
["1986-09-30",9,0.47960000000000003,0.32590000000000002,0.77349999999999997,74.19]
["1986-10-31",10,0.50360000000000005,0.35239999999999999,0.78969999999999996,78.44]
["1986-11-30",11,0.51459999999999995,0.36120000000000002,0.79849999999999999,83.77]
["1986-12-31",12,0.5131,0.35699999999999998,0.7782,83.26]
["1987-01-31",13,0.53569999999999995,0.35539999999999999,0.81200000000000006,82.85]
["1987-02-28",14,0.54710000000000003,0.35830000000000001,0.82320000000000004,83.94]
["1987-03-31",15,0.56359999999999999,0.3543,0.82169999999999999,85.43]
["1987-04-30",16,0.57769999999999999,0.35439999999999999,0.81299999999999994,82.53]
["1987-05-31",17,0.57699999999999996,0.34589999999999999,0.80810000000000004,81.02]
["1987-06-30",18,0.58750000000000002,0.36070000000000002,0.81899999999999995,84.87]
["1987-07-31",19,0.59619999999999995,0.37009999999999998,0.84150000000000003,89.54]
["1987-08-31",20,0.58899999999999997,0.36840000000000001,0.83320000000000005,86.85]
["1987-09-30",21,0.6321,0.38429999999999997,0.86990000000000001,90.46]
["1987-10-31",22,0.6421,0.3876,0.89929999999999999,92.26]
["1987-11-30",23,0.6179,0.34889999999999999,0.90180000000000005,83.74]
["1987-12-31",24,0.64729999999999999,0.35420000000000001,0.91139999999999999,83.34]
["1988-01-31",25,0.65890000000000004,0.36609999999999998,0.92679999999999996,84.24]
["1988-02-29",26,0.66390000000000005,0.37780000000000002,0.92979999999999996,85.76]
["1988-03-31",27,0.66310000000000002,0.36270000000000002,0.90590000000000004,84.4]
["1988-04-30",28,0.66200000000000003,0.3528,0.88590000000000002,82.73]
["1988-05-31",29,0.68969999999999998,0.36899999999999999,0.88629999999999998,86.07]
["1988-06-30",30,0.7026,0.39410000000000001,0.86709999999999998,89.34]
["1988-07-31",31,0.66849999999999998,0.39219999999999999,0.83709999999999996,88.99]
["1988-08-31",32,0.65249999999999997,0.3841,0.80979999999999996,87.18]
["1988-09-30",33,0.61529999999999996,0.36520000000000002,0.77590000000000003,82.72]
["1988-10-31",34,0.62060000000000004,0.35799999999999998,0.76800000000000002,80.209999999999994]
["1988-11-30",35,0.64100000000000001,0.35470000000000002,0.75470000000000004,78.930000000000007]
["1988-12-31",36,0.63800000000000001,0.34889999999999999,0.74139999999999995,78.75]
["1989-01-31",37,0.62529999999999997,0.3523,0.71870000000000001,79.53]
["1989-02-28",38,0.61680000000000001,0.35139999999999999,0.72199999999999998,78.69]
["1989-03-31",39,0.61599999999999999,0.3589,0.75570000000000004,80.31]
["1989-04-30",40,0.61229999999999996,0.36,0.76100000000000001,80.87]
["1989-05-31",41,0.60740000000000005,0.37219999999999998,0.78649999999999998,83.66]
["1989-06-30",42,0.57440000000000002,0.36990000000000001,0.76149999999999995,82.64]
["1989-07-31",43,0.5766,0.35570000000000002,0.76139999999999997,81.12]
["1989-08-31",44,0.59119999999999995,0.36990000000000001,0.77629999999999999,83.35]
["1989-09-30",45,0.59219999999999995,0.37580000000000002,0.76619999999999999,85.78]
["1989-10-31",46,0.5877,0.36859999999999998,0.7581,83.35]
["1989-11-30",47,0.5877,0.37340000000000001,0.75160000000000005,84.35]
["1989-12-31",48,0.59470000000000001,0.37269999999999998,0.75690000000000002,85.45]
["1990-01-31",49,0.6028,0.36499999999999999,0.77180000000000004,87.41]
["1990-02-28",50,0.59189999999999998,0.34920000000000001,0.77969999999999995,86.05]
["1990-03-31",51,0.5857,0.36030000000000001,0.77490000000000003,89.49]
["1990-04-30",52,0.57899999999999996,0.3538,0.75960000000000005,91.79]
["1990-05-31",53,0.57389999999999997,0.34200000000000003,0.75370000000000004,88.21]
["1990-06-30",54,0.58250000000000002,0.34050000000000002,0.74839999999999995,89.59]
["1990-07-31",55,0.59179999999999999,0.32790000000000002,0.74670000000000003,88.28]
["1990-08-31",56,0.61409999999999998,0.32319999999999999,0.75949999999999995,90.55]
["1990-09-30",57,0.62190000000000001,0.3301,0.75370000000000004,86.56]
["1990-10-31",58,0.61299999999999999,0.31519999999999998,0.76259999999999994,79.66]
["1990-11-30",59,0.61109999999999998,0.31140000000000001,0.78939999999999999,78.790000000000006]
["1990-12-31",60,0.59719999999999995,0.30980000000000002,0.77600000000000002,79.72]
["1991-01-31",61,0.59519999999999995,0.30830000000000002,0.76380000000000003,79.77]
["1991-02-28",62,0.60189999999999999,0.30630000000000002,0.76759999999999995,78.52]
["1991-03-31",63,0.59470000000000001,0.32469999999999999,0.77070000000000005,81.400000000000006]
["1991-04-30",64,0.5897,0.33660000000000001,0.75619999999999998,80.75]
["1991-05-31",65,0.58689999999999998,0.33979999999999999,0.75800000000000001,81.010000000000005]
["1991-06-30",66,0.57699999999999996,0.35010000000000002,0.75919999999999999,80.73]
["1991-07-31",67,0.56799999999999995,0.3453,0.73709999999999998,78.430000000000007]
["1991-08-31",68,0.57420000000000004,0.34010000000000001,0.7339,78.5]
["1991-09-30",69,0.58009999999999995,0.33629999999999999,0.73160000000000003,77.98]
["1991-10-31",70,0.56489999999999996,0.32790000000000002,0.71009999999999995,73.81]
["1991-11-30",71,0.56340000000000001,0.31709999999999999,0.71650000000000003,73.069999999999993]
["1991-12-31",72,0.55400000000000005,0.30430000000000001,0.71709999999999996,71.06]
["1992-01-31",73,0.5413,0.30130000000000001,0.72609999999999997,67.87]
["1992-02-29",74,0.54200000000000004,0.30709999999999998,0.72050000000000003,69.09]
["1992-03-31",75,0.54820000000000002,0.3175,0.7228,72.739999999999995]
["1992-04-30",76,0.5423,0.309,0.71079999999999999,72.430000000000007]
["1992-05-31",77,0.53569999999999995,0.2964,0.70830000000000004,70.09]
["1992-06-30",78,0.5423,0.2928,0.71689999999999998,68.760000000000005]
["1992-07-31",79,0.5464,0.2848,0.73199999999999998,68.66]
["1992-08-31",80,0.54090000000000005,0.27879999999999999,0.745,68.290000000000006]
["1992-09-30",81,0.54110000000000003,0.29139999999999999,0.749,66.459999999999994]
["1992-10-31",82,0.54010000000000002,0.32490000000000002,0.75509999999999999,65.44]
["1992-11-30",83,0.52110000000000001,0.34089999999999998,0.75470000000000004,64.53]
["1992-12-31",84,0.51639999999999997,0.33279999999999998,0.74929999999999997,64.040000000000006]
["1993-01-31",85,0.51329999999999998,0.33410000000000001,0.76319999999999999,64.17]
["1993-02-28",86,0.51590000000000003,0.35820000000000002,0.75760000000000005,62.56]
["1993-03-31",87,0.53,0.36370000000000002,0.74929999999999997,62.04]
["1993-04-30",88,0.5393,0.34910000000000002,0.75739999999999996,60.57]
["1993-05-31",89,0.54300000000000004,0.35039999999999999,0.77749999999999997,59.89]
["1993-06-30",90,0.53969999999999996,0.35709999999999997,0.79949999999999999,57.89]
["1993-07-31",91,0.54779999999999995,0.36599999999999999,0.80859999999999999,59.03]
["1993-08-31",92,0.55289999999999995,0.37059999999999998,0.81499999999999995,57.28]
["1993-09-30",93,0.55149999999999999,0.36159999999999998,0.84489999999999998,58.09]
["1993-10-31",94,0.55259999999999998,0.3674,0.8377,59.02]
["1993-11-30",95,0.54749999999999999,0.3695,0.82310000000000005,59.04]
["1993-12-31",96,0.55559999999999998,0.37280000000000002,0.82599999999999996,60.94]
["1994-01-31",97,0.56269999999999998,0.37669999999999998,0.80810000000000004,62.71]
["1994-02-28",98,0.57450000000000001,0.3881,0.8024,61.07]
["1994-03-31",99,0.57199999999999995,0.38340000000000002,0.80359999999999998,60.12]
["1994-04-30",100,0.56889999999999996,0.3841,0.79559999999999997,58.82]
["1994-05-31",101,0.5837,0.38819999999999999,0.80620000000000003,60.47]
["1994-06-30",102,0.59150000000000003,0.38779999999999998,0.80659999999999998,60.74]
["1994-07-31",103,0.60060000000000002,0.38869999999999999,0.8175,59.16]
["1994-08-31",104,0.60150000000000003,0.38990000000000002,0.81320000000000003,60.03]
["1994-09-30",105,0.60299999999999998,0.38579999999999998,0.81320000000000003,59.6]
["1994-10-31",106,0.60870000000000002,0.37940000000000002,0.82469999999999999,59.94]
["1994-11-30",107,0.62070000000000003,0.39119999999999999,0.8236,60.8]
["1994-12-31",108,0.63690000000000002,0.40839999999999999,0.82289999999999996,63.74]
["1995-01-31",109,0.64100000000000001,0.4073,0.83640000000000003,63.9]
["1995-02-28",110,0.63470000000000004,0.40339999999999998,0.85089999999999999,62.38]
["1995-03-31",111,0.6462,0.40379999999999999,0.87929999999999997,58.71]
["1995-04-30",112,0.66749999999999998,0.41499999999999998,0.90590000000000004,55.81]
["1995-05-31",113,0.66810000000000003,0.4204,0.91820000000000002,56.75]
["1995-06-30",114,0.66959999999999997,0.41970000000000002,0.92969999999999997,56.62]
["1995-07-31",115,0.67410000000000003,0.42259999999999998,0.92820000000000003,58.74]
["1995-08-31",116,0.65800000000000003,0.41949999999999998,0.88759999999999994,62.13]
["1995-09-30",117,0.65549999999999997,0.42070000000000002,0.87009999999999998,65.86]
["1995-10-31",118,0.65900000000000003,0.41739999999999999,0.86980000000000002,66.37]
["1995-11-30",119,0.65259999999999996,0.41739999999999999,0.87450000000000006,66.540000000000006]
["1995-12-31",120,0.65069999999999995,0.42199999999999999,0.87839999999999996,66.319999999999993]
["1996-01-31",121,0.66059999999999997,0.43090000000000001,0.89,69.59]
["1996-02-29",122,0.67530000000000001,0.4395,0.89419999999999999,71.41]
["1996-03-31",123,0.6804,0.44519999999999998,0.88260000000000005,72.02]
["1996-04-30",124,0.68240000000000001,0.44990000000000002,0.86729999999999996,73.260000000000005]
["1996-05-31",125,0.68589999999999995,0.4531,0.86080000000000001,72.900000000000006]
["1996-06-30",126,0.67610000000000003,0.43840000000000001,0.85360000000000003,73.61]
["1996-07-31",127,0.6895,0.44369999999999998,0.87309999999999999,75.37]
["1996-08-31",128,0.68869999999999998,0.44419999999999998,0.87939999999999996,74.22]
["1996-09-30",129,0.69599999999999995,0.44629999999999997,0.87760000000000005,76.38]
["1996-10-31",130,0.7006,0.4425,0.88500000000000001,78.62]
["1996-11-30",131,0.71,0.42749999999999999,0.89180000000000004,79.75]
["1996-12-31",132,0.70599999999999996,0.42430000000000001,0.88429999999999997,80.39]
["1997-01-31",133,0.70189999999999997,0.42230000000000001,0.90139999999999998,82.67]
["1997-02-28",134,0.69120000000000004,0.42549999999999999,0.90100000000000002,84.94]
["1997-03-31",135,0.69820000000000004,0.43440000000000001,0.88580000000000003,85.52]
["1997-04-30",136,0.69189999999999996,0.42430000000000001,0.88790000000000002,86.84]
["1997-05-31",137,0.69199999999999995,0.4239,0.89239999999999997,82.57]
["1997-06-30",138,0.68759999999999999,0.41810000000000003,0.91210000000000002,78.58]
["1997-07-31",139,0.6623,0.39589999999999997,0.89239999999999997,76.22]
["1997-08-31",140,0.64259999999999995,0.40039999999999998,0.8669,75.72]
["1997-09-30",141,0.63580000000000003,0.39700000000000002,0.87829999999999997,76.849999999999994]
["1997-10-31",142,0.63690000000000002,0.39050000000000001,0.88180000000000003,77.12]
["1997-11-30",143,0.62350000000000005,0.36940000000000001,0.89710000000000001,77.97]
["1997-12-31",144,0.59250000000000003,0.35670000000000002,0.89339999999999997,76.75]
["1998-01-31",145,0.5786,0.3538,0.88239999999999996,74.94]
["1998-02-28",146,0.58209999999999995,0.35510000000000003,0.86450000000000005,73.31]
["1998-03-31",147,0.57320000000000004,0.34520000000000001,0.85519999999999996,73.739999999999995]
["1998-04-30",148,0.55310000000000004,0.33069999999999999,0.84730000000000005,72.989999999999995]
["1998-05-31",149,0.53869999999999996,0.3286,0.8528,72.59]
["1998-06-30",150,0.5101,0.30919999999999997,0.84740000000000004,71.75]
["1998-07-31",151,0.51880000000000004,0.31540000000000001,0.83919999999999995,72.95]
["1998-08-31",152,0.50190000000000001,0.30730000000000002,0.85050000000000003,72.63]
["1998-09-30",153,0.50439999999999996,0.30009999999999998,0.85809999999999997,67.86]
["1998-10-31",154,0.52239999999999998,0.30819999999999997,0.8458,63.46]
["1998-11-30",155,0.53400000000000003,0.32119999999999999,0.84160000000000001,64.14]
["1998-12-31",156,0.52259999999999995,0.31269999999999998,0.84389999999999998,61.44]
["1999-01-31",157,0.53920000000000001,0.32690000000000002,0.8518,60.99,0.46529999999999999,56.9,2.4,null,null,".."]
["1999-02-28",158,0.5444,0.33410000000000001,0.8498,63.4,0.48509999999999998,58.2,2.2000000000000002,null,null,".."]
["1999-03-31",159,0.53210000000000002,0.32829999999999998,0.84399999999999997,63.63,0.48859999999999998,57.8,-0.7,null,null,".."]
["1999-04-30",160,0.54169999999999996,0.33679999999999999,0.8458,64.819999999999993,0.50580000000000003,58.9,2,null,null,".."]
["1999-05-31",161,0.55279999999999996,0.3422,0.83579999999999999,67.38,0.51980000000000004,60.1,2,null,null,".."]
["1999-06-30",162,0.53269999999999995,0.33379999999999999,0.81210000000000004,64.319999999999993,0.51290000000000002,58.2,-3.1,null,null,".."]
["1999-07-31",163,0.52669999999999995,0.3347,0.80089999999999995,63.11,0.50900000000000001,57.6,-1.1000000000000001,null,null,".."]
["1999-08-31",164,0.52710000000000001,0.3281,0.8165,59.81,0.49690000000000001,56.7,-1.4,null,null,".."]
["1999-09-30",165,0.52239999999999998,0.3221,0.80530000000000002,56.05,0.49780000000000002,55.7,-1.9,null,null,".."]
["1999-10-31",166,0.51480000000000004,0.3105,0.78949999999999998,54.6,0.48049999999999998,54.3,-2.4,null,null,".."]
["1999-11-30",167,0.51239999999999997,0.31569999999999998,0.8014,53.68,0.49509999999999998,54.6,0.6,null,null,".."]
["1999-12-31",168,0.50849999999999995,0.31530000000000002,0.79430000000000001,52.18,0.50239999999999996,54.3,-0.6,null,null,".."]
["2000-01-31",169,0.51380000000000003,0.313,0.78110000000000002,54.15,0.50619999999999998,54.8,0.9,null,null,".."]
["2000-02-29",170,0.4914,0.30659999999999998,0.78120000000000001,53.74,0.49919999999999998,53.6,-2.1,null,null,".."]
["2000-03-31",171,0.49080000000000001,0.31040000000000001,0.80420000000000003,52.37,0.50870000000000004,53.9,0.5,null,null,".."]
["2000-04-30",172,0.49690000000000001,0.31359999999999999,0.83099999999999996,52.33,0.52359999999999995,54.9,1.7,null,null,".."]
["2000-05-31",173,0.47120000000000001,0.31180000000000002,0.81430000000000002,50.99,0.51959999999999995,53.4,-2.8,null,null,".."]
["2000-06-30",174,0.46989999999999998,0.31119999999999998,0.79079999999999995,49.87,0.49509999999999998,52.2,-2.2000000000000002,null,null,".."]
["2000-07-31",175,0.46089999999999998,0.3054,0.78359999999999996,49.7,0.49,51.6,-1.2,null,null,".."]
["2000-08-31",176,0.44640000000000002,0.29930000000000001,0.76770000000000005,48.3,0.49249999999999999,50.6,-1.9,null,null,".."]
["2000-09-30",177,0.41880000000000001,0.29220000000000002,0.75460000000000005,44.69,0.48049999999999998,48.3,-4.5,null,null,".."]
["2000-10-31",178,0.4012,0.2762,0.75780000000000003,43.47,0.46899999999999997,46.9,-2.8,null,null,".."]
["2000-11-30",179,0.39879999999999999,0.27960000000000002,0.76380000000000003,43.43,0.4667,46.9,-0.1,null,null,".."]
["2000-12-31",180,0.4284,0.29320000000000002,0.7853,47.97,0.47849999999999998,49.6,5.8,null,null,".."]
["2001-01-31",181,0.44450000000000001,0.30080000000000001,0.8,51.94,0.47370000000000001,51.1,3,null,null,".."]
["2001-02-28",182,0.43509999999999999,0.29959999999999998,0.81430000000000002,50.59,0.47260000000000002,50.6,-1,null,null,".."]
["2001-03-31",183,0.4199,0.29039999999999999,0.83089999999999997,50.84,0.46100000000000002,49.9,-1.5,null,null,".."]
["2001-04-30",184,0.40660000000000002,0.28339999999999999,0.81279999999999997,50.39,0.45529999999999998,48.8,-2.1,null,null,".."]
["2001-05-31",185,0.42209999999999998,0.29570000000000002,0.81069999999999998,51.46,0.48159999999999997,50.4,3.2,null,null,".."]
["2001-06-30",186,0.4148,0.29599999999999999,0.79990000000000006,50.72,0.48580000000000001,50,-0.9,null,null,".."]
["2001-07-31",187,0.40870000000000001,0.28889999999999999,0.8014,50.87,0.47520000000000001,49.4,-1.1000000000000001,null,null,".."]
["2001-08-31",188,0.43059999999999998,0.29970000000000002,0.82110000000000005,52.35,0.47820000000000001,51,3.1,null,null,".."]
["2001-09-30",189,0.41980000000000001,0.28689999999999999,0.82799999999999996,49.86,0.46050000000000002,49.6,-2.8,null,null,".."]
["2001-10-31",190,0.41410000000000002,0.28499999999999998,0.82099999999999995,50.2,0.45669999999999999,49.2,-0.7,null,null,".."]
["2001-11-30",191,0.4163,0.28960000000000002,0.80569999999999997,50.92,0.46870000000000001,49.6,0.8,null,null,".."]
["2001-12-31",192,0.41570000000000001,0.28860000000000002,0.80800000000000005,52.8,0.46550000000000002,49.9,0.5,null,null,".."]
["2002-01-31",193,0.42459999999999998,0.29630000000000001,0.82120000000000004,56.35,0.48039999999999999,51.5,3.2,null,null,".."]
["2002-02-28",194,0.41880000000000001,0.29430000000000001,0.81630000000000003,55.94,0.48139999999999999,51.1,-0.7,null,null,".."]
["2002-03-31",195,0.43180000000000002,0.30349999999999999,0.82369999999999999,56.61,0.49249999999999999,52.2,2.2000000000000002,null,null,".."]
["2002-04-30",196,0.44269999999999998,0.307,0.82669999999999999,57.98,0.5,53.2,1.8,null,null,".."]
["2002-05-31",197,0.46010000000000001,0.31509999999999999,0.8377,58.2,0.50209999999999999,54.2,1.9,null,null,".."]
["2002-06-30",198,0.48970000000000002,0.33029999999999998,0.86070000000000002,60.45,0.51280000000000003,56.5,4.2,null,null,".."]
["2002-07-31",199,0.48159999999999997,0.30959999999999999,0.86860000000000004,56.85,0.4849,54.7,-3.2,null,null,".."]
["2002-08-31",200,0.46379999999999999,0.30170000000000002,0.85680000000000001,55.22,0.47439999999999999,53.2,-2.7,null,null,".."]
["2002-09-30",201,0.46989999999999998,0.30220000000000002,0.85870000000000002,56.74,0.4793,53.8,1.3,null,null,".."]
["2002-10-31",202,0.48060000000000003,0.30859999999999999,0.87439999999999996,59.55,0.48970000000000002,55.3,2.7,null,null,".."]
["2002-11-30",203,0.49680000000000002,0.316,0.8851,60.37,0.496,56.5,2.1,null,null,".."]
["2002-12-31",204,0.50949999999999995,0.32140000000000002,0.90510000000000002,62.2,0.50049999999999994,57.7,2.2000000000000002,null,null,".."]
["2003-01-31",205,0.54090000000000005,0.33450000000000002,0.92669999999999997,64.209999999999994,0.50890000000000002,59.9,3.8,null,null,".."]
["2003-02-28",206,0.5534,0.34399999999999997,0.93110000000000004,66.11,0.51380000000000003,61,1.8,null,null,".."]
["2003-03-31",207,0.55410000000000004,0.35,0.92030000000000001,65.760000000000005,0.51329999999999998,60.9,-0.2,null,null,".."]
["2003-04-30",208,0.55089999999999995,0.35010000000000002,0.90529999999999999,66,0.50780000000000003,60.5,-0.6,null,null,".."]
["2003-05-31",209,0.57620000000000005,0.3553,0.89070000000000005,67.61,0.49859999999999999,61.4,1.4,null,null,".."]
["2003-06-30",210,0.58089999999999997,0.3498,0.87409999999999999,68.7,0.49759999999999999,61.4,0.1,null,null,".."]
["2003-07-31",211,0.58599999999999997,0.36059999999999998,0.88539999999999996,69.52,0.51490000000000002,62.5,1.7,null,null,".."]
["2003-08-31",212,0.58230000000000004,0.36509999999999998,0.89370000000000005,69.180000000000007,0.52190000000000003,62.7,0.2,null,null,".."]
["2003-09-30",213,0.58379999999999999,0.36270000000000002,0.8831,67.209999999999994,0.5202,62.2,-0.8,null,null,".."]
["2003-10-31",214,0.60099999999999998,0.35870000000000002,0.86760000000000004,65.87,0.51359999999999995,62.2,0,null,null,".."]
["2003-11-30",215,0.62770000000000004,0.37169999999999997,0.87729999999999997,68.540000000000006,0.53680000000000005,64.5,3.8,null,null,".."]
["2003-12-31",216,0.64659999999999995,0.36990000000000001,0.87580000000000002,69.739999999999995,0.52710000000000001,65.099999999999994,0.9,null,null,".."]
["2004-01-31",217,0.6724,0.36899999999999999,0.87280000000000002,71.55,0.53320000000000001,66.400000000000006,2,null,null,".."]
["2004-02-29",218,0.69159999999999999,0.37030000000000002,0.8891,73.680000000000007,0.54730000000000001,68,2.5,null,null,".."]
["2004-03-31",219,0.66139999999999999,0.36159999999999998,0.88109999999999999,71.900000000000006,0.53879999999999995,66.3,-2.6,null,null,".."]
["2004-04-30",220,0.64190000000000003,0.35560000000000003,0.86219999999999997,68.94,0.53500000000000003,64.7,-2.4,null,null,".."]
["2004-05-31",221,0.61560000000000004,0.34449999999999997,0.87309999999999999,69,0.51270000000000004,63.1,-2.4,null,null,".."]
["2004-06-30",222,0.62929999999999997,0.34399999999999997,0.90580000000000005,68.81,0.51839999999999997,64.2,1.6,null,null,".."]
["2004-07-31",223,0.64659999999999995,0.3508,0.90300000000000002,70.67,0.52680000000000005,65.400000000000006,1.9,null,null,".."]
["2004-08-31",224,0.6542,0.3594,0.92090000000000005,72.19,0.53700000000000003,66.5,1.8,null,null,".."]
["2004-09-30",225,0.65880000000000005,0.3674,0.93840000000000001,72.489999999999995,0.53920000000000001,67.099999999999994,0.9,null,null,".."]
["2004-10-31",226,0.6825,0.37819999999999998,0.93259999999999998,74.47,0.54710000000000003,68.5,2.1,null,null,".."]
["2004-11-30",227,0.69930000000000003,0.37640000000000001,0.90839999999999999,73.290000000000006,0.53869999999999996,68.3,-0.3,null,null,".."]
["2004-12-31",228,0.71419999999999995,0.37019999999999997,0.93149999999999999,74.180000000000007,0.53369999999999995,69,1,null,null,".."]
["2005-01-31",229,0.70399999999999996,0.375,0.92100000000000004,72.7,0.53749999999999998,68.5,-0.7,null,null,".."]
["2005-02-28",230,0.71430000000000005,0.37869999999999998,0.91439999999999999,74.95,0.54910000000000003,69.5,1.5,null,null,".."]
["2005-03-31",231,0.73060000000000003,0.38290000000000002,0.92949999999999999,76.8,0.55289999999999995,70.7,1.7,null,null,".."]
["2005-04-30",232,0.71850000000000003,0.37940000000000002,0.93069999999999997,77.16,0.55549999999999999,70.400000000000006,-0.4,null,null,".."]
["2005-05-31",233,0.71909999999999996,0.3871,0.93820000000000003,76.64,0.56610000000000005,70.900000000000006,0.7,null,null,".."]
["2005-06-30",234,0.70850000000000002,0.38950000000000001,0.92420000000000002,77.010000000000005,0.58279999999999998,71,0.1,null,null,".."]
["2005-07-31",235,0.6794,0.3876,0.90290000000000004,76.02,0.56410000000000005,69,-2.8,null,null,".."]
["2005-08-31",236,0.69499999999999995,0.38769999999999999,0.91259999999999997,76.94,0.56530000000000002,69.8,1.2,null,null,".."]
["2005-09-30",237,0.69950000000000001,0.38669999999999999,0.91439999999999999,77.680000000000007,0.57079999999999997,70.3,0.6,null,null,".."]
["2005-10-31",238,0.69779999999999998,0.39550000000000002,0.92449999999999999,80.03,0.57989999999999997,71.099999999999994,1.2,null,null,".."]
["2005-11-30",239,0.68989999999999996,0.3972,0.93710000000000004,81.62,0.58450000000000002,71.5,0.5,null,null,".."]
["2005-12-31",240,0.69610000000000005,0.39860000000000001,0.93679999999999997,82.68,0.58730000000000004,71.900000000000006,0.6,null,null,".."]
["2006-01-31",241,0.68779999999999997,0.3891,0.91659999999999997,79.34,0.56689999999999996,70.099999999999994,-2.5,null,null,".."]
["2006-02-28",242,0.67310000000000003,0.38490000000000002,0.90759999999999996,79.36,0.56320000000000003,69.3,-1.1000000000000001,null,null,".."]
["2006-03-31",243,0.63639999999999997,0.36470000000000002,0.87409999999999999,74.61,0.52929999999999999,65.599999999999994,-5.4,null,null,".."]
["2006-04-30",244,0.62039999999999995,0.35149999999999998,0.84460000000000002,72.64,0.50570000000000004,63.5,-3.3,null,null,".."]
["2006-05-31",245,0.63139999999999996,0.33839999999999998,0.82740000000000002,70.650000000000006,0.495,62.7,-1.1000000000000001,null,null,".."]
["2006-06-30",246,0.61899999999999999,0.33589999999999998,0.83709999999999996,70.989999999999995,0.48920000000000002,62.3,-0.7,null,null,".."]
["2006-07-31",247,0.61680000000000001,0.33450000000000002,0.82150000000000001,71.38,0.48599999999999999,62,-0.6,null,null,".."]
["2006-08-31",248,0.63290000000000002,0.33460000000000001,0.8296,73.319999999999993,0.49430000000000002,63.1,1.9,null,null,".."]
["2006-09-30",249,0.65469999999999995,0.34689999999999999,0.86550000000000005,76.680000000000007,0.51400000000000001,65.7,4,null,null,".."]
["2006-10-31",250,0.66039999999999999,0.3523,0.87760000000000005,78.349999999999994,0.52339999999999998,66.599999999999994,1.5,null,null,".."]
["2006-11-30",251,0.66890000000000005,0.35020000000000001,0.86609999999999998,78.489999999999995,0.51970000000000005,66.599999999999994,0,null,null,".."]
["2006-12-31",252,0.69179999999999997,0.3523,0.88049999999999995,81.010000000000005,0.52370000000000005,68,2.2000000000000002,null,null,".."]
["2007-01-31",253,0.69530000000000003,0.35499999999999998,0.88829999999999998,83.75,0.5353,69.099999999999994,1.5,null,null,".."]
["2007-02-28",254,0.69389999999999996,0.35420000000000001,0.88649999999999995,83.65,0.53029999999999999,68.8,-0.4,null,null,".."]
["2007-03-31",255,0.69820000000000004,0.35849999999999999,0.88149999999999995,81.91,0.52710000000000001,68.599999999999994,-0.3,null,null,".."]
["2007-04-30",256,0.73470000000000002,0.36969999999999997,0.88800000000000001,87.35,0.54400000000000004,71.3,3.9,null,null,".."]
["2007-05-31",257,0.73250000000000004,0.36919999999999997,0.88849999999999996,88.43,0.54190000000000005,71.3,0,null,null,".."]
["2007-06-30",258,0.75590000000000002,0.38059999999999999,0.89800000000000002,92.66,0.56340000000000001,73.599999999999994,3.2,null,null,".."]
["2007-07-31",259,0.78580000000000005,0.38640000000000002,0.90649999999999997,95.58,0.57289999999999996,75.400000000000006,2.5,null,null,".."]
["2007-08-31",260,0.72850000000000004,0.36220000000000002,0.87660000000000005,85.16,0.53469999999999995,70.2,-6.9,null,null,".."]
["2007-09-30",261,0.71709999999999996,0.35539999999999999,0.84919999999999995,82.48,0.51619999999999999,68.3,-2.6,null,null,".."]
["2007-10-31",262,0.76060000000000005,0.37219999999999998,0.84640000000000004,88.17,0.53480000000000005,71.2,4.2,null,null,".."]
["2007-11-30",263,0.76239999999999997,0.36809999999999998,0.84989999999999999,84.69,0.51970000000000005,70.3,-1.4,null,null,".."]
["2007-12-31",264,0.76859999999999995,0.38009999999999999,0.88109999999999999,86.26,0.52759999999999996,71.599999999999994,1.9,null,null,".."]
["2008-01-31",265,0.77180000000000004,0.3921,0.87580000000000002,83.17,0.52439999999999998,71.2,-0.5,null,null,".."]
["2008-02-29",266,0.79679999999999995,0.40570000000000001,0.87329999999999997,85.43,0.54020000000000001,73,2.4,null,null,".."]
["2008-03-31",267,0.80269999999999997,0.4007,0.8669,81.06,0.51759999999999995,71.599999999999994,-1.9,null,null,".."]
["2008-04-30",268,0.79,0.39889999999999998,0.85,80.94,0.50119999999999998,70.3,-1.8,null,null,".."]
["2008-05-31",269,0.77690000000000003,0.39510000000000001,0.81879999999999997,81,0.49919999999999998,69.3,-1.4,null,null,".."]
["2008-06-30",270,0.76070000000000004,0.38700000000000001,0.79969999999999997,81.319999999999993,0.48880000000000001,68.099999999999994,-1.7,null,null,".."]
["2008-07-31",271,0.75529999999999997,0.37980000000000003,0.78480000000000005,80.66,0.47910000000000003,67.2,-1.4,null,null,0.75556999999999996]
["2008-08-31",272,0.71020000000000005,0.37530000000000002,0.80310000000000004,77.62,0.47389999999999999,65.5,-2.5,null,null,0.70959000000000005]
["2008-09-30",273,0.67479999999999996,0.37490000000000001,0.82240000000000002,71.989999999999995,0.46889999999999998,63.8,-2.6,null,null,0.67506999999999995]
["2008-10-31",274,0.61370000000000002,0.3604,0.88090000000000002,61.99,0.4587,60.7,-4.8,null,null,0.61223000000000005]
["2008-11-30",275,0.56510000000000005,0.36859999999999998,0.86,54.8,0.44419999999999998,57.4,-5.5,null,null,0.56445999999999996]
["2008-12-31",276,0.55689999999999995,0.3735,0.83199999999999996,50.85,0.41460000000000002,55.1,-4,null,null,0.55732000000000004]
["2009-01-31",277,0.55259999999999998,0.38150000000000001,0.81540000000000001,49.96,0.41610000000000003,54.9,-0.5,null,null,0.55025000000000002]
["2009-02-28",278,0.5151,0.35759999999999997,0.79379999999999995,47.64,0.4022,52.3,-4.5999999999999996,null,null,0.51437999999999995]
["2009-03-31",279,0.53080000000000005,0.37390000000000001,0.79790000000000005,51.85,0.40670000000000001,53.8,2.9,null,null,0.53081999999999996]
["2009-04-30",280,0.57089999999999996,0.38819999999999999,0.80059999999999998,56.42,0.43230000000000002,56.9,5.6,null,null,0.57047000000000003]
["2009-05-31",281,0.59899999999999998,0.3891,0.78549999999999998,57.92,0.43940000000000001,58,1.9,null,null,0.59830000000000005]
["2009-06-30",282,0.63739999999999997,0.38940000000000002,0.79530000000000001,61.63,0.45500000000000002,60.3,4.0999999999999996,null,null,0.63724000000000003]
["2009-07-31",283,0.64370000000000005,0.39319999999999999,0.80110000000000003,60.82,0.45729999999999998,60.6,0.5,null,null,0.64361000000000002]
["2009-08-31",284,0.6754,0.40820000000000001,0.80889999999999995,64.14,0.47360000000000002,62.9,3.7,null,null,0.67571999999999999]
["2009-09-30",285,0.70240000000000002,0.4304,0.81659999999999999,64.290000000000006,0.48270000000000002,64.3,2.2999999999999998,null,null,0.70252999999999999]
["2009-10-31",286,0.73829999999999996,0.45660000000000001,0.81569999999999998,66.58,0.49859999999999999,66.5,3.4,null,null,0.73785000000000001]
["2009-11-30",287,0.73089999999999999,0.44,0.79430000000000001,65.260000000000005,0.49009999999999998,65.2,-1.9,null,null,0.73060000000000003]
["2009-12-31",288,0.71619999999999995,0.44069999999999998,0.79290000000000005,64.150000000000006,0.49020000000000002,64.7,-0.9,null,null,0.7167]
["2010-01-31",289,0.72770000000000001,0.45,0.79590000000000005,66.38,0.50919999999999999,66.099999999999994,2.2999999999999998,null,null,0.7278]
["2010-02-28",290,0.69740000000000002,0.44550000000000001,0.78680000000000005,62.93,0.50939999999999996,64.599999999999994,-2.2999999999999998,null,null,0.69755]
["2010-03-31",291,0.70320000000000005,0.46700000000000003,0.7712,63.66,0.51780000000000004,65.099999999999994,0.8,null,null,0.70306000000000002]
["2010-04-30",292,0.71240000000000003,0.46439999999999998,0.76849999999999996,66.52,0.53039999999999998,66.099999999999994,1.6,null,null,0.71184999999999998]
["2010-05-31",293,0.69920000000000004,0.47610000000000002,0.80189999999999995,64.36,0.55569999999999997,67,1.3,null,null,0.69904999999999995]
["2010-06-30",294,0.69279999999999997,0.46960000000000002,0.8105,62.96,0.5665,67.099999999999994,0.1,null,null,0.69277]
["2010-07-31",295,0.71109999999999995,0.4657,0.81340000000000001,62.31,0.55720000000000003,67.2,0.2,null,null,0.71082000000000001]
["2010-08-31",296,0.71540000000000004,0.45660000000000001,0.7944,61.17,0.55410000000000004,66.599999999999994,-0.9,null,null,0.71489999999999998]
["2010-09-30",297,0.72589999999999999,0.4667,0.77659999999999996,61.28,0.55659999999999998,66.8,0.2,null,null,0.72645000000000004]
["2010-10-31",298,0.75009999999999999,0.47339999999999999,0.76470000000000005,61.48,0.54039999999999999,66.7,-0.1,null,null,0.74990000000000001]
["2010-11-30",299,0.77270000000000005,0.48359999999999997,0.78049999999999997,63.69,0.56459999999999999,68.900000000000006,3.2,null,null,0.77212999999999998]
["2010-12-31",300,0.75039999999999996,0.48070000000000002,0.75729999999999997,62.57,0.56789999999999996,67.8,-1.6,null,null,0.75070999999999999]
["2011-01-31",301,0.76529999999999998,0.48470000000000002,0.76919999999999999,63.29,0.57320000000000004,68.7,1.4,null,null,0.76507999999999998]
["2011-02-28",302,0.76229999999999998,0.4728,0.75649999999999995,62.98,0.55830000000000002,67.8,-1.4,null,null,0.76226000000000005]
["2011-03-31",303,0.74080000000000001,0.4582,0.73329999999999995,60.41,0.52900000000000003,65.2,-3.8,null,null,0.74092000000000002]
["2011-04-30",304,0.78590000000000004,0.48099999999999998,0.745,65.569999999999993,0.54469999999999996,68.2,4.5,null,null,0.78625999999999996]
["2011-05-31",305,0.79590000000000005,0.48680000000000001,0.74470000000000003,64.599999999999994,0.55500000000000005,68.7,0.8,null,null,0.79649999999999999]
["2011-06-30",306,0.81499999999999995,0.50229999999999997,0.76859999999999995,65.63,0.56659999999999999,70.3,2.4,null,null,0.81415000000000004]
["2011-07-31",307,0.84550000000000003,0.52390000000000003,0.78520000000000001,67.17,0.59119999999999995,72.7,3.4,null,null,0.84477000000000002]
["2011-08-31",308,0.83840000000000003,0.51229999999999998,0.79779999999999995,64.67,0.58489999999999998,72.099999999999994,-0.9,null,null,0.83777000000000001]
["2011-09-30",309,0.81430000000000002,0.51549999999999996,0.79430000000000001,62.59,0.59079999999999999,71.2,-1.1000000000000001,null,null,0.81366000000000005]
["2011-10-31",310,0.78790000000000004,0.50070000000000003,0.77990000000000004,60.39,0.57540000000000002,69.3,-2.7,null,null,0.78759000000000001]
["2011-11-30",311,0.77280000000000004,0.4884,0.76349999999999996,59.95,0.56920000000000004,68.2,-1.6,null,null,0.77203999999999995]
["2011-12-31",312,0.76970000000000005,0.49359999999999998,0.76029999999999998,59.92,0.58389999999999997,68.599999999999994,0.6,null,null,0.76956000000000002]
["2012-01-31",313,0.80069999999999997,0.51619999999999999,0.76910000000000001,61.62,0.62080000000000002,71.2,3.9,null,null,0.80045999999999995]
["2012-02-29",314,0.83430000000000004,0.52810000000000001,0.77800000000000002,65.47,0.63049999999999995,73.3,3,null,null,0.83416000000000001]
["2012-03-31",315,0.82079999999999997,0.51859999999999995,0.77790000000000004,67.69,0.62119999999999997,73,-0.5,null,null,0.82045000000000001]
["2012-04-30",316,0.81899999999999995,0.51170000000000004,0.79079999999999995,66.66,0.62170000000000003,73,0,null,null,0.81837000000000004]
["2012-05-31",317,0.7762,0.48680000000000001,0.77659999999999996,61.92,0.60529999999999995,70,-4.0999999999999996,null,null,0.77605000000000002]
["2012-06-30",318,0.78010000000000002,0.50139999999999996,0.78129999999999999,61.92,0.62170000000000003,70.8,1.2,null,null,0.78013999999999994]
["2012-07-31",319,0.79820000000000002,0.51180000000000003,0.77569999999999995,63.1,0.64870000000000005,72.31,2.1,null,null,0.79800000000000004]
["2012-08-31",320,0.80979999999999996,0.51559999999999995,0.77329999999999999,63.72,0.65349999999999997,72.849999999999994,0.8,null,null,0.81018000000000001]
["2012-09-30",321,0.81740000000000002,0.50760000000000005,0.78669999999999995,63.9,0.63570000000000004,72.78]
["2012-10-31",322,0.81979999999999997,0.50990000000000002,0.79669999999999996,64.7,0.63249999999999995,73.12]
["2012-11-30",323,0.81920000000000004,0.51300000000000001,0.78739999999999999,66.3,0.63819999999999999,73.38]
["2012-12-31",324,0.83179999999999998,0.51549999999999996,0.79430000000000001,69.540000000000006,0.63460000000000005,74.319999999999993]
["2013-01-31",325,0.83750000000000002,0.52470000000000006,0.79690000000000005,74.63,0.63009999999999999,75.260000000000005]
["2013-02-28",326,0.83889999999999998,0.54179999999999995,0.8135,78.12,0.62819999999999998,76.25]
["2013-03-31",327,0.82779999999999998,0.54920000000000002,0.80130000000000001,78.489999999999995,0.63849999999999996,76.14]
["2013-04-30",328,0.84730000000000005,0.55369999999999997,0.81579999999999997,82.89,0.65069999999999995,78.03]
["2013-05-31",329,0.8266,0.54020000000000001,0.83250000000000002,83.34,0.63660000000000005,77.3]
["2013-06-30",330,0.79079999999999995,0.50990000000000002,0.83789999999999998,76.97,0.59870000000000001,74]
["2013-07-31",331,0.78839999999999999,0.51910000000000001,0.85940000000000005,78.599999999999994,0.60240000000000005,74.790000000000006]
["2013-08-31",332,0.79220000000000002,0.51149999999999995,0.877,77.489999999999995,0.59470000000000001,74.75]
["2013-09-30",333,0.8125,0.51270000000000004,0.87590000000000001,80.63,0.60870000000000002,76.22]
["2013-10-31",334,0.83489999999999998,0.51880000000000004,0.87839999999999996,81.709999999999994,0.61260000000000003,77.23]
["2013-11-30",335,0.82650000000000001,0.51339999999999997,0.88549999999999995,82.59,0.61240000000000006,77.2]
["2013-12-31",336,0.82279999999999998,0.50260000000000005,0.91500000000000004,85.06,0.60070000000000001,77.5]
["2014-01-31",337,0.82820000000000005,0.50290000000000001,0.93469999999999998,86.04,0.60799999999999998,78.400000000000006]
["2014-02-28",338,0.82869999999999999,0.50029999999999997,0.92390000000000005,84.69,0.60670000000000002,77.959999999999994]
["2014-03-31",339,0.85170000000000001,0.51249999999999996,0.9395,87.12,0.61599999999999999,79.680000000000007]
["2014-04-30",340,0.86199999999999999,0.51529999999999998,0.92530000000000001,88.42,0.62450000000000006,80.2]
["2014-05-31",341,0.8609,0.51100000000000001,0.92549999999999999,87.68,0.62639999999999996,80.09]
["2014-06-30",342,0.86209999999999998,0.50990000000000002,0.9204,88.01,0.63419999999999999,80.31]
["2014-07-31",343,0.86970000000000003,0.5091,0.92589999999999995,88.43,0.64180000000000004,80.930000000000007]
["2014-08-31",344,0.84350000000000003,0.50470000000000004,0.90639999999999998,86.82,0.6331,79.25]
["2014-09-30",345,0.81659999999999999,0.50039999999999996,0.90010000000000001,87.48,0.63219999999999998,78.34]
["2014-10-31",346,0.78690000000000004,0.48930000000000001,0.8972,84.93,0.62039999999999995,76.569999999999993]
["2014-11-30",347,0.78320000000000001,0.496,0.90510000000000002,90.95,0.62770000000000004,77.69]
["2014-12-31",348,0.77639999999999998,0.49640000000000001,0.93989999999999996,92.64,0.62960000000000005,78.36]

{"sheet":"PPI","index":10,"n_rows":17,"n_cols":16,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Rebase all costs to",null,2019]
[]
[]
[]
[null,"PPI index",null,"Refurbishment costs base",null,2019]
[2009,964.01384099999996,null,"Scalar",null,{"$f":"F9","v":1},1.0235722964763101,null,null,null,null,null,null,null,null,"PPI index"]
[2010,989.96539800000005,null,null,null,null,null,null,{"$f":"VLOOKUP($F$1,$A$6:$B$100,2,0)","v":1172.75},null,null,null,null,null,2009,964.01384099999996]
[2011,1028.75,null,"New plant CapX base",null,2019,null,null,null,null,null,null,null,null,2010,989.96539800000005]
[2012,1030.5,null,"Scalar",null,{"$f":"VLOOKUP($F$1,$A$6:$B$100,2,0)/VLOOKUP(F8,$A$6:$B$100,2,0)","v":1},1.0235722964763101,null,{"$f":"VLOOKUP(F9,$A$6:$B$100,2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,2011,1028.75]
[2013,1053,null,null,null,null,null,null,null,null,null,null,null,null,2012,1030.5]
[2014,1065,null,"OpX costs base",null,2019,null,null,null,null,null,null,null,null,2013,1053]
[2015,1051.25,null,"Scalar",null,{"$f":"F9","v":1},1.0235722964763101,null,null,null,null,null,null,null,2014,1065]
[2016,1059.5,null,null,null,null,null,null,null,null,null,null,null,null,2015,1051.25]
[2017,1110.75,null,null,null,null,null,null,null,null,null,null,null,null,2016,1059.5]
[2018,1148.5,null,null,null,null,null,null,null,null,null,null,null,null,2017,1110.75]
[2019,1172.75,null,null,null,null,null,null,null,null,null,null,null,null,2018,1142.3333333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,0]

{"sheet":"LRMC x Plant","index":11,"n_rows":221,"n_cols":20,"rows_kept":221,"cut":false,"hidden":true,"merged":[]}
[]
[]
["All projects",null,null,null,null,null,null,null,null,null,null,"Projects selected for chart 1",null,null,"rank consistency check",null,"Projects selected for chart 2",null,null,"rank consistency check"]
["Project","Technology","Status Details","MW","default cf%","GWh","Capital cost ($m)","LRMC","Flag for including project","Regional flag",null,"LRMC",{"$f":"Summary!$D$32","v":"MW"},"Rank",{"$f":"SUM(O5:O202)","v":0},null,"LRMC",{"$f":"Summary!$D$32","v":"MW"},"Rank",{"$f":"SUM(T5:T202)","v":0}]
[{"$f":"Summary!AJ14","v":"CCGT1"},{"$f":"IF(ISNA(VLOOKUP(A5,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A5,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A5,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A5,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A5,'GEM new plant'!$F$4:$F$395)","v":475},{"$f":"IF(B5=\"Wind\",(1-VLOOKUP($A5,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B5,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"$D5*8.76*E5","v":3328.8},{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A5,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A5,Summary!$AL$14:$AL$500))","v":672.625},{"$f":"IF(ISERROR(Summary!AK14),0,Summary!AK14)","v":81.925717715252134},{"$f":"IF(C5=\"NA\",0,IF(VLOOKUP(C5,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A5,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,{"$f":"IF(I5*J5=1,H5,\"\")","v":""},{"$f":"$D5*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E5,E5*8.76))","v":475},{"$f":"IF(L5=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L5)+SUM(IF(L5=$L$5:L5, 1, 0)))","v":""},{"$f":"IF(OR(N5=\"\",COUNTIF($N$5:$N$202,N5)=1),0,COUNTIF($N$5:$N$202,N5))","v":0},null,{"$f":"IF(OR(B5=\"Coal\",B5=\"CCGT\",B5=\"Lig\"),\"\",L5)","v":""},{"$f":"M5","v":475},{"$f":"IF(Q5=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q5)+SUM(IF(Q5=$Q$5:Q5, 1, 0)))","v":""},{"$f":"IF(OR(S5=\"\",COUNTIF($N$5:$N$202,S5)=1),0,COUNTIF($N$5:$N$202,S5))","v":0}]
[{"$f":"Summary!AJ15","v":"CCGT2"},{"$f":"IF(ISNA(VLOOKUP(A6,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A6,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A6,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A6,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A6,'GEM new plant'!$F$4:$F$395)","v":475},{"$f":"IF(B6=\"Wind\",(1-VLOOKUP($A6,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B6,'Other ass'!$C$6:$C$36))","v":0.8},{"$f":"$D6*8.76*E6","v":3328.8},{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A6,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A6,Summary!$AL$14:$AL$500))","v":684.5},{"$f":"IF(ISERROR(Summary!AK15),0,Summary!AK15)","v":82.179828857823054},{"$f":"IF(C6=\"NA\",0,IF(VLOOKUP(C6,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A6,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,{"$f":"IF(I6*J6=1,H6,\"\")","v":""},{"$f":"$D6*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E6,E6*8.76))","v":475},{"$f":"IF(L6=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L6)+SUM(IF(L6=$L$5:L6, 1, 0)))","v":""},0,null,{"$f":"IF(OR(B6=\"Coal\",B6=\"CCGT\",B6=\"Lig\"),\"\",L6)","v":""},{"$f":"M6","v":475},{"$f":"IF(Q6=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q6)+SUM(IF(Q6=$Q$5:Q6, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ16","v":"CCGT3"},{"$f":"IF(ISNA(VLOOKUP(A7,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A7,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A7,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A7,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A7,'GEM new plant'!$F$4:$F$395)","v":475},{"$f":"IF(B7=\"Wind\",(1-VLOOKUP($A7,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B7,'Other ass'!$C$6:$C$36))","v":0.8},3328.8,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A7,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A7,Summary!$AL$14:$AL$500))","v":684.5},{"$f":"IF(ISERROR(Summary!AK16),0,Summary!AK16)","v":82.345534526021254},{"$f":"IF(C7=\"NA\",0,IF(VLOOKUP(C7,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A7,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D7*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E7,E7*8.76))","v":475},{"$f":"IF(L7=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L7)+SUM(IF(L7=$L$5:L7, 1, 0)))","v":""},0,null,"",475,{"$f":"IF(Q7=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q7)+SUM(IF(Q7=$Q$5:Q7, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ17","v":"CCGT4"},{"$f":"IF(ISNA(VLOOKUP(A8,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A8,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A8,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A8,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A8,'GEM new plant'!$F$4:$F$395)","v":475},{"$f":"IF(B8=\"Wind\",(1-VLOOKUP($A8,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B8,'Other ass'!$C$6:$C$36))","v":0.8},3328.8,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A8,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A8,Summary!$AL$14:$AL$500))","v":684.5},{"$f":"IF(ISERROR(Summary!AK17),0,Summary!AK17)","v":82.239312943842904},{"$f":"IF(C8=\"NA\",0,IF(VLOOKUP(C8,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A8,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D8*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E8,E8*8.76))","v":475},{"$f":"IF(L8=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L8)+SUM(IF(L8=$L$5:L8, 1, 0)))","v":""},0,null,"",475,{"$f":"IF(Q8=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q8)+SUM(IF(Q8=$Q$5:Q8, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ18","v":"OtahuC"},{"$f":"IF(ISNA(VLOOKUP(A9,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A9,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A9,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A9,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A9,'GEM new plant'!$F$4:$F$395)","v":400},{"$f":"IF(B9=\"Wind\",(1-VLOOKUP($A9,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B9,'Other ass'!$C$6:$C$36))","v":0.8},2803.2000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A9,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A9,Summary!$AL$14:$AL$500))","v":568},{"$f":"IF(ISERROR(Summary!AK18),0,Summary!AK18)","v":81.677403003905667},{"$f":"IF(C9=\"NA\",0,IF(VLOOKUP(C9,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A9,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D9*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E9,E9*8.76))","v":400},{"$f":"IF(L9=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L9)+SUM(IF(L9=$L$5:L9, 1, 0)))","v":""},0,null,"",400,{"$f":"IF(Q9=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q9)+SUM(IF(Q9=$Q$5:Q9, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ19","v":"PropCCGT1"},{"$f":"IF(ISNA(VLOOKUP(A10,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A10,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A10,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A10,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A10,'GEM new plant'!$F$4:$F$395)","v":194},{"$f":"IF(B10=\"Wind\",(1-VLOOKUP($A10,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B10,'Other ass'!$C$6:$C$36))","v":0.8},1359.5520000000001,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A10,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A10,Summary!$AL$14:$AL$500))","v":312.81117647058824},{"$f":"IF(ISERROR(Summary!AK19),0,Summary!AK19)","v":93.646300356228494},{"$f":"IF(C10=\"NA\",0,IF(VLOOKUP(C10,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A10,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D10*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E10,E10*8.76))","v":194},{"$f":"IF(L10=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L10)+SUM(IF(L10=$L$5:L10, 1, 0)))","v":""},0,null,"",194,{"$f":"IF(Q10=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q10)+SUM(IF(Q10=$Q$5:Q10, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ20","v":"Rodney1"},{"$f":"IF(ISNA(VLOOKUP(A11,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A11,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A11,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A11,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A11,'GEM new plant'!$F$4:$F$395)","v":240},{"$f":"IF(B11=\"Wind\",(1-VLOOKUP($A11,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B11,'Other ass'!$C$6:$C$36))","v":0.8},1681.92,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A11,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A11,Summary!$AL$14:$AL$500))","v":357.65600000000001},{"$f":"IF(ISERROR(Summary!AK20),0,Summary!AK20)","v":90.077724559398646},{"$f":"IF(C11=\"NA\",0,IF(VLOOKUP(C11,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A11,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D11*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E11,E11*8.76))","v":240},{"$f":"IF(L11=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L11)+SUM(IF(L11=$L$5:L11, 1, 0)))","v":""},0,null,"",240,{"$f":"IF(Q11=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q11)+SUM(IF(Q11=$Q$5:Q11, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ21","v":"Rodney2"},{"$f":"IF(ISNA(VLOOKUP(A12,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A12,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"CCGT"},{"$f":"IF(ISNA(VLOOKUP(A12,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A12,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A12,'GEM new plant'!$F$4:$F$395)","v":240},{"$f":"IF(B12=\"Wind\",(1-VLOOKUP($A12,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B12,'Other ass'!$C$6:$C$36))","v":0.8},1681.92,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A12,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A12,Summary!$AL$14:$AL$500))","v":357.65600000000001},{"$f":"IF(ISERROR(Summary!AK21),0,Summary!AK21)","v":90.077724559398646},{"$f":"IF(C12=\"NA\",0,IF(VLOOKUP(C12,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A12,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D12*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E12,E12*8.76))","v":240},{"$f":"IF(L12=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L12)+SUM(IF(L12=$L$5:L12, 1, 0)))","v":""},0,null,"",240,{"$f":"IF(Q12=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q12)+SUM(IF(Q12=$Q$5:Q12, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ22","v":"ASCG1"},{"$f":"IF(ISNA(VLOOKUP(A13,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A13,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A13,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A13,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A13,'GEM new plant'!$F$4:$F$395)","v":560},{"$f":"IF(B13=\"Wind\",(1-VLOOKUP($A13,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B13,'Other ass'!$C$6:$C$36))","v":0.8},3924.4799999999996,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A13,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A13,Summary!$AL$14:$AL$500))","v":2056.3030400000002},{"$f":"IF(ISERROR(Summary!AK22),0,Summary!AK22)","v":112.49506519486206},{"$f":"IF(C13=\"NA\",0,IF(VLOOKUP(C13,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A13,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D13*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E13,E13*8.76))","v":560},{"$f":"IF(L13=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L13)+SUM(IF(L13=$L$5:L13, 1, 0)))","v":""},0,null,"",560,{"$f":"IF(Q13=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q13)+SUM(IF(Q13=$Q$5:Q13, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ23","v":"ASCG2"},{"$f":"IF(ISNA(VLOOKUP(A14,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A14,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A14,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A14,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A14,'GEM new plant'!$F$4:$F$395)","v":560},{"$f":"IF(B14=\"Wind\",(1-VLOOKUP($A14,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B14,'Other ass'!$C$6:$C$36))","v":0.8},3924.4799999999996,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A14,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A14,Summary!$AL$14:$AL$500))","v":1258.00704},{"$f":"IF(ISERROR(Summary!AK23),0,Summary!AK23)","v":92.677191639299295},{"$f":"IF(C14=\"NA\",0,IF(VLOOKUP(C14,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A14,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D14*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E14,E14*8.76))","v":560},{"$f":"IF(L14=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L14)+SUM(IF(L14=$L$5:L14, 1, 0)))","v":""},0,null,"",560,{"$f":"IF(Q14=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q14)+SUM(IF(Q14=$Q$5:Q14, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ24","v":"ASCG3"},{"$f":"IF(ISNA(VLOOKUP(A15,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A15,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A15,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A15,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A15,'GEM new plant'!$F$4:$F$395)","v":560},{"$f":"IF(B15=\"Wind\",(1-VLOOKUP($A15,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B15,'Other ass'!$C$6:$C$36))","v":0.8},3924.4799999999996,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A15,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A15,Summary!$AL$14:$AL$500))","v":1258.00704},{"$f":"IF(ISERROR(Summary!AK24),0,Summary!AK24)","v":103.79845463601522},{"$f":"IF(C15=\"NA\",0,IF(VLOOKUP(C15,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A15,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D15*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E15,E15*8.76))","v":560},{"$f":"IF(L15=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L15)+SUM(IF(L15=$L$5:L15, 1, 0)))","v":""},0,null,"",560,{"$f":"IF(Q15=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q15)+SUM(IF(Q15=$Q$5:Q15, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ25","v":"ASCG4"},{"$f":"IF(ISNA(VLOOKUP(A16,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A16,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A16,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A16,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A16,'GEM new plant'!$F$4:$F$395)","v":560},{"$f":"IF(B16=\"Wind\",(1-VLOOKUP($A16,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B16,'Other ass'!$C$6:$C$36))","v":0.8},3924.4799999999996,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A16,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A16,Summary!$AL$14:$AL$500))","v":1258.00704},{"$f":"IF(ISERROR(Summary!AK25),0,Summary!AK25)","v":103.03009202938009},{"$f":"IF(C16=\"NA\",0,IF(VLOOKUP(C16,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A16,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D16*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E16,E16*8.76))","v":560},{"$f":"IF(L16=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L16)+SUM(IF(L16=$L$5:L16, 1, 0)))","v":""},0,null,"",560,{"$f":"IF(Q16=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q16)+SUM(IF(Q16=$Q$5:Q16, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ26","v":"ASCG5"},{"$f":"IF(ISNA(VLOOKUP(A17,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A17,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A17,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A17,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A17,'GEM new plant'!$F$4:$F$395)","v":560},{"$f":"IF(B17=\"Wind\",(1-VLOOKUP($A17,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B17,'Other ass'!$C$6:$C$36))","v":0.8},3924.4799999999996,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A17,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A17,Summary!$AL$14:$AL$500))","v":1258.00704},{"$f":"IF(ISERROR(Summary!AK26),0,Summary!AK26)","v":92.677191639299295},{"$f":"IF(C17=\"NA\",0,IF(VLOOKUP(C17,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A17,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D17*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E17,E17*8.76))","v":560},{"$f":"IF(L17=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L17)+SUM(IF(L17=$L$5:L17, 1, 0)))","v":""},0,null,"",560,{"$f":"IF(Q17=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q17)+SUM(IF(Q17=$Q$5:Q17, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ27","v":"ASCG6"},{"$f":"IF(ISNA(VLOOKUP(A18,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A18,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A18,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A18,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A18,'GEM new plant'!$F$4:$F$395)","v":560},{"$f":"IF(B18=\"Wind\",(1-VLOOKUP($A18,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B18,'Other ass'!$C$6:$C$36))","v":0.8},3924.4799999999996,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A18,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A18,Summary!$AL$14:$AL$500))","v":1258.00704},{"$f":"IF(ISERROR(Summary!AK27),0,Summary!AK27)","v":115.08680492643522},{"$f":"IF(C18=\"NA\",0,IF(VLOOKUP(C18,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A18,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D18*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E18,E18*8.76))","v":560},{"$f":"IF(L18=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L18)+SUM(IF(L18=$L$5:L18, 1, 0)))","v":""},0,null,"",560,{"$f":"IF(Q18=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q18)+SUM(IF(Q18=$Q$5:Q18, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ28","v":"HuntRs1"},{"$f":"IF(ISNA(VLOOKUP(A19,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A19,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A19,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A19,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A19,'GEM new plant'!$F$4:$F$395)","v":235},{"$f":"IF(B19=\"Wind\",(1-VLOOKUP($A19,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B19,'Other ass'!$C$6:$C$36))","v":0.8},1646.88,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A19,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A19,Summary!$AL$14:$AL$500))","v":208.60273975500417},{"$f":"IF(ISERROR(Summary!AK28),0,Summary!AK28)","v":313.11584549095204},{"$f":"IF(C19=\"NA\",0,IF(VLOOKUP(C19,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A19,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D19*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E19,E19*8.76))","v":235},{"$f":"IF(L19=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L19)+SUM(IF(L19=$L$5:L19, 1, 0)))","v":""},0,null,"",235,{"$f":"IF(Q19=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q19)+SUM(IF(Q19=$Q$5:Q19, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ29","v":"HuntRs2"},{"$f":"IF(ISNA(VLOOKUP(A20,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A20,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A20,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A20,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A20,'GEM new plant'!$F$4:$F$395)","v":235},{"$f":"IF(B20=\"Wind\",(1-VLOOKUP($A20,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B20,'Other ass'!$C$6:$C$36))","v":0.8},1646.88,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A20,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A20,Summary!$AL$14:$AL$500))","v":208.60273975500417},{"$f":"IF(ISERROR(Summary!AK29),0,Summary!AK29)","v":313.11584549095204},{"$f":"IF(C20=\"NA\",0,IF(VLOOKUP(C20,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A20,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D20*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E20,E20*8.76))","v":235},{"$f":"IF(L20=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L20)+SUM(IF(L20=$L$5:L20, 1, 0)))","v":""},0,null,"",235,{"$f":"IF(Q20=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q20)+SUM(IF(Q20=$Q$5:Q20, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ30","v":"HuntRs3"},{"$f":"IF(ISNA(VLOOKUP(A21,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A21,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A21,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A21,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A21,'GEM new plant'!$F$4:$F$395)","v":235},{"$f":"IF(B21=\"Wind\",(1-VLOOKUP($A21,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B21,'Other ass'!$C$6:$C$36))","v":0.8},1646.88,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A21,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A21,Summary!$AL$14:$AL$500))","v":0.23499999999999999},{"$f":"IF(ISERROR(Summary!AK30),0,Summary!AK30)","v":294.76625808424996},{"$f":"IF(C21=\"NA\",0,IF(VLOOKUP(C21,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A21,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D21*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E21,E21*8.76))","v":235},{"$f":"IF(L21=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L21)+SUM(IF(L21=$L$5:L21, 1, 0)))","v":""},0,null,"",235,{"$f":"IF(Q21=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q21)+SUM(IF(Q21=$Q$5:Q21, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ31","v":"HuntRs4"},{"$f":"IF(ISNA(VLOOKUP(A22,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A22,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A22,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A22,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A22,'GEM new plant'!$F$4:$F$395)","v":235},{"$f":"IF(B22=\"Wind\",(1-VLOOKUP($A22,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B22,'Other ass'!$C$6:$C$36))","v":0.8},1646.88,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A22,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A22,Summary!$AL$14:$AL$500))","v":0.23499999999999999},{"$f":"IF(ISERROR(Summary!AK31),0,Summary!AK31)","v":294.76625808424996},{"$f":"IF(C22=\"NA\",0,IF(VLOOKUP(C22,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A22,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D22*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E22,E22*8.76))","v":235},{"$f":"IF(L22=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L22)+SUM(IF(L22=$L$5:L22, 1, 0)))","v":""},0,null,"",235,{"$f":"IF(Q22=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q22)+SUM(IF(Q22=$Q$5:Q22, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ32","v":"IGCCG1"},{"$f":"IF(ISNA(VLOOKUP(A23,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A23,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A23,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A23,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A23,'GEM new plant'!$F$4:$F$395)","v":720},{"$f":"IF(B23=\"Wind\",(1-VLOOKUP($A23,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B23,'Other ass'!$C$6:$C$36))","v":0.8},5045.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A23,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A23,Summary!$AL$14:$AL$500))","v":3416.9576470588236},{"$f":"IF(ISERROR(Summary!AK32),0,Summary!AK32)","v":137.51986697211825},{"$f":"IF(C23=\"NA\",0,IF(VLOOKUP(C23,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A23,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D23*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E23,E23*8.76))","v":720},{"$f":"IF(L23=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L23)+SUM(IF(L23=$L$5:L23, 1, 0)))","v":""},0,null,"",720,{"$f":"IF(Q23=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q23)+SUM(IF(Q23=$Q$5:Q23, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ33","v":"IGCCG2"},{"$f":"IF(ISNA(VLOOKUP(A24,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A24,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A24,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A24,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A24,'GEM new plant'!$F$4:$F$395)","v":720},{"$f":"IF(B24=\"Wind\",(1-VLOOKUP($A24,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B24,'Other ass'!$C$6:$C$36))","v":0.8},5045.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A24,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A24,Summary!$AL$14:$AL$500))","v":3416.9576470588236},{"$f":"IF(ISERROR(Summary!AK33),0,Summary!AK33)","v":127.69701933125268},{"$f":"IF(C24=\"NA\",0,IF(VLOOKUP(C24,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A24,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D24*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E24,E24*8.76))","v":720},{"$f":"IF(L24=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L24)+SUM(IF(L24=$L$5:L24, 1, 0)))","v":""},0,null,"",720,{"$f":"IF(Q24=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q24)+SUM(IF(Q24=$Q$5:Q24, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ34","v":"IGCCG3"},{"$f":"IF(ISNA(VLOOKUP(A25,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A25,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A25,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A25,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A25,'GEM new plant'!$F$4:$F$395)","v":720},{"$f":"IF(B25=\"Wind\",(1-VLOOKUP($A25,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B25,'Other ass'!$C$6:$C$36))","v":0.8},5045.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A25,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A25,Summary!$AL$14:$AL$500))","v":3416.9576470588236},{"$f":"IF(ISERROR(Summary!AK34),0,Summary!AK34)","v":143.02066165100302},{"$f":"IF(C25=\"NA\",0,IF(VLOOKUP(C25,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A25,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D25*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E25,E25*8.76))","v":720},{"$f":"IF(L25=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L25)+SUM(IF(L25=$L$5:L25, 1, 0)))","v":""},0,null,"",720,{"$f":"IF(Q25=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q25)+SUM(IF(Q25=$Q$5:Q25, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ35","v":"IGCCG4"},{"$f":"IF(ISNA(VLOOKUP(A26,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A26,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A26,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A26,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A26,'GEM new plant'!$F$4:$F$395)","v":720},{"$f":"IF(B26=\"Wind\",(1-VLOOKUP($A26,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B26,'Other ass'!$C$6:$C$36))","v":0.8},5045.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A26,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A26,Summary!$AL$14:$AL$500))","v":3416.9576470588236},{"$f":"IF(ISERROR(Summary!AK35),0,Summary!AK35)","v":140.38457490079705},{"$f":"IF(C26=\"NA\",0,IF(VLOOKUP(C26,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A26,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D26*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E26,E26*8.76))","v":720},{"$f":"IF(L26=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L26)+SUM(IF(L26=$L$5:L26, 1, 0)))","v":""},0,null,"",720,{"$f":"IF(Q26=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q26)+SUM(IF(Q26=$Q$5:Q26, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ36","v":"IGCCG5"},{"$f":"IF(ISNA(VLOOKUP(A27,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A27,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A27,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A27,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A27,'GEM new plant'!$F$4:$F$395)","v":720},{"$f":"IF(B27=\"Wind\",(1-VLOOKUP($A27,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B27,'Other ass'!$C$6:$C$36))","v":0.8},5045.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A27,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A27,Summary!$AL$14:$AL$500))","v":3416.9576470588236},{"$f":"IF(ISERROR(Summary!AK36),0,Summary!AK36)","v":127.69701933125268},{"$f":"IF(C27=\"NA\",0,IF(VLOOKUP(C27,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A27,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D27*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E27,E27*8.76))","v":720},{"$f":"IF(L27=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L27)+SUM(IF(L27=$L$5:L27, 1, 0)))","v":""},0,null,"",720,{"$f":"IF(Q27=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q27)+SUM(IF(Q27=$Q$5:Q27, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ37","v":"IGCCG6"},{"$f":"IF(ISNA(VLOOKUP(A28,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A28,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal"},{"$f":"IF(ISNA(VLOOKUP(A28,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A28,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A28,'GEM new plant'!$F$4:$F$395)","v":720},{"$f":"IF(B28=\"Wind\",(1-VLOOKUP($A28,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B28,'Other ass'!$C$6:$C$36))","v":0.8},5045.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A28,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A28,Summary!$AL$14:$AL$500))","v":3416.9576470588236},{"$f":"IF(ISERROR(Summary!AK37),0,Summary!AK37)","v":156.81255707003928},{"$f":"IF(C28=\"NA\",0,IF(VLOOKUP(C28,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A28,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D28*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E28,E28*8.76))","v":720},{"$f":"IF(L28=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L28)+SUM(IF(L28=$L$5:L28, 1, 0)))","v":""},0,null,"",720,{"$f":"IF(Q28=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q28)+SUM(IF(Q28=$Q$5:Q28, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ38","v":"ASCCCSG1"},{"$f":"IF(ISNA(VLOOKUP(A29,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A29,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal_CCS"},{"$f":"IF(ISNA(VLOOKUP(A29,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A29,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A29,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B29=\"Wind\",(1-VLOOKUP($A29,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B29,'Other ass'!$C$6:$C$36))","v":0.8},350.40000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A29,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A29,Summary!$AL$14:$AL$500))","v":160.41039999999998},{"$f":"IF(ISERROR(Summary!AK38),0,Summary!AK38)","v":151.94195433572958},{"$f":"IF(C29=\"NA\",0,IF(VLOOKUP(C29,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A29,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D29*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E29,E29*8.76))","v":50},{"$f":"IF(L29=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L29)+SUM(IF(L29=$L$5:L29, 1, 0)))","v":""},0,null,"",50,{"$f":"IF(Q29=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q29)+SUM(IF(Q29=$Q$5:Q29, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ39","v":"ASCCCSG2"},{"$f":"IF(ISNA(VLOOKUP(A30,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A30,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal_CCS"},{"$f":"IF(ISNA(VLOOKUP(A30,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A30,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A30,'GEM new plant'!$F$4:$F$395)","v":440},{"$f":"IF(B30=\"Wind\",(1-VLOOKUP($A30,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B30,'Other ass'!$C$6:$C$36))","v":0.8},3083.5200000000004,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A30,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A30,Summary!$AL$14:$AL$500))","v":1476.6115199999999},{"$f":"IF(ISERROR(Summary!AK39),0,Summary!AK39)","v":159.38717446234216},{"$f":"IF(C30=\"NA\",0,IF(VLOOKUP(C30,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A30,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D30*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E30,E30*8.76))","v":440},{"$f":"IF(L30=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L30)+SUM(IF(L30=$L$5:L30, 1, 0)))","v":""},0,null,"",440,{"$f":"IF(Q30=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q30)+SUM(IF(Q30=$Q$5:Q30, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ40","v":"IGCCCCSG1"},{"$f":"IF(ISNA(VLOOKUP(A31,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A31,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal_CCS"},{"$f":"IF(ISNA(VLOOKUP(A31,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A31,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A31,'GEM new plant'!$F$4:$F$395)","v":570},{"$f":"IF(B31=\"Wind\",(1-VLOOKUP($A31,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B31,'Other ass'!$C$6:$C$36))","v":0.8},3994.56,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A31,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A31,Summary!$AL$14:$AL$500))","v":683.94117647058818},{"$f":"IF(ISERROR(Summary!AK40),0,Summary!AK40)","v":145.47192580667965},{"$f":"IF(C31=\"NA\",0,IF(VLOOKUP(C31,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A31,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D31*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E31,E31*8.76))","v":570},{"$f":"IF(L31=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L31)+SUM(IF(L31=$L$5:L31, 1, 0)))","v":""},0,null,"",570,{"$f":"IF(Q31=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q31)+SUM(IF(Q31=$Q$5:Q31, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ41","v":"IGCCCCSG2"},{"$f":"IF(ISNA(VLOOKUP(A32,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A32,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Coal_CCS"},{"$f":"IF(ISNA(VLOOKUP(A32,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A32,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A32,'GEM new plant'!$F$4:$F$395)","v":570},{"$f":"IF(B32=\"Wind\",(1-VLOOKUP($A32,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B32,'Other ass'!$C$6:$C$36))","v":0.8},3994.56,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A32,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A32,Summary!$AL$14:$AL$500))","v":3807.6039705882354},{"$f":"IF(ISERROR(Summary!AK41),0,Summary!AK41)","v":202.02131739127529},{"$f":"IF(C32=\"NA\",0,IF(VLOOKUP(C32,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A32,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D32*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E32,E32*8.76))","v":570},{"$f":"IF(L32=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L32)+SUM(IF(L32=$L$5:L32, 1, 0)))","v":""},0,null,"",570,{"$f":"IF(Q32=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q32)+SUM(IF(Q32=$Q$5:Q32, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ42","v":"OCGTDSL1"},{"$f":"IF(ISNA(VLOOKUP(A33,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A33,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(A33,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A33,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A33,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B33=\"Wind\",(1-VLOOKUP($A33,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B33,'Other ass'!$C$6:$C$36))","v":0.1},87.600000000000009,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A33,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A33,Summary!$AL$14:$AL$500))","v":10079.39705882353},{"$f":"IF(ISERROR(Summary!AK42),0,Summary!AK42)","v":8036.1318152335371},{"$f":"IF(C33=\"NA\",0,IF(VLOOKUP(C33,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A33,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,8036.1318152335371,{"$f":"$D33*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E33,E33*8.76))","v":100},{"$f":"IF(L33=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L33)+SUM(IF(L33=$L$5:L33, 1, 0)))","v":112},0,null,8036.1318152335371,100,{"$f":"IF(Q33=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q33)+SUM(IF(Q33=$Q$5:Q33, 1, 0)))","v":112},0]
[{"$f":"Summary!AJ43","v":"OCGTDSL2"},{"$f":"IF(ISNA(VLOOKUP(A34,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A34,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(A34,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A34,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A34,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B34=\"Wind\",(1-VLOOKUP($A34,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B34,'Other ass'!$C$6:$C$36))","v":0.1},175.20000000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A34,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A34,Summary!$AL$14:$AL$500))","v":20148.794117647059},{"$f":"IF(ISERROR(Summary!AK43),0,Summary!AK43)","v":8407.6242131622039},{"$f":"IF(C34=\"NA\",0,IF(VLOOKUP(C34,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A34,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,8407.6242131622039,{"$f":"$D34*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E34,E34*8.76))","v":200},{"$f":"IF(L34=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L34)+SUM(IF(L34=$L$5:L34, 1, 0)))","v":113},0,null,8407.6242131622039,200,{"$f":"IF(Q34=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q34)+SUM(IF(Q34=$Q$5:Q34, 1, 0)))","v":113},0]
[{"$f":"Summary!AJ44","v":"OCGTDSL3"},{"$f":"IF(ISNA(VLOOKUP(A35,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A35,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(A35,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A35,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A35,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B35=\"Wind\",(1-VLOOKUP($A35,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B35,'Other ass'!$C$6:$C$36))","v":0.1},175.20000000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A35,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A35,Summary!$AL$14:$AL$500))","v":20148.794117647059},{"$f":"IF(ISERROR(Summary!AK44),0,Summary!AK44)","v":8996.1579080835581},{"$f":"IF(C35=\"NA\",0,IF(VLOOKUP(C35,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A35,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,8996.1579080835581,{"$f":"$D35*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E35,E35*8.76))","v":200},{"$f":"IF(L35=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L35)+SUM(IF(L35=$L$5:L35, 1, 0)))","v":115},0,null,8996.1579080835581,200,{"$f":"IF(Q35=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q35)+SUM(IF(Q35=$Q$5:Q35, 1, 0)))","v":115},0]
[{"$f":"Summary!AJ45","v":"OCGTDSL4"},{"$f":"IF(ISNA(VLOOKUP(A36,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A36,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(A36,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A36,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A36,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B36=\"Wind\",(1-VLOOKUP($A36,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B36,'Other ass'!$C$6:$C$36))","v":0.1},175.20000000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A36,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A36,Summary!$AL$14:$AL$500))","v":20148.794117647059},{"$f":"IF(ISERROR(Summary!AK45),0,Summary!AK45)","v":8603.978179779584},{"$f":"IF(C36=\"NA\",0,IF(VLOOKUP(C36,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A36,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,8603.978179779584,{"$f":"$D36*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E36,E36*8.76))","v":200},{"$f":"IF(L36=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L36)+SUM(IF(L36=$L$5:L36, 1, 0)))","v":114},0,null,8603.978179779584,200,{"$f":"IF(Q36=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q36)+SUM(IF(Q36=$Q$5:Q36, 1, 0)))","v":114},0]
[{"$f":"Summary!AJ46","v":"Belfast"},{"$f":"IF(ISNA(VLOOKUP(A37,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A37,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A37,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A37,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A37,'GEM new plant'!$F$4:$F$395)","v":11.5},{"$f":"IF(B37=\"Wind\",(1-VLOOKUP($A37,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B37,'Other ass'!$C$6:$C$36))","v":0.1},10.074,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A37,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A37,Summary!$AL$14:$AL$500))","v":26.007000000000001},{"$f":"IF(ISERROR(Summary!AK46),0,Summary!AK46)","v":473.68747385582975},{"$f":"IF(C37=\"NA\",0,IF(VLOOKUP(C37,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A37,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,473.68747385582975,{"$f":"$D37*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E37,E37*8.76))","v":11.5},{"$f":"IF(L37=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L37)+SUM(IF(L37=$L$5:L37, 1, 0)))","v":105},0,null,473.68747385582975,11.5,{"$f":"IF(Q37=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q37)+SUM(IF(Q37=$Q$5:Q37, 1, 0)))","v":105},0]
[{"$f":"Summary!AJ47","v":"Bromley"},{"$f":"IF(ISNA(VLOOKUP(A38,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A38,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A38,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A38,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A38,'GEM new plant'!$F$4:$F$395)","v":11.5},{"$f":"IF(B38=\"Wind\",(1-VLOOKUP($A38,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B38,'Other ass'!$C$6:$C$36))","v":0.1},10.074,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A38,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A38,Summary!$AL$14:$AL$500))","v":26.007000000000001},{"$f":"IF(ISERROR(Summary!AK47),0,Summary!AK47)","v":473.68747385582975},{"$f":"IF(C38=\"NA\",0,IF(VLOOKUP(C38,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A38,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,473.68747385582975,{"$f":"$D38*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E38,E38*8.76))","v":11.5},{"$f":"IF(L38=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L38)+SUM(IF(L38=$L$5:L38, 1, 0)))","v":106},0,null,473.68747385582975,11.5,{"$f":"IF(Q38=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q38)+SUM(IF(Q38=$Q$5:Q38, 1, 0)))","v":106},0]
[{"$f":"Summary!AJ48","v":"RecDieselG1"},{"$f":"IF(ISNA(VLOOKUP(A39,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A39,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A39,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A39,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A39,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B39=\"Wind\",(1-VLOOKUP($A39,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B39,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A39,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A39,Summary!$AL$14:$AL$500))","v":20.48},{"$f":"IF(ISERROR(Summary!AK48),0,Summary!AK48)","v":504.1802059852821},{"$f":"IF(C39=\"NA\",0,IF(VLOOKUP(C39,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A39,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,504.1802059852821,{"$f":"$D39*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E39,E39*8.76))","v":10},{"$f":"IF(L39=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L39)+SUM(IF(L39=$L$5:L39, 1, 0)))","v":107},0,null,504.1802059852821,10,{"$f":"IF(Q39=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q39)+SUM(IF(Q39=$Q$5:Q39, 1, 0)))","v":107},0]
[{"$f":"Summary!AJ49","v":"PropDiesel1"},{"$f":"IF(ISNA(VLOOKUP(A40,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A40,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A40,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A40,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"ProposedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A40,'GEM new plant'!$F$4:$F$395)","v":9.9},{"$f":"IF(B40=\"Wind\",(1-VLOOKUP($A40,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B40,'Other ass'!$C$6:$C$36))","v":0.1},8.6724000000000014,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A40,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A40,Summary!$AL$14:$AL$500))","v":20.280200000000001},{"$f":"IF(ISERROR(Summary!AK49),0,Summary!AK49)","v":400.82147105049148},{"$f":"IF(C40=\"NA\",0,IF(VLOOKUP(C40,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A40,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,400.82147105049148,{"$f":"$D40*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E40,E40*8.76))","v":9.9},{"$f":"IF(L40=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L40)+SUM(IF(L40=$L$5:L40, 1, 0)))","v":100},0,null,400.82147105049148,9.9,{"$f":"IF(Q40=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q40)+SUM(IF(Q40=$Q$5:Q40, 1, 0)))","v":100},0]
[{"$f":"Summary!AJ50","v":"RecDieselG2"},{"$f":"IF(ISNA(VLOOKUP(A41,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A41,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A41,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A41,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A41,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B41=\"Wind\",(1-VLOOKUP($A41,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B41,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A41,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A41,Summary!$AL$14:$AL$500))","v":20.48},{"$f":"IF(ISERROR(Summary!AK50),0,Summary!AK50)","v":423.99232211636058},{"$f":"IF(C41=\"NA\",0,IF(VLOOKUP(C41,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A41,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,423.99232211636058,{"$f":"$D41*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E41,E41*8.76))","v":10},{"$f":"IF(L41=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L41)+SUM(IF(L41=$L$5:L41, 1, 0)))","v":101},0,null,423.99232211636058,10,{"$f":"IF(Q41=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q41)+SUM(IF(Q41=$Q$5:Q41, 1, 0)))","v":101},0]
[{"$f":"Summary!AJ51","v":"RecBiogasG1"},{"$f":"IF(ISNA(VLOOKUP(A42,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A42,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A42,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A42,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A42,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B42=\"Wind\",(1-VLOOKUP($A42,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B42,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A42,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A42,Summary!$AL$14:$AL$500))","v":19.785},{"$f":"IF(ISERROR(Summary!AK51),0,Summary!AK51)","v":572.94860838588829},{"$f":"IF(C42=\"NA\",0,IF(VLOOKUP(C42,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A42,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,572.94860838588829,{"$f":"$D42*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E42,E42*8.76))","v":10},{"$f":"IF(L42=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L42)+SUM(IF(L42=$L$5:L42, 1, 0)))","v":111},0,null,572.94860838588829,10,{"$f":"IF(Q42=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q42)+SUM(IF(Q42=$Q$5:Q42, 1, 0)))","v":111},0]
[{"$f":"Summary!AJ52","v":"RecDieselG3"},{"$f":"IF(ISNA(VLOOKUP(A43,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A43,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A43,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A43,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A43,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B43=\"Wind\",(1-VLOOKUP($A43,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B43,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A43,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A43,Summary!$AL$14:$AL$500))","v":20.48},{"$f":"IF(ISERROR(Summary!AK52),0,Summary!AK52)","v":440.95201500101501},{"$f":"IF(C43=\"NA\",0,IF(VLOOKUP(C43,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A43,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,440.95201500101501,{"$f":"$D43*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E43,E43*8.76))","v":10},{"$f":"IF(L43=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L43)+SUM(IF(L43=$L$5:L43, 1, 0)))","v":102},0,null,440.95201500101501,10,{"$f":"IF(Q43=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q43)+SUM(IF(Q43=$Q$5:Q43, 1, 0)))","v":102},0]
[{"$f":"Summary!AJ53","v":"RecBiogasG2"},{"$f":"IF(ISNA(VLOOKUP(A44,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A44,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A44,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A44,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A44,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B44=\"Wind\",(1-VLOOKUP($A44,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B44,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A44,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A44,Summary!$AL$14:$AL$500))","v":19.785},{"$f":"IF(ISERROR(Summary!AK53),0,Summary!AK53)","v":518.38207425389885},{"$f":"IF(C44=\"NA\",0,IF(VLOOKUP(C44,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A44,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,518.38207425389885,{"$f":"$D44*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E44,E44*8.76))","v":10},{"$f":"IF(L44=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L44)+SUM(IF(L44=$L$5:L44, 1, 0)))","v":109},0,null,518.38207425389885,10,{"$f":"IF(Q44=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q44)+SUM(IF(Q44=$Q$5:Q44, 1, 0)))","v":109},0]
[{"$f":"Summary!AJ54","v":"RecDieselG4"},{"$f":"IF(ISNA(VLOOKUP(A45,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A45,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A45,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A45,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A45,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B45=\"Wind\",(1-VLOOKUP($A45,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B45,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A45,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A45,Summary!$AL$14:$AL$500))","v":20.48},{"$f":"IF(ISERROR(Summary!AK54),0,Summary!AK54)","v":440.95201500101501},{"$f":"IF(C45=\"NA\",0,IF(VLOOKUP(C45,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A45,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,440.95201500101501,{"$f":"$D45*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E45,E45*8.76))","v":10},{"$f":"IF(L45=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L45)+SUM(IF(L45=$L$5:L45, 1, 0)))","v":103},0,null,440.95201500101501,10,{"$f":"IF(Q45=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q45)+SUM(IF(Q45=$Q$5:Q45, 1, 0)))","v":103},0]
[{"$f":"Summary!AJ55","v":"RecDieselG5"},{"$f":"IF(ISNA(VLOOKUP(A46,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A46,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A46,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A46,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A46,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B46=\"Wind\",(1-VLOOKUP($A46,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B46,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A46,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A46,Summary!$AL$14:$AL$500))","v":20.48},{"$f":"IF(ISERROR(Summary!AK55),0,Summary!AK55)","v":393.70715625090622},{"$f":"IF(C46=\"NA\",0,IF(VLOOKUP(C46,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A46,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,393.70715625090622,{"$f":"$D46*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E46,E46*8.76))","v":10},{"$f":"IF(L46=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L46)+SUM(IF(L46=$L$5:L46, 1, 0)))","v":99},0,null,393.70715625090622,10,{"$f":"IF(Q46=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q46)+SUM(IF(Q46=$Q$5:Q46, 1, 0)))","v":99},0]
[{"$f":"Summary!AJ56","v":"RecDieselG6"},{"$f":"IF(ISNA(VLOOKUP(A47,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A47,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A47,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A47,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A47,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B47=\"Wind\",(1-VLOOKUP($A47,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B47,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A47,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A47,Summary!$AL$14:$AL$500))","v":20.48},{"$f":"IF(ISERROR(Summary!AK56),0,Summary!AK56)","v":504.1802059852821},{"$f":"IF(C47=\"NA\",0,IF(VLOOKUP(C47,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A47,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,504.1802059852821,{"$f":"$D47*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E47,E47*8.76))","v":10},{"$f":"IF(L47=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L47)+SUM(IF(L47=$L$5:L47, 1, 0)))","v":108},0,null,504.1802059852821,10,{"$f":"IF(Q47=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q47)+SUM(IF(Q47=$Q$5:Q47, 1, 0)))","v":108},0]
[{"$f":"Summary!AJ57","v":"RecDieselG7"},{"$f":"IF(ISNA(VLOOKUP(A48,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A48,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(A48,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A48,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A48,'GEM new plant'!$F$4:$F$395)","v":10},{"$f":"IF(B48=\"Wind\",(1-VLOOKUP($A48,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B48,'Other ass'!$C$6:$C$36))","v":0.1},8.76,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A48,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A48,Summary!$AL$14:$AL$500))","v":20.48},{"$f":"IF(ISERROR(Summary!AK57),0,Summary!AK57)","v":456.16304351049325},{"$f":"IF(C48=\"NA\",0,IF(VLOOKUP(C48,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A48,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,456.16304351049325,{"$f":"$D48*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E48,E48*8.76))","v":10},{"$f":"IF(L48=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L48)+SUM(IF(L48=$L$5:L48, 1, 0)))","v":104},0,null,456.16304351049325,10,{"$f":"IF(Q48=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q48)+SUM(IF(Q48=$Q$5:Q48, 1, 0)))","v":104},0]
[{"$f":"Summary!AJ58","v":"DSRakld1"},{"$f":"IF(ISNA(VLOOKUP(A49,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A49,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A49,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A49,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A49,'GEM new plant'!$F$4:$F$395)","v":40},{"$f":"IF(B49=\"Wind\",(1-VLOOKUP($A49,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B49,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A49,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A49,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK58),0,Summary!AK58)","v":0},{"$f":"IF(C49=\"NA\",0,IF(VLOOKUP(C49,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A49,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D49*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E49,E49*8.76))","v":40},{"$f":"IF(L49=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L49)+SUM(IF(L49=$L$5:L49, 1, 0)))","v":""},0,null,"",40,{"$f":"IF(Q49=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q49)+SUM(IF(Q49=$Q$5:Q49, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ59","v":"DSRakld2"},{"$f":"IF(ISNA(VLOOKUP(A50,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A50,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A50,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A50,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A50,'GEM new plant'!$F$4:$F$395)","v":40},{"$f":"IF(B50=\"Wind\",(1-VLOOKUP($A50,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B50,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A50,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A50,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK59),0,Summary!AK59)","v":0},{"$f":"IF(C50=\"NA\",0,IF(VLOOKUP(C50,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A50,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D50*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E50,E50*8.76))","v":40},{"$f":"IF(L50=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L50)+SUM(IF(L50=$L$5:L50, 1, 0)))","v":""},0,null,"",40,{"$f":"IF(Q50=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q50)+SUM(IF(Q50=$Q$5:Q50, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ60","v":"DSRbopy1"},{"$f":"IF(ISNA(VLOOKUP(A51,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A51,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A51,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A51,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A51,'GEM new plant'!$F$4:$F$395)","v":14.4},{"$f":"IF(B51=\"Wind\",(1-VLOOKUP($A51,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B51,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A51,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A51,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK60),0,Summary!AK60)","v":0},{"$f":"IF(C51=\"NA\",0,IF(VLOOKUP(C51,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A51,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D51*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E51,E51*8.76))","v":14.4},{"$f":"IF(L51=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L51)+SUM(IF(L51=$L$5:L51, 1, 0)))","v":""},0,null,"",14.4,{"$f":"IF(Q51=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q51)+SUM(IF(Q51=$Q$5:Q51, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ61","v":"DSRbopy2"},{"$f":"IF(ISNA(VLOOKUP(A52,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A52,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A52,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A52,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A52,'GEM new plant'!$F$4:$F$395)","v":14.4},{"$f":"IF(B52=\"Wind\",(1-VLOOKUP($A52,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B52,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A52,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A52,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK61),0,Summary!AK61)","v":0},{"$f":"IF(C52=\"NA\",0,IF(VLOOKUP(C52,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A52,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D52*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E52,E52*8.76))","v":14.4},{"$f":"IF(L52=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L52)+SUM(IF(L52=$L$5:L52, 1, 0)))","v":""},0,null,"",14.4,{"$f":"IF(Q52=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q52)+SUM(IF(Q52=$Q$5:Q52, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ62","v":"DSRbtpe1"},{"$f":"IF(ISNA(VLOOKUP(A53,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A53,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A53,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A53,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A53,'GEM new plant'!$F$4:$F$395)","v":9.6},{"$f":"IF(B53=\"Wind\",(1-VLOOKUP($A53,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B53,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A53,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A53,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK62),0,Summary!AK62)","v":0},{"$f":"IF(C53=\"NA\",0,IF(VLOOKUP(C53,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A53,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D53*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E53,E53*8.76))","v":9.6},{"$f":"IF(L53=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L53)+SUM(IF(L53=$L$5:L53, 1, 0)))","v":""},0,null,"",9.6,{"$f":"IF(Q53=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q53)+SUM(IF(Q53=$Q$5:Q53, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ63","v":"DSRbtpe2"},{"$f":"IF(ISNA(VLOOKUP(A54,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A54,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A54,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A54,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A54,'GEM new plant'!$F$4:$F$395)","v":9.6},{"$f":"IF(B54=\"Wind\",(1-VLOOKUP($A54,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B54,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A54,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A54,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK63),0,Summary!AK63)","v":0},{"$f":"IF(C54=\"NA\",0,IF(VLOOKUP(C54,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A54,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D54*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E54,E54*8.76))","v":9.6},{"$f":"IF(L54=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L54)+SUM(IF(L54=$L$5:L54, 1, 0)))","v":""},0,null,"",9.6,{"$f":"IF(Q54=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q54)+SUM(IF(Q54=$Q$5:Q54, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ64","v":"DSRchch1"},{"$f":"IF(ISNA(VLOOKUP(A55,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A55,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A55,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A55,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A55,'GEM new plant'!$F$4:$F$395)","v":22.4},{"$f":"IF(B55=\"Wind\",(1-VLOOKUP($A55,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B55,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A55,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A55,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK64),0,Summary!AK64)","v":0},{"$f":"IF(C55=\"NA\",0,IF(VLOOKUP(C55,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A55,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D55*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E55,E55*8.76))","v":22.4},{"$f":"IF(L55=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L55)+SUM(IF(L55=$L$5:L55, 1, 0)))","v":""},0,null,"",22.4,{"$f":"IF(Q55=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q55)+SUM(IF(Q55=$Q$5:Q55, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ65","v":"DSRchch2"},{"$f":"IF(ISNA(VLOOKUP(A56,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A56,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A56,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A56,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A56,'GEM new plant'!$F$4:$F$395)","v":22.4},{"$f":"IF(B56=\"Wind\",(1-VLOOKUP($A56,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B56,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A56,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A56,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK65),0,Summary!AK65)","v":0},{"$f":"IF(C56=\"NA\",0,IF(VLOOKUP(C56,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A56,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D56*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E56,E56*8.76))","v":22.4},{"$f":"IF(L56=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L56)+SUM(IF(L56=$L$5:L56, 1, 0)))","v":""},0,null,"",22.4,{"$f":"IF(Q56=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q56)+SUM(IF(Q56=$Q$5:Q56, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ66","v":"DSRhbay1"},{"$f":"IF(ISNA(VLOOKUP(A57,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A57,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A57,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A57,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A57,'GEM new plant'!$F$4:$F$395)","v":8},{"$f":"IF(B57=\"Wind\",(1-VLOOKUP($A57,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B57,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A57,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A57,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK66),0,Summary!AK66)","v":0},{"$f":"IF(C57=\"NA\",0,IF(VLOOKUP(C57,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A57,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D57*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E57,E57*8.76))","v":8},{"$f":"IF(L57=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L57)+SUM(IF(L57=$L$5:L57, 1, 0)))","v":""},0,null,"",8,{"$f":"IF(Q57=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q57)+SUM(IF(Q57=$Q$5:Q57, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ67","v":"DSRhbay2"},{"$f":"IF(ISNA(VLOOKUP(A58,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A58,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A58,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A58,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A58,'GEM new plant'!$F$4:$F$395)","v":8},{"$f":"IF(B58=\"Wind\",(1-VLOOKUP($A58,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B58,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A58,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A58,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK67),0,Summary!AK67)","v":0},{"$f":"IF(C58=\"NA\",0,IF(VLOOKUP(C58,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A58,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D58*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E58,E58*8.76))","v":8},{"$f":"IF(L58=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L58)+SUM(IF(L58=$L$5:L58, 1, 0)))","v":""},0,null,"",8,{"$f":"IF(Q58=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q58)+SUM(IF(Q58=$Q$5:Q58, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ68","v":"DSRnmlb1"},{"$f":"IF(ISNA(VLOOKUP(A59,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A59,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A59,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A59,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A59,'GEM new plant'!$F$4:$F$395)","v":5.6},{"$f":"IF(B59=\"Wind\",(1-VLOOKUP($A59,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B59,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A59,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A59,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK68),0,Summary!AK68)","v":0},{"$f":"IF(C59=\"NA\",0,IF(VLOOKUP(C59,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A59,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D59*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E59,E59*8.76))","v":5.6},{"$f":"IF(L59=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L59)+SUM(IF(L59=$L$5:L59, 1, 0)))","v":""},0,null,"",5.6,{"$f":"IF(Q59=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q59)+SUM(IF(Q59=$Q$5:Q59, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ69","v":"DSRnmlb2"},{"$f":"IF(ISNA(VLOOKUP(A60,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A60,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A60,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A60,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A60,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B60=\"Wind\",(1-VLOOKUP($A60,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B60,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A60,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A60,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK69),0,Summary!AK69)","v":0},{"$f":"IF(C60=\"NA\",0,IF(VLOOKUP(C60,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A60,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D60*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E60,E60*8.76))","v":200},{"$f":"IF(L60=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L60)+SUM(IF(L60=$L$5:L60, 1, 0)))","v":""},0,null,"",200,{"$f":"IF(Q60=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q60)+SUM(IF(Q60=$Q$5:Q60, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ70","v":"DSRnshr1"},{"$f":"IF(ISNA(VLOOKUP(A61,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A61,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A61,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A61,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A61,'GEM new plant'!$F$4:$F$395)","v":6.4},{"$f":"IF(B61=\"Wind\",(1-VLOOKUP($A61,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B61,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A61,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A61,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK70),0,Summary!AK70)","v":0},{"$f":"IF(C61=\"NA\",0,IF(VLOOKUP(C61,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A61,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D61*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E61,E61*8.76))","v":6.4},{"$f":"IF(L61=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L61)+SUM(IF(L61=$L$5:L61, 1, 0)))","v":""},0,null,"",6.4,{"$f":"IF(Q61=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q61)+SUM(IF(Q61=$Q$5:Q61, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ71","v":"DSRnshr2"},{"$f":"IF(ISNA(VLOOKUP(A62,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A62,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A62,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A62,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A62,'GEM new plant'!$F$4:$F$395)","v":6.4},{"$f":"IF(B62=\"Wind\",(1-VLOOKUP($A62,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B62,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A62,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A62,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK71),0,Summary!AK71)","v":0},{"$f":"IF(C62=\"NA\",0,IF(VLOOKUP(C62,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A62,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D62*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E62,E62*8.76))","v":6.4},{"$f":"IF(L62=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L62)+SUM(IF(L62=$L$5:L62, 1, 0)))","v":""},0,null,"",6.4,{"$f":"IF(Q62=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q62)+SUM(IF(Q62=$Q$5:Q62, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ72","v":"DSRnthd1"},{"$f":"IF(ISNA(VLOOKUP(A63,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A63,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A63,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A63,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A63,'GEM new plant'!$F$4:$F$395)","v":8},{"$f":"IF(B63=\"Wind\",(1-VLOOKUP($A63,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B63,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A63,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A63,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK72),0,Summary!AK72)","v":0},{"$f":"IF(C63=\"NA\",0,IF(VLOOKUP(C63,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A63,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D63*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E63,E63*8.76))","v":8},{"$f":"IF(L63=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L63)+SUM(IF(L63=$L$5:L63, 1, 0)))","v":""},0,null,"",8,{"$f":"IF(Q63=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q63)+SUM(IF(Q63=$Q$5:Q63, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ73","v":"DSRnthd2"},{"$f":"IF(ISNA(VLOOKUP(A64,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A64,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A64,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A64,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A64,'GEM new plant'!$F$4:$F$395)","v":8},{"$f":"IF(B64=\"Wind\",(1-VLOOKUP($A64,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B64,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A64,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A64,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK73),0,Summary!AK73)","v":0},{"$f":"IF(C64=\"NA\",0,IF(VLOOKUP(C64,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A64,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D64*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E64,E64*8.76))","v":8},{"$f":"IF(L64=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L64)+SUM(IF(L64=$L$5:L64, 1, 0)))","v":""},0,null,"",8,{"$f":"IF(Q64=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q64)+SUM(IF(Q64=$Q$5:Q64, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ74","v":"DSRotag1"},{"$f":"IF(ISNA(VLOOKUP(A65,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A65,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A65,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A65,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A65,'GEM new plant'!$F$4:$F$395)","v":8},{"$f":"IF(B65=\"Wind\",(1-VLOOKUP($A65,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B65,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A65,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A65,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK74),0,Summary!AK74)","v":0},{"$f":"IF(C65=\"NA\",0,IF(VLOOKUP(C65,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A65,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D65*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E65,E65*8.76))","v":8},{"$f":"IF(L65=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L65)+SUM(IF(L65=$L$5:L65, 1, 0)))","v":""},0,null,"",8,{"$f":"IF(Q65=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q65)+SUM(IF(Q65=$Q$5:Q65, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ75","v":"DSRotag2"},{"$f":"IF(ISNA(VLOOKUP(A66,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A66,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A66,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A66,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A66,'GEM new plant'!$F$4:$F$395)","v":8},{"$f":"IF(B66=\"Wind\",(1-VLOOKUP($A66,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B66,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A66,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A66,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK75),0,Summary!AK75)","v":0},{"$f":"IF(C66=\"NA\",0,IF(VLOOKUP(C66,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A66,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D66*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E66,E66*8.76))","v":8},{"$f":"IF(L66=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L66)+SUM(IF(L66=$L$5:L66, 1, 0)))","v":""},0,null,"",8,{"$f":"IF(Q66=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q66)+SUM(IF(Q66=$Q$5:Q66, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ76","v":"DSRslnd1"},{"$f":"IF(ISNA(VLOOKUP(A67,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A67,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A67,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A67,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A67,'GEM new plant'!$F$4:$F$395)","v":4.8},{"$f":"IF(B67=\"Wind\",(1-VLOOKUP($A67,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B67,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A67,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A67,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK76),0,Summary!AK76)","v":0},{"$f":"IF(C67=\"NA\",0,IF(VLOOKUP(C67,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A67,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D67*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E67,E67*8.76))","v":4.8},{"$f":"IF(L67=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L67)+SUM(IF(L67=$L$5:L67, 1, 0)))","v":""},0,null,"",4.8,{"$f":"IF(Q67=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q67)+SUM(IF(Q67=$Q$5:Q67, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ77","v":"DSRslnd2"},{"$f":"IF(ISNA(VLOOKUP(A68,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A68,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A68,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A68,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A68,'GEM new plant'!$F$4:$F$395)","v":4.8},{"$f":"IF(B68=\"Wind\",(1-VLOOKUP($A68,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B68,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A68,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A68,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK77),0,Summary!AK77)","v":0},{"$f":"IF(C68=\"NA\",0,IF(VLOOKUP(C68,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A68,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D68*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E68,E68*8.76))","v":4.8},{"$f":"IF(L68=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L68)+SUM(IF(L68=$L$5:L68, 1, 0)))","v":""},0,null,"",4.8,{"$f":"IF(Q68=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q68)+SUM(IF(Q68=$Q$5:Q68, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ78","v":"DSRtari1"},{"$f":"IF(ISNA(VLOOKUP(A69,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A69,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A69,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A69,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A69,'GEM new plant'!$F$4:$F$395)","v":4},{"$f":"IF(B69=\"Wind\",(1-VLOOKUP($A69,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B69,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A69,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A69,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK78),0,Summary!AK78)","v":0},{"$f":"IF(C69=\"NA\",0,IF(VLOOKUP(C69,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A69,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D69*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E69,E69*8.76))","v":4},{"$f":"IF(L69=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L69)+SUM(IF(L69=$L$5:L69, 1, 0)))","v":""},0,null,"",4,{"$f":"IF(Q69=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q69)+SUM(IF(Q69=$Q$5:Q69, 1, 0)))","v":""},{"$f":"IF(OR(S69=\"\",COUNTIF($N$5:$N$202,S69)=1),0,COUNTIF($N$5:$N$202,S69))","v":0}]
[{"$f":"Summary!AJ79","v":"DSRtari2"},{"$f":"IF(ISNA(VLOOKUP(A70,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A70,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A70,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A70,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A70,'GEM new plant'!$F$4:$F$395)","v":4},{"$f":"IF(B70=\"Wind\",(1-VLOOKUP($A70,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B70,'Other ass'!$C$6:$C$36))","v":0},{"$f":"$D70*8.76*E70","v":0},{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A70,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A70,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK79),0,Summary!AK79)","v":0},{"$f":"IF(C70=\"NA\",0,IF(VLOOKUP(C70,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A70,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,{"$f":"IF(I70*J70=1,H70,\"\")","v":""},{"$f":"$D70*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E70,E70*8.76))","v":4},{"$f":"IF(L70=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L70)+SUM(IF(L70=$L$5:L70, 1, 0)))","v":""},0,null,{"$f":"IF(OR(B70=\"Coal\",B70=\"CCGT\",B70=\"Lig\"),\"\",L70)","v":""},{"$f":"M70","v":4},{"$f":"IF(Q70=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q70)+SUM(IF(Q70=$Q$5:Q70, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ80","v":"DSRwaik1"},{"$f":"IF(ISNA(VLOOKUP(A71,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A71,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A71,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A71,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A71,'GEM new plant'!$F$4:$F$395)","v":16.8},{"$f":"IF(B71=\"Wind\",(1-VLOOKUP($A71,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B71,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A71,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A71,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK80),0,Summary!AK80)","v":0},{"$f":"IF(C71=\"NA\",0,IF(VLOOKUP(C71,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A71,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D71*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E71,E71*8.76))","v":16.8},{"$f":"IF(L71=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L71)+SUM(IF(L71=$L$5:L71, 1, 0)))","v":""},0,null,"",16.8,{"$f":"IF(Q71=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q71)+SUM(IF(Q71=$Q$5:Q71, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ81","v":"DSRwaik2"},{"$f":"IF(ISNA(VLOOKUP(A72,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A72,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A72,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A72,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A72,'GEM new plant'!$F$4:$F$395)","v":16.8},{"$f":"IF(B72=\"Wind\",(1-VLOOKUP($A72,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B72,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A72,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A72,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK81),0,Summary!AK81)","v":0},{"$f":"IF(C72=\"NA\",0,IF(VLOOKUP(C72,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A72,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D72*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E72,E72*8.76))","v":16.8},{"$f":"IF(L72=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L72)+SUM(IF(L72=$L$5:L72, 1, 0)))","v":""},0,null,"",16.8,{"$f":"IF(Q72=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q72)+SUM(IF(Q72=$Q$5:Q72, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ82","v":"DSRwgtn1"},{"$f":"IF(ISNA(VLOOKUP(A73,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A73,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A73,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A73,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A73,'GEM new plant'!$F$4:$F$395)","v":15.2},{"$f":"IF(B73=\"Wind\",(1-VLOOKUP($A73,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B73,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A73,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A73,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK82),0,Summary!AK82)","v":0},{"$f":"IF(C73=\"NA\",0,IF(VLOOKUP(C73,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A73,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D73*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E73,E73*8.76))","v":15.2},{"$f":"IF(L73=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L73)+SUM(IF(L73=$L$5:L73, 1, 0)))","v":""},0,null,"",15.2,{"$f":"IF(Q73=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q73)+SUM(IF(Q73=$Q$5:Q73, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ83","v":"DSRwgtn2"},{"$f":"IF(ISNA(VLOOKUP(A74,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A74,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"DSR"},{"$f":"IF(ISNA(VLOOKUP(A74,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A74,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A74,'GEM new plant'!$F$4:$F$395)","v":15.2},{"$f":"IF(B74=\"Wind\",(1-VLOOKUP($A74,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B74,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A74,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A74,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK83),0,Summary!AK83)","v":0},{"$f":"IF(C74=\"NA\",0,IF(VLOOKUP(C74,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A74,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D74*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E74,E74*8.76))","v":15.2},{"$f":"IF(L74=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L74)+SUM(IF(L74=$L$5:L74, 1, 0)))","v":""},0,null,"",15.2,{"$f":"IF(Q74=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q74)+SUM(IF(Q74=$Q$5:Q74, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ84","v":"CCGTCHP1"},{"$f":"IF(ISNA(VLOOKUP(A75,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A75,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasCog"},{"$f":"IF(ISNA(VLOOKUP(A75,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A75,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A75,'GEM new plant'!$F$4:$F$395)","v":40},{"$f":"IF(B75=\"Wind\",(1-VLOOKUP($A75,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B75,'Other ass'!$C$6:$C$36))","v":0.8},280.32,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A75,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A75,Summary!$AL$14:$AL$500))","v":81.623529411764693},{"$f":"IF(ISERROR(Summary!AK84),0,Summary!AK84)","v":62.793463947716965},{"$f":"IF(C75=\"NA\",0,IF(VLOOKUP(C75,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A75,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D75*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E75,E75*8.76))","v":40},{"$f":"IF(L75=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L75)+SUM(IF(L75=$L$5:L75, 1, 0)))","v":""},0,null,"",40,{"$f":"IF(Q75=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q75)+SUM(IF(Q75=$Q$5:Q75, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ85","v":"CCGTCHP2"},{"$f":"IF(ISNA(VLOOKUP(A76,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A76,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasCog"},{"$f":"IF(ISNA(VLOOKUP(A76,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A76,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A76,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B76=\"Wind\",(1-VLOOKUP($A76,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B76,'Other ass'!$C$6:$C$36))","v":0.8},350.40000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A76,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A76,Summary!$AL$14:$AL$500))","v":81.779411764705884},{"$f":"IF(ISERROR(Summary!AK85),0,Summary!AK85)","v":59.141605965397744},{"$f":"IF(C76=\"NA\",0,IF(VLOOKUP(C76,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A76,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D76*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E76,E76*8.76))","v":50},{"$f":"IF(L76=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L76)+SUM(IF(L76=$L$5:L76, 1, 0)))","v":""},0,null,"",50,{"$f":"IF(Q76=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q76)+SUM(IF(Q76=$Q$5:Q76, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ86","v":"CCGTCHP3"},{"$f":"IF(ISNA(VLOOKUP(A77,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A77,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasCog"},{"$f":"IF(ISNA(VLOOKUP(A77,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A77,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A77,'GEM new plant'!$F$4:$F$395)","v":40},{"$f":"IF(B77=\"Wind\",(1-VLOOKUP($A77,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B77,'Other ass'!$C$6:$C$36))","v":0.8},280.32,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A77,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A77,Summary!$AL$14:$AL$500))","v":80.42352941176469},{"$f":"IF(ISERROR(Summary!AK86),0,Summary!AK86)","v":63.181973132275445},{"$f":"IF(C77=\"NA\",0,IF(VLOOKUP(C77,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A77,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D77*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E77,E77*8.76))","v":40},{"$f":"IF(L77=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L77)+SUM(IF(L77=$L$5:L77, 1, 0)))","v":""},0,null,"",40,{"$f":"IF(Q77=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q77)+SUM(IF(Q77=$Q$5:Q77, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ87","v":"CCGTCHP4"},{"$f":"IF(ISNA(VLOOKUP(A78,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A78,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasCog"},{"$f":"IF(ISNA(VLOOKUP(A78,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A78,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A78,'GEM new plant'!$F$4:$F$395)","v":40},{"$f":"IF(B78=\"Wind\",(1-VLOOKUP($A78,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B78,'Other ass'!$C$6:$C$36))","v":0.8},280.32,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A78,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A78,Summary!$AL$14:$AL$500))","v":80.42352941176469},{"$f":"IF(ISERROR(Summary!AK87),0,Summary!AK87)","v":61.233904582388767},{"$f":"IF(C78=\"NA\",0,IF(VLOOKUP(C78,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A78,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D78*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E78,E78*8.76))","v":40},{"$f":"IF(L78=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L78)+SUM(IF(L78=$L$5:L78, 1, 0)))","v":""},0,null,"",40,{"$f":"IF(Q78=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q78)+SUM(IF(Q78=$Q$5:Q78, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ88","v":"CCGTCHP5"},{"$f":"IF(ISNA(VLOOKUP(A79,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A79,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasCog"},{"$f":"IF(ISNA(VLOOKUP(A79,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A79,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A79,'GEM new plant'!$F$4:$F$395)","v":40},{"$f":"IF(B79=\"Wind\",(1-VLOOKUP($A79,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B79,'Other ass'!$C$6:$C$36))","v":0.8},280.32,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A79,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A79,Summary!$AL$14:$AL$500))","v":80.42352941176469},{"$f":"IF(ISERROR(Summary!AK88),0,Summary!AK88)","v":61.233904582388767},{"$f":"IF(C79=\"NA\",0,IF(VLOOKUP(C79,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A79,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D79*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E79,E79*8.76))","v":40},{"$f":"IF(L79=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L79)+SUM(IF(L79=$L$5:L79, 1, 0)))","v":""},0,null,"",40,{"$f":"IF(Q79=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q79)+SUM(IF(Q79=$Q$5:Q79, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ89","v":"PropCogen1"},{"$f":"IF(ISNA(VLOOKUP(A80,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A80,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasCog"},{"$f":"IF(ISNA(VLOOKUP(A80,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A80,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A80,'GEM new plant'!$F$4:$F$395)","v":49.5},{"$f":"IF(B80=\"Wind\",(1-VLOOKUP($A80,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B80,'Other ass'!$C$6:$C$36))","v":0.8},346.89600000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A80,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A80,Summary!$AL$14:$AL$500))","v":99.821617647058815},{"$f":"IF(ISERROR(Summary!AK89),0,Summary!AK89)","v":61.895118368874371},{"$f":"IF(C80=\"NA\",0,IF(VLOOKUP(C80,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A80,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D80*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E80,E80*8.76))","v":49.5},{"$f":"IF(L80=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L80)+SUM(IF(L80=$L$5:L80, 1, 0)))","v":""},0,null,"",49.5,{"$f":"IF(Q80=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q80)+SUM(IF(Q80=$Q$5:Q80, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ90","v":"OCGTPkrG1"},{"$f":"IF(ISNA(VLOOKUP(A81,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A81,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A81,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A81,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A81,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B81=\"Wind\",(1-VLOOKUP($A81,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B81,'Other ass'!$C$6:$C$36))","v":0.2},175.20000000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A81,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A81,Summary!$AL$14:$AL$500))","v":117.89705882352941},{"$f":"IF(ISERROR(Summary!AK90),0,Summary!AK90)","v":174.55378123835226},{"$f":"IF(C81=\"NA\",0,IF(VLOOKUP(C81,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A81,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,174.55378123835226,{"$f":"$D81*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E81,E81*8.76))","v":100},{"$f":"IF(L81=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L81)+SUM(IF(L81=$L$5:L81, 1, 0)))","v":90},0,null,174.55378123835226,100,{"$f":"IF(Q81=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q81)+SUM(IF(Q81=$Q$5:Q81, 1, 0)))","v":90},0]
[{"$f":"Summary!AJ91","v":"OCGTPkrG2"},{"$f":"IF(ISNA(VLOOKUP(A82,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A82,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A82,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A82,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A82,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B82=\"Wind\",(1-VLOOKUP($A82,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B82,'Other ass'!$C$6:$C$36))","v":0.2},350.40000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A82,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A82,Summary!$AL$14:$AL$500))","v":225.79411764705881},{"$f":"IF(ISERROR(Summary!AK91),0,Summary!AK91)","v":179.38106999888493},{"$f":"IF(C82=\"NA\",0,IF(VLOOKUP(C82,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A82,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,179.38106999888493,{"$f":"$D82*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E82,E82*8.76))","v":200},{"$f":"IF(L82=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L82)+SUM(IF(L82=$L$5:L82, 1, 0)))","v":96},0,null,179.38106999888493,200,{"$f":"IF(Q82=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q82)+SUM(IF(Q82=$Q$5:Q82, 1, 0)))","v":96},0]
[{"$f":"Summary!AJ92","v":"OCGTPkrG3"},{"$f":"IF(ISNA(VLOOKUP(A83,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A83,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A83,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A83,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A83,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B83=\"Wind\",(1-VLOOKUP($A83,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B83,'Other ass'!$C$6:$C$36))","v":0.2},350.40000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A83,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A83,Summary!$AL$14:$AL$500))","v":225.79411764705881},{"$f":"IF(ISERROR(Summary!AK92),0,Summary!AK92)","v":175.815805554523},{"$f":"IF(C83=\"NA\",0,IF(VLOOKUP(C83,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A83,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,175.815805554523,{"$f":"$D83*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E83,E83*8.76))","v":200},{"$f":"IF(L83=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L83)+SUM(IF(L83=$L$5:L83, 1, 0)))","v":92},0,null,175.815805554523,200,{"$f":"IF(Q83=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q83)+SUM(IF(Q83=$Q$5:Q83, 1, 0)))","v":92},0]
[{"$f":"Summary!AJ93","v":"OCGTPkrG4"},{"$f":"IF(ISNA(VLOOKUP(A84,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A84,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A84,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A84,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A84,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B84=\"Wind\",(1-VLOOKUP($A84,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B84,'Other ass'!$C$6:$C$36))","v":0.2},350.40000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A84,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A84,Summary!$AL$14:$AL$500))","v":225.79411764705881},{"$f":"IF(ISERROR(Summary!AK93),0,Summary!AK93)","v":175.815805554523},{"$f":"IF(C84=\"NA\",0,IF(VLOOKUP(C84,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A84,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,175.815805554523,{"$f":"$D84*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E84,E84*8.76))","v":200},{"$f":"IF(L84=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L84)+SUM(IF(L84=$L$5:L84, 1, 0)))","v":93},0,null,175.815805554523,200,{"$f":"IF(Q84=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q84)+SUM(IF(Q84=$Q$5:Q84, 1, 0)))","v":93},0]
[{"$f":"Summary!AJ94","v":"OCGTPkrG5"},{"$f":"IF(ISNA(VLOOKUP(A85,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A85,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A85,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A85,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A85,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B85=\"Wind\",(1-VLOOKUP($A85,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B85,'Other ass'!$C$6:$C$36))","v":0.2},350.40000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A85,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A85,Summary!$AL$14:$AL$500))","v":225.79411764705881},{"$f":"IF(ISERROR(Summary!AK94),0,Summary!AK94)","v":174.22416964186147},{"$f":"IF(C85=\"NA\",0,IF(VLOOKUP(C85,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A85,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,174.22416964186147,{"$f":"$D85*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E85,E85*8.76))","v":200},{"$f":"IF(L85=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L85)+SUM(IF(L85=$L$5:L85, 1, 0)))","v":89},0,null,174.22416964186147,200,{"$f":"IF(Q85=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q85)+SUM(IF(Q85=$Q$5:Q85, 1, 0)))","v":89},0]
[{"$f":"Summary!AJ95","v":"OCGTPkrG6"},{"$f":"IF(ISNA(VLOOKUP(A86,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A86,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A86,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A86,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A86,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B86=\"Wind\",(1-VLOOKUP($A86,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B86,'Other ass'!$C$6:$C$36))","v":0.2},175.20000000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A86,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A86,Summary!$AL$14:$AL$500))","v":117.89705882352941},{"$f":"IF(ISERROR(Summary!AK95),0,Summary!AK95)","v":179.60185816142919},{"$f":"IF(C86=\"NA\",0,IF(VLOOKUP(C86,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A86,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,179.60185816142919,{"$f":"$D86*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E86,E86*8.76))","v":100},{"$f":"IF(L86=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L86)+SUM(IF(L86=$L$5:L86, 1, 0)))","v":98},0,null,179.60185816142919,100,{"$f":"IF(Q86=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q86)+SUM(IF(Q86=$Q$5:Q86, 1, 0)))","v":98},0]
[{"$f":"Summary!AJ96","v":"OCGTPkrG7"},{"$f":"IF(ISNA(VLOOKUP(A87,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A87,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A87,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A87,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A87,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B87=\"Wind\",(1-VLOOKUP($A87,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B87,'Other ass'!$C$6:$C$36))","v":0.2},350.40000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A87,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A87,Summary!$AL$14:$AL$500))","v":225.79411764705881},{"$f":"IF(ISERROR(Summary!AK96),0,Summary!AK96)","v":175.815805554523},{"$f":"IF(C87=\"NA\",0,IF(VLOOKUP(C87,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A87,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,175.815805554523,{"$f":"$D87*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E87,E87*8.76))","v":200},{"$f":"IF(L87=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L87)+SUM(IF(L87=$L$5:L87, 1, 0)))","v":94},0,null,175.815805554523,200,{"$f":"IF(Q87=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q87)+SUM(IF(Q87=$Q$5:Q87, 1, 0)))","v":94},0]
[{"$f":"Summary!AJ97","v":"OCGTPkrG8"},{"$f":"IF(ISNA(VLOOKUP(A88,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A88,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A88,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A88,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A88,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B88=\"Wind\",(1-VLOOKUP($A88,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B88,'Other ass'!$C$6:$C$36))","v":0.2},175.20000000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A88,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A88,Summary!$AL$14:$AL$500))","v":117.89705882352941},{"$f":"IF(ISERROR(Summary!AK97),0,Summary!AK97)","v":174.55378123835226},{"$f":"IF(C88=\"NA\",0,IF(VLOOKUP(C88,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A88,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,174.55378123835226,{"$f":"$D88*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E88,E88*8.76))","v":100},{"$f":"IF(L88=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L88)+SUM(IF(L88=$L$5:L88, 1, 0)))","v":91},0,null,174.55378123835226,100,{"$f":"IF(Q88=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q88)+SUM(IF(Q88=$Q$5:Q88, 1, 0)))","v":91},0]
[{"$f":"Summary!AJ98","v":"Tihiroa"},{"$f":"IF(ISNA(VLOOKUP(A89,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A89,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A89,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A89,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Applied for ConsentOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A89,'GEM new plant'!$F$4:$F$395)","v":120},{"$f":"IF(B89=\"Wind\",(1-VLOOKUP($A89,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B89,'Other ass'!$C$6:$C$36))","v":0.2},210.24,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A89,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A89,Summary!$AL$14:$AL$500))","v":139.35647058823531},{"$f":"IF(ISERROR(Summary!AK98),0,Summary!AK98)","v":173.82168052093508},{"$f":"IF(C89=\"NA\",0,IF(VLOOKUP(C89,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A89,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,173.82168052093508,{"$f":"$D89*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E89,E89*8.76))","v":120},{"$f":"IF(L89=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L89)+SUM(IF(L89=$L$5:L89, 1, 0)))","v":86},0,null,173.82168052093508,120,{"$f":"IF(Q89=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q89)+SUM(IF(Q89=$Q$5:Q89, 1, 0)))","v":86},0]
[{"$f":"Summary!AJ99","v":"Tihiroa2"},{"$f":"IF(ISNA(VLOOKUP(A90,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A90,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A90,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A90,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Applied for ConsentOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A90,'GEM new plant'!$F$4:$F$395)","v":120},{"$f":"IF(B90=\"Wind\",(1-VLOOKUP($A90,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B90,'Other ass'!$C$6:$C$36))","v":0.2},210.24,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A90,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A90,Summary!$AL$14:$AL$500))","v":139.41647058823531},{"$f":"IF(ISERROR(Summary!AK99),0,Summary!AK99)","v":173.84240035256011},{"$f":"IF(C90=\"NA\",0,IF(VLOOKUP(C90,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A90,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,173.84240035256011,{"$f":"$D90*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E90,E90*8.76))","v":120},{"$f":"IF(L90=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L90)+SUM(IF(L90=$L$5:L90, 1, 0)))","v":87},0,null,173.84240035256011,120,{"$f":"IF(Q90=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q90)+SUM(IF(Q90=$Q$5:Q90, 1, 0)))","v":87},0]
[{"$f":"Summary!AJ100","v":"Tihiroa3"},{"$f":"IF(ISNA(VLOOKUP(A91,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A91,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A91,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A91,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Applied for ConsentOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A91,'GEM new plant'!$F$4:$F$395)","v":120},{"$f":"IF(B91=\"Wind\",(1-VLOOKUP($A91,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B91,'Other ass'!$C$6:$C$36))","v":0.2},210.24,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A91,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A91,Summary!$AL$14:$AL$500))","v":139.45247058823531},{"$f":"IF(ISERROR(Summary!AK100),0,Summary!AK100)","v":173.8548322515351},{"$f":"IF(C91=\"NA\",0,IF(VLOOKUP(C91,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A91,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,173.8548322515351,{"$f":"$D91*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E91,E91*8.76))","v":120},{"$f":"IF(L91=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L91)+SUM(IF(L91=$L$5:L91, 1, 0)))","v":88},0,null,173.8548322515351,120,{"$f":"IF(Q91=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q91)+SUM(IF(Q91=$Q$5:Q91, 1, 0)))","v":88},0]
[{"$f":"Summary!AJ101","v":"ToddPeak_npl"},{"$f":"IF(ISNA(VLOOKUP(A92,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A92,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(A92,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A92,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"ProposedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A92,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B92=\"Wind\",(1-VLOOKUP($A92,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B92,'Other ass'!$C$6:$C$36))","v":0.2},175.20000000000002,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A92,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A92,Summary!$AL$14:$AL$500))","v":112.89705882352941},{"$f":"IF(ISERROR(Summary!AK101),0,Summary!AK101)","v":179.38106999888493},{"$f":"IF(C92=\"NA\",0,IF(VLOOKUP(C92,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A92,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,179.38106999888493,{"$f":"$D92*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E92,E92*8.76))","v":100},{"$f":"IF(L92=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L92)+SUM(IF(L92=$L$5:L92, 1, 0)))","v":97},0,null,179.38106999888493,100,{"$f":"IF(Q92=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q92)+SUM(IF(Q92=$Q$5:Q92, 1, 0)))","v":97},0]
[{"$f":"Summary!AJ102","v":"Atiamuri"},{"$f":"IF(ISNA(VLOOKUP(A93,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A93,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A93,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A93,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A93,'GEM new plant'!$F$4:$F$395)","v":5},{"$f":"IF(B93=\"Wind\",(1-VLOOKUP($A93,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B93,'Other ass'!$C$6:$C$36))","v":0.9},39.42,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A93,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A93,Summary!$AL$14:$AL$500))","v":54.366838235294118},{"$f":"IF(ISERROR(Summary!AK102),0,Summary!AK102)","v":126.76732399149253},{"$f":"IF(C93=\"NA\",0,IF(VLOOKUP(C93,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A93,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,126.76732399149253,{"$f":"$D93*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E93,E93*8.76))","v":5},{"$f":"IF(L93=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L93)+SUM(IF(L93=$L$5:L93, 1, 0)))","v":85},0,null,126.76732399149253,5,{"$f":"IF(Q93=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q93)+SUM(IF(Q93=$Q$5:Q93, 1, 0)))","v":85},0]
[{"$f":"Summary!AJ103","v":"Horohoro"},{"$f":"IF(ISNA(VLOOKUP(A94,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A94,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A94,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A94,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A94,'GEM new plant'!$F$4:$F$395)","v":5},{"$f":"IF(B94=\"Wind\",(1-VLOOKUP($A94,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B94,'Other ass'!$C$6:$C$36))","v":0.9},39.42,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A94,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A94,Summary!$AL$14:$AL$500))","v":50.616838235294118},{"$f":"IF(ISERROR(Summary!AK103),0,Summary!AK103)","v":119.79587438109948},{"$f":"IF(C94=\"NA\",0,IF(VLOOKUP(C94,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A94,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,119.79587438109948,{"$f":"$D94*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E94,E94*8.76))","v":5},{"$f":"IF(L94=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L94)+SUM(IF(L94=$L$5:L94, 1, 0)))","v":84},0,null,119.79587438109948,5,{"$f":"IF(Q94=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q94)+SUM(IF(Q94=$Q$5:Q94, 1, 0)))","v":84},0]
[{"$f":"Summary!AJ104","v":"Kawerau_generi"},{"$f":"IF(ISNA(VLOOKUP(A95,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A95,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A95,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A95,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A95,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B95=\"Wind\",(1-VLOOKUP($A95,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B95,'Other ass'!$C$6:$C$36))","v":0.9},394.2,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A95,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A95,Summary!$AL$14:$AL$500))","v":276.80588235294113},{"$f":"IF(ISERROR(Summary!AK104),0,Summary!AK104)","v":71.645010122584736},{"$f":"IF(C95=\"NA\",0,IF(VLOOKUP(C95,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A95,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,71.645010122584736,{"$f":"$D95*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E95,E95*8.76))","v":50},{"$f":"IF(L95=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L95)+SUM(IF(L95=$L$5:L95, 1, 0)))","v":39},0,null,71.645010122584736,50,{"$f":"IF(Q95=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q95)+SUM(IF(Q95=$Q$5:Q95, 1, 0)))","v":39},0]
[{"$f":"Summary!AJ105","v":"Mangakinoata1"},{"$f":"IF(ISNA(VLOOKUP(A96,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A96,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A96,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A96,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A96,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B96=\"Wind\",(1-VLOOKUP($A96,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B96,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A96,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A96,Summary!$AL$14:$AL$500))","v":158.42242647058825},{"$f":"IF(ISERROR(Summary!AK105),0,Summary!AK105)","v":84.599622504942715},{"$f":"IF(C96=\"NA\",0,IF(VLOOKUP(C96,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A96,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,84.599622504942715,{"$f":"$D96*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E96,E96*8.76))","v":25},{"$f":"IF(L96=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L96)+SUM(IF(L96=$L$5:L96, 1, 0)))","v":67},0,null,84.599622504942715,25,{"$f":"IF(Q96=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q96)+SUM(IF(Q96=$Q$5:Q96, 1, 0)))","v":67},0]
[{"$f":"Summary!AJ106","v":"Mokai_4"},{"$f":"IF(ISNA(VLOOKUP(A97,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A97,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A97,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A97,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A97,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B97=\"Wind\",(1-VLOOKUP($A97,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B97,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A97,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A97,Summary!$AL$14:$AL$500))","v":202.18161764705883},{"$f":"IF(ISERROR(Summary!AK106),0,Summary!AK106)","v":100.86975563978645},{"$f":"IF(C97=\"NA\",0,IF(VLOOKUP(C97,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A97,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,100.86975563978645,{"$f":"$D97*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E97,E97*8.76))","v":25},{"$f":"IF(L97=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L97)+SUM(IF(L97=$L$5:L97, 1, 0)))","v":82},0,null,100.86975563978645,25,{"$f":"IF(Q97=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q97)+SUM(IF(Q97=$Q$5:Q97, 1, 0)))","v":82},0]
[{"$f":"Summary!AJ107","v":"Ngatamariki_2"},{"$f":"IF(ISNA(VLOOKUP(A98,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A98,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A98,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A98,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A98,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B98=\"Wind\",(1-VLOOKUP($A98,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B98,'Other ass'!$C$6:$C$36))","v":0.9},394.2,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A98,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A98,Summary!$AL$14:$AL$500))","v":281.80588235294113},{"$f":"IF(ISERROR(Summary!AK107),0,Summary!AK107)","v":78.085691362118013},{"$f":"IF(C98=\"NA\",0,IF(VLOOKUP(C98,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A98,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,78.085691362118013,{"$f":"$D98*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E98,E98*8.76))","v":50},{"$f":"IF(L98=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L98)+SUM(IF(L98=$L$5:L98, 1, 0)))","v":51},0,null,78.085691362118013,50,{"$f":"IF(Q98=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q98)+SUM(IF(Q98=$Q$5:Q98, 1, 0)))","v":51},0]
[{"$f":"Summary!AJ108","v":"Ngawha_3"},{"$f":"IF(ISNA(VLOOKUP(A99,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A99,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A99,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A99,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A99,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B99=\"Wind\",(1-VLOOKUP($A99,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B99,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A99,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A99,Summary!$AL$14:$AL$500))","v":194.68161764705883},{"$f":"IF(ISERROR(Summary!AK108),0,Summary!AK108)","v":91.075377524512859},{"$f":"IF(C99=\"NA\",0,IF(VLOOKUP(C99,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A99,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,91.075377524512859,{"$f":"$D99*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E99,E99*8.76))","v":25},{"$f":"IF(L99=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L99)+SUM(IF(L99=$L$5:L99, 1, 0)))","v":77},0,null,91.075377524512859,25,{"$f":"IF(Q99=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q99)+SUM(IF(Q99=$Q$5:Q99, 1, 0)))","v":77},0]
[{"$f":"Summary!AJ109","v":"Ngawha_4"},{"$f":"IF(ISNA(VLOOKUP(A100,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A100,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A100,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A100,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A100,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B100=\"Wind\",(1-VLOOKUP($A100,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B100,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A100,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A100,Summary!$AL$14:$AL$500))","v":194.68161764705883},{"$f":"IF(ISERROR(Summary!AK109),0,Summary!AK109)","v":91.075377524512859},{"$f":"IF(C100=\"NA\",0,IF(VLOOKUP(C100,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A100,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,91.075377524512859,{"$f":"$D100*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E100,E100*8.76))","v":25},{"$f":"IF(L100=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L100)+SUM(IF(L100=$L$5:L100, 1, 0)))","v":78},0,null,91.075377524512859,25,{"$f":"IF(Q100=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q100)+SUM(IF(Q100=$Q$5:Q100, 1, 0)))","v":78},0]
[{"$f":"Summary!AJ110","v":"Ngawha_5"},{"$f":"IF(ISNA(VLOOKUP(A101,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A101,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A101,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A101,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A101,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B101=\"Wind\",(1-VLOOKUP($A101,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B101,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A101,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A101,Summary!$AL$14:$AL$500))","v":194.68161764705883},{"$f":"IF(ISERROR(Summary!AK110),0,Summary!AK110)","v":91.075377524512859},{"$f":"IF(C101=\"NA\",0,IF(VLOOKUP(C101,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A101,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,91.075377524512859,{"$f":"$D101*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E101,E101*8.76))","v":25},{"$f":"IF(L101=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L101)+SUM(IF(L101=$L$5:L101, 1, 0)))","v":79},0,null,91.075377524512859,25,{"$f":"IF(Q101=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q101)+SUM(IF(Q101=$Q$5:Q101, 1, 0)))","v":79},0]
[{"$f":"Summary!AJ111","v":"Ngawha_6"},{"$f":"IF(ISNA(VLOOKUP(A102,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A102,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A102,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A102,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A102,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B102=\"Wind\",(1-VLOOKUP($A102,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B102,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A102,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A102,Summary!$AL$14:$AL$500))","v":194.68161764705883},{"$f":"IF(ISERROR(Summary!AK111),0,Summary!AK111)","v":91.075377524512859},{"$f":"IF(C102=\"NA\",0,IF(VLOOKUP(C102,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A102,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,91.075377524512859,{"$f":"$D102*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E102,E102*8.76))","v":25},{"$f":"IF(L102=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L102)+SUM(IF(L102=$L$5:L102, 1, 0)))","v":80},0,null,91.075377524512859,25,{"$f":"IF(Q102=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q102)+SUM(IF(Q102=$Q$5:Q102, 1, 0)))","v":80},0]
[{"$f":"Summary!AJ112","v":"Reporoa_1"},{"$f":"IF(ISNA(VLOOKUP(A103,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A103,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A103,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A103,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Generic - Lower ProbGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A103,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B103=\"Wind\",(1-VLOOKUP($A103,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B103,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A103,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A103,Summary!$AL$14:$AL$500))","v":160.92242647058825},{"$f":"IF(ISERROR(Summary!AK112),0,Summary!AK112)","v":85.529149119661781},{"$f":"IF(C103=\"NA\",0,IF(VLOOKUP(C103,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A103,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D103*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E103,E103*8.76))","v":25},{"$f":"IF(L103=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L103)+SUM(IF(L103=$L$5:L103, 1, 0)))","v":""},0,null,"",25,{"$f":"IF(Q103=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q103)+SUM(IF(Q103=$Q$5:Q103, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ113","v":"Reporoa_2"},{"$f":"IF(ISNA(VLOOKUP(A104,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A104,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A104,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A104,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A104,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B104=\"Wind\",(1-VLOOKUP($A104,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B104,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A104,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A104,Summary!$AL$14:$AL$500))","v":155.92242647058825},{"$f":"IF(ISERROR(Summary!AK113),0,Summary!AK113)","v":83.670095890223649},{"$f":"IF(C104=\"NA\",0,IF(VLOOKUP(C104,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A104,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,83.670095890223649,{"$f":"$D104*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E104,E104*8.76))","v":25},{"$f":"IF(L104=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L104)+SUM(IF(L104=$L$5:L104, 1, 0)))","v":66},0,null,83.670095890223649,25,{"$f":"IF(Q104=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q104)+SUM(IF(Q104=$Q$5:Q104, 1, 0)))","v":66},0]
[{"$f":"Summary!AJ114","v":"Reporoa_3"},{"$f":"IF(ISNA(VLOOKUP(A105,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A105,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A105,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A105,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Generic - Lower ProbGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A105,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B105=\"Wind\",(1-VLOOKUP($A105,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B105,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A105,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A105,Summary!$AL$14:$AL$500))","v":160.92242647058825},{"$f":"IF(ISERROR(Summary!AK114),0,Summary!AK114)","v":85.529149119661781},{"$f":"IF(C105=\"NA\",0,IF(VLOOKUP(C105,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A105,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D105*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E105,E105*8.76))","v":25},{"$f":"IF(L105=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L105)+SUM(IF(L105=$L$5:L105, 1, 0)))","v":""},0,null,"",25,{"$f":"IF(Q105=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q105)+SUM(IF(Q105=$Q$5:Q105, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ115","v":"Rotokawa_3"},{"$f":"IF(ISNA(VLOOKUP(A106,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A106,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A106,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A106,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A106,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B106=\"Wind\",(1-VLOOKUP($A106,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B106,'Other ass'!$C$6:$C$36))","v":0.9},394.2,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A106,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A106,Summary!$AL$14:$AL$500))","v":276.80588235294113},{"$f":"IF(ISERROR(Summary!AK115),0,Summary!AK115)","v":77.156164747398947},{"$f":"IF(C106=\"NA\",0,IF(VLOOKUP(C106,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A106,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,77.156164747398947,{"$f":"$D106*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E106,E106*8.76))","v":50},{"$f":"IF(L106=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L106)+SUM(IF(L106=$L$5:L106, 1, 0)))","v":48},0,null,77.156164747398947,50,{"$f":"IF(Q106=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q106)+SUM(IF(Q106=$Q$5:Q106, 1, 0)))","v":48},0]
[{"$f":"Summary!AJ116","v":"Rotokawa_4"},{"$f":"IF(ISNA(VLOOKUP(A107,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A107,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A107,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A107,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A107,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B107=\"Wind\",(1-VLOOKUP($A107,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B107,'Other ass'!$C$6:$C$36))","v":0.9},394.2,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A107,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A107,Summary!$AL$14:$AL$500))","v":280.55588235294113},{"$f":"IF(ISERROR(Summary!AK116),0,Summary!AK116)","v":77.853309708438246},{"$f":"IF(C107=\"NA\",0,IF(VLOOKUP(C107,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A107,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,77.853309708438246,{"$f":"$D107*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E107,E107*8.76))","v":50},{"$f":"IF(L107=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L107)+SUM(IF(L107=$L$5:L107, 1, 0)))","v":50},0,null,77.853309708438246,50,{"$f":"IF(Q107=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q107)+SUM(IF(Q107=$Q$5:Q107, 1, 0)))","v":50},0]
[{"$f":"Summary!AJ117","v":"Rotoma_1"},{"$f":"IF(ISNA(VLOOKUP(A108,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A108,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A108,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A108,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A108,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B108=\"Wind\",(1-VLOOKUP($A108,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B108,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A108,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A108,Summary!$AL$14:$AL$500))","v":202.18161764705883},{"$f":"IF(ISERROR(Summary!AK117),0,Summary!AK117)","v":93.664773094087408},{"$f":"IF(C108=\"NA\",0,IF(VLOOKUP(C108,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A108,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,93.664773094087408,{"$f":"$D108*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E108,E108*8.76))","v":25},{"$f":"IF(L108=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L108)+SUM(IF(L108=$L$5:L108, 1, 0)))","v":81},0,null,93.664773094087408,25,{"$f":"IF(Q108=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q108)+SUM(IF(Q108=$Q$5:Q108, 1, 0)))","v":81},0]
[{"$f":"Summary!AJ118","v":"Taheke_1"},{"$f":"IF(ISNA(VLOOKUP(A109,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A109,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A109,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A109,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Generic - Lower ProbGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A109,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B109=\"Wind\",(1-VLOOKUP($A109,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B109,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A109,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A109,Summary!$AL$14:$AL$500))","v":160.92242647058825},{"$f":"IF(ISERROR(Summary!AK118),0,Summary!AK118)","v":79.41992418254307},{"$f":"IF(C109=\"NA\",0,IF(VLOOKUP(C109,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A109,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D109*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E109,E109*8.76))","v":25},{"$f":"IF(L109=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L109)+SUM(IF(L109=$L$5:L109, 1, 0)))","v":""},0,null,"",25,{"$f":"IF(Q109=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q109)+SUM(IF(Q109=$Q$5:Q109, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ119","v":"Taheke_2"},{"$f":"IF(ISNA(VLOOKUP(A110,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A110,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A110,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A110,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A110,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B110=\"Wind\",(1-VLOOKUP($A110,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B110,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A110,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A110,Summary!$AL$14:$AL$500))","v":160.92242647058825},{"$f":"IF(ISERROR(Summary!AK119),0,Summary!AK119)","v":79.41992418254307},{"$f":"IF(C110=\"NA\",0,IF(VLOOKUP(C110,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A110,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,79.41992418254307,{"$f":"$D110*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E110,E110*8.76))","v":25},{"$f":"IF(L110=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L110)+SUM(IF(L110=$L$5:L110, 1, 0)))","v":54},0,null,79.41992418254307,25,{"$f":"IF(Q110=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q110)+SUM(IF(Q110=$Q$5:Q110, 1, 0)))","v":54},0]
[{"$f":"Summary!AJ120","v":"Taheke_3"},{"$f":"IF(ISNA(VLOOKUP(A111,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A111,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A111,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A111,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A111,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B111=\"Wind\",(1-VLOOKUP($A111,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B111,'Other ass'!$C$6:$C$36))","v":0.9},197.1,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A111,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A111,Summary!$AL$14:$AL$500))","v":154.17242647058825},{"$f":"IF(ISERROR(Summary!AK120),0,Summary!AK120)","v":77.089468169925965},{"$f":"IF(C111=\"NA\",0,IF(VLOOKUP(C111,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A111,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,77.089468169925965,{"$f":"$D111*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E111,E111*8.76))","v":25},{"$f":"IF(L111=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L111)+SUM(IF(L111=$L$5:L111, 1, 0)))","v":47},0,null,77.089468169925965,25,{"$f":"IF(Q111=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q111)+SUM(IF(Q111=$Q$5:Q111, 1, 0)))","v":47},0]
[{"$f":"Summary!AJ121","v":"Tauhara_2a"},{"$f":"IF(ISNA(VLOOKUP(A112,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A112,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A112,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A112,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A112,'GEM new plant'!$F$4:$F$395)","v":125},{"$f":"IF(B112=\"Wind\",(1-VLOOKUP($A112,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B112,'Other ass'!$C$6:$C$36))","v":0.9},985.5,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A112,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A112,Summary!$AL$14:$AL$500))","v":589.29779411764707},{"$f":"IF(ISERROR(Summary!AK121),0,Summary!AK121)","v":69.517916486035375},{"$f":"IF(C112=\"NA\",0,IF(VLOOKUP(C112,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A112,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,69.517916486035375,{"$f":"$D112*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E112,E112*8.76))","v":125},{"$f":"IF(L112=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L112)+SUM(IF(L112=$L$5:L112, 1, 0)))","v":29},0,null,69.517916486035375,125,{"$f":"IF(Q112=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q112)+SUM(IF(Q112=$Q$5:Q112, 1, 0)))","v":29},0]
[{"$f":"Summary!AJ122","v":"Tauhara_2b"},{"$f":"IF(ISNA(VLOOKUP(A113,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A113,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A113,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A113,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A113,'GEM new plant'!$F$4:$F$395)","v":125},{"$f":"IF(B113=\"Wind\",(1-VLOOKUP($A113,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B113,'Other ass'!$C$6:$C$36))","v":0.9},985.5,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A113,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A113,Summary!$AL$14:$AL$500))","v":589.29779411764707},{"$f":"IF(ISERROR(Summary!AK122),0,Summary!AK122)","v":69.517916486035375},{"$f":"IF(C113=\"NA\",0,IF(VLOOKUP(C113,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A113,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,69.517916486035375,{"$f":"$D113*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E113,E113*8.76))","v":125},{"$f":"IF(L113=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L113)+SUM(IF(L113=$L$5:L113, 1, 0)))","v":30},0,null,69.517916486035375,125,{"$f":"IF(Q113=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q113)+SUM(IF(Q113=$Q$5:Q113, 1, 0)))","v":30},0]
[{"$f":"Summary!AJ123","v":"Tauhara_3"},{"$f":"IF(ISNA(VLOOKUP(A114,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A114,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A114,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A114,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A114,'GEM new plant'!$F$4:$F$395)","v":30},{"$f":"IF(B114=\"Wind\",(1-VLOOKUP($A114,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B114,'Other ass'!$C$6:$C$36))","v":0.9},236.52,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A114,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A114,Summary!$AL$14:$AL$500))","v":182.65705882352938},{"$f":"IF(ISERROR(Summary!AK123),0,Summary!AK123)","v":82.291343643420475},{"$f":"IF(C114=\"NA\",0,IF(VLOOKUP(C114,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A114,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,82.291343643420475,{"$f":"$D114*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E114,E114*8.76))","v":30},{"$f":"IF(L114=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L114)+SUM(IF(L114=$L$5:L114, 1, 0)))","v":59},0,null,82.291343643420475,30,{"$f":"IF(Q114=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q114)+SUM(IF(Q114=$Q$5:Q114, 1, 0)))","v":59},0]
[{"$f":"Summary!AJ124","v":"Tikitere"},{"$f":"IF(ISNA(VLOOKUP(A115,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A115,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(A115,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A115,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericGeo"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A115,'GEM new plant'!$F$4:$F$395)","v":95},{"$f":"IF(B115=\"Wind\",(1-VLOOKUP($A115,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B115,'Other ass'!$C$6:$C$36))","v":0.9},748.9799999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A115,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A115,Summary!$AL$14:$AL$500))","v":480.16757352941181},{"$f":"IF(ISERROR(Summary!AK124),0,Summary!AK124)","v":67.487112904912763},{"$f":"IF(C115=\"NA\",0,IF(VLOOKUP(C115,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A115,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,67.487112904912763,{"$f":"$D115*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E115,E115*8.76))","v":95},{"$f":"IF(L115=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L115)+SUM(IF(L115=$L$5:L115, 1, 0)))","v":26},0,null,67.487112904912763,95,{"$f":"IF(Q115=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q115)+SUM(IF(Q115=$Q$5:Q115, 1, 0)))","v":26},0]
[{"$f":"Summary!AJ125","v":"Battery_NI_2018"},{"$f":"IF(ISNA(VLOOKUP(A116,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A116,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydPD"},{"$f":"IF(ISNA(VLOOKUP(A116,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A116,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A116,'GEM new plant'!$F$4:$F$395)","v":33},{"$f":"IF(B116=\"Wind\",(1-VLOOKUP($A116,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B116,'Other ass'!$C$6:$C$36))","v":0.35},101.17799999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A116,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A116,Summary!$AL$14:$AL$500))","v":30.625},{"$f":"IF(ISERROR(Summary!AK125),0,Summary!AK125)","v":17.81776218048498},{"$f":"IF(C116=\"NA\",0,IF(VLOOKUP(C116,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A116,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D116*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E116,E116*8.76))","v":33},{"$f":"IF(L116=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L116)+SUM(IF(L116=$L$5:L116, 1, 0)))","v":""},0,null,"",33,{"$f":"IF(Q116=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q116)+SUM(IF(Q116=$Q$5:Q116, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ126","v":"GPdHyd2"},{"$f":"IF(ISNA(VLOOKUP(A117,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A117,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydPD"},{"$f":"IF(ISNA(VLOOKUP(A117,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A117,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A117,'GEM new plant'!$F$4:$F$395)","v":300},{"$f":"IF(B117=\"Wind\",(1-VLOOKUP($A117,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B117,'Other ass'!$C$6:$C$36))","v":0.35},919.8,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A117,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A117,Summary!$AL$14:$AL$500))","v":597.5},{"$f":"IF(ISERROR(Summary!AK126),0,Summary!AK126)","v":45.072507577350542},{"$f":"IF(C117=\"NA\",0,IF(VLOOKUP(C117,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A117,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D117*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E117,E117*8.76))","v":300},{"$f":"IF(L117=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L117)+SUM(IF(L117=$L$5:L117, 1, 0)))","v":""},0,null,"",300,{"$f":"IF(Q117=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q117)+SUM(IF(Q117=$Q$5:Q117, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ127","v":"GPdHyd3"},{"$f":"IF(ISNA(VLOOKUP(A118,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A118,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydPD"},{"$f":"IF(ISNA(VLOOKUP(A118,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A118,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A118,'GEM new plant'!$F$4:$F$395)","v":300},{"$f":"IF(B118=\"Wind\",(1-VLOOKUP($A118,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B118,'Other ass'!$C$6:$C$36))","v":0.35},919.8,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A118,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A118,Summary!$AL$14:$AL$500))","v":622.5},{"$f":"IF(ISERROR(Summary!AK127),0,Summary!AK127)","v":47.650359984462753},{"$f":"IF(C118=\"NA\",0,IF(VLOOKUP(C118,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A118,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D118*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E118,E118*8.76))","v":300},{"$f":"IF(L118=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L118)+SUM(IF(L118=$L$5:L118, 1, 0)))","v":""},0,null,"",300,{"$f":"IF(Q118=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q118)+SUM(IF(Q118=$Q$5:Q118, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ128","v":"Arnold"},{"$f":"IF(ISNA(VLOOKUP(A119,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A119,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(A119,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A119,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A119,'GEM new plant'!$F$4:$F$395)","v":46},{"$f":"IF(B119=\"Wind\",(1-VLOOKUP($A119,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B119,'Other ass'!$C$6:$C$36))","v":0.5},201.48,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A119,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A119,Summary!$AL$14:$AL$500))","v":188.45166666666668},{"$f":"IF(ISERROR(Summary!AK128),0,Summary!AK128)","v":63.604812540141303},{"$f":"IF(C119=\"NA\",0,IF(VLOOKUP(C119,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A119,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,63.604812540141303,{"$f":"$D119*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E119,E119*8.76))","v":46},{"$f":"IF(L119=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L119)+SUM(IF(L119=$L$5:L119, 1, 0)))","v":16},0,null,63.604812540141303,46,{"$f":"IF(Q119=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q119)+SUM(IF(Q119=$Q$5:Q119, 1, 0)))","v":16},0]
[{"$f":"Summary!AJ129","v":"Coleridge_2"},{"$f":"IF(ISNA(VLOOKUP(A120,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A120,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(A120,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A120,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A120,'GEM new plant'!$F$4:$F$395)","v":70},{"$f":"IF(B120=\"Wind\",(1-VLOOKUP($A120,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B120,'Other ass'!$C$6:$C$36))","v":0.5},306.59999999999997,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A120,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A120,Summary!$AL$14:$AL$500))","v":283.81966666666671},{"$f":"IF(ISERROR(Summary!AK129),0,Summary!AK129)","v":65.444373751064731},{"$f":"IF(C120=\"NA\",0,IF(VLOOKUP(C120,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A120,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,65.444373751064731,{"$f":"$D120*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E120,E120*8.76))","v":70},{"$f":"IF(L120=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L120)+SUM(IF(L120=$L$5:L120, 1, 0)))","v":20},0,null,65.444373751064731,70,{"$f":"IF(Q120=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q120)+SUM(IF(Q120=$Q$5:Q120, 1, 0)))","v":20},0]
[{"$f":"Summary!AJ130","v":"HaweaCG"},{"$f":"IF(ISNA(VLOOKUP(A121,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A121,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(A121,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A121,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A121,'GEM new plant'!$F$4:$F$395)","v":17},{"$f":"IF(B121=\"Wind\",(1-VLOOKUP($A121,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B121,'Other ass'!$C$6:$C$36))","v":0.5},74.459999999999994,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A121,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A121,Summary!$AL$14:$AL$500))","v":50.899333333333331},{"$f":"IF(ISERROR(Summary!AK130),0,Summary!AK130)","v":56.142269357215859},{"$f":"IF(C121=\"NA\",0,IF(VLOOKUP(C121,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A121,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,56.142269357215859,{"$f":"$D121*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E121,E121*8.76))","v":17},{"$f":"IF(L121=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L121)+SUM(IF(L121=$L$5:L121, 1, 0)))","v":2},0,null,56.142269357215859,17,{"$f":"IF(Q121=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q121)+SUM(IF(Q121=$Q$5:Q121, 1, 0)))","v":2},0]
[{"$f":"Summary!AJ131","v":"LakePukaki"},{"$f":"IF(ISNA(VLOOKUP(A122,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A122,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(A122,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A122,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A122,'GEM new plant'!$F$4:$F$395)","v":35},{"$f":"IF(B122=\"Wind\",(1-VLOOKUP($A122,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B122,'Other ass'!$C$6:$C$36))","v":0.5},153.29999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A122,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A122,Summary!$AL$14:$AL$500))","v":110.86},{"$f":"IF(ISERROR(Summary!AK131),0,Summary!AK131)","v":58.178446440363423},{"$f":"IF(C122=\"NA\",0,IF(VLOOKUP(C122,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A122,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,58.178446440363423,{"$f":"$D122*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E122,E122*8.76))","v":35},{"$f":"IF(L122=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L122)+SUM(IF(L122=$L$5:L122, 1, 0)))","v":4},0,null,58.178446440363423,35,{"$f":"IF(Q122=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q122)+SUM(IF(Q122=$Q$5:Q122, 1, 0)))","v":4},0]
[{"$f":"Summary!AJ132","v":"BushStream"},{"$f":"IF(ISNA(VLOOKUP(A123,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A123,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A123,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A123,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A123,'GEM new plant'!$F$4:$F$395)","v":30},{"$f":"IF(B123=\"Wind\",(1-VLOOKUP($A123,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B123,'Other ass'!$C$6:$C$36))","v":0.5},131.4,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A123,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A123,Summary!$AL$14:$AL$500))","v":141.70999999999998},{"$f":"IF(ISERROR(Summary!AK132),0,Summary!AK132)","v":83.005168025961993},{"$f":"IF(C123=\"NA\",0,IF(VLOOKUP(C123,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A123,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,83.005168025961993,{"$f":"$D123*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E123,E123*8.76))","v":30},{"$f":"IF(L123=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L123)+SUM(IF(L123=$L$5:L123, 1, 0)))","v":63},0,null,83.005168025961993,30,{"$f":"IF(Q123=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q123)+SUM(IF(Q123=$Q$5:Q123, 1, 0)))","v":63},0]
[{"$f":"Summary!AJ133","v":"Clarenc"},{"$f":"IF(ISNA(VLOOKUP(A124,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A124,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A124,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A124,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A124,'GEM new plant'!$F$4:$F$395)","v":70},{"$f":"IF(B124=\"Wind\",(1-VLOOKUP($A124,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B124,'Other ass'!$C$6:$C$36))","v":0.5},306.59999999999997,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A124,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A124,Summary!$AL$14:$AL$500))","v":321.05666666666667},{"$f":"IF(ISERROR(Summary!AK133),0,Summary!AK133)","v":80.898703350966201},{"$f":"IF(C124=\"NA\",0,IF(VLOOKUP(C124,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A124,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,80.898703350966201,{"$f":"$D124*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E124,E124*8.76))","v":70},{"$f":"IF(L124=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L124)+SUM(IF(L124=$L$5:L124, 1, 0)))","v":55},0,null,80.898703350966201,70,{"$f":"IF(Q124=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q124)+SUM(IF(Q124=$Q$5:Q124, 1, 0)))","v":55},0]
[{"$f":"Summary!AJ134","v":"Clarenc54"},{"$f":"IF(ISNA(VLOOKUP(A125,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A125,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A125,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A125,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A125,'GEM new plant'!$F$4:$F$395)","v":270},{"$f":"IF(B125=\"Wind\",(1-VLOOKUP($A125,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B125,'Other ass'!$C$6:$C$36))","v":0.5},1182.5999999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A125,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A125,Summary!$AL$14:$AL$500))","v":1349.6499999999999},{"$f":"IF(ISERROR(Summary!AK134),0,Summary!AK134)","v":87.229637421626634},{"$f":"IF(C125=\"NA\",0,IF(VLOOKUP(C125,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A125,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,87.229637421626634,{"$f":"$D125*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E125,E125*8.76))","v":270},{"$f":"IF(L125=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L125)+SUM(IF(L125=$L$5:L125, 1, 0)))","v":71},0,null,87.229637421626634,270,{"$f":"IF(Q125=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q125)+SUM(IF(Q125=$Q$5:Q125, 1, 0)))","v":71},0]
[{"$f":"Summary!AJ135","v":"ClarencCon"},{"$f":"IF(ISNA(VLOOKUP(A126,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A126,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A126,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A126,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A126,'GEM new plant'!$F$4:$F$395)","v":300},{"$f":"IF(B126=\"Wind\",(1-VLOOKUP($A126,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B126,'Other ass'!$C$6:$C$36))","v":0.5},1314,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A126,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A126,Summary!$AL$14:$AL$500))","v":1498.5},{"$f":"IF(ISERROR(Summary!AK135),0,Summary!AK135)","v":87.172749872533387},{"$f":"IF(C126=\"NA\",0,IF(VLOOKUP(C126,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A126,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,87.172749872533387,{"$f":"$D126*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E126,E126*8.76))","v":300},{"$f":"IF(L126=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L126)+SUM(IF(L126=$L$5:L126, 1, 0)))","v":70},0,null,87.172749872533387,300,{"$f":"IF(Q126=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q126)+SUM(IF(Q126=$Q$5:Q126, 1, 0)))","v":70},0]
[{"$f":"Summary!AJ136","v":"HopeRiver"},{"$f":"IF(ISNA(VLOOKUP(A127,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A127,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A127,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A127,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A127,'GEM new plant'!$F$4:$F$395)","v":55},{"$f":"IF(B127=\"Wind\",(1-VLOOKUP($A127,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B127,'Other ass'!$C$6:$C$36))","v":0.5},240.9,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A127,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A127,Summary!$AL$14:$AL$500))","v":253.80166666666668},{"$f":"IF(ISERROR(Summary!AK136),0,Summary!AK136)","v":81.329571125397166},{"$f":"IF(C127=\"NA\",0,IF(VLOOKUP(C127,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A127,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,81.329571125397166,{"$f":"$D127*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E127,E127*8.76))","v":55},{"$f":"IF(L127=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L127)+SUM(IF(L127=$L$5:L127, 1, 0)))","v":56},0,null,81.329571125397166,55,{"$f":"IF(Q127=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q127)+SUM(IF(Q127=$Q$5:Q127, 1, 0)))","v":56},0]
[{"$f":"Summary!AJ137","v":"HurunLP"},{"$f":"IF(ISNA(VLOOKUP(A128,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A128,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A128,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A128,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A128,'GEM new plant'!$F$4:$F$395)","v":38},{"$f":"IF(B128=\"Wind\",(1-VLOOKUP($A128,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B128,'Other ass'!$C$6:$C$36))","v":0.5},166.44,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A128,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A128,Summary!$AL$14:$AL$500))","v":177.57933333333332},{"$f":"IF(ISERROR(Summary!AK137),0,Summary!AK137)","v":82.229102093068775},{"$f":"IF(C128=\"NA\",0,IF(VLOOKUP(C128,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A128,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D128*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E128,E128*8.76))","v":38},{"$f":"IF(L128=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L128)+SUM(IF(L128=$L$5:L128, 1, 0)))","v":""},0,null,"",38,{"$f":"IF(Q128=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q128)+SUM(IF(Q128=$Q$5:Q128, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ138","v":"HurunNB"},{"$f":"IF(ISNA(VLOOKUP(A129,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A129,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A129,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A129,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Applied for ConsentOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A129,'GEM new plant'!$F$4:$F$395)","v":15},{"$f":"IF(B129=\"Wind\",(1-VLOOKUP($A129,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B129,'Other ass'!$C$6:$C$36))","v":0.5},65.7,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A129,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A129,Summary!$AL$14:$AL$500))","v":74.454999999999998},{"$f":"IF(ISERROR(Summary!AK138),0,Summary!AK138)","v":86.691481207204546},{"$f":"IF(C129=\"NA\",0,IF(VLOOKUP(C129,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A129,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,86.691481207204546,{"$f":"$D129*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E129,E129*8.76))","v":15},{"$f":"IF(L129=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L129)+SUM(IF(L129=$L$5:L129, 1, 0)))","v":69},0,null,86.691481207204546,15,{"$f":"IF(Q129=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q129)+SUM(IF(Q129=$Q$5:Q129, 1, 0)))","v":69},0]
[{"$f":"Summary!AJ139","v":"LowerCR"},{"$f":"IF(ISNA(VLOOKUP(A130,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A130,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A130,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A130,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A130,'GEM new plant'!$F$4:$F$395)","v":35},{"$f":"IF(B130=\"Wind\",(1-VLOOKUP($A130,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B130,'Other ass'!$C$6:$C$36))","v":0.5},153.29999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A130,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A130,Summary!$AL$14:$AL$500))","v":164.12833333333333},{"$f":"IF(ISERROR(Summary!AK139),0,Summary!AK139)","v":82.478551857212992},{"$f":"IF(C130=\"NA\",0,IF(VLOOKUP(C130,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A130,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,82.478551857212992,{"$f":"$D130*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E130,E130*8.76))","v":35},{"$f":"IF(L130=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L130)+SUM(IF(L130=$L$5:L130, 1, 0)))","v":60},0,null,82.478551857212992,35,{"$f":"IF(Q130=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q130)+SUM(IF(Q130=$Q$5:Q130, 1, 0)))","v":60},0]
[{"$f":"Summary!AJ140","v":"Mangawh"},{"$f":"IF(ISNA(VLOOKUP(A131,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A131,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A131,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A131,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A131,'GEM new plant'!$F$4:$F$395)","v":60},{"$f":"IF(B131=\"Wind\",(1-VLOOKUP($A131,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B131,'Other ass'!$C$6:$C$36))","v":0.5},262.8,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A131,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A131,Summary!$AL$14:$AL$500))","v":276.21999999999997},{"$f":"IF(ISERROR(Summary!AK140),0,Summary!AK140)","v":75.667168071926412},{"$f":"IF(C131=\"NA\",0,IF(VLOOKUP(C131,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A131,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D131*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E131,E131*8.76))","v":60},{"$f":"IF(L131=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L131)+SUM(IF(L131=$L$5:L131, 1, 0)))","v":""},0,null,"",60,{"$f":"IF(Q131=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q131)+SUM(IF(Q131=$Q$5:Q131, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ141","v":"Matakitaki"},{"$f":"IF(ISNA(VLOOKUP(A132,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A132,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A132,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A132,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A132,'GEM new plant'!$F$4:$F$395)","v":40},{"$f":"IF(B132=\"Wind\",(1-VLOOKUP($A132,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B132,'Other ass'!$C$6:$C$36))","v":0.5},175.2,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A132,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A132,Summary!$AL$14:$AL$500))","v":186.54666666666668},{"$f":"IF(ISERROR(Summary!AK141),0,Summary!AK141)","v":79.071347905673292},{"$f":"IF(C132=\"NA\",0,IF(VLOOKUP(C132,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A132,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,79.071347905673292,{"$f":"$D132*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E132,E132*8.76))","v":40},{"$f":"IF(L132=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L132)+SUM(IF(L132=$L$5:L132, 1, 0)))","v":52},0,null,79.071347905673292,40,{"$f":"IF(Q132=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q132)+SUM(IF(Q132=$Q$5:Q132, 1, 0)))","v":52},0]
[{"$f":"Summary!AJ142","v":"Mohaka"},{"$f":"IF(ISNA(VLOOKUP(A133,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A133,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A133,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A133,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A133,'GEM new plant'!$F$4:$F$395)","v":44},{"$f":"IF(B133=\"Wind\",(1-VLOOKUP($A133,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B133,'Other ass'!$C$6:$C$36))","v":0.5},192.72,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A133,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A133,Summary!$AL$14:$AL$500))","v":207.28133333333335},{"$f":"IF(ISERROR(Summary!AK142),0,Summary!AK142)","v":73.748191806727164},{"$f":"IF(C133=\"NA\",0,IF(VLOOKUP(C133,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A133,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,73.748191806727164,{"$f":"$D133*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E133,E133*8.76))","v":44},{"$f":"IF(L133=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L133)+SUM(IF(L133=$L$5:L133, 1, 0)))","v":43},0,null,73.748191806727164,44,{"$f":"IF(Q133=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q133)+SUM(IF(Q133=$Q$5:Q133, 1, 0)))","v":43},{"$f":"IF(OR(S133=\"\",COUNTIF($N$5:$N$202,S133)=1),0,COUNTIF($N$5:$N$202,S133))","v":0}]
[{"$f":"Summary!AJ143","v":"Mohikin"},{"$f":"IF(ISNA(VLOOKUP(A134,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A134,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A134,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A134,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A134,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B134=\"Wind\",(1-VLOOKUP($A134,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B134,'Other ass'!$C$6:$C$36))","v":0.5},{"$f":"$D134*8.76*E134","v":438},{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A134,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A134,Summary!$AL$14:$AL$500))","v":307.83466666666669},{"$f":"IF(ISERROR(Summary!AK143),0,Summary!AK143)","v":55.614982029863675},{"$f":"IF(C134=\"NA\",0,IF(VLOOKUP(C134,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A134,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,{"$f":"IF(I134*J134=1,H134,\"\")","v":""},{"$f":"$D134*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E134,E134*8.76))","v":100},{"$f":"IF(L134=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L134)+SUM(IF(L134=$L$5:L134, 1, 0)))","v":""},0,null,{"$f":"IF(OR(B134=\"Coal\",B134=\"CCGT\",B134=\"Lig\"),\"\",L134)","v":""},{"$f":"M134","v":100},{"$f":"IF(Q134=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q134)+SUM(IF(Q134=$Q$5:Q134, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ144","v":"PottsRiv"},{"$f":"IF(ISNA(VLOOKUP(A135,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A135,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A135,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A135,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A135,'GEM new plant'!$F$4:$F$395)","v":35},{"$f":"IF(B135=\"Wind\",(1-VLOOKUP($A135,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B135,'Other ass'!$C$6:$C$36))","v":0.5},153.29999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A135,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A135,Summary!$AL$14:$AL$500))","v":164.12833333333333},{"$f":"IF(ISERROR(Summary!AK144),0,Summary!AK144)","v":82.478551857212992},{"$f":"IF(C135=\"NA\",0,IF(VLOOKUP(C135,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A135,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,82.478551857212992,{"$f":"$D135*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E135,E135*8.76))","v":35},{"$f":"IF(L135=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L135)+SUM(IF(L135=$L$5:L135, 1, 0)))","v":61},0,null,82.478551857212992,35,{"$f":"IF(Q135=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q135)+SUM(IF(Q135=$Q$5:Q135, 1, 0)))","v":61},0]
[{"$f":"Summary!AJ145","v":"Raikaia"},{"$f":"IF(ISNA(VLOOKUP(A136,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A136,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A136,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A136,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A136,'GEM new plant'!$F$4:$F$395)","v":3},{"$f":"IF(B136=\"Wind\",(1-VLOOKUP($A136,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B136,'Other ass'!$C$6:$C$36))","v":0.5},13.14,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A136,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A136,Summary!$AL$14:$AL$500))","v":20.663},{"$f":"IF(ISERROR(Summary!AK145),0,Summary!AK145)","v":116.24342521016553},{"$f":"IF(C136=\"NA\",0,IF(VLOOKUP(C136,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A136,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,116.24342521016553,{"$f":"$D136*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E136,E136*8.76))","v":3},{"$f":"IF(L136=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L136)+SUM(IF(L136=$L$5:L136, 1, 0)))","v":83},0,null,116.24342521016553,3,{"$f":"IF(Q136=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q136)+SUM(IF(Q136=$Q$5:Q136, 1, 0)))","v":83},0]
[{"$f":"Summary!AJ146","v":"Stockton"},{"$f":"IF(ISNA(VLOOKUP(A137,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A137,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A137,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A137,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A137,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B137=\"Wind\",(1-VLOOKUP($A137,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B137,'Other ass'!$C$6:$C$36))","v":0.5},219,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A137,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A137,Summary!$AL$14:$AL$500))","v":201.84800000000001},{"$f":"IF(ISERROR(Summary!AK146),0,Summary!AK146)","v":69.798607468321578},{"$f":"IF(C137=\"NA\",0,IF(VLOOKUP(C137,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A137,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,69.798607468321578,{"$f":"$D137*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E137,E137*8.76))","v":50},{"$f":"IF(L137=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L137)+SUM(IF(L137=$L$5:L137, 1, 0)))","v":31},0,null,69.798607468321578,50,{"$f":"IF(Q137=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q137)+SUM(IF(Q137=$Q$5:Q137, 1, 0)))","v":31},0]
[{"$f":"Summary!AJ147","v":"StocktonMine"},{"$f":"IF(ISNA(VLOOKUP(A138,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A138,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A138,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A138,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A138,'GEM new plant'!$F$4:$F$395)","v":35},{"$f":"IF(B138=\"Wind\",(1-VLOOKUP($A138,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B138,'Other ass'!$C$6:$C$36))","v":0.5},153.29999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A138,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A138,Summary!$AL$14:$AL$500))","v":132.55000000000001},{"$f":"IF(ISERROR(Summary!AK147),0,Summary!AK147)","v":66.032594283596893},{"$f":"IF(C138=\"NA\",0,IF(VLOOKUP(C138,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A138,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D138*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E138,E138*8.76))","v":35},{"$f":"IF(L138=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L138)+SUM(IF(L138=$L$5:L138, 1, 0)))","v":""},0,null,"",35,{"$f":"IF(Q138=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q138)+SUM(IF(Q138=$Q$5:Q138, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ148","v":"Taramakau"},{"$f":"IF(ISNA(VLOOKUP(A139,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A139,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A139,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A139,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A139,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B139=\"Wind\",(1-VLOOKUP($A139,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B139,'Other ass'!$C$6:$C$36))","v":0.5},219,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A139,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A139,Summary!$AL$14:$AL$500))","v":234.18333333333334},{"$f":"IF(ISERROR(Summary!AK148),0,Summary!AK148)","v":79.367267541782198},{"$f":"IF(C139=\"NA\",0,IF(VLOOKUP(C139,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A139,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,79.367267541782198,{"$f":"$D139*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E139,E139*8.76))","v":50},{"$f":"IF(L139=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L139)+SUM(IF(L139=$L$5:L139, 1, 0)))","v":53},0,null,79.367267541782198,50,{"$f":"IF(Q139=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q139)+SUM(IF(Q139=$Q$5:Q139, 1, 0)))","v":53},0]
[{"$f":"Summary!AJ149","v":"Waiau21"},{"$f":"IF(ISNA(VLOOKUP(A140,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A140,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A140,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A140,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A140,'GEM new plant'!$F$4:$F$395)","v":140},{"$f":"IF(B140=\"Wind\",(1-VLOOKUP($A140,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B140,'Other ass'!$C$6:$C$36))","v":0.5},613.19999999999993,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A140,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A140,Summary!$AL$14:$AL$500))","v":704.63333333333344},{"$f":"IF(ISERROR(Summary!AK149),0,Summary!AK149)","v":87.757878948921075},{"$f":"IF(C140=\"NA\",0,IF(VLOOKUP(C140,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A140,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,87.757878948921075,{"$f":"$D140*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E140,E140*8.76))","v":140},{"$f":"IF(L140=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L140)+SUM(IF(L140=$L$5:L140, 1, 0)))","v":73},0,null,87.757878948921075,140,{"$f":"IF(Q140=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q140)+SUM(IF(Q140=$Q$5:Q140, 1, 0)))","v":73},0]
[{"$f":"Summary!AJ150","v":"Wairau"},{"$f":"IF(ISNA(VLOOKUP(A141,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A141,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A141,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A141,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A141,'GEM new plant'!$F$4:$F$395)","v":72},{"$f":"IF(B141=\"Wind\",(1-VLOOKUP($A141,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B141,'Other ass'!$C$6:$C$36))","v":0.5},315.36,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A141,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A141,Summary!$AL$14:$AL$500))","v":300.36099999999993},{"$f":"IF(ISERROR(Summary!AK150),0,Summary!AK150)","v":71.606001598949362},{"$f":"IF(C141=\"NA\",0,IF(VLOOKUP(C141,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A141,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,71.606001598949362,{"$f":"$D141*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E141,E141*8.76))","v":72},{"$f":"IF(L141=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L141)+SUM(IF(L141=$L$5:L141, 1, 0)))","v":38},0,null,71.606001598949362,72,{"$f":"IF(Q141=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q141)+SUM(IF(Q141=$Q$5:Q141, 1, 0)))","v":38},0]
[{"$f":"Summary!AJ151","v":"Whitcombe"},{"$f":"IF(ISNA(VLOOKUP(A142,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A142,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(A142,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A142,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A142,'GEM new plant'!$F$4:$F$395)","v":30},{"$f":"IF(B142=\"Wind\",(1-VLOOKUP($A142,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B142,'Other ass'!$C$6:$C$36))","v":0.5},131.4,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A142,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A142,Summary!$AL$14:$AL$500))","v":144.51},{"$f":"IF(ISERROR(Summary!AK151),0,Summary!AK151)","v":81.340065115841725},{"$f":"IF(C142=\"NA\",0,IF(VLOOKUP(C142,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A142,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,81.340065115841725,{"$f":"$D142*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E142,E142*8.76))","v":30},{"$f":"IF(L142=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L142)+SUM(IF(L142=$L$5:L142, 1, 0)))","v":57},0,null,81.340065115841725,30,{"$f":"IF(Q142=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q142)+SUM(IF(Q142=$Q$5:Q142, 1, 0)))","v":57},0]
[{"$f":"Summary!AJ152","v":"CluthRB"},{"$f":"IF(ISNA(VLOOKUP(A143,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A143,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydSC"},{"$f":"IF(ISNA(VLOOKUP(A143,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A143,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A143,'GEM new plant'!$F$4:$F$395)","v":185},{"$f":"IF(B143=\"Wind\",(1-VLOOKUP($A143,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B143,'Other ass'!$C$6:$C$36))","v":0.5},810.3,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A143,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A143,Summary!$AL$14:$AL$500))","v":219.35833333333335},{"$f":"IF(ISERROR(Summary!AK152),0,Summary!AK152)","v":28.512737087072601},{"$f":"IF(C143=\"NA\",0,IF(VLOOKUP(C143,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A143,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D143*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E143,E143*8.76))","v":185},{"$f":"IF(L143=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L143)+SUM(IF(L143=$L$5:L143, 1, 0)))","v":""},0,null,"",185,{"$f":"IF(Q143=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q143)+SUM(IF(Q143=$Q$5:Q143, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ153","v":"CluthRL"},{"$f":"IF(ISNA(VLOOKUP(A144,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A144,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydSC"},{"$f":"IF(ISNA(VLOOKUP(A144,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A144,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A144,'GEM new plant'!$F$4:$F$395)","v":86},{"$f":"IF(B144=\"Wind\",(1-VLOOKUP($A144,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B144,'Other ass'!$C$6:$C$36))","v":0.5},376.68,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A144,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A144,Summary!$AL$14:$AL$500))","v":120.22333333333334},{"$f":"IF(ISERROR(Summary!AK153),0,Summary!AK153)","v":31.755280244129246},{"$f":"IF(C144=\"NA\",0,IF(VLOOKUP(C144,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A144,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D144*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E144,E144*8.76))","v":86},{"$f":"IF(L144=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L144)+SUM(IF(L144=$L$5:L144, 1, 0)))","v":""},0,null,"",86,{"$f":"IF(Q144=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q144)+SUM(IF(Q144=$Q$5:Q144, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ154","v":"CluthRQ"},{"$f":"IF(ISNA(VLOOKUP(A145,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A145,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydSC"},{"$f":"IF(ISNA(VLOOKUP(A145,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A145,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A145,'GEM new plant'!$F$4:$F$395)","v":160},{"$f":"IF(B145=\"Wind\",(1-VLOOKUP($A145,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B145,'Other ass'!$C$6:$C$36))","v":0.5},700.8,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A145,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A145,Summary!$AL$14:$AL$500))","v":191.06666666666666},{"$f":"IF(ISERROR(Summary!AK154),0,Summary!AK154)","v":28.641780989554299},{"$f":"IF(C145=\"NA\",0,IF(VLOOKUP(C145,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A145,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D145*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E145,E145*8.76))","v":160},{"$f":"IF(L145=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L145)+SUM(IF(L145=$L$5:L145, 1, 0)))","v":""},0,null,"",160,{"$f":"IF(Q145=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q145)+SUM(IF(Q145=$Q$5:Q145, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ155","v":"CluthRT"},{"$f":"IF(ISNA(VLOOKUP(A146,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A146,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydSC"},{"$f":"IF(ISNA(VLOOKUP(A146,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A146,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - AbandonedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A146,'GEM new plant'!$F$4:$F$395)","v":350},{"$f":"IF(B146=\"Wind\",(1-VLOOKUP($A146,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B146,'Other ass'!$C$6:$C$36))","v":0.5},1533,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A146,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A146,Summary!$AL$14:$AL$500))","v":365.25},{"$f":"IF(ISERROR(Summary!AK155),0,Summary!AK155)","v":26.340866758828081},{"$f":"IF(C146=\"NA\",0,IF(VLOOKUP(C146,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A146,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D146*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E146,E146*8.76))","v":350},{"$f":"IF(L146=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L146)+SUM(IF(L146=$L$5:L146, 1, 0)))","v":""},0,null,"",350,{"$f":"IF(Q146=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q146)+SUM(IF(Q146=$Q$5:Q146, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ156","v":"NorthBT"},{"$f":"IF(ISNA(VLOOKUP(A147,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A147,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"HydSC"},{"$f":"IF(ISNA(VLOOKUP(A147,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A147,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Applied for ConsentOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A147,'GEM new plant'!$F$4:$F$395)","v":260},{"$f":"IF(B147=\"Wind\",(1-VLOOKUP($A147,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B147,'Other ass'!$C$6:$C$36))","v":0.5},1138.8,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A147,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A147,Summary!$AL$14:$AL$500))","v":1031.6333333333332},{"$f":"IF(ISERROR(Summary!AK156),0,Summary!AK156)","v":70.256338086872077},{"$f":"IF(C147=\"NA\",0,IF(VLOOKUP(C147,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A147,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,70.256338086872077,{"$f":"$D147*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E147,E147*8.76))","v":260},{"$f":"IF(L147=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L147)+SUM(IF(L147=$L$5:L147, 1, 0)))","v":33},0,null,70.256338086872077,260,{"$f":"IF(Q147=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q147)+SUM(IF(Q147=$Q$5:Q147, 1, 0)))","v":33},0]
[{"$f":"Summary!AJ157","v":"ILakld1"},{"$f":"IF(ISNA(VLOOKUP(A148,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A148,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"IL"},{"$f":"IF(ISNA(VLOOKUP(A148,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A148,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A148,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B148=\"Wind\",(1-VLOOKUP($A148,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B148,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A148,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A148,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK157),0,Summary!AK157)","v":0},{"$f":"IF(C148=\"NA\",0,IF(VLOOKUP(C148,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A148,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D148*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E148,E148*8.76))","v":50},{"$f":"IF(L148=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L148)+SUM(IF(L148=$L$5:L148, 1, 0)))","v":""},0,null,"",50,{"$f":"IF(Q148=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q148)+SUM(IF(Q148=$Q$5:Q148, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ158","v":"ILakld2"},{"$f":"IF(ISNA(VLOOKUP(A149,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A149,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"IL"},{"$f":"IF(ISNA(VLOOKUP(A149,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A149,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A149,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B149=\"Wind\",(1-VLOOKUP($A149,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B149,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A149,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A149,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK158),0,Summary!AK158)","v":0},{"$f":"IF(C149=\"NA\",0,IF(VLOOKUP(C149,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A149,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D149*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E149,E149*8.76))","v":50},{"$f":"IF(L149=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L149)+SUM(IF(L149=$L$5:L149, 1, 0)))","v":""},0,null,"",50,{"$f":"IF(Q149=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q149)+SUM(IF(Q149=$Q$5:Q149, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ159","v":"ILchch"},{"$f":"IF(ISNA(VLOOKUP(A150,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A150,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"IL"},{"$f":"IF(ISNA(VLOOKUP(A150,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A150,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A150,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B150=\"Wind\",(1-VLOOKUP($A150,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B150,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A150,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A150,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK159),0,Summary!AK159)","v":0},{"$f":"IF(C150=\"NA\",0,IF(VLOOKUP(C150,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A150,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D150*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E150,E150*8.76))","v":50},{"$f":"IF(L150=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L150)+SUM(IF(L150=$L$5:L150, 1, 0)))","v":""},0,null,"",50,{"$f":"IF(Q150=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q150)+SUM(IF(Q150=$Q$5:Q150, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ160","v":"GLig1S"},{"$f":"IF(ISNA(VLOOKUP(A151,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A151,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Lig"},{"$f":"IF(ISNA(VLOOKUP(A151,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A151,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A151,'GEM new plant'!$F$4:$F$395)","v":400},{"$f":"IF(B151=\"Wind\",(1-VLOOKUP($A151,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B151,'Other ass'!$C$6:$C$36))","v":0.8},2803.2000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A151,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A151,Summary!$AL$14:$AL$500))","v":1953.7200000000003},{"$f":"IF(ISERROR(Summary!AK160),0,Summary!AK160)","v":139.16450865403405},{"$f":"IF(C151=\"NA\",0,IF(VLOOKUP(C151,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A151,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D151*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E151,E151*8.76))","v":400},{"$f":"IF(L151=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L151)+SUM(IF(L151=$L$5:L151, 1, 0)))","v":""},0,null,"",400,{"$f":"IF(Q151=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q151)+SUM(IF(Q151=$Q$5:Q151, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ161","v":"GLig2O"},{"$f":"IF(ISNA(VLOOKUP(A152,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A152,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Lig"},{"$f":"IF(ISNA(VLOOKUP(A152,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A152,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A152,'GEM new plant'!$F$4:$F$395)","v":400},{"$f":"IF(B152=\"Wind\",(1-VLOOKUP($A152,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B152,'Other ass'!$C$6:$C$36))","v":0.8},2803.2000000000003,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A152,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A152,Summary!$AL$14:$AL$500))","v":1119.52},{"$f":"IF(ISERROR(Summary!AK161),0,Summary!AK161)","v":117.37761346852324},{"$f":"IF(C152=\"NA\",0,IF(VLOOKUP(C152,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A152,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D152*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E152,E152*8.76))","v":400},{"$f":"IF(L152=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L152)+SUM(IF(L152=$L$5:L152, 1, 0)))","v":""},0,null,"",400,{"$f":"IF(Q152=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q152)+SUM(IF(Q152=$Q$5:Q152, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ162","v":"HuntlyG1"},{"$f":"IF(ISNA(VLOOKUP(A153,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A153,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"OCGT"},{"$f":"IF(ISNA(VLOOKUP(A153,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A153,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A153,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B153=\"Wind\",(1-VLOOKUP($A153,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B153,'Other ass'!$C$6:$C$36))","v":0.2},87.600000000000009,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A153,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A153,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK162),0,Summary!AK162)","v":0},{"$f":"IF(C153=\"NA\",0,IF(VLOOKUP(C153,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A153,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D153*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E153,E153*8.76))","v":50},{"$f":"IF(L153=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L153)+SUM(IF(L153=$L$5:L153, 1, 0)))","v":""},0,null,"",50,{"$f":"IF(Q153=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q153)+SUM(IF(Q153=$Q$5:Q153, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ163","v":"HuntlyG2"},{"$f":"IF(ISNA(VLOOKUP(A154,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A154,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"OCGT"},{"$f":"IF(ISNA(VLOOKUP(A154,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A154,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A154,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B154=\"Wind\",(1-VLOOKUP($A154,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B154,'Other ass'!$C$6:$C$36))","v":0.2},87.600000000000009,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A154,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A154,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK163),0,Summary!AK163)","v":0},{"$f":"IF(C154=\"NA\",0,IF(VLOOKUP(C154,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A154,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D154*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E154,E154*8.76))","v":50},{"$f":"IF(L154=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L154)+SUM(IF(L154=$L$5:L154, 1, 0)))","v":""},0,null,"",50,{"$f":"IF(Q154=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q154)+SUM(IF(Q154=$Q$5:Q154, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ164","v":"CHPWood1"},{"$f":"IF(ISNA(VLOOKUP(A155,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A155,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"OthCog"},{"$f":"IF(ISNA(VLOOKUP(A155,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A155,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A155,'GEM new plant'!$F$4:$F$395)","v":0},{"$f":"IF(B155=\"Wind\",(1-VLOOKUP($A155,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B155,'Other ass'!$C$6:$C$36))","v":0.7},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A155,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A155,Summary!$AL$14:$AL$500))","v":5},{"$f":"IF(ISERROR(Summary!AK164),0,Summary!AK164)","v":0},{"$f":"IF(C155=\"NA\",0,IF(VLOOKUP(C155,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A155,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D155*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E155,E155*8.76))","v":0},{"$f":"IF(L155=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L155)+SUM(IF(L155=$L$5:L155, 1, 0)))","v":""},0,null,"",0,{"$f":"IF(Q155=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q155)+SUM(IF(Q155=$Q$5:Q155, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ165","v":"GlenExp"},{"$f":"IF(ISNA(VLOOKUP(A156,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A156,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"OthCog"},{"$f":"IF(ISNA(VLOOKUP(A156,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A156,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A156,'GEM new plant'!$F$4:$F$395)","v":0},{"$f":"IF(B156=\"Wind\",(1-VLOOKUP($A156,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B156,'Other ass'!$C$6:$C$36))","v":0.7},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A156,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A156,Summary!$AL$14:$AL$500))","v":1},{"$f":"IF(ISERROR(Summary!AK165),0,Summary!AK165)","v":0},{"$f":"IF(C156=\"NA\",0,IF(VLOOKUP(C156,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A156,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D156*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E156,E156*8.76))","v":0},{"$f":"IF(L156=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L156)+SUM(IF(L156=$L$5:L156, 1, 0)))","v":""},0,null,"",0,{"$f":"IF(Q156=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q156)+SUM(IF(Q156=$Q$5:Q156, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ166","v":"Solar1"},{"$f":"IF(ISNA(VLOOKUP(A157,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A157,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A157,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A157,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A157,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B157=\"Wind\",(1-VLOOKUP($A157,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B157,'Other ass'!$C$6:$C$36))","v":0.105},183.95999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A157,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A157,Summary!$AL$14:$AL$500))","v":90.666666666666671},{"$f":"IF(ISERROR(Summary!AK166),0,Summary!AK166)","v":113.51432148787579},{"$f":"IF(C157=\"NA\",0,IF(VLOOKUP(C157,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A157,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D157*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E157,E157*8.76))","v":200},{"$f":"IF(L157=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L157)+SUM(IF(L157=$L$5:L157, 1, 0)))","v":""},0,null,"",200,{"$f":"IF(Q157=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q157)+SUM(IF(Q157=$Q$5:Q157, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ167","v":"Solar1a"},{"$f":"IF(ISNA(VLOOKUP(A158,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A158,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A158,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A158,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A158,'GEM new plant'!$F$4:$F$395)","v":180},{"$f":"IF(B158=\"Wind\",(1-VLOOKUP($A158,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B158,'Other ass'!$C$6:$C$36))","v":0.105},165.56399999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A158,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A158,Summary!$AL$14:$AL$500))","v":66.5},{"$f":"IF(ISERROR(Summary!AK167),0,Summary!AK167)","v":120.0470591261589},{"$f":"IF(C158=\"NA\",0,IF(VLOOKUP(C158,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A158,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D158*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E158,E158*8.76))","v":180},{"$f":"IF(L158=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L158)+SUM(IF(L158=$L$5:L158, 1, 0)))","v":""},0,null,"",180,{"$f":"IF(Q158=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q158)+SUM(IF(Q158=$Q$5:Q158, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ168","v":"Solar2"},{"$f":"IF(ISNA(VLOOKUP(A159,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A159,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A159,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A159,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A159,'GEM new plant'!$F$4:$F$395)","v":140},{"$f":"IF(B159=\"Wind\",(1-VLOOKUP($A159,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B159,'Other ass'!$C$6:$C$36))","v":0.105},128.77199999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A159,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A159,Summary!$AL$14:$AL$500))","v":44.573333333333331},{"$f":"IF(ISERROR(Summary!AK168),0,Summary!AK168)","v":100.99088108045054},{"$f":"IF(C159=\"NA\",0,IF(VLOOKUP(C159,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A159,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D159*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E159,E159*8.76))","v":140},{"$f":"IF(L159=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L159)+SUM(IF(L159=$L$5:L159, 1, 0)))","v":""},0,null,"",140,{"$f":"IF(Q159=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q159)+SUM(IF(Q159=$Q$5:Q159, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ169","v":"Solar2a"},{"$f":"IF(ISNA(VLOOKUP(A160,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A160,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A160,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A160,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A160,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B160=\"Wind\",(1-VLOOKUP($A160,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B160,'Other ass'!$C$6:$C$36))","v":0.105},183.95999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A160,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A160,Summary!$AL$14:$AL$500))","v":103.26666666666667},{"$f":"IF(ISERROR(Summary!AK169),0,Summary!AK169)","v":123.90772848192809},{"$f":"IF(C160=\"NA\",0,IF(VLOOKUP(C160,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A160,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D160*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E160,E160*8.76))","v":200},{"$f":"IF(L160=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L160)+SUM(IF(L160=$L$5:L160, 1, 0)))","v":""},0,null,"",200,{"$f":"IF(Q160=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q160)+SUM(IF(Q160=$Q$5:Q160, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ170","v":"Solar3"},{"$f":"IF(ISNA(VLOOKUP(A161,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A161,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A161,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A161,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A161,'GEM new plant'!$F$4:$F$395)","v":180},{"$f":"IF(B161=\"Wind\",(1-VLOOKUP($A161,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B161,'Other ass'!$C$6:$C$36))","v":0.105},165.56399999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A161,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A161,Summary!$AL$14:$AL$500))","v":74.37},{"$f":"IF(ISERROR(Summary!AK170),0,Summary!AK170)","v":69.671364213475371},{"$f":"IF(C161=\"NA\",0,IF(VLOOKUP(C161,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A161,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D161*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E161,E161*8.76))","v":180},{"$f":"IF(L161=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L161)+SUM(IF(L161=$L$5:L161, 1, 0)))","v":""},0,null,"",180,{"$f":"IF(Q161=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q161)+SUM(IF(Q161=$Q$5:Q161, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ171","v":"Solar3a"},{"$f":"IF(ISNA(VLOOKUP(A162,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A162,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A162,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A162,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A162,'GEM new plant'!$F$4:$F$395)","v":180},{"$f":"IF(B162=\"Wind\",(1-VLOOKUP($A162,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B162,'Other ass'!$C$6:$C$36))","v":0.105},165.56399999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A162,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A162,Summary!$AL$14:$AL$500))","v":78.44},{"$f":"IF(ISERROR(Summary!AK171),0,Summary!AK171)","v":127.03630291123238},{"$f":"IF(C162=\"NA\",0,IF(VLOOKUP(C162,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A162,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D162*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E162,E162*8.76))","v":180},{"$f":"IF(L162=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L162)+SUM(IF(L162=$L$5:L162, 1, 0)))","v":""},0,null,"",180,{"$f":"IF(Q162=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q162)+SUM(IF(Q162=$Q$5:Q162, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ172","v":"Solar4"},{"$f":"IF(ISNA(VLOOKUP(A163,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A163,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A163,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A163,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A163,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B163=\"Wind\",(1-VLOOKUP($A163,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B163,'Other ass'!$C$6:$C$36))","v":0.105},183.95999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A163,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A163,Summary!$AL$14:$AL$500))","v":102.22666666666666},{"$f":"IF(ISERROR(Summary!AK172),0,Summary!AK172)","v":123.40679086563105},{"$f":"IF(C163=\"NA\",0,IF(VLOOKUP(C163,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A163,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D163*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E163,E163*8.76))","v":200},{"$f":"IF(L163=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L163)+SUM(IF(L163=$L$5:L163, 1, 0)))","v":""},0,null,"",200,{"$f":"IF(Q163=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q163)+SUM(IF(Q163=$Q$5:Q163, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ173","v":"Solar4a"},{"$f":"IF(ISNA(VLOOKUP(A164,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A164,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A164,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A164,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A164,'GEM new plant'!$F$4:$F$395)","v":140},{"$f":"IF(B164=\"Wind\",(1-VLOOKUP($A164,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B164,'Other ass'!$C$6:$C$36))","v":0.105},128.77199999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A164,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A164,Summary!$AL$14:$AL$500))","v":77.676666666666677},{"$f":"IF(ISERROR(Summary!AK173),0,Summary!AK173)","v":127.61659352566558},{"$f":"IF(C164=\"NA\",0,IF(VLOOKUP(C164,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A164,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D164*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E164,E164*8.76))","v":140},{"$f":"IF(L164=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L164)+SUM(IF(L164=$L$5:L164, 1, 0)))","v":""},0,null,"",140,{"$f":"IF(Q164=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q164)+SUM(IF(Q164=$Q$5:Q164, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ174","v":"Solar5"},{"$f":"IF(ISNA(VLOOKUP(A165,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A165,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A165,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A165,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A165,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B165=\"Wind\",(1-VLOOKUP($A165,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B165,'Other ass'!$C$6:$C$36))","v":0.105},183.95999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A165,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A165,Summary!$AL$14:$AL$500))","v":87.676666666666662},{"$f":"IF(ISERROR(Summary!AK174),0,Summary!AK174)","v":75.310855664051829},{"$f":"IF(C165=\"NA\",0,IF(VLOOKUP(C165,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A165,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D165*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E165,E165*8.76))","v":200},{"$f":"IF(L165=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L165)+SUM(IF(L165=$L$5:L165, 1, 0)))","v":""},0,null,"",200,{"$f":"IF(Q165=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q165)+SUM(IF(Q165=$Q$5:Q165, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ175","v":"Solar5a"},{"$f":"IF(ISNA(VLOOKUP(A166,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A166,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A166,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A166,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A166,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B166=\"Wind\",(1-VLOOKUP($A166,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B166,'Other ass'!$C$6:$C$36))","v":0.105},183.95999999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A166,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A166,Summary!$AL$14:$AL$500))","v":78.176666666666662},{"$f":"IF(ISERROR(Summary!AK175),0,Summary!AK175)","v":122.3059780345842},{"$f":"IF(C166=\"NA\",0,IF(VLOOKUP(C166,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A166,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D166*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E166,E166*8.76))","v":200},{"$f":"IF(L166=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L166)+SUM(IF(L166=$L$5:L166, 1, 0)))","v":""},0,null,"",200,{"$f":"IF(Q166=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q166)+SUM(IF(Q166=$Q$5:Q166, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ176","v":"Solar6"},{"$f":"IF(ISNA(VLOOKUP(A167,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A167,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A167,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A167,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A167,'GEM new plant'!$F$4:$F$395)","v":180},{"$f":"IF(B167=\"Wind\",(1-VLOOKUP($A167,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B167,'Other ass'!$C$6:$C$36))","v":0.105},165.56399999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A167,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A167,Summary!$AL$14:$AL$500))","v":83.3},{"$f":"IF(ISERROR(Summary!AK176),0,Summary!AK176)","v":79.85589876261443},{"$f":"IF(C167=\"NA\",0,IF(VLOOKUP(C167,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A167,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D167*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E167,E167*8.76))","v":180},{"$f":"IF(L167=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L167)+SUM(IF(L167=$L$5:L167, 1, 0)))","v":""},0,null,"",180,{"$f":"IF(Q167=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q167)+SUM(IF(Q167=$Q$5:Q167, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ177","v":"Solar6a"},{"$f":"IF(ISNA(VLOOKUP(A168,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A168,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Solar"},{"$f":"IF(ISNA(VLOOKUP(A168,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A168,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A168,'GEM new plant'!$F$4:$F$395)","v":140},{"$f":"IF(B168=\"Wind\",(1-VLOOKUP($A168,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B168,'Other ass'!$C$6:$C$36))","v":0.105},128.77199999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A168,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A168,Summary!$AL$14:$AL$500))","v":72.11666666666666},{"$f":"IF(ISERROR(Summary!AK177),0,Summary!AK177)","v":123.79075129130931},{"$f":"IF(C168=\"NA\",0,IF(VLOOKUP(C168,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":0},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A168,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D168*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E168,E168*8.76))","v":140},{"$f":"IF(L168=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L168)+SUM(IF(L168=$L$5:L168, 1, 0)))","v":""},0,null,"",140,{"$f":"IF(Q168=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q168)+SUM(IF(Q168=$Q$5:Q168, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ178","v":"KaiparaTide1"},{"$f":"IF(ISNA(VLOOKUP(A169,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A169,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Tide"},{"$f":"IF(ISNA(VLOOKUP(A169,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A169,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A169,'GEM new plant'!$F$4:$F$395)","v":3},{"$f":"IF(B169=\"Wind\",(1-VLOOKUP($A169,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B169,'Other ass'!$C$6:$C$36))","v":0.1},2.6280000000000001,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A169,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A169,Summary!$AL$14:$AL$500))","v":17.649999999999999},{"$f":"IF(ISERROR(Summary!AK178),0,Summary!AK178)","v":548.4775212011117},{"$f":"IF(C169=\"NA\",0,IF(VLOOKUP(C169,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A169,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,548.4775212011117,{"$f":"$D169*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E169,E169*8.76))","v":3},{"$f":"IF(L169=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L169)+SUM(IF(L169=$L$5:L169, 1, 0)))","v":110},0,null,548.4775212011117,3,{"$f":"IF(Q169=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q169)+SUM(IF(Q169=$Q$5:Q169, 1, 0)))","v":110},0]
[{"$f":"Summary!AJ179","v":"KaiparaTide2"},{"$f":"IF(ISNA(VLOOKUP(A170,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A170,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Tide"},{"$f":"IF(ISNA(VLOOKUP(A170,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A170,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A170,'GEM new plant'!$F$4:$F$395)","v":17},{"$f":"IF(B170=\"Wind\",(1-VLOOKUP($A170,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B170,'Other ass'!$C$6:$C$36))","v":0.1},14.891999999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A170,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A170,Summary!$AL$14:$AL$500))","v":53.35},{"$f":"IF(ISERROR(Summary!AK179),0,Summary!AK179)","v":311.90581541736043},0,{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A170,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D170*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E170,E170*8.76))","v":17},{"$f":"IF(L170=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L170)+SUM(IF(L170=$L$5:L170, 1, 0)))","v":""},0,null,"",17,{"$f":"IF(Q170=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q170)+SUM(IF(Q170=$Q$5:Q170, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ180","v":"KaiparaTide3"},{"$f":"IF(ISNA(VLOOKUP(A171,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A171,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Tide"},{"$f":"IF(ISNA(VLOOKUP(A171,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A171,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A171,'GEM new plant'!$F$4:$F$395)","v":30},{"$f":"IF(B171=\"Wind\",(1-VLOOKUP($A171,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B171,'Other ass'!$C$6:$C$36))","v":0.1},26.28,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A171,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A171,Summary!$AL$14:$AL$500))","v":49},{"$f":"IF(ISERROR(Summary!AK180),0,Summary!AK180)","v":182.21382671091112},0,{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A171,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D171*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E171,E171*8.76))","v":30},{"$f":"IF(L171=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L171)+SUM(IF(L171=$L$5:L171, 1, 0)))","v":""},0,null,"",30,{"$f":"IF(Q171=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q171)+SUM(IF(Q171=$Q$5:Q171, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ181","v":"KaiparaTide4"},{"$f":"IF(ISNA(VLOOKUP(A172,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A172,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Tide"},{"$f":"IF(ISNA(VLOOKUP(A172,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A172,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A172,'GEM new plant'!$F$4:$F$395)","v":80},{"$f":"IF(B172=\"Wind\",(1-VLOOKUP($A172,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B172,'Other ass'!$C$6:$C$36))","v":0.1},70.08,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A172,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A172,Summary!$AL$14:$AL$500))","v":338.5},{"$f":"IF(ISERROR(Summary!AK181),0,Summary!AK181)","v":406.10148701938181},0,{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A172,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D172*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E172,E172*8.76))","v":80},{"$f":"IF(L172=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L172)+SUM(IF(L172=$L$5:L172, 1, 0)))","v":""},0,null,"",80,{"$f":"IF(Q172=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q172)+SUM(IF(Q172=$Q$5:Q172, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ182","v":"KaiparaTide5"},{"$f":"IF(ISNA(VLOOKUP(A173,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A173,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Tide"},{"$f":"IF(ISNA(VLOOKUP(A173,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A173,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A173,'GEM new plant'!$F$4:$F$395)","v":70},{"$f":"IF(B173=\"Wind\",(1-VLOOKUP($A173,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B173,'Other ass'!$C$6:$C$36))","v":0.1},61.319999999999993,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A173,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A173,Summary!$AL$14:$AL$500))","v":299},{"$f":"IF(ISERROR(Summary!AK182),0,Summary!AK182)","v":409.56406396309171},0,{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A173,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D173*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E173,E173*8.76))","v":70},{"$f":"IF(L173=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L173)+SUM(IF(L173=$L$5:L173, 1, 0)))","v":""},0,null,"",70,{"$f":"IF(Q173=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q173)+SUM(IF(Q173=$Q$5:Q173, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ183","v":"V2G_ni"},{"$f":"IF(ISNA(VLOOKUP(A174,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A174,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"V2G"},{"$f":"IF(ISNA(VLOOKUP(A174,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A174,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A174,'GEM new plant'!$F$4:$F$395)","v":0.7},{"$f":"IF(B174=\"Wind\",(1-VLOOKUP($A174,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B174,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A174,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A174,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK183),0,Summary!AK183)","v":0},0,{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A174,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D174*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E174,E174*8.76))","v":0.7},{"$f":"IF(L174=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L174)+SUM(IF(L174=$L$5:L174, 1, 0)))","v":""},0,null,"",0.7,{"$f":"IF(Q174=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q174)+SUM(IF(Q174=$Q$5:Q174, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ184","v":"V2G_si"},{"$f":"IF(ISNA(VLOOKUP(A175,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A175,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"V2G"},{"$f":"IF(ISNA(VLOOKUP(A175,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A175,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Exclude - OtherOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A175,'GEM new plant'!$F$4:$F$395)","v":0.3},{"$f":"IF(B175=\"Wind\",(1-VLOOKUP($A175,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B175,'Other ass'!$C$6:$C$36))","v":0},0,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A175,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A175,Summary!$AL$14:$AL$500))","v":0},{"$f":"IF(ISERROR(Summary!AK184),0,Summary!AK184)","v":0},0,{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A175,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D175*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E175,E175*8.76))","v":0.3},{"$f":"IF(L175=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L175)+SUM(IF(L175=$L$5:L175, 1, 0)))","v":""},0,null,"",0.3,{"$f":"IF(Q175=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q175)+SUM(IF(Q175=$Q$5:Q175, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ185","v":"Swind1"},{"$f":"IF(ISNA(VLOOKUP(A176,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A176,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A176,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A176,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A176,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B176=\"Wind\",(1-VLOOKUP($A176,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B176,'Other ass'!$C$6:$C$36))","v":0.43999999999999995},770.87999999999988,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A176,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A176,Summary!$AL$14:$AL$500))","v":483.93333333333334},{"$f":"IF(ISERROR(Summary!AK185),0,Summary!AK185)","v":66.259984849445061},0,{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A176,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,"",{"$f":"$D176*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E176,E176*8.76))","v":200},{"$f":"IF(L176=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L176)+SUM(IF(L176=$L$5:L176, 1, 0)))","v":""},0,null,"",200,{"$f":"IF(Q176=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q176)+SUM(IF(Q176=$Q$5:Q176, 1, 0)))","v":""},0]
[{"$f":"Summary!AJ186","v":"Swind2"},{"$f":"IF(ISNA(VLOOKUP(A177,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A177,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A177,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A177,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Under ConstructionWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A177,'GEM new plant'!$F$4:$F$395)","v":135},{"$f":"IF(B177=\"Wind\",(1-VLOOKUP($A177,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B177,'Other ass'!$C$6:$C$36))","v":0.39},461.214,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A177,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A177,Summary!$AL$14:$AL$500))","v":284.54499999999996},{"$f":"IF(ISERROR(Summary!AK186),0,Summary!AK186)","v":66.926599501752293},{"$f":"IF(C177=\"NA\",0,IF(VLOOKUP(C177,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A177,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,66.926599501752293,{"$f":"$D177*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E177,E177*8.76))","v":135},{"$f":"IF(L177=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L177)+SUM(IF(L177=$L$5:L177, 1, 0)))","v":23},0,null,66.926599501752293,135,{"$f":"IF(Q177=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q177)+SUM(IF(Q177=$Q$5:Q177, 1, 0)))","v":23},0]
[{"$f":"Summary!AJ187","v":"Swind3"},{"$f":"IF(ISNA(VLOOKUP(A178,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A178,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A178,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A178,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A178,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B178=\"Wind\",(1-VLOOKUP($A178,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B178,'Other ass'!$C$6:$C$36))","v":0.39559999999999995},86.636399999999995,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A178,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A178,Summary!$AL$14:$AL$500))","v":53.616666666666674},{"$f":"IF(ISERROR(Summary!AK187),0,Summary!AK187)","v":62.146266959157998},{"$f":"IF(C178=\"NA\",0,IF(VLOOKUP(C178,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A178,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,62.146266959157998,{"$f":"$D178*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E178,E178*8.76))","v":25},{"$f":"IF(L178=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L178)+SUM(IF(L178=$L$5:L178, 1, 0)))","v":13},0,null,62.146266959157998,25,{"$f":"IF(Q178=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q178)+SUM(IF(Q178=$Q$5:Q178, 1, 0)))","v":13},0]
[{"$f":"Summary!AJ188","v":"Swind4"},{"$f":"IF(ISNA(VLOOKUP(A179,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A179,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A179,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A179,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A179,'GEM new plant'!$F$4:$F$395)","v":92},{"$f":"IF(B179=\"Wind\",(1-VLOOKUP($A179,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B179,'Other ass'!$C$6:$C$36))","v":0.4},322.36799999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A179,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A179,Summary!$AL$14:$AL$500))","v":206.43466666666669},{"$f":"IF(ISERROR(Summary!AK188),0,Summary!AK188)","v":75.0407626600703},{"$f":"IF(C179=\"NA\",0,IF(VLOOKUP(C179,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A179,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,75.0407626600703,{"$f":"$D179*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E179,E179*8.76))","v":92},{"$f":"IF(L179=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L179)+SUM(IF(L179=$L$5:L179, 1, 0)))","v":44},0,null,75.0407626600703,92,{"$f":"IF(Q179=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q179)+SUM(IF(Q179=$Q$5:Q179, 1, 0)))","v":44},0]
[{"$f":"Summary!AJ189","v":"Swind5"},{"$f":"IF(ISNA(VLOOKUP(A180,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A180,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A180,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A180,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A180,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B180=\"Wind\",(1-VLOOKUP($A180,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B180,'Other ass'!$C$6:$C$36))","v":0.4},525.6,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A180,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A180,Summary!$AL$14:$AL$500))","v":353.95},{"$f":"IF(ISERROR(Summary!AK189),0,Summary!AK189)","v":72.709212779103368},{"$f":"IF(C180=\"NA\",0,IF(VLOOKUP(C180,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A180,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,72.709212779103368,{"$f":"$D180*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E180,E180*8.76))","v":150},{"$f":"IF(L180=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L180)+SUM(IF(L180=$L$5:L180, 1, 0)))","v":40},0,null,72.709212779103368,150,{"$f":"IF(Q180=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q180)+SUM(IF(Q180=$Q$5:Q180, 1, 0)))","v":40},0]
[{"$f":"Summary!AJ190","v":"Swind6"},{"$f":"IF(ISNA(VLOOKUP(A181,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A181,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A181,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A181,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A181,'GEM new plant'!$F$4:$F$395)","v":176},{"$f":"IF(B181=\"Wind\",(1-VLOOKUP($A181,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B181,'Other ass'!$C$6:$C$36))","v":0.35},539.61599999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A181,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A181,Summary!$AL$14:$AL$500))","v":368.92533333333336},{"$f":"IF(ISERROR(Summary!AK190),0,Summary!AK190)","v":69.966974521815089},{"$f":"IF(C181=\"NA\",0,IF(VLOOKUP(C181,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A181,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,69.966974521815089,{"$f":"$D181*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E181,E181*8.76))","v":176},{"$f":"IF(L181=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L181)+SUM(IF(L181=$L$5:L181, 1, 0)))","v":32},0,null,69.966974521815089,176,{"$f":"IF(Q181=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q181)+SUM(IF(Q181=$Q$5:Q181, 1, 0)))","v":32},0]
[{"$f":"Summary!AJ191","v":"Swind7"},{"$f":"IF(ISNA(VLOOKUP(A182,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A182,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A182,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A182,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A182,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B182=\"Wind\",(1-VLOOKUP($A182,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B182,'Other ass'!$C$6:$C$36))","v":0.4},700.80000000000007,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A182,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A182,Summary!$AL$14:$AL$500))","v":427.4666666666667},{"$f":"IF(ISERROR(Summary!AK191),0,Summary!AK191)","v":81.446442866503105},{"$f":"IF(C182=\"NA\",0,IF(VLOOKUP(C182,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A182,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,81.446442866503105,{"$f":"$D182*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E182,E182*8.76))","v":200},{"$f":"IF(L182=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L182)+SUM(IF(L182=$L$5:L182, 1, 0)))","v":58},0,null,81.446442866503105,200,{"$f":"IF(Q182=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q182)+SUM(IF(Q182=$Q$5:Q182, 1, 0)))","v":58},0]
[{"$f":"Summary!AJ192","v":"Swind8"},{"$f":"IF(ISNA(VLOOKUP(A183,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A183,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A183,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A183,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A183,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B183=\"Wind\",(1-VLOOKUP($A183,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B183,'Other ass'!$C$6:$C$36))","v":0.37},486.18,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A183,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A183,Summary!$AL$14:$AL$500))","v":332.25},{"$f":"IF(ISERROR(Summary!AK192),0,Summary!AK192)","v":89.963510825011497},{"$f":"IF(C183=\"NA\",0,IF(VLOOKUP(C183,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A183,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,89.963510825011497,{"$f":"$D183*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E183,E183*8.76))","v":150},{"$f":"IF(L183=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L183)+SUM(IF(L183=$L$5:L183, 1, 0)))","v":75},0,null,89.963510825011497,150,{"$f":"IF(Q183=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q183)+SUM(IF(Q183=$Q$5:Q183, 1, 0)))","v":75},0]
[{"$f":"Summary!AJ193","v":"Swind9"},{"$f":"IF(ISNA(VLOOKUP(A184,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A184,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A184,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A184,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Under ConstructionWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A184,'GEM new plant'!$F$4:$F$395)","v":221},{"$f":"IF(B184=\"Wind\",(1-VLOOKUP($A184,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B184,'Other ass'!$C$6:$C$36))","v":0.44159999999999999},854.91993600000001,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A184,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A184,Summary!$AL$14:$AL$500))","v":479.32266666666669},{"$f":"IF(ISERROR(Summary!AK193),0,Summary!AK193)","v":61.070244183372488},{"$f":"IF(C184=\"NA\",0,IF(VLOOKUP(C184,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A184,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,61.070244183372488,{"$f":"$D184*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E184,E184*8.76))","v":221},{"$f":"IF(L184=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L184)+SUM(IF(L184=$L$5:L184, 1, 0)))","v":8},0,null,61.070244183372488,221,{"$f":"IF(Q184=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q184)+SUM(IF(Q184=$Q$5:Q184, 1, 0)))","v":8},0]
[{"$f":"Summary!AJ194","v":"Swind10"},{"$f":"IF(ISNA(VLOOKUP(A185,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A185,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A185,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A185,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A185,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B185=\"Wind\",(1-VLOOKUP($A185,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B185,'Other ass'!$C$6:$C$36))","v":0.42000000000000004},551.88000000000011,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A185,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A185,Summary!$AL$14:$AL$500))","v":356.45},{"$f":"IF(ISERROR(Summary!AK194),0,Summary!AK194)","v":67.86203946765805},{"$f":"IF(C185=\"NA\",0,IF(VLOOKUP(C185,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A185,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,67.86203946765805,{"$f":"$D185*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E185,E185*8.76))","v":150},{"$f":"IF(L185=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L185)+SUM(IF(L185=$L$5:L185, 1, 0)))","v":27},0,null,67.86203946765805,150,{"$f":"IF(Q185=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q185)+SUM(IF(Q185=$Q$5:Q185, 1, 0)))","v":27},0]
[{"$f":"Summary!AJ195","v":"Swind11"},{"$f":"IF(ISNA(VLOOKUP(A186,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A186,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A186,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A186,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A186,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B186=\"Wind\",(1-VLOOKUP($A186,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B186,'Other ass'!$C$6:$C$36))","v":0.43999999999999995},770.87999999999988,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A186,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A186,Summary!$AL$14:$AL$500))","v":483.93333333333334},{"$f":"IF(ISERROR(Summary!AK195),0,Summary!AK195)","v":66.259984849445061},{"$f":"IF(C186=\"NA\",0,IF(VLOOKUP(C186,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A186,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,66.259984849445061,{"$f":"$D186*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E186,E186*8.76))","v":200},{"$f":"IF(L186=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L186)+SUM(IF(L186=$L$5:L186, 1, 0)))","v":21},0,null,66.259984849445061,200,{"$f":"IF(Q186=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q186)+SUM(IF(Q186=$Q$5:Q186, 1, 0)))","v":21},0]
[{"$f":"Summary!AJ196","v":"Swind12"},{"$f":"IF(ISNA(VLOOKUP(A187,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A187,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A187,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A187,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A187,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B187=\"Wind\",(1-VLOOKUP($A187,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B187,'Other ass'!$C$6:$C$36))","v":0.43999999999999995},385.43999999999994,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A187,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A187,Summary!$AL$14:$AL$500))","v":267.43333333333334},{"$f":"IF(ISERROR(Summary!AK196),0,Summary!AK196)","v":71.595946059325527},{"$f":"IF(C187=\"NA\",0,IF(VLOOKUP(C187,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A187,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,71.595946059325527,{"$f":"$D187*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E187,E187*8.76))","v":100},{"$f":"IF(L187=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L187)+SUM(IF(L187=$L$5:L187, 1, 0)))","v":37},0,null,71.595946059325527,100,{"$f":"IF(Q187=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q187)+SUM(IF(Q187=$Q$5:Q187, 1, 0)))","v":37},0]
[{"$f":"Summary!AJ197","v":"Swind13"},{"$f":"IF(ISNA(VLOOKUP(A188,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A188,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A188,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A188,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A188,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B188=\"Wind\",(1-VLOOKUP($A188,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B188,'Other ass'!$C$6:$C$36))","v":0.39559999999999995},346.54559999999998,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A188,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A188,Summary!$AL$14:$AL$500))","v":218.1},{"$f":"IF(ISERROR(Summary!AK197),0,Summary!AK197)","v":65.227349073263369},{"$f":"IF(C188=\"NA\",0,IF(VLOOKUP(C188,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A188,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,65.227349073263369,{"$f":"$D188*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E188,E188*8.76))","v":100},{"$f":"IF(L188=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L188)+SUM(IF(L188=$L$5:L188, 1, 0)))","v":18},0,null,65.227349073263369,100,{"$f":"IF(Q188=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q188)+SUM(IF(Q188=$Q$5:Q188, 1, 0)))","v":18},0]
[{"$f":"Summary!AJ198","v":"Swind14"},{"$f":"IF(ISNA(VLOOKUP(A189,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A189,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A189,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A189,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A189,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B189=\"Wind\",(1-VLOOKUP($A189,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B189,'Other ass'!$C$6:$C$36))","v":0.40999999999999992},359.15999999999991,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A189,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A189,Summary!$AL$14:$AL$500))","v":206.93333333333334},{"$f":"IF(ISERROR(Summary!AK198),0,Summary!AK198)","v":62.545810926109638},{"$f":"IF(C189=\"NA\",0,IF(VLOOKUP(C189,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A189,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,62.545810926109638,{"$f":"$D189*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E189,E189*8.76))","v":100},{"$f":"IF(L189=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L189)+SUM(IF(L189=$L$5:L189, 1, 0)))","v":14},0,null,62.545810926109638,100,{"$f":"IF(Q189=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q189)+SUM(IF(Q189=$Q$5:Q189, 1, 0)))","v":14},0]
[{"$f":"Summary!AJ199","v":"Swind15"},{"$f":"IF(ISNA(VLOOKUP(A190,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A190,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A190,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A190,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A190,'GEM new plant'!$F$4:$F$395)","v":300},{"$f":"IF(B190=\"Wind\",(1-VLOOKUP($A190,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B190,'Other ass'!$C$6:$C$36))","v":0.44999999999999996},1182.5999999999999,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A190,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A190,Summary!$AL$14:$AL$500))","v":651.20000000000005},{"$f":"IF(ISERROR(Summary!AK199),0,Summary!AK199)","v":59.372464912621851},{"$f":"IF(C190=\"NA\",0,IF(VLOOKUP(C190,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A190,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,59.372464912621851,{"$f":"$D190*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E190,E190*8.76))","v":300},{"$f":"IF(L190=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L190)+SUM(IF(L190=$L$5:L190, 1, 0)))","v":6},0,null,59.372464912621851,300,{"$f":"IF(Q190=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q190)+SUM(IF(Q190=$Q$5:Q190, 1, 0)))","v":6},0]
[{"$f":"Summary!AJ200","v":"Swind16"},{"$f":"IF(ISNA(VLOOKUP(A191,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A191,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A191,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A191,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A191,'GEM new plant'!$F$4:$F$395)","v":80},{"$f":"IF(B191=\"Wind\",(1-VLOOKUP($A191,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B191,'Other ass'!$C$6:$C$36))","v":0.4},280.32,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A191,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A191,Summary!$AL$14:$AL$500))","v":200.13333333333333},{"$f":"IF(ISERROR(Summary!AK200),0,Summary!AK200)","v":82.752602153884254},{"$f":"IF(C191=\"NA\",0,IF(VLOOKUP(C191,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A191,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,82.752602153884254,{"$f":"$D191*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E191,E191*8.76))","v":80},{"$f":"IF(L191=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L191)+SUM(IF(L191=$L$5:L191, 1, 0)))","v":62},0,null,82.752602153884254,80,{"$f":"IF(Q191=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q191)+SUM(IF(Q191=$Q$5:Q191, 1, 0)))","v":62},0]
[{"$f":"Summary!AJ201","v":"Swind17"},{"$f":"IF(ISNA(VLOOKUP(A192,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A192,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A192,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A192,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"Fully ConsentedWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A192,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B192=\"Wind\",(1-VLOOKUP($A192,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B192,'Other ass'!$C$6:$C$36))","v":0.44999999999999996},394.2,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A192,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A192,Summary!$AL$14:$AL$500))","v":228.1},{"$f":"IF(ISERROR(Summary!AK201),0,Summary!AK201)","v":61.284582519399493},{"$f":"IF(C192=\"NA\",0,IF(VLOOKUP(C192,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A192,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,61.284582519399493,{"$f":"$D192*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E192,E192*8.76))","v":100},{"$f":"IF(L192=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L192)+SUM(IF(L192=$L$5:L192, 1, 0)))","v":9},0,null,61.284582519399493,100,{"$f":"IF(Q192=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q192)+SUM(IF(Q192=$Q$5:Q192, 1, 0)))","v":9},0]
[{"$f":"Summary!AJ202","v":"Gwind16"},{"$f":"IF(ISNA(VLOOKUP(A193,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A193,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A193,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A193,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A193,'GEM new plant'!$F$4:$F$395)","v":300},{"$f":"IF(B193=\"Wind\",(1-VLOOKUP($A193,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B193,'Other ass'!$C$6:$C$36))","v":0.38571906725842597},1013.6697087551435,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A193,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A193,Summary!$AL$14:$AL$500))","v":612.29999999999995},{"$f":"IF(ISERROR(Summary!AK202),0,Summary!AK202)","v":65.351998070901686},{"$f":"IF(C193=\"NA\",0,IF(VLOOKUP(C193,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A193,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,65.351998070901686,{"$f":"$D193*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E193,E193*8.76))","v":300},{"$f":"IF(L193=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L193)+SUM(IF(L193=$L$5:L193, 1, 0)))","v":19},0,null,65.351998070901686,300,{"$f":"IF(Q193=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q193)+SUM(IF(Q193=$Q$5:Q193, 1, 0)))","v":19},0]
[{"$f":"Summary!AJ203","v":"Gwind17"},{"$f":"IF(ISNA(VLOOKUP(A194,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A194,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A194,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A194,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A194,'GEM new plant'!$F$4:$F$395)","v":60},{"$f":"IF(B194=\"Wind\",(1-VLOOKUP($A194,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B194,'Other ass'!$C$6:$C$36))","v":0.40614651208825092},213.47060675358469,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A194,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A194,Summary!$AL$14:$AL$500))","v":116.66000000000001},{"$f":"IF(ISERROR(Summary!AK203),0,Summary!AK203)","v":53.944385171036124},{"$f":"IF(C194=\"NA\",0,IF(VLOOKUP(C194,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A194,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,53.944385171036124,{"$f":"$D194*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E194,E194*8.76))","v":60},{"$f":"IF(L194=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L194)+SUM(IF(L194=$L$5:L194, 1, 0)))","v":1},0,null,53.944385171036124,60,{"$f":"IF(Q194=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q194)+SUM(IF(Q194=$Q$5:Q194, 1, 0)))","v":1},0]
[{"$f":"Summary!AJ204","v":"Gwind18"},{"$f":"IF(ISNA(VLOOKUP(A195,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A195,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A195,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A195,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A195,'GEM new plant'!$F$4:$F$395)","v":300},{"$f":"IF(B195=\"Wind\",(1-VLOOKUP($A195,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B195,'Other ass'!$C$6:$C$36))","v":0.40334939128426905},1060.0022002950591,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A195,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A195,Summary!$AL$14:$AL$500))","v":682.6},{"$f":"IF(ISERROR(Summary!AK204),0,Summary!AK204)","v":61.819450802116179},{"$f":"IF(C195=\"NA\",0,IF(VLOOKUP(C195,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A195,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,61.819450802116179,{"$f":"$D195*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E195,E195*8.76))","v":300},{"$f":"IF(L195=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L195)+SUM(IF(L195=$L$5:L195, 1, 0)))","v":12},0,null,61.819450802116179,300,{"$f":"IF(Q195=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q195)+SUM(IF(Q195=$Q$5:Q195, 1, 0)))","v":12},0]
[{"$f":"Summary!AJ205","v":"Gwind19"},{"$f":"IF(ISNA(VLOOKUP(A196,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A196,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A196,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A196,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A196,'GEM new plant'!$F$4:$F$395)","v":180},{"$f":"IF(B196=\"Wind\",(1-VLOOKUP($A196,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B196,'Other ass'!$C$6:$C$36))","v":0.37973666575093745},598.76877455607814,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A196,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A196,Summary!$AL$14:$AL$500))","v":418.16},{"$f":"IF(ISERROR(Summary!AK205),0,Summary!AK205)","v":71.503618073340832},{"$f":"IF(C196=\"NA\",0,IF(VLOOKUP(C196,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A196,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,71.503618073340832,{"$f":"$D196*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E196,E196*8.76))","v":180},{"$f":"IF(L196=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L196)+SUM(IF(L196=$L$5:L196, 1, 0)))","v":35},0,null,71.503618073340832,180,{"$f":"IF(Q196=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q196)+SUM(IF(Q196=$Q$5:Q196, 1, 0)))","v":35},0]
[{"$f":"Summary!AJ206","v":"Gwind20"},{"$f":"IF(ISNA(VLOOKUP(A197,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A197,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A197,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A197,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A197,'GEM new plant'!$F$4:$F$395)","v":200},{"$f":"IF(B197=\"Wind\",(1-VLOOKUP($A197,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B197,'Other ass'!$C$6:$C$36))","v":0.37973666575093734},665.29863839564223,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A197,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A197,Summary!$AL$14:$AL$500))","v":443.53333333333336},{"$f":"IF(ISERROR(Summary!AK206),0,Summary!AK206)","v":68.767214026952033},{"$f":"IF(C197=\"NA\",0,IF(VLOOKUP(C197,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A197,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,68.767214026952033,{"$f":"$D197*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E197,E197*8.76))","v":200},{"$f":"IF(L197=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L197)+SUM(IF(L197=$L$5:L197, 1, 0)))","v":28},{"$f":"IF(OR(N197=\"\",COUNTIF($N$5:$N$202,N197)=1),0,COUNTIF($N$5:$N$202,N197))","v":0},null,68.767214026952033,200,{"$f":"IF(Q197=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q197)+SUM(IF(Q197=$Q$5:Q197, 1, 0)))","v":28},{"$f":"IF(OR(S197=\"\",COUNTIF($N$5:$N$202,S197)=1),0,COUNTIF($N$5:$N$202,S197))","v":0}]
[{"$f":"Summary!AJ207","v":"Gwind21"},{"$f":"IF(ISNA(VLOOKUP(A198,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A198,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A198,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A198,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A198,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B198=\"Wind\",(1-VLOOKUP($A198,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B198,'Other ass'!$C$6:$C$36))","v":0.39928530014403063},{"$f":"$D198*8.76*E198","v":174.88696146308541},{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A198,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A198,Summary!$AL$14:$AL$500))","v":112.73333333333333},{"$f":"IF(ISERROR(Summary!AK207),0,Summary!AK207)","v":73.371600451743902},{"$f":"IF(C198=\"NA\",0,IF(VLOOKUP(C198,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A198,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,{"$f":"IF(I198*J198=1,H198,\"\")","v":73.371600451743902},{"$f":"$D198*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E198,E198*8.76))","v":50},{"$f":"IF(L198=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L198)+SUM(IF(L198=$L$5:L198, 1, 0)))","v":42},0,null,{"$f":"IF(OR(B198=\"Coal\",B198=\"CCGT\",B198=\"Lig\"),\"\",L198)","v":73.371600451743902},{"$f":"M198","v":50},{"$f":"IF(Q198=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q198)+SUM(IF(Q198=$Q$5:Q198, 1, 0)))","v":42},0]
[{"$f":"Summary!AJ208","v":"Gwind22"},{"$f":"IF(ISNA(VLOOKUP(A199,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A199,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A199,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A199,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A199,'GEM new plant'!$F$4:$F$395)","v":15},{"$f":"IF(B199=\"Wind\",(1-VLOOKUP($A199,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B199,'Other ass'!$C$6:$C$36))","v":0.4243730424543839},55.762617778506048,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A199,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A199,Summary!$AL$14:$AL$500))","v":48.29},{"$f":"IF(ISERROR(Summary!AK208),0,Summary!AK208)","v":87.481696224476352},{"$f":"IF(C199=\"NA\",0,IF(VLOOKUP(C199,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A199,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,87.481696224476352,{"$f":"$D199*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E199,E199*8.76))","v":15},{"$f":"IF(L199=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L199)+SUM(IF(L199=$L$5:L199, 1, 0)))","v":72},0,null,87.481696224476352,15,{"$f":"IF(Q199=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q199)+SUM(IF(Q199=$Q$5:Q199, 1, 0)))","v":72},0]
[{"$f":"Summary!AJ209","v":"Gwind23"},{"$f":"IF(ISNA(VLOOKUP(A200,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A200,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A200,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A200,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A200,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B200=\"Wind\",(1-VLOOKUP($A200,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B200,'Other ass'!$C$6:$C$36))","v":0.47423544789159677},623.14537852955812,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A200,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A200,Summary!$AL$14:$AL$500))","v":334.20000000000005},{"$f":"IF(ISERROR(Summary!AK209),0,Summary!AK209)","v":57.51395516391954},{"$f":"IF(C200=\"NA\",0,IF(VLOOKUP(C200,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A200,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,57.51395516391954,{"$f":"$D200*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E200,E200*8.76))","v":150},{"$f":"IF(L200=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L200)+SUM(IF(L200=$L$5:L200, 1, 0)))","v":3},0,null,57.51395516391954,150,{"$f":"IF(Q200=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q200)+SUM(IF(Q200=$Q$5:Q200, 1, 0)))","v":3},0]
[{"$f":"Summary!AJ210","v":"Gwind24"},{"$f":"IF(ISNA(VLOOKUP(A201,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A201,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A201,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A201,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A201,'GEM new plant'!$F$4:$F$395)","v":300},{"$f":"IF(B201=\"Wind\",(1-VLOOKUP($A201,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B201,'Other ass'!$C$6:$C$36))","v":0.38519008201005722},1012.2795355224304,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A201,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A201,Summary!$AL$14:$AL$500))","v":564.6},{"$f":"IF(ISERROR(Summary!AK210),0,Summary!AK210)","v":59.237203249918693},{"$f":"IF(C201=\"NA\",0,IF(VLOOKUP(C201,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A201,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,59.237203249918693,{"$f":"$D201*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E201,E201*8.76))","v":300},{"$f":"IF(L201=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L201)+SUM(IF(L201=$L$5:L201, 1, 0)))","v":5},0,null,59.237203249918693,300,{"$f":"IF(Q201=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q201)+SUM(IF(Q201=$Q$5:Q201, 1, 0)))","v":5},0]
[{"$f":"Summary!AJ211","v":"Gwind25"},{"$f":"IF(ISNA(VLOOKUP(A202,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A202,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A202,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A202,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A202,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B202=\"Wind\",(1-VLOOKUP($A202,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B202,'Other ass'!$C$6:$C$36))","v":0.43358937543062592},379.82429287722829,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A202,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A202,Summary!$AL$14:$AL$500))","v":235.9666666666667},{"$f":"IF(ISERROR(Summary!AK211),0,Summary!AK211)","v":66.531476204611891},{"$f":"IF(C202=\"NA\",0,IF(VLOOKUP(C202,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A202,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,66.531476204611891,{"$f":"$D202*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E202,E202*8.76))","v":100},{"$f":"IF(L202=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L202)+SUM(IF(L202=$L$5:L202, 1, 0)))","v":22},0,null,66.531476204611891,100,{"$f":"IF(Q202=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q202)+SUM(IF(Q202=$Q$5:Q202, 1, 0)))","v":22},0]
[{"$f":"Summary!AJ212","v":"Gwind26"},{"$f":"IF(ISNA(VLOOKUP(A203,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A203,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A203,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A203,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A203,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B203=\"Wind\",(1-VLOOKUP($A203,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B203,'Other ass'!$C$6:$C$36))","v":0.38000210993749883},332.88184830524898,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A203,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A203,Summary!$AL$14:$AL$500))","v":240.7},{"$f":"IF(ISERROR(Summary!AK212),0,Summary!AK212)","v":71.156824271651516},{"$f":"IF(C203=\"NA\",0,IF(VLOOKUP(C203,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A203,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,71.156824271651516,{"$f":"$D203*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E203,E203*8.76))","v":100},{"$f":"IF(L203=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L203)+SUM(IF(L203=$L$5:L203, 1, 0)))","v":34},0,null,71.156824271651516,100,{"$f":"IF(Q203=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q203)+SUM(IF(Q203=$Q$5:Q203, 1, 0)))","v":34},0]
[{"$f":"Summary!AJ213","v":"Gwind27"},{"$f":"IF(ISNA(VLOOKUP(A204,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A204,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A204,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A204,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A204,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B204=\"Wind\",(1-VLOOKUP($A204,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B204,'Other ass'!$C$6:$C$36))","v":0.33841647142903175},444.6792434577477,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A204,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A204,Summary!$AL$14:$AL$500))","v":304.05},{"$f":"IF(ISERROR(Summary!AK213),0,Summary!AK213)","v":72.77903057128195},{"$f":"IF(C204=\"NA\",0,IF(VLOOKUP(C204,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A204,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,72.77903057128195,{"$f":"$D204*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E204,E204*8.76))","v":150},{"$f":"IF(L204=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L204)+SUM(IF(L204=$L$5:L204, 1, 0)))","v":41},0,null,72.77903057128195,150,{"$f":"IF(Q204=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q204)+SUM(IF(Q204=$Q$5:Q204, 1, 0)))","v":41},0]
[{"$f":"Summary!AJ214","v":"Gwind28"},{"$f":"IF(ISNA(VLOOKUP(A205,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A205,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A205,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A205,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A205,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B205=\"Wind\",(1-VLOOKUP($A205,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B205,'Other ass'!$C$6:$C$36))","v":0.39789718799143681},348.55793668049864,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A205,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A205,Summary!$AL$14:$AL$500))","v":220.33333333333334},{"$f":"IF(ISERROR(Summary!AK214),0,Summary!AK214)","v":63.276102052144495},{"$f":"IF(C205=\"NA\",0,IF(VLOOKUP(C205,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A205,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,63.276102052144495,{"$f":"$D205*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E205,E205*8.76))","v":100},{"$f":"IF(L205=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L205)+SUM(IF(L205=$L$5:L205, 1, 0)))","v":15},0,null,63.276102052144495,100,{"$f":"IF(Q205=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q205)+SUM(IF(Q205=$Q$5:Q205, 1, 0)))","v":15},0]
[{"$f":"Summary!AJ215","v":"Gwind29"},{"$f":"IF(ISNA(VLOOKUP(A206,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A206,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A206,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A206,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A206,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B206=\"Wind\",(1-VLOOKUP($A206,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B206,'Other ass'!$C$6:$C$36))","v":0.38000210993749883},499.32277245787344,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A206,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A206,Summary!$AL$14:$AL$500))","v":317.85000000000002},{"$f":"IF(ISERROR(Summary!AK215),0,Summary!AK215)","v":61.48317783245885},{"$f":"IF(C206=\"NA\",0,IF(VLOOKUP(C206,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A206,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,61.48317783245885,{"$f":"$D206*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E206,E206*8.76))","v":150},{"$f":"IF(L206=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L206)+SUM(IF(L206=$L$5:L206, 1, 0)))","v":10},0,null,61.48317783245885,150,{"$f":"IF(Q206=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q206)+SUM(IF(Q206=$Q$5:Q206, 1, 0)))","v":10},0]
[{"$f":"Summary!AJ216","v":"Gwind30"},{"$f":"IF(ISNA(VLOOKUP(A207,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A207,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A207,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A207,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A207,'GEM new plant'!$F$4:$F$395)","v":250},{"$f":"IF(B207=\"Wind\",(1-VLOOKUP($A207,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B207,'Other ass'!$C$6:$C$36))","v":0.41214597222918914},902.59967918192422,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A207,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A207,Summary!$AL$14:$AL$500))","v":519.75},{"$f":"IF(ISERROR(Summary!AK216),0,Summary!AK216)","v":59.947498896812789},{"$f":"IF(C207=\"NA\",0,IF(VLOOKUP(C207,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A207,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,59.947498896812789,{"$f":"$D207*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E207,E207*8.76))","v":250},{"$f":"IF(L207=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L207)+SUM(IF(L207=$L$5:L207, 1, 0)))","v":7},0,null,59.947498896812789,250,{"$f":"IF(Q207=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q207)+SUM(IF(Q207=$Q$5:Q207, 1, 0)))","v":7},0]
[{"$f":"Summary!AJ217","v":"Gwind31"},{"$f":"IF(ISNA(VLOOKUP(A208,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A208,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A208,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A208,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A208,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B208=\"Wind\",(1-VLOOKUP($A208,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B208,'Other ass'!$C$6:$C$36))","v":0.30661539807430871},402.89263306964165,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A208,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A208,Summary!$AL$14:$AL$500))","v":330.05},{"$f":"IF(ISERROR(Summary!AK217),0,Summary!AK217)","v":83.245280327993754},{"$f":"IF(C208=\"NA\",0,IF(VLOOKUP(C208,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A208,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,83.245280327993754,{"$f":"$D208*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E208,E208*8.76))","v":150},{"$f":"IF(L208=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L208)+SUM(IF(L208=$L$5:L208, 1, 0)))","v":64},0,null,83.245280327993754,150,{"$f":"IF(Q208=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q208)+SUM(IF(Q208=$Q$5:Q208, 1, 0)))","v":64},0]
[{"$f":"Summary!AJ218","v":"Gwind32"},{"$f":"IF(ISNA(VLOOKUP(A209,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A209,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A209,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A209,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A209,'GEM new plant'!$F$4:$F$395)","v":50},{"$f":"IF(B209=\"Wind\",(1-VLOOKUP($A209,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B209,'Other ass'!$C$6:$C$36))","v":0.40240224197411967},176.25218198466442,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A209,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A209,Summary!$AL$14:$AL$500))","v":104.35},{"$f":"IF(ISERROR(Summary!AK218),0,Summary!AK218)","v":61.770444662804643},{"$f":"IF(C209=\"NA\",0,IF(VLOOKUP(C209,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A209,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,61.770444662804643,{"$f":"$D209*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E209,E209*8.76))","v":50},{"$f":"IF(L209=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L209)+SUM(IF(L209=$L$5:L209, 1, 0)))","v":11},0,null,61.770444662804643,50,{"$f":"IF(Q209=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q209)+SUM(IF(Q209=$Q$5:Q209, 1, 0)))","v":11},0]
[{"$f":"Summary!AJ219","v":"Gwind33"},{"$f":"IF(ISNA(VLOOKUP(A210,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A210,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A210,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A210,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A210,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B210=\"Wind\",(1-VLOOKUP($A210,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B210,'Other ass'!$C$6:$C$36))","v":0.38000210993749883},332.88184830524898,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A210,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A210,Summary!$AL$14:$AL$500))","v":220.6},{"$f":"IF(ISERROR(Summary!AK219),0,Summary!AK219)","v":63.67438324586815},{"$f":"IF(C210=\"NA\",0,IF(VLOOKUP(C210,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A210,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,63.67438324586815,{"$f":"$D210*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E210,E210*8.76))","v":100},{"$f":"IF(L210=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L210)+SUM(IF(L210=$L$5:L210, 1, 0)))","v":17},0,null,63.67438324586815,100,{"$f":"IF(Q210=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q210)+SUM(IF(Q210=$Q$5:Q210, 1, 0)))","v":17},0]
[{"$f":"Summary!AJ220","v":"Gwind34"},{"$f":"IF(ISNA(VLOOKUP(A211,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A211,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A211,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A211,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A211,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B211=\"Wind\",(1-VLOOKUP($A211,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B211,'Other ass'!$C$6:$C$36))","v":0.35473481645438776},310.74769921404368,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A211,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A211,Summary!$AL$14:$AL$500))","v":263.93333333333334},{"$f":"IF(ISERROR(Summary!AK220),0,Summary!AK220)","v":85.042565348303356},{"$f":"IF(C211=\"NA\",0,IF(VLOOKUP(C211,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A211,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,85.042565348303356,{"$f":"$D211*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E211,E211*8.76))","v":100},{"$f":"IF(L211=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L211)+SUM(IF(L211=$L$5:L211, 1, 0)))","v":68},0,null,85.042565348303356,100,{"$f":"IF(Q211=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q211)+SUM(IF(Q211=$Q$5:Q211, 1, 0)))","v":68},0]
[{"$f":"Summary!AJ221","v":"Gwind35"},{"$f":"IF(ISNA(VLOOKUP(A212,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A212,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A212,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A212,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A212,'GEM new plant'!$F$4:$F$395)","v":100},{"$f":"IF(B212=\"Wind\",(1-VLOOKUP($A212,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B212,'Other ass'!$C$6:$C$36))","v":0.41768089867315328},365.88846723768228,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A212,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A212,Summary!$AL$14:$AL$500))","v":210.76666666666665},{"$f":"IF(ISERROR(Summary!AK221),0,Summary!AK221)","v":76.280007020742005},{"$f":"IF(C212=\"NA\",0,IF(VLOOKUP(C212,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A212,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,76.280007020742005,{"$f":"$D212*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E212,E212*8.76))","v":100},{"$f":"IF(L212=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L212)+SUM(IF(L212=$L$5:L212, 1, 0)))","v":45},0,null,76.280007020742005,100,{"$f":"IF(Q212=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q212)+SUM(IF(Q212=$Q$5:Q212, 1, 0)))","v":45},0]
[{"$f":"Summary!AJ222","v":"Gwind36"},{"$f":"IF(ISNA(VLOOKUP(A213,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A213,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A213,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A213,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A213,'GEM new plant'!$F$4:$F$395)","v":75},{"$f":"IF(B213=\"Wind\",(1-VLOOKUP($A213,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B213,'Other ass'!$C$6:$C$36))","v":0.37364670063795069},245.48588231913359,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A213,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A213,Summary!$AL$14:$AL$500))","v":172.77500000000003},{"$f":"IF(ISERROR(Summary!AK222),0,Summary!AK222)","v":71.55850904461569},{"$f":"IF(C213=\"NA\",0,IF(VLOOKUP(C213,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A213,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,71.55850904461569,{"$f":"$D213*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E213,E213*8.76))","v":75},{"$f":"IF(L213=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L213)+SUM(IF(L213=$L$5:L213, 1, 0)))","v":36},0,null,71.55850904461569,75,{"$f":"IF(Q213=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q213)+SUM(IF(Q213=$Q$5:Q213, 1, 0)))","v":36},0]
[{"$f":"Summary!AJ223","v":"Gwind37"},{"$f":"IF(ISNA(VLOOKUP(A214,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A214,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A214,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A214,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A214,'GEM new plant'!$F$4:$F$395)","v":75},{"$f":"IF(B214=\"Wind\",(1-VLOOKUP($A214,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B214,'Other ass'!$C$6:$C$36))","v":0.40665210309746658},267.17043173503555,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A214,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A214,Summary!$AL$14:$AL$500))","v":183.22499999999999},{"$f":"IF(ISERROR(Summary!AK223),0,Summary!AK223)","v":67.169855185369087},{"$f":"IF(C214=\"NA\",0,IF(VLOOKUP(C214,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A214,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,67.169855185369087,{"$f":"$D214*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E214,E214*8.76))","v":75},{"$f":"IF(L214=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L214)+SUM(IF(L214=$L$5:L214, 1, 0)))","v":24},0,null,67.169855185369087,75,{"$f":"IF(Q214=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q214)+SUM(IF(Q214=$Q$5:Q214, 1, 0)))","v":24},0]
[{"$f":"Summary!AJ224","v":"Gwind38"},{"$f":"IF(ISNA(VLOOKUP(A215,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A215,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A215,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A215,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A215,'GEM new plant'!$F$4:$F$395)","v":500},{"$f":"IF(B215=\"Wind\",(1-VLOOKUP($A215,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B215,'Other ass'!$C$6:$C$36))","v":0.38838437888200483},{"$f":"$D215*8.76*E215","v":1701.1235795031812},{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A215,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A215,Summary!$AL$14:$AL$500))","v":964.66666666666674},{"$f":"IF(ISERROR(Summary!AK224),0,Summary!AK224)","v":77.261507012691879},{"$f":"IF(C215=\"NA\",0,IF(VLOOKUP(C215,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A215,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,{"$f":"IF(I215*J215=1,H215,\"\")","v":77.261507012691879},{"$f":"$D215*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E215,E215*8.76))","v":500},{"$f":"IF(L215=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L215)+SUM(IF(L215=$L$5:L215, 1, 0)))","v":49},{"$f":"IF(OR(N215=\"\",COUNTIF($N$5:$N$202,N215)=1),0,COUNTIF($N$5:$N$202,N215))","v":0},null,{"$f":"IF(OR(B215=\"Coal\",B215=\"CCGT\",B215=\"Lig\"),\"\",L215)","v":77.261507012691879},{"$f":"M215","v":500},{"$f":"IF(Q215=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q215)+SUM(IF(Q215=$Q$5:Q215, 1, 0)))","v":49},{"$f":"IF(OR(S215=\"\",COUNTIF($N$5:$N$202,S215)=1),0,COUNTIF($N$5:$N$202,S215))","v":0}]
[{"$f":"Summary!AJ225","v":"Gwind39"},{"$f":"IF(ISNA(VLOOKUP(A216,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A216,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A216,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A216,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A216,'GEM new plant'!$F$4:$F$395)","v":20},{"$f":"IF(B216=\"Wind\",(1-VLOOKUP($A216,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B216,'Other ass'!$C$6:$C$36))","v":0.3415982333750367},{"$f":"$D216*8.76*E216","v":59.848010487306425},{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A216,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A216,Summary!$AL$14:$AL$500))","v":55.586666666666673},{"$f":"IF(ISERROR(Summary!AK225),0,Summary!AK225)","v":90.824203472675734},{"$f":"IF(C216=\"NA\",0,IF(VLOOKUP(C216,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A216,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,{"$f":"IF(I216*J216=1,H216,\"\")","v":90.824203472675734},{"$f":"$D216*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E216,E216*8.76))","v":20},{"$f":"IF(L216=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L216)+SUM(IF(L216=$L$5:L216, 1, 0)))","v":76},{"$f":"IF(OR(N216=\"\",COUNTIF($N$5:$N$202,N216)=1),0,COUNTIF($N$5:$N$202,N216))","v":0},null,{"$f":"IF(OR(B216=\"Coal\",B216=\"CCGT\",B216=\"Lig\"),\"\",L216)","v":90.824203472675734},{"$f":"M216","v":20},{"$f":"IF(Q216=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q216)+SUM(IF(Q216=$Q$5:Q216, 1, 0)))","v":76},{"$f":"IF(OR(S216=\"\",COUNTIF($N$5:$N$202,S216)=1),0,COUNTIF($N$5:$N$202,S216))","v":0}]
[{"$f":"Summary!AJ226","v":"Gwind40"},{"$f":"IF(ISNA(VLOOKUP(A217,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A217,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A217,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A217,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A217,'GEM new plant'!$F$4:$F$395)","v":25},{"$f":"IF(B217=\"Wind\",(1-VLOOKUP($A217,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B217,'Other ass'!$C$6:$C$36))","v":0.41768089867315328},91.472116809420569,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A217,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A217,Summary!$AL$14:$AL$500))","v":66.424999999999997},{"$f":"IF(ISERROR(Summary!AK226),0,Summary!AK226)","v":89.533805574206795},{"$f":"IF(C217=\"NA\",0,IF(VLOOKUP(C217,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A217,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,89.533805574206795,{"$f":"$D217*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E217,E217*8.76))","v":25},{"$f":"IF(L217=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L217)+SUM(IF(L217=$L$5:L217, 1, 0)))","v":74},0,null,89.533805574206795,25,{"$f":"IF(Q217=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q217)+SUM(IF(Q217=$Q$5:Q217, 1, 0)))","v":74},0]
[{"$f":"Summary!AJ227","v":"Gwind41"},{"$f":"IF(ISNA(VLOOKUP(A218,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A218,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A218,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A218,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A218,'GEM new plant'!$F$4:$F$395)","v":75},{"$f":"IF(B218=\"Wind\",(1-VLOOKUP($A218,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B218,'Other ass'!$C$6:$C$36))","v":0.40665210309746658},267.17043173503555,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A218,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A218,Summary!$AL$14:$AL$500))","v":185.17500000000001},{"$f":"IF(ISERROR(Summary!AK227),0,Summary!AK227)","v":67.212715939516286},{"$f":"IF(C218=\"NA\",0,IF(VLOOKUP(C218,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A218,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,67.212715939516286,{"$f":"$D218*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E218,E218*8.76))","v":75},{"$f":"IF(L218=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L218)+SUM(IF(L218=$L$5:L218, 1, 0)))","v":25},0,null,67.212715939516286,75,{"$f":"IF(Q218=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q218)+SUM(IF(Q218=$Q$5:Q218, 1, 0)))","v":25},0]
[{"$f":"Summary!AJ228","v":"Gwind42"},{"$f":"IF(ISNA(VLOOKUP(A219,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A219,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A219,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A219,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A219,'GEM new plant'!$F$4:$F$395)","v":75},{"$f":"IF(B219=\"Wind\",(1-VLOOKUP($A219,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B219,'Other ass'!$C$6:$C$36))","v":0.38519008201005722},253.06988388060759,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A219,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A219,Summary!$AL$14:$AL$500))","v":207.02500000000001},{"$f":"IF(ISERROR(Summary!AK228),0,Summary!AK228)","v":83.428255303576336},{"$f":"IF(C219=\"NA\",0,IF(VLOOKUP(C219,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A219,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,83.428255303576336,{"$f":"$D219*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E219,E219*8.76))","v":75},{"$f":"IF(L219=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L219)+SUM(IF(L219=$L$5:L219, 1, 0)))","v":65},0,null,83.428255303576336,75,{"$f":"IF(Q219=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q219)+SUM(IF(Q219=$Q$5:Q219, 1, 0)))","v":65},0]
[{"$f":"Summary!AJ229","v":"Gwind43"},{"$f":"IF(ISNA(VLOOKUP(A220,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A220,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(A220,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A220,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericWind"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A220,'GEM new plant'!$F$4:$F$395)","v":150},{"$f":"IF(B220=\"Wind\",(1-VLOOKUP($A220,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B220,'Other ass'!$C$6:$C$36))","v":0.42206237437452754},554.58995992812913,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A220,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A220,Summary!$AL$14:$AL$500))","v":315.3},{"$f":"IF(ISERROR(Summary!AK229),0,Summary!AK229)","v":76.810588590598883},{"$f":"IF(C220=\"NA\",0,IF(VLOOKUP(C220,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A220,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,76.810588590598883,{"$f":"$D220*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E220,E220*8.76))","v":150},{"$f":"IF(L220=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L220)+SUM(IF(L220=$L$5:L220, 1, 0)))","v":46},0,null,76.810588590598883,150,{"$f":"IF(Q220=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q220)+SUM(IF(Q220=$Q$5:Q220, 1, 0)))","v":46},0]
[{"$f":"Summary!AJ230","v":"Waikato"},{"$f":"IF(ISNA(VLOOKUP(A221,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE)),\"NA\",VLOOKUP(A221,'GEM new plant'!$A$4:$F$395,COLUMNS('GEM new plant'!$A$3:$C$3),FALSE))","v":"OCGT"},{"$f":"IF(ISNA(VLOOKUP(A221,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE)),\"NA\",VLOOKUP(A221,'GEM new plant'!A:T,MATCH(C$4,'GEM new plant'!$A$2:$T$2,0),FALSE))","v":"GenericOther"},{"$f":"SUMIF('GEM new plant'!$A$4:$A$395,A221,'GEM new plant'!$F$4:$F$395)","v":360},{"$f":"IF(B221=\"Wind\",(1-VLOOKUP($A221,'GEM new plant'!$A$4:$G$395,COLUMNS('GEM new plant'!$A$3:$G$3),FALSE)),SUMIF('Other ass'!$B$6:$B$501,B221,'Other ass'!$C$6:$C$36))","v":0.2},630.72,{"$f":"IF(ISERROR(SUMIF(Summary!$AJ$14:$AJ$500,A221,Summary!$AL$14:$AL$500)),0,SUMIF(Summary!$AJ$14:$AJ$500,A221,Summary!$AL$14:$AL$500))","v":472.21647058823521},{"$f":"IF(ISERROR(Summary!AK230),0,Summary!AK230)","v":178.07933420758079},{"$f":"IF(C221=\"NA\",0,IF(VLOOKUP(C221,Summary!$CJ$4:$CK$36,2,FALSE)=\"yes\",1,0))","v":1},{"$f":"IF(Summary!$G$24<>\"All\",IF(Summary!$G$24=INDEX('GEM new plant'!$U$4:$U$250,MATCH(A221,'GEM new plant'!$A$4:$A$250,0),),1,0),1)","v":1},null,178.07933420758079,{"$f":"$D221*IF(Summary!$D$32=\"MW\",1,IF(Summary!$D$32=\"Net MW\",E221,E221*8.76))","v":360},{"$f":"IF(L221=\"\",\"\",COUNTIF($L$5:$L$289, \"<\"&L221)+SUM(IF(L221=$L$5:L221, 1, 0)))","v":95},0,null,178.07933420758079,360,{"$f":"IF(Q221=\"\",\"\",COUNTIF($Q$5:$Q$289, \"<\"&Q221)+SUM(IF(Q221=$Q$5:Q221, 1, 0)))","v":95},0]

{"sheet":"LRMC x Plant ranked","index":12,"n_rows":249,"n_cols":55,"rows_kept":249,"cut":false,"hidden":true,"merged":[]}
[]
[]
["All projects ranked from lowest to highest LRMC for chart 1",null,null,null,null,null,null,null,null,null,"Renewable non-peak projects ranked from lowest to highest LRMC for chart 2",null,null,null,null,null,null,null,null,null,"Baseload plant for table calcs (all, excluding peaker plant)",null,null,null,null,null,null,null,null,"Peaker plant for table calcs (GasPkr, DslRecip, DslPkr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculating optimal combination of new baseload + peakers for table"]
["Ordered rank","Project","Tech","Fuel",{"$f":"Summary!$D$32","v":"MW"},"Cumulative total t-1","LRMC","PJ fuel pa","Emissions kt pa",null,"Ordered rank","Project","Tech","Fuel",{"$f":"Summary!$D$32","v":"MW"},"Cumulative total t-1","LRMC","PJ fuel pa","Emissions kt pa",null,"MW for table","Cum MW","GWh for table","Cum GWh","Capital cost for table","LRMC","baseload emissions","Peak contribution MW",null,"Thermal peakers","LRMC","Peaker rank","MW","Peak MW cont","GWh","CapX","peaker emissions","LRMC*GWh","Cum sum Peak MW cont","Cum sum t-1 (for lookup)","Cum sum GWh","Cum sum LRMC*GWh","New peaking plant built",null,"Shortfall in peak MW excl peakers","Shortfall in GWh excl peakers","Peak MW from new peakers","GWh new peakers","Shortfall in peak MW incl peakers","Shortfall in GWh incl peakers","Peak LRMC*GWh","Base LRMC*GWh","Total LRMC*GWh","Feasible solution?","Range of new baseload plant"]
[1,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A5,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A5,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind17"},{"$f":"IF(G5=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A5,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C5,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C5,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A5,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A5,'LRMC x Plant'!N$5:N$489,0),))","v":60},0,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A5,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A5,'LRMC x Plant'!$N$5:$N$489,0),))","v":53.944385171036124},{"$f":"IF(B5=\"NA\",0,SUMIF('GEM new plant'!A:A,B5,'GEM new plant'!H:H)*E5/1000000)","v":0.216},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D5,'GEM other'!$L$16:$L$21)*H5/1000","v":0},null,1,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A5,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A5,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind17"},{"$f":"IF(Q5=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A5,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M5,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M5,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K5,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K5,'LRMC x Plant'!S$5:S$489,0),))","v":60},0,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A5,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A5,'LRMC x Plant'!$S$5:$S$489,0),))","v":53.944385171036124},{"$f":"IF(L5=\"NA\",0,SUMIF('GEM new plant'!A:A,L5,'GEM new plant'!H:H)*O5/1000000)","v":0.216},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N5,'GEM other'!$L$16:$L$21)*R5/1000","v":0},null,{"$f":"SUMIF('LRMC x Plant'!$A:$A,$B5,'LRMC x Plant'!$D:$D)","v":60},{"$f":"SUM(U$5:U5)","v":60},{"$f":"SUMIF('LRMC x Plant'!$A:$A,$B5,'LRMC x Plant'!$E:$E)*U5*8.76","v":213.47060675358469},{"$f":"SUM(W$5:W5)","v":213.47060675358469},{"$f":"IF(Z5=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B5,'LRMC x Plant'!$G$5:$G$489))","v":116.66000000000001},{"$f":"IF(W5=0,0,G5)","v":53.944385171036124},{"$f":"IF(AD5=\"NA\",I5,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C5,'Other ass'!$D$6:$D$35)*U5","v":12},null,{"$f":"IF(OR(C5=\"GasPkr\",C5=\"DslPkr\",C5=\"DslRecip\"),B5,\"NA\")","v":"NA"},{"$f":"IF(AD5=\"NA\",99999,G5)","v":99999},{"$f":"IF(AD5=\"NA\",\"NA\",RANK(AE5,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD5=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B5,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C5,'Other ass'!$D$6:$D$35)*AG5","v":0},{"$f":"IF(AD5=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B5,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD5=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B5,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(AD5=\"NA\",0,I5)","v":0},{"$f":"IF(AE5=\"\",\"\",AE5*AI5)","v":0},{"$f":"(SUM(AH$5:AH5))","v":0},0,{"$f":"IF(AD5=\"NA\",0,SUM(AI$5:AI5))","v":0},{"$f":"IF(AD5=\"NA\",0,SUM(AL$5:AL5))","v":0},{"$f":"IF(AD5=\"NA\",0,IF(AM5<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB5)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W5)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS5>0,0,INDEX($AM$5:$AM$498,MATCH(-AS5,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU5,$AO$5:$AO$498)","v":0},{"$f":"AS5+AU5","v":{"$error":"#REF!"}},{"$f":"AT5+AV5","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU5,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z5,$W$5:$W5)","v":11515.540633410157},{"$f":"AY5+AZ5","v":11515.540633410157},{"$f":"IF(AND(AW5>=0,AX5>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X5<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A5+COUNTIF('LRMC x Plant'!$N$5:$N$489,A5)","v":2},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A6,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A6,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HaweaCG"},{"$f":"IF(G6=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A6,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(C6,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C6,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A6,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A6,'LRMC x Plant'!N$5:N$489,0),))","v":17},{"$f":"IF(E5=\"NA\",\"NA\",F5+E5)","v":60},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A6,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A6,'LRMC x Plant'!$N$5:$N$489,0),))","v":56.142269357215859},{"$f":"IF(B6=\"NA\",0,SUMIF('GEM new plant'!A:A,B6,'GEM new plant'!H:H)*E6/1000000)","v":6.1199999999999997E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D6,'GEM other'!$L$16:$L$21)*H6/1000","v":0},null,{"$f":"K5+COUNTIF('LRMC x Plant'!$N$5:$N$489,K5)","v":2},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A6,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A6,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HaweaCG"},{"$f":"IF(Q6=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A6,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(M6,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M6,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K6,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K6,'LRMC x Plant'!S$5:S$489,0),))","v":17},{"$f":"IF(O5=\"NA\",\"NA\",P5+O5)","v":60},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A6,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A6,'LRMC x Plant'!$S$5:$S$489,0),))","v":56.142269357215859},{"$f":"IF(L6=\"NA\",0,SUMIF('GEM new plant'!A:A,L6,'GEM new plant'!H:H)*O6/1000000)","v":6.1199999999999997E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N6,'GEM other'!$L$16:$L$21)*R6/1000","v":0},null,{"$f":"IF(W6=0,0,SUMIF('LRMC x Plant'!$A:$A,$B6,'LRMC x Plant'!$D:$D))","v":17},{"$f":"SUM(U$5:U6)","v":77},{"$f":"IF(B6=AD6,0,SUMIF('LRMC x Plant'!$A:$A,$B6,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B6,'LRMC x Plant'!$D:$D)*8.76)","v":74.459999999999994},{"$f":"SUM(W$5:W6)","v":287.9306067535847},{"$f":"IF(Z6=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B6,'LRMC x Plant'!$G$5:$G$489))","v":50.899333333333331},{"$f":"IF(W6=0,0,G6)","v":56.142269357215859},{"$f":"IF(AD6=\"NA\",I6,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C6,'Other ass'!$D$6:$D$35)*U6","v":11.05},null,"NA",99999,"NA",{"$f":"IF(AD6=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B6,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C6,'Other ass'!$D$6:$D$35)*AG6","v":0},{"$f":"IF(AD6=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B6,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD6=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B6,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH6))","v":0},{"$f":"AM5","v":0},{"$f":"IF(AD6=\"NA\",0,SUM(AI$5:AI6))","v":0},{"$f":"IF(AD6=\"NA\",0,SUM(AL$5:AL6))","v":0},{"$f":"IF(AD6=\"NA\",0,IF(AM6<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB6)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W6)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS6>0,0,INDEX($AM$5:$AM$498,MATCH(-AS6,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},0,{"$f":"AS6+AU6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIF($AM$5:$AM$498,AU6,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z6,$W$5:$W6)","v":15695.89400974845},15695.89400974845,{"$f":"IF(AND(AW6>=0,AX6>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X6<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A6+COUNTIF('LRMC x Plant'!$N$5:$N$489,A6)","v":3},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A7,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A7,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind23"},{"$f":"IF(G7=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A7,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C7,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C7,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A7,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A7,'LRMC x Plant'!N$5:N$489,0),))","v":150},{"$f":"IF(E6=\"NA\",\"NA\",F6+E6)","v":77},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A7,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A7,'LRMC x Plant'!$N$5:$N$489,0),))","v":57.51395516391954},{"$f":"IF(B7=\"NA\",0,SUMIF('GEM new plant'!A:A,B7,'GEM new plant'!H:H)*E7/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D7,'GEM other'!$L$16:$L$21)*H7/1000","v":0},null,{"$f":"K6+COUNTIF('LRMC x Plant'!$N$5:$N$489,K6)","v":3},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A7,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A7,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind23"},{"$f":"IF(Q7=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A7,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M7,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M7,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K7,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K7,'LRMC x Plant'!S$5:S$489,0),))","v":150},{"$f":"IF(O6=\"NA\",\"NA\",P6+O6)","v":77},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A7,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A7,'LRMC x Plant'!$S$5:$S$489,0),))","v":57.51395516391954},{"$f":"IF(L7=\"NA\",0,SUMIF('GEM new plant'!A:A,L7,'GEM new plant'!H:H)*O7/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N7,'GEM other'!$L$16:$L$21)*R7/1000","v":0},null,{"$f":"IF(W7=0,0,SUMIF('LRMC x Plant'!$A:$A,$B7,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U7)","v":227},{"$f":"IF(B7=AD7,0,SUMIF('LRMC x Plant'!$A:$A,$B7,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B7,'LRMC x Plant'!$D:$D)*8.76)","v":623.14537852955812},{"$f":"SUM(W$5:W7)","v":911.07598528314281},{"$f":"IF(Z7=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B7,'LRMC x Plant'!$G$5:$G$489))","v":334.20000000000005},57.51395516391954,{"$f":"IF(AD7=\"NA\",I7,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C7,'Other ass'!$D$6:$D$35)*U7","v":30},null,"NA",99999,"NA",{"$f":"IF(AD7=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B7,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C7,'Other ass'!$D$6:$D$35)*AG7","v":0},{"$f":"IF(AD7=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B7,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD7=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B7,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH7))","v":0},{"$f":"AM6","v":0},{"$f":"IF(AD7=\"NA\",0,SUM(AI$5:AI7))","v":0},{"$f":"IF(AD7=\"NA\",0,SUM(AL$5:AL7))","v":0},{"$f":"IF(AD7=\"NA\",0,IF(AM7<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB7)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W7)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS7>0,0,INDEX($AM$5:$AM$498,MATCH(-AS7,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},0,{"$f":"AS7+AU7","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z7,$W$5:$W7)","v":51535.449371101131},51535.449371101131,{"$f":"IF(AND(AW7>=0,AX7>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X7<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A7+COUNTIF('LRMC x Plant'!$N$5:$N$489,A7)","v":4},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A8,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A8,'LRMC x Plant'!$N$5:$N$489,0),))","v":"LakePukaki"},{"$f":"IF(G8=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A8,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(C8,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C8,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A8,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A8,'LRMC x Plant'!N$5:N$489,0),))","v":35},227,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A8,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A8,'LRMC x Plant'!$N$5:$N$489,0),))","v":58.178446440363423},{"$f":"IF(B8=\"NA\",0,SUMIF('GEM new plant'!A:A,B8,'GEM new plant'!H:H)*E8/1000000)","v":0.126},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D8,'GEM other'!$L$16:$L$21)*H8/1000","v":0},null,{"$f":"K7+COUNTIF('LRMC x Plant'!$N$5:$N$489,K7)","v":4},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A8,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A8,'LRMC x Plant'!$S$5:$S$489,0),))","v":"LakePukaki"},{"$f":"IF(Q8=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A8,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(M8,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M8,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K8,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K8,'LRMC x Plant'!S$5:S$489,0),))","v":35},227,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A8,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A8,'LRMC x Plant'!$S$5:$S$489,0),))","v":58.178446440363423},{"$f":"IF(L8=\"NA\",0,SUMIF('GEM new plant'!A:A,L8,'GEM new plant'!H:H)*O8/1000000)","v":0.126},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N8,'GEM other'!$L$16:$L$21)*R8/1000","v":0},null,{"$f":"IF(W8=0,0,SUMIF('LRMC x Plant'!$A:$A,$B8,'LRMC x Plant'!$D:$D))","v":35},{"$f":"SUM(U$5:U8)","v":262},{"$f":"IF(B8=AD8,0,SUMIF('LRMC x Plant'!$A:$A,$B8,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B8,'LRMC x Plant'!$D:$D)*8.76)","v":153.29999999999998},{"$f":"SUM(W$5:W8)","v":1064.3759852831429},{"$f":"IF(Z8=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B8,'LRMC x Plant'!$G$5:$G$489))","v":110.86},58.178446440363423,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C8,'Other ass'!$D$6:$D$35)*U8","v":22.75},null,"NA",99999,"NA",{"$f":"IF(AD8=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B8,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C8,'Other ass'!$D$6:$D$35)*AG8","v":0},{"$f":"IF(AD8=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B8,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD8=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B8,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH8))","v":0},0,{"$f":"IF(AD8=\"NA\",0,SUM(AI$5:AI8))","v":0},{"$f":"IF(AD8=\"NA\",0,SUM(AL$5:AL8))","v":0},{"$f":"IF(AD8=\"NA\",0,IF(AM8<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB8)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W8)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z8,$W$5:$W8)","v":60454.205210408843},60454.205210408843,{"$f":"IF(AND(AW8>=0,AX8>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X8<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A8+COUNTIF('LRMC x Plant'!$N$5:$N$489,A8)","v":5},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A9,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A9,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind24"},{"$f":"IF(G9=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A9,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C9,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C9,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A9,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A9,'LRMC x Plant'!N$5:N$489,0),))","v":300},262,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A9,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A9,'LRMC x Plant'!$N$5:$N$489,0),))","v":59.237203249918693},{"$f":"IF(B9=\"NA\",0,SUMIF('GEM new plant'!A:A,B9,'GEM new plant'!H:H)*E9/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D9,'GEM other'!$L$16:$L$21)*H9/1000","v":0},null,{"$f":"K8+COUNTIF('LRMC x Plant'!$N$5:$N$489,K8)","v":5},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A9,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A9,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind24"},{"$f":"IF(Q9=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A9,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M9,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M9,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K9,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K9,'LRMC x Plant'!S$5:S$489,0),))","v":300},262,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A9,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A9,'LRMC x Plant'!$S$5:$S$489,0),))","v":59.237203249918693},{"$f":"IF(L9=\"NA\",0,SUMIF('GEM new plant'!A:A,L9,'GEM new plant'!H:H)*O9/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N9,'GEM other'!$L$16:$L$21)*R9/1000","v":0},null,{"$f":"IF(W9=0,0,SUMIF('LRMC x Plant'!$A:$A,$B9,'LRMC x Plant'!$D:$D))","v":300},{"$f":"SUM(U$5:U9)","v":562},{"$f":"IF(B9=AD9,0,SUMIF('LRMC x Plant'!$A:$A,$B9,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B9,'LRMC x Plant'!$D:$D)*8.76)","v":1012.2795355224304},{"$f":"SUM(W$5:W9)","v":2076.6555208055734},{"$f":"IF(Z9=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B9,'LRMC x Plant'!$G$5:$G$489))","v":564.6},59.237203249918693,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C9,'Other ass'!$D$6:$D$35)*U9","v":60},null,"NA",99999,"NA",{"$f":"IF(AD9=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B9,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C9,'Other ass'!$D$6:$D$35)*AG9","v":0},{"$f":"IF(AD9=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B9,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD9=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B9,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH9))","v":0},0,{"$f":"IF(AD9=\"NA\",0,SUM(AI$5:AI9))","v":0},{"$f":"IF(AD9=\"NA\",0,SUM(AL$5:AL9))","v":0},{"$f":"IF(AD9=\"NA\",0,IF(AM9<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB9)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W9)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z9,$W$5:$W9)","v":120418.81380188433},120418.81380188433,{"$error":"#REF!"},{"$f":"IF(X9<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A9+COUNTIF('LRMC x Plant'!$N$5:$N$489,A9)","v":6},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A10,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A10,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind15"},{"$f":"IF(G10=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A10,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C10,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C10,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A10,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A10,'LRMC x Plant'!N$5:N$489,0),))","v":300},562,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A10,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A10,'LRMC x Plant'!$N$5:$N$489,0),))","v":59.372464912621851},{"$f":"IF(B10=\"NA\",0,SUMIF('GEM new plant'!A:A,B10,'GEM new plant'!H:H)*E10/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D10,'GEM other'!$L$16:$L$21)*H10/1000","v":0},null,{"$f":"K9+COUNTIF('LRMC x Plant'!$N$5:$N$489,K9)","v":6},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A10,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A10,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind15"},{"$f":"IF(Q10=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A10,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M10,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M10,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K10,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K10,'LRMC x Plant'!S$5:S$489,0),))","v":300},562,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A10,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A10,'LRMC x Plant'!$S$5:$S$489,0),))","v":59.372464912621851},{"$f":"IF(L10=\"NA\",0,SUMIF('GEM new plant'!A:A,L10,'GEM new plant'!H:H)*O10/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N10,'GEM other'!$L$16:$L$21)*R10/1000","v":0},null,{"$f":"IF(W10=0,0,SUMIF('LRMC x Plant'!$A:$A,$B10,'LRMC x Plant'!$D:$D))","v":300},{"$f":"SUM(U$5:U10)","v":862},{"$f":"IF(B10=AD10,0,SUMIF('LRMC x Plant'!$A:$A,$B10,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B10,'LRMC x Plant'!$D:$D)*8.76)","v":1182.5999999999999},{"$f":"SUM(W$5:W10)","v":3259.2555208055733},{"$f":"IF(Z10=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B10,'LRMC x Plant'!$G$5:$G$489))","v":651.20000000000005},59.372464912621851,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C10,'Other ass'!$D$6:$D$35)*U10","v":60},null,"NA",99999,"NA",{"$f":"IF(AD10=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B10,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C10,'Other ass'!$D$6:$D$35)*AG10","v":0},{"$f":"IF(AD10=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B10,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD10=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B10,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH10))","v":0},0,{"$f":"IF(AD10=\"NA\",0,SUM(AI$5:AI10))","v":0},{"$f":"IF(AD10=\"NA\",0,SUM(AL$5:AL10))","v":0},{"$f":"IF(AD10=\"NA\",0,IF(AM10<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB10)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W10)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z10,$W$5:$W10)","v":190632.69080755091},190632.69080755091,{"$error":"#REF!"},{"$f":"IF(X10<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A10+COUNTIF('LRMC x Plant'!$N$5:$N$489,A10)","v":7},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A11,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A11,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind30"},{"$f":"IF(G11=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A11,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C11,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C11,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A11,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A11,'LRMC x Plant'!N$5:N$489,0),))","v":250},862,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A11,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A11,'LRMC x Plant'!$N$5:$N$489,0),))","v":59.947498896812789},{"$f":"IF(B11=\"NA\",0,SUMIF('GEM new plant'!A:A,B11,'GEM new plant'!H:H)*E11/1000000)","v":0.9},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D11,'GEM other'!$L$16:$L$21)*H11/1000","v":0},null,{"$f":"K10+COUNTIF('LRMC x Plant'!$N$5:$N$489,K10)","v":7},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A11,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A11,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind30"},{"$f":"IF(Q11=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A11,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M11,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M11,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K11,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K11,'LRMC x Plant'!S$5:S$489,0),))","v":250},862,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A11,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A11,'LRMC x Plant'!$S$5:$S$489,0),))","v":59.947498896812789},{"$f":"IF(L11=\"NA\",0,SUMIF('GEM new plant'!A:A,L11,'GEM new plant'!H:H)*O11/1000000)","v":0.9},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N11,'GEM other'!$L$16:$L$21)*R11/1000","v":0},null,{"$f":"IF(W11=0,0,SUMIF('LRMC x Plant'!$A:$A,$B11,'LRMC x Plant'!$D:$D))","v":250},{"$f":"SUM(U$5:U11)","v":1112},{"$f":"IF(B11=AD11,0,SUMIF('LRMC x Plant'!$A:$A,$B11,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B11,'LRMC x Plant'!$D:$D)*8.76)","v":902.5996791819241},{"$f":"SUM(W$5:W11)","v":4161.8551999874971},{"$f":"IF(Z11=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B11,'LRMC x Plant'!$G$5:$G$489))","v":519.75},{"$f":"IF(W11=0,0,G11)","v":59.947498896812789},0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C11,'Other ass'!$D$6:$D$35)*U11","v":50},null,"NA",99999,"NA",{"$f":"IF(AD11=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B11,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C11,'Other ass'!$D$6:$D$35)*AG11","v":0},{"$f":"IF(AD11=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B11,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD11=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B11,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH11))","v":0},0,{"$f":"IF(AD11=\"NA\",0,SUM(AI$5:AI11))","v":0},{"$f":"IF(AD11=\"NA\",0,SUM(AL$5:AL11))","v":0},{"$f":"IF(AD11=\"NA\",0,IF(AM11<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB11)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W11)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z11,$W$5:$W11)","v":244741.28407957288},244741.28407957288,{"$error":"#REF!"},{"$f":"IF(X11<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A11+COUNTIF('LRMC x Plant'!$N$5:$N$489,A11)","v":8},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A12,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A12,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind9"},{"$f":"IF(G12=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A12,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C12,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C12,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A12,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A12,'LRMC x Plant'!N$5:N$489,0),))","v":221},1112,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A12,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A12,'LRMC x Plant'!$N$5:$N$489,0),))","v":61.070244183372488},{"$f":"IF(B12=\"NA\",0,SUMIF('GEM new plant'!A:A,B12,'GEM new plant'!H:H)*E12/1000000)","v":0.79559999999999997},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D12,'GEM other'!$L$16:$L$21)*H12/1000","v":0},null,{"$f":"K11+COUNTIF('LRMC x Plant'!$N$5:$N$489,K11)","v":8},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A12,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A12,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind9"},{"$f":"IF(Q12=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A12,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M12,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M12,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K12,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K12,'LRMC x Plant'!S$5:S$489,0),))","v":221},1112,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A12,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A12,'LRMC x Plant'!$S$5:$S$489,0),))","v":61.070244183372488},{"$f":"IF(L12=\"NA\",0,SUMIF('GEM new plant'!A:A,L12,'GEM new plant'!H:H)*O12/1000000)","v":0.79559999999999997},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N12,'GEM other'!$L$16:$L$21)*R12/1000","v":0},null,{"$f":"IF(W12=0,0,SUMIF('LRMC x Plant'!$A:$A,$B12,'LRMC x Plant'!$D:$D))","v":221},{"$f":"SUM(U$5:U12)","v":1333},{"$f":"IF(B12=AD12,0,SUMIF('LRMC x Plant'!$A:$A,$B12,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B12,'LRMC x Plant'!$D:$D)*8.76)","v":854.91993599999989},{"$f":"SUM(W$5:W12)","v":5016.7751359874974},{"$f":"IF(Z12=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B12,'LRMC x Plant'!$G$5:$G$489))","v":479.32266666666669},61.070244183372488,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C12,'Other ass'!$D$6:$D$35)*U12","v":44.2},null,"NA",99999,"NA",{"$f":"IF(AD12=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B12,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C12,'Other ass'!$D$6:$D$35)*AG12","v":0},{"$f":"IF(AD12=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B12,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD12=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B12,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH12))","v":0},0,{"$f":"IF(AD12=\"NA\",0,SUM(AI$5:AI12))","v":0},{"$f":"IF(AD12=\"NA\",0,SUM(AL$5:AL12))","v":0},{"$f":"IF(AD12=\"NA\",0,IF(AM12<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB12)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W12)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z12,$W$5:$W12)","v":296951.45332832605},296951.45332832605,{"$error":"#REF!"},{"$f":"IF(X12<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A12+COUNTIF('LRMC x Plant'!$N$5:$N$489,A12)","v":9},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A13,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A13,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind17"},{"$f":"IF(G13=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A13,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C13,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C13,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A13,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A13,'LRMC x Plant'!N$5:N$489,0),))","v":100},1333,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A13,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A13,'LRMC x Plant'!$N$5:$N$489,0),))","v":61.284582519399493},{"$f":"IF(B13=\"NA\",0,SUMIF('GEM new plant'!A:A,B13,'GEM new plant'!H:H)*E13/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D13,'GEM other'!$L$16:$L$21)*H13/1000","v":0},null,{"$f":"K12+COUNTIF('LRMC x Plant'!$N$5:$N$489,K12)","v":9},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A13,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A13,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind17"},{"$f":"IF(Q13=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A13,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M13,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M13,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K13,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K13,'LRMC x Plant'!S$5:S$489,0),))","v":100},1333,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A13,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A13,'LRMC x Plant'!$S$5:$S$489,0),))","v":61.284582519399493},{"$f":"IF(L13=\"NA\",0,SUMIF('GEM new plant'!A:A,L13,'GEM new plant'!H:H)*O13/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N13,'GEM other'!$L$16:$L$21)*R13/1000","v":0},null,{"$f":"IF(W13=0,0,SUMIF('LRMC x Plant'!$A:$A,$B13,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U13)","v":1433},{"$f":"IF(B13=AD13,0,SUMIF('LRMC x Plant'!$A:$A,$B13,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B13,'LRMC x Plant'!$D:$D)*8.76)","v":394.19999999999993},{"$f":"SUM(W$5:W13)","v":5410.9751359874972},{"$f":"IF(Z13=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B13,'LRMC x Plant'!$G$5:$G$489))","v":228.1},61.284582519399493,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C13,'Other ass'!$D$6:$D$35)*U13","v":20},null,"NA",99999,"NA",{"$f":"IF(AD13=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B13,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C13,'Other ass'!$D$6:$D$35)*AG13","v":0},{"$f":"IF(AD13=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B13,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD13=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B13,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH13))","v":0},0,{"$f":"IF(AD13=\"NA\",0,SUM(AI$5:AI13))","v":0},{"$f":"IF(AD13=\"NA\",0,SUM(AL$5:AL13))","v":0},{"$f":"IF(AD13=\"NA\",0,IF(AM13<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB13)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W13)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z13,$W$5:$W13)","v":321109.83575747331},321109.83575747331,{"$error":"#REF!"},{"$f":"IF(X13<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A13+COUNTIF('LRMC x Plant'!$N$5:$N$489,A13)","v":10},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A14,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A14,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind29"},{"$f":"IF(G14=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A14,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C14,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C14,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A14,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A14,'LRMC x Plant'!N$5:N$489,0),))","v":150},1433,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A14,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A14,'LRMC x Plant'!$N$5:$N$489,0),))","v":61.48317783245885},{"$f":"IF(B14=\"NA\",0,SUMIF('GEM new plant'!A:A,B14,'GEM new plant'!H:H)*E14/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D14,'GEM other'!$L$16:$L$21)*H14/1000","v":0},null,{"$f":"K13+COUNTIF('LRMC x Plant'!$N$5:$N$489,K13)","v":10},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A14,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A14,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind29"},{"$f":"IF(Q14=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A14,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M14,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M14,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K14,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K14,'LRMC x Plant'!S$5:S$489,0),))","v":150},1433,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A14,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A14,'LRMC x Plant'!$S$5:$S$489,0),))","v":61.48317783245885},{"$f":"IF(L14=\"NA\",0,SUMIF('GEM new plant'!A:A,L14,'GEM new plant'!H:H)*O14/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N14,'GEM other'!$L$16:$L$21)*R14/1000","v":0},null,{"$f":"IF(W14=0,0,SUMIF('LRMC x Plant'!$A:$A,$B14,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U14)","v":1583},{"$f":"IF(B14=AD14,0,SUMIF('LRMC x Plant'!$A:$A,$B14,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B14,'LRMC x Plant'!$D:$D)*8.76)","v":499.32277245787344},{"$f":"SUM(W$5:W14)","v":5910.2979084453709},{"$f":"IF(Z14=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B14,'LRMC x Plant'!$G$5:$G$489))","v":317.85000000000002},61.48317783245885,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C14,'Other ass'!$D$6:$D$35)*U14","v":30},null,"NA",99999,"NA",{"$f":"IF(AD14=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B14,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C14,'Other ass'!$D$6:$D$35)*AG14","v":0},{"$f":"IF(AD14=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B14,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD14=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B14,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH14))","v":0},0,{"$f":"IF(AD14=\"NA\",0,SUM(AI$5:AI14))","v":0},{"$f":"IF(AD14=\"NA\",0,SUM(AL$5:AL14))","v":0},{"$f":"IF(AD14=\"NA\",0,IF(AM14<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB14)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W14)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z14,$W$5:$W14)","v":351809.7865722971},351809.7865722971,{"$error":"#REF!"},{"$f":"IF(X14<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A14+COUNTIF('LRMC x Plant'!$N$5:$N$489,A14)","v":11},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A15,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A15,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind32"},{"$f":"IF(G15=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A15,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C15,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C15,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A15,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A15,'LRMC x Plant'!N$5:N$489,0),))","v":50},1583,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A15,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A15,'LRMC x Plant'!$N$5:$N$489,0),))","v":61.770444662804643},{"$f":"IF(B15=\"NA\",0,SUMIF('GEM new plant'!A:A,B15,'GEM new plant'!H:H)*E15/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D15,'GEM other'!$L$16:$L$21)*H15/1000","v":0},null,{"$f":"K14+COUNTIF('LRMC x Plant'!$N$5:$N$489,K14)","v":11},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A15,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A15,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind32"},{"$f":"IF(Q15=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A15,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M15,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M15,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K15,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K15,'LRMC x Plant'!S$5:S$489,0),))","v":50},1583,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A15,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A15,'LRMC x Plant'!$S$5:$S$489,0),))","v":61.770444662804643},{"$f":"IF(L15=\"NA\",0,SUMIF('GEM new plant'!A:A,L15,'GEM new plant'!H:H)*O15/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N15,'GEM other'!$L$16:$L$21)*R15/1000","v":0},null,{"$f":"IF(W15=0,0,SUMIF('LRMC x Plant'!$A:$A,$B15,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U15)","v":1633},{"$f":"IF(B15=AD15,0,SUMIF('LRMC x Plant'!$A:$A,$B15,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B15,'LRMC x Plant'!$D:$D)*8.76)","v":176.25218198466442},{"$f":"SUM(W$5:W15)","v":6086.5500904300352},{"$f":"IF(Z15=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B15,'LRMC x Plant'!$G$5:$G$489))","v":104.35},61.770444662804643,{"$f":"IF(AD15=\"NA\",I15,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C15,'Other ass'!$D$6:$D$35)*U15","v":10},null,"NA",99999,"NA",{"$f":"IF(AD15=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B15,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C15,'Other ass'!$D$6:$D$35)*AG15","v":0},{"$f":"IF(AD15=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B15,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD15=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B15,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH15))","v":0},0,{"$f":"IF(AD15=\"NA\",0,SUM(AI$5:AI15))","v":0},{"$f":"IF(AD15=\"NA\",0,SUM(AL$5:AL15))","v":0},{"$f":"IF(AD15=\"NA\",0,IF(AM15<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB15)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W15)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z15,$W$5:$W15)","v":362696.96222627937},362696.96222627937,{"$error":"#REF!"},{"$f":"IF(X15<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A15+COUNTIF('LRMC x Plant'!$N$5:$N$489,A15)","v":12},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A16,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A16,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind18"},{"$f":"IF(G16=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A16,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C16,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C16,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A16,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A16,'LRMC x Plant'!N$5:N$489,0),))","v":300},1633,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A16,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A16,'LRMC x Plant'!$N$5:$N$489,0),))","v":61.819450802116179},{"$f":"IF(B16=\"NA\",0,SUMIF('GEM new plant'!A:A,B16,'GEM new plant'!H:H)*E16/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D16,'GEM other'!$L$16:$L$21)*H16/1000","v":0},null,{"$f":"K15+COUNTIF('LRMC x Plant'!$N$5:$N$489,K15)","v":12},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A16,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A16,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind18"},{"$f":"IF(Q16=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A16,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M16,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M16,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K16,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K16,'LRMC x Plant'!S$5:S$489,0),))","v":300},1633,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A16,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A16,'LRMC x Plant'!$S$5:$S$489,0),))","v":61.819450802116179},{"$f":"IF(L16=\"NA\",0,SUMIF('GEM new plant'!A:A,L16,'GEM new plant'!H:H)*O16/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N16,'GEM other'!$L$16:$L$21)*R16/1000","v":0},null,{"$f":"IF(W16=0,0,SUMIF('LRMC x Plant'!$A:$A,$B16,'LRMC x Plant'!$D:$D))","v":300},{"$f":"SUM(U$5:U16)","v":1933},{"$f":"IF(B16=AD16,0,SUMIF('LRMC x Plant'!$A:$A,$B16,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B16,'LRMC x Plant'!$D:$D)*8.76)","v":1060.0022002950591},{"$f":"SUM(W$5:W16)","v":7146.5522907250943},{"$f":"IF(Z16=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B16,'LRMC x Plant'!$G$5:$G$489))","v":682.6},61.819450802116179,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C16,'Other ass'!$D$6:$D$35)*U16","v":60},null,{"$f":"IF(OR(C16=\"GasPkr\",C16=\"DslPkr\",C16=\"DslRecip\"),B16,\"NA\")","v":"NA"},99999,"NA",{"$f":"IF(AD16=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B16,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C16,'Other ass'!$D$6:$D$35)*AG16","v":0},{"$f":"IF(AD16=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B16,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD16=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B16,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH16))","v":0},0,{"$f":"IF(AD16=\"NA\",0,SUM(AI$5:AI16))","v":0},{"$f":"IF(AD16=\"NA\",0,SUM(AL$5:AL16))","v":0},{"$f":"IF(AD16=\"NA\",0,IF(AM16<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB16)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W16)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z16,$W$5:$W16)","v":428225.71609755466},428225.71609755466,{"$error":"#REF!"},{"$f":"IF(X16<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A16+COUNTIF('LRMC x Plant'!$N$5:$N$489,A16)","v":13},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A17,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A17,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind3"},{"$f":"IF(G17=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A17,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C17,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C17,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A17,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A17,'LRMC x Plant'!N$5:N$489,0),))","v":25},1933,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A17,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A17,'LRMC x Plant'!$N$5:$N$489,0),))","v":62.146266959157998},{"$f":"IF(B17=\"NA\",0,SUMIF('GEM new plant'!A:A,B17,'GEM new plant'!H:H)*E17/1000000)","v":0.09},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D17,'GEM other'!$L$16:$L$21)*H17/1000","v":0},null,{"$f":"K16+COUNTIF('LRMC x Plant'!$N$5:$N$489,K16)","v":13},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A17,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A17,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind3"},{"$f":"IF(Q17=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A17,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M17,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M17,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K17,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K17,'LRMC x Plant'!S$5:S$489,0),))","v":25},1933,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A17,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A17,'LRMC x Plant'!$S$5:$S$489,0),))","v":62.146266959157998},{"$f":"IF(L17=\"NA\",0,SUMIF('GEM new plant'!A:A,L17,'GEM new plant'!H:H)*O17/1000000)","v":0.09},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N17,'GEM other'!$L$16:$L$21)*R17/1000","v":0},null,{"$f":"IF(W17=0,0,SUMIF('LRMC x Plant'!$A:$A,$B17,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U17)","v":1958},{"$f":"IF(B17=AD17,0,SUMIF('LRMC x Plant'!$A:$A,$B17,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B17,'LRMC x Plant'!$D:$D)*8.76)","v":86.636399999999981},{"$f":"SUM(W$5:W17)","v":7233.1886907250946},{"$f":"IF(Z17=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B17,'LRMC x Plant'!$G$5:$G$489))","v":53.616666666666674},62.146266959157998,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C17,'Other ass'!$D$6:$D$35)*U17","v":5},null,"NA",99999,"NA",{"$f":"IF(AD17=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B17,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C17,'Other ass'!$D$6:$D$35)*AG17","v":0},{"$f":"IF(AD17=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B17,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD17=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B17,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH17))","v":0},0,{"$f":"IF(AD17=\"NA\",0,SUM(AI$5:AI17))","v":0},{"$f":"IF(AD17=\"NA\",0,SUM(AL$5:AL17))","v":0},{"$f":"IF(AD17=\"NA\",0,IF(AM17<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB17)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W17)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z17,$W$5:$W17)","v":433609.84494033502},433609.84494033502,{"$error":"#REF!"},{"$f":"IF(X17<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A17+COUNTIF('LRMC x Plant'!$N$5:$N$489,A17)","v":14},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A18,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A18,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind14"},{"$f":"IF(G18=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A18,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C18,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C18,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A18,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A18,'LRMC x Plant'!N$5:N$489,0),))","v":100},1958,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A18,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A18,'LRMC x Plant'!$N$5:$N$489,0),))","v":62.545810926109638},{"$f":"IF(B18=\"NA\",0,SUMIF('GEM new plant'!A:A,B18,'GEM new plant'!H:H)*E18/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D18,'GEM other'!$L$16:$L$21)*H18/1000","v":0},null,{"$f":"K17+COUNTIF('LRMC x Plant'!$N$5:$N$489,K17)","v":14},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A18,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A18,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind14"},{"$f":"IF(Q18=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A18,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M18,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M18,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K18,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K18,'LRMC x Plant'!S$5:S$489,0),))","v":100},1958,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A18,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A18,'LRMC x Plant'!$S$5:$S$489,0),))","v":62.545810926109638},{"$f":"IF(L18=\"NA\",0,SUMIF('GEM new plant'!A:A,L18,'GEM new plant'!H:H)*O18/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N18,'GEM other'!$L$16:$L$21)*R18/1000","v":0},null,{"$f":"IF(W18=0,0,SUMIF('LRMC x Plant'!$A:$A,$B18,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U18)","v":2058},{"$f":"IF(B18=AD18,0,SUMIF('LRMC x Plant'!$A:$A,$B18,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B18,'LRMC x Plant'!$D:$D)*8.76)","v":359.15999999999991},{"$f":"SUM(W$5:W18)","v":7592.3486907250945},{"$f":"IF(Z18=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B18,'LRMC x Plant'!$G$5:$G$489))","v":206.93333333333334},62.545810926109638,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C18,'Other ass'!$D$6:$D$35)*U18","v":20},null,"NA",99999,"NA",{"$f":"IF(AD18=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B18,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C18,'Other ass'!$D$6:$D$35)*AG18","v":0},{"$f":"IF(AD18=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B18,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD18=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B18,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH18))","v":0},0,{"$f":"IF(AD18=\"NA\",0,SUM(AI$5:AI18))","v":0},{"$f":"IF(AD18=\"NA\",0,SUM(AL$5:AL18))","v":0},{"$f":"IF(AD18=\"NA\",0,IF(AM18<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB18)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W18)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z18,$W$5:$W18)","v":456073.79839255655},456073.79839255655,{"$error":"#REF!"},{"$f":"IF(X18<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A18+COUNTIF('LRMC x Plant'!$N$5:$N$489,A18)","v":15},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A19,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A19,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind28"},{"$f":"IF(G19=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A19,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C19,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C19,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A19,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A19,'LRMC x Plant'!N$5:N$489,0),))","v":100},2058,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A19,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A19,'LRMC x Plant'!$N$5:$N$489,0),))","v":63.276102052144495},{"$f":"IF(B19=\"NA\",0,SUMIF('GEM new plant'!A:A,B19,'GEM new plant'!H:H)*E19/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D19,'GEM other'!$L$16:$L$21)*H19/1000","v":0},null,{"$f":"K18+COUNTIF('LRMC x Plant'!$N$5:$N$489,K18)","v":15},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A19,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A19,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind28"},{"$f":"IF(Q19=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A19,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M19,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M19,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K19,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K19,'LRMC x Plant'!S$5:S$489,0),))","v":100},2058,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A19,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A19,'LRMC x Plant'!$S$5:$S$489,0),))","v":63.276102052144495},{"$f":"IF(L19=\"NA\",0,SUMIF('GEM new plant'!A:A,L19,'GEM new plant'!H:H)*O19/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N19,'GEM other'!$L$16:$L$21)*R19/1000","v":0},null,{"$f":"IF(W19=0,0,SUMIF('LRMC x Plant'!$A:$A,$B19,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U19)","v":2158},{"$f":"IF(B19=AD19,0,SUMIF('LRMC x Plant'!$A:$A,$B19,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B19,'LRMC x Plant'!$D:$D)*8.76)","v":348.55793668049859},{"$f":"SUM(W$5:W19)","v":7940.9066274055931},{"$f":"IF(Z19=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B19,'LRMC x Plant'!$G$5:$G$489))","v":220.33333333333334},63.276102052144495,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C19,'Other ass'!$D$6:$D$35)*U19","v":20},null,"NA",99999,"NA",{"$f":"IF(AD19=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B19,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C19,'Other ass'!$D$6:$D$35)*AG19","v":0},{"$f":"IF(AD19=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B19,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD19=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B19,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH19))","v":0},0,{"$f":"IF(AD19=\"NA\",0,SUM(AI$5:AI19))","v":0},{"$f":"IF(AD19=\"NA\",0,SUM(AL$5:AL19))","v":0},{"$f":"IF(AD19=\"NA\",0,IF(AM19<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB19)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W19)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS19>0,0,INDEX($AM$5:$AM$498,MATCH(-AS19,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z19,$W$5:$W19)","v":478129.18596503668},478129.18596503668,{"$error":"#REF!"},{"$f":"IF(X19<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A19+COUNTIF('LRMC x Plant'!$N$5:$N$489,A19)","v":16},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A20,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A20,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Arnold"},{"$f":"IF(G20=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A20,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(C20,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C20,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A20,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A20,'LRMC x Plant'!N$5:N$489,0),))","v":46},2158,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A20,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A20,'LRMC x Plant'!$N$5:$N$489,0),))","v":63.604812540141303},{"$f":"IF(B20=\"NA\",0,SUMIF('GEM new plant'!A:A,B20,'GEM new plant'!H:H)*E20/1000000)","v":0.1656},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D20,'GEM other'!$L$16:$L$21)*H20/1000","v":0},null,{"$f":"K19+COUNTIF('LRMC x Plant'!$N$5:$N$489,K19)","v":16},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A20,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A20,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Arnold"},{"$f":"IF(Q20=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A20,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(M20,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M20,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K20,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K20,'LRMC x Plant'!S$5:S$489,0),))","v":46},2158,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A20,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A20,'LRMC x Plant'!$S$5:$S$489,0),))","v":63.604812540141303},{"$f":"IF(L20=\"NA\",0,SUMIF('GEM new plant'!A:A,L20,'GEM new plant'!H:H)*O20/1000000)","v":0.1656},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N20,'GEM other'!$L$16:$L$21)*R20/1000","v":0},null,{"$f":"IF(W20=0,0,SUMIF('LRMC x Plant'!$A:$A,$B20,'LRMC x Plant'!$D:$D))","v":46},{"$f":"SUM(U$5:U20)","v":2204},{"$f":"IF(B20=AD20,0,SUMIF('LRMC x Plant'!$A:$A,$B20,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B20,'LRMC x Plant'!$D:$D)*8.76)","v":201.48},{"$f":"SUM(W$5:W20)","v":8142.3866274055927},{"$f":"IF(Z20=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B20,'LRMC x Plant'!$G$5:$G$489))","v":188.45166666666668},63.604812540141303,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C20,'Other ass'!$D$6:$D$35)*U20","v":29.900000000000002},null,"NA",99999,"NA",{"$f":"IF(AD20=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B20,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C20,'Other ass'!$D$6:$D$35)*AG20","v":0},{"$f":"IF(AD20=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B20,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD20=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B20,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH20))","v":0},0,{"$f":"IF(AD20=\"NA\",0,SUM(AI$5:AI20))","v":0},{"$f":"IF(AD20=\"NA\",0,SUM(AL$5:AL20))","v":0},{"$f":"IF(AD20=\"NA\",0,IF(AM20<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB20)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W20)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z20,$W$5:$W20)","v":490944.28359562438},490944.28359562438,{"$error":"#REF!"},{"$f":"IF(X20<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A20+COUNTIF('LRMC x Plant'!$N$5:$N$489,A20)","v":17},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A21,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A21,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind33"},{"$f":"IF(G21=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A21,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C21,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C21,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A21,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A21,'LRMC x Plant'!N$5:N$489,0),))","v":100},2204,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A21,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A21,'LRMC x Plant'!$N$5:$N$489,0),))","v":63.67438324586815},{"$f":"IF(B21=\"NA\",0,SUMIF('GEM new plant'!A:A,B21,'GEM new plant'!H:H)*E21/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D21,'GEM other'!$L$16:$L$21)*H21/1000","v":0},null,{"$f":"K20+COUNTIF('LRMC x Plant'!$N$5:$N$489,K20)","v":17},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A21,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A21,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind33"},{"$f":"IF(Q21=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A21,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M21,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M21,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K21,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K21,'LRMC x Plant'!S$5:S$489,0),))","v":100},2204,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A21,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A21,'LRMC x Plant'!$S$5:$S$489,0),))","v":63.67438324586815},{"$f":"IF(L21=\"NA\",0,SUMIF('GEM new plant'!A:A,L21,'GEM new plant'!H:H)*O21/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N21,'GEM other'!$L$16:$L$21)*R21/1000","v":0},null,{"$f":"IF(W21=0,0,SUMIF('LRMC x Plant'!$A:$A,$B21,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U21)","v":2304},{"$f":"IF(B21=AD21,0,SUMIF('LRMC x Plant'!$A:$A,$B21,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B21,'LRMC x Plant'!$D:$D)*8.76)","v":332.88184830524898},{"$f":"SUM(W$5:W21)","v":8475.2684757108418},{"$f":"IF(Z21=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B21,'LRMC x Plant'!$G$5:$G$489))","v":220.6},63.67438324586815,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C21,'Other ass'!$D$6:$D$35)*U21","v":20},null,"NA",99999,"NA",{"$f":"IF(AD21=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B21,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C21,'Other ass'!$D$6:$D$35)*AG21","v":0},{"$f":"IF(AD21=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B21,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD21=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B21,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH21))","v":0},0,{"$f":"IF(AD21=\"NA\",0,SUM(AI$5:AI21))","v":0},{"$f":"IF(AD21=\"NA\",0,SUM(AL$5:AL21))","v":0},{"$f":"IF(AD21=\"NA\",0,IF(AM21<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB21)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W21)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z21,$W$5:$W21)","v":512140.32998020574},512140.32998020574,{"$error":"#REF!"},{"$f":"IF(X21<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A21+COUNTIF('LRMC x Plant'!$N$5:$N$489,A21)","v":18},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A22,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A22,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind13"},{"$f":"IF(G22=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A22,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C22,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C22,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A22,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A22,'LRMC x Plant'!N$5:N$489,0),))","v":100},2304,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A22,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A22,'LRMC x Plant'!$N$5:$N$489,0),))","v":65.227349073263369},{"$f":"IF(B22=\"NA\",0,SUMIF('GEM new plant'!A:A,B22,'GEM new plant'!H:H)*E22/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D22,'GEM other'!$L$16:$L$21)*H22/1000","v":0},null,{"$f":"K21+COUNTIF('LRMC x Plant'!$N$5:$N$489,K21)","v":18},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A22,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A22,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind13"},{"$f":"IF(Q22=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A22,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M22,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M22,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K22,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K22,'LRMC x Plant'!S$5:S$489,0),))","v":100},2304,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A22,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A22,'LRMC x Plant'!$S$5:$S$489,0),))","v":65.227349073263369},{"$f":"IF(L22=\"NA\",0,SUMIF('GEM new plant'!A:A,L22,'GEM new plant'!H:H)*O22/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N22,'GEM other'!$L$16:$L$21)*R22/1000","v":0},null,{"$f":"IF(W22=0,0,SUMIF('LRMC x Plant'!$A:$A,$B22,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U22)","v":2404},{"$f":"IF(B22=AD22,0,SUMIF('LRMC x Plant'!$A:$A,$B22,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B22,'LRMC x Plant'!$D:$D)*8.76)","v":346.54559999999992},{"$f":"SUM(W$5:W22)","v":8821.8140757108413},{"$f":"IF(Z22=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B22,'LRMC x Plant'!$G$5:$G$489))","v":218.1},65.227349073263369,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C22,'Other ass'!$D$6:$D$35)*U22","v":20},null,"NA",99999,"NA",{"$f":"IF(AD22=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B22,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C22,'Other ass'!$D$6:$D$35)*AG22","v":0},{"$f":"IF(AD22=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B22,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD22=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B22,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH22))","v":0},0,{"$f":"IF(AD22=\"NA\",0,SUM(AI$5:AI22))","v":0},{"$f":"IF(AD22=\"NA\",0,SUM(AL$5:AL22))","v":0},{"$f":"IF(AD22=\"NA\",0,IF(AM22<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB22)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W22)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z22,$W$5:$W22)","v":534744.5808012092},534744.5808012092,{"$error":"#REF!"},{"$f":"IF(X22<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A22+COUNTIF('LRMC x Plant'!$N$5:$N$489,A22)","v":19},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A23,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A23,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind16"},{"$f":"IF(G23=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A23,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C23,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C23,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A23,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A23,'LRMC x Plant'!N$5:N$489,0),))","v":300},2404,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A23,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A23,'LRMC x Plant'!$N$5:$N$489,0),))","v":65.351998070901686},{"$f":"IF(B23=\"NA\",0,SUMIF('GEM new plant'!A:A,B23,'GEM new plant'!H:H)*E23/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D23,'GEM other'!$L$16:$L$21)*H23/1000","v":0},null,{"$f":"K22+COUNTIF('LRMC x Plant'!$N$5:$N$489,K22)","v":19},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A23,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A23,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind16"},{"$f":"IF(Q23=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A23,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M23,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M23,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K23,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K23,'LRMC x Plant'!S$5:S$489,0),))","v":300},2404,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A23,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A23,'LRMC x Plant'!$S$5:$S$489,0),))","v":65.351998070901686},{"$f":"IF(L23=\"NA\",0,SUMIF('GEM new plant'!A:A,L23,'GEM new plant'!H:H)*O23/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N23,'GEM other'!$L$16:$L$21)*R23/1000","v":0},null,{"$f":"IF(W23=0,0,SUMIF('LRMC x Plant'!$A:$A,$B23,'LRMC x Plant'!$D:$D))","v":300},{"$f":"SUM(U$5:U23)","v":2704},{"$f":"IF(B23=AD23,0,SUMIF('LRMC x Plant'!$A:$A,$B23,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B23,'LRMC x Plant'!$D:$D)*8.76)","v":1013.6697087551433},{"$f":"SUM(W$5:W23)","v":9835.4837844659851},{"$f":"IF(Z23=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B23,'LRMC x Plant'!$G$5:$G$489))","v":612.29999999999995},65.351998070901686,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C23,'Other ass'!$D$6:$D$35)*U23","v":60},null,"NA",99999,"NA",{"$f":"IF(AD23=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B23,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C23,'Other ass'!$D$6:$D$35)*AG23","v":0},{"$f":"IF(AD23=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B23,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD23=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B23,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH23))","v":0},0,{"$f":"IF(AD23=\"NA\",0,SUM(AI$5:AI23))","v":0},{"$f":"IF(AD23=\"NA\",0,SUM(AL$5:AL23))","v":0},{"$f":"IF(AD23=\"NA\",0,IF(AM23<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB23)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W23)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z23,$W$5:$W23)","v":600989.9216523068},600989.9216523068,{"$error":"#REF!"},{"$f":"IF(X23<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A23+COUNTIF('LRMC x Plant'!$N$5:$N$489,A23)","v":20},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A24,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A24,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Coleridge_2"},{"$f":"IF(G24=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A24,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(C24,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C24,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A24,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A24,'LRMC x Plant'!N$5:N$489,0),))","v":70},2704,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A24,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A24,'LRMC x Plant'!$N$5:$N$489,0),))","v":65.444373751064731},{"$f":"IF(B24=\"NA\",0,SUMIF('GEM new plant'!A:A,B24,'GEM new plant'!H:H)*E24/1000000)","v":0.252},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D24,'GEM other'!$L$16:$L$21)*H24/1000","v":0},null,{"$f":"K23+COUNTIF('LRMC x Plant'!$N$5:$N$489,K23)","v":20},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A24,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A24,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Coleridge_2"},{"$f":"IF(Q24=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A24,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydPK"},{"$f":"IF(ISNA(VLOOKUP(M24,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M24,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K24,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K24,'LRMC x Plant'!S$5:S$489,0),))","v":70},2704,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A24,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A24,'LRMC x Plant'!$S$5:$S$489,0),))","v":65.444373751064731},{"$f":"IF(L24=\"NA\",0,SUMIF('GEM new plant'!A:A,L24,'GEM new plant'!H:H)*O24/1000000)","v":0.252},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N24,'GEM other'!$L$16:$L$21)*R24/1000","v":0},null,{"$f":"IF(W24=0,0,SUMIF('LRMC x Plant'!$A:$A,$B24,'LRMC x Plant'!$D:$D))","v":70},{"$f":"SUM(U$5:U24)","v":2774},{"$f":"IF(B24=AD24,0,SUMIF('LRMC x Plant'!$A:$A,$B24,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B24,'LRMC x Plant'!$D:$D)*8.76)","v":306.59999999999997},{"$f":"SUM(W$5:W24)","v":10142.083784465985},{"$f":"IF(Z24=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B24,'LRMC x Plant'!$G$5:$G$489))","v":283.81966666666671},65.444373751064731,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C24,'Other ass'!$D$6:$D$35)*U24","v":45.5},null,"NA",99999,"NA",{"$f":"IF(AD24=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B24,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C24,'Other ass'!$D$6:$D$35)*AG24","v":0},{"$f":"IF(AD24=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B24,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD24=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B24,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH24))","v":0},0,{"$f":"IF(AD24=\"NA\",0,SUM(AI$5:AI24))","v":0},{"$f":"IF(AD24=\"NA\",0,SUM(AL$5:AL24))","v":0},{"$f":"IF(AD24=\"NA\",0,IF(AM24<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB24)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W24)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z24,$W$5:$W24)","v":621055.16664438322},621055.16664438322,{"$error":"#REF!"},{"$f":"IF(X24<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A24+COUNTIF('LRMC x Plant'!$N$5:$N$489,A24)","v":21},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A25,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A25,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind11"},{"$f":"IF(G25=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A25,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C25,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C25,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A25,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A25,'LRMC x Plant'!N$5:N$489,0),))","v":200},2774,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A25,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A25,'LRMC x Plant'!$N$5:$N$489,0),))","v":66.259984849445061},{"$f":"IF(B25=\"NA\",0,SUMIF('GEM new plant'!A:A,B25,'GEM new plant'!H:H)*E25/1000000)","v":0.72},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D25,'GEM other'!$L$16:$L$21)*H25/1000","v":0},null,{"$f":"K24+COUNTIF('LRMC x Plant'!$N$5:$N$489,K24)","v":21},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A25,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A25,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind11"},{"$f":"IF(Q25=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A25,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M25,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M25,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K25,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K25,'LRMC x Plant'!S$5:S$489,0),))","v":200},2774,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A25,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A25,'LRMC x Plant'!$S$5:$S$489,0),))","v":66.259984849445061},{"$f":"IF(L25=\"NA\",0,SUMIF('GEM new plant'!A:A,L25,'GEM new plant'!H:H)*O25/1000000)","v":0.72},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N25,'GEM other'!$L$16:$L$21)*R25/1000","v":0},null,{"$f":"IF(W25=0,0,SUMIF('LRMC x Plant'!$A:$A,$B25,'LRMC x Plant'!$D:$D))","v":200},{"$f":"SUM(U$5:U25)","v":2974},{"$f":"IF(B25=AD25,0,SUMIF('LRMC x Plant'!$A:$A,$B25,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B25,'LRMC x Plant'!$D:$D)*8.76)","v":770.87999999999988},{"$f":"SUM(W$5:W25)","v":10912.963784465985},{"$f":"IF(Z25=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B25,'LRMC x Plant'!$G$5:$G$489))","v":483.93333333333334},66.259984849445061,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C25,'Other ass'!$D$6:$D$35)*U25","v":40},null,"NA",99999,"NA",{"$f":"IF(AD25=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B25,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C25,'Other ass'!$D$6:$D$35)*AG25","v":0},{"$f":"IF(AD25=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B25,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD25=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B25,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH25))","v":0},0,{"$f":"IF(AD25=\"NA\",0,SUM(AI$5:AI25))","v":0},{"$f":"IF(AD25=\"NA\",0,SUM(AL$5:AL25))","v":0},{"$f":"IF(AD25=\"NA\",0,IF(AM25<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB25)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W25)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z25,$W$5:$W25)","v":672133.66376512346},672133.66376512346,{"$error":"#REF!"},{"$f":"IF(X25<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A25+COUNTIF('LRMC x Plant'!$N$5:$N$489,A25)","v":22},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A26,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A26,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind25"},{"$f":"IF(G26=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A26,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C26,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C26,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A26,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A26,'LRMC x Plant'!N$5:N$489,0),))","v":100},2974,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A26,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A26,'LRMC x Plant'!$N$5:$N$489,0),))","v":66.531476204611891},{"$f":"IF(B26=\"NA\",0,SUMIF('GEM new plant'!A:A,B26,'GEM new plant'!H:H)*E26/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D26,'GEM other'!$L$16:$L$21)*H26/1000","v":0},null,{"$f":"K25+COUNTIF('LRMC x Plant'!$N$5:$N$489,K25)","v":22},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A26,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A26,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind25"},{"$f":"IF(Q26=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A26,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M26,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M26,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K26,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K26,'LRMC x Plant'!S$5:S$489,0),))","v":100},2974,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A26,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A26,'LRMC x Plant'!$S$5:$S$489,0),))","v":66.531476204611891},{"$f":"IF(L26=\"NA\",0,SUMIF('GEM new plant'!A:A,L26,'GEM new plant'!H:H)*O26/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N26,'GEM other'!$L$16:$L$21)*R26/1000","v":0},null,{"$f":"IF(W26=0,0,SUMIF('LRMC x Plant'!$A:$A,$B26,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U26)","v":3074},{"$f":"IF(B26=AD26,0,SUMIF('LRMC x Plant'!$A:$A,$B26,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B26,'LRMC x Plant'!$D:$D)*8.76)","v":379.82429287722834},{"$f":"SUM(W$5:W26)","v":11292.788077343213},{"$f":"IF(Z26=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B26,'LRMC x Plant'!$G$5:$G$489))","v":235.9666666666667},66.531476204611891,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C26,'Other ass'!$D$6:$D$35)*U26","v":20},null,"NA",99999,"NA",{"$f":"IF(AD26=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B26,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C26,'Other ass'!$D$6:$D$35)*AG26","v":0},{"$f":"IF(AD26=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B26,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD26=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B26,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH26))","v":0},0,{"$f":"IF(AD26=\"NA\",0,SUM(AI$5:AI26))","v":0},{"$f":"IF(AD26=\"NA\",0,SUM(AL$5:AL26))","v":0},{"$f":"IF(AD26=\"NA\",0,IF(AM26<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB26)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W26)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z26,$W$5:$W26)","v":697403.93466861837},697403.93466861837,{"$error":"#REF!"},{"$f":"IF(X26<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A26+COUNTIF('LRMC x Plant'!$N$5:$N$489,A26)","v":23},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A27,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A27,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind2"},{"$f":"IF(G27=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A27,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C27,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C27,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A27,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A27,'LRMC x Plant'!N$5:N$489,0),))","v":135},3074,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A27,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A27,'LRMC x Plant'!$N$5:$N$489,0),))","v":66.926599501752293},{"$f":"IF(B27=\"NA\",0,SUMIF('GEM new plant'!A:A,B27,'GEM new plant'!H:H)*E27/1000000)","v":0.48599999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D27,'GEM other'!$L$16:$L$21)*H27/1000","v":0},null,{"$f":"K26+COUNTIF('LRMC x Plant'!$N$5:$N$489,K26)","v":23},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A27,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A27,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind2"},{"$f":"IF(Q27=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A27,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M27,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M27,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K27,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K27,'LRMC x Plant'!S$5:S$489,0),))","v":135},3074,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A27,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A27,'LRMC x Plant'!$S$5:$S$489,0),))","v":66.926599501752293},{"$f":"IF(L27=\"NA\",0,SUMIF('GEM new plant'!A:A,L27,'GEM new plant'!H:H)*O27/1000000)","v":0.48599999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N27,'GEM other'!$L$16:$L$21)*R27/1000","v":0},null,{"$f":"IF(W27=0,0,SUMIF('LRMC x Plant'!$A:$A,$B27,'LRMC x Plant'!$D:$D))","v":135},{"$f":"SUM(U$5:U27)","v":3209},{"$f":"IF(B27=AD27,0,SUMIF('LRMC x Plant'!$A:$A,$B27,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B27,'LRMC x Plant'!$D:$D)*8.76)","v":461.214},{"$f":"SUM(W$5:W27)","v":11754.002077343213},{"$f":"IF(Z27=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B27,'LRMC x Plant'!$G$5:$G$489))","v":284.54499999999996},66.926599501752293,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C27,'Other ass'!$D$6:$D$35)*U27","v":27},null,"NA",99999,"NA",{"$f":"IF(AD27=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B27,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C27,'Other ass'!$D$6:$D$35)*AG27","v":0},{"$f":"IF(AD27=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B27,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD27=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B27,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH27))","v":0},0,{"$f":"IF(AD27=\"NA\",0,SUM(AI$5:AI27))","v":0},{"$f":"IF(AD27=\"NA\",0,SUM(AL$5:AL27))","v":0},{"$f":"IF(AD27=\"NA\",0,IF(AM27<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB27)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W27)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z27,$W$5:$W27)","v":728271.41933121951},728271.41933121951,{"$error":"#REF!"},{"$f":"IF(X27<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A27+COUNTIF('LRMC x Plant'!$N$5:$N$489,A27)","v":24},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A28,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A28,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind37"},{"$f":"IF(G28=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A28,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C28,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C28,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A28,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A28,'LRMC x Plant'!N$5:N$489,0),))","v":75},3209,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A28,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A28,'LRMC x Plant'!$N$5:$N$489,0),))","v":67.169855185369087},{"$f":"IF(B28=\"NA\",0,SUMIF('GEM new plant'!A:A,B28,'GEM new plant'!H:H)*E28/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D28,'GEM other'!$L$16:$L$21)*H28/1000","v":0},null,{"$f":"K27+COUNTIF('LRMC x Plant'!$N$5:$N$489,K27)","v":24},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A28,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A28,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind37"},{"$f":"IF(Q28=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A28,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M28,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M28,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K28,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K28,'LRMC x Plant'!S$5:S$489,0),))","v":75},3209,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A28,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A28,'LRMC x Plant'!$S$5:$S$489,0),))","v":67.169855185369087},{"$f":"IF(L28=\"NA\",0,SUMIF('GEM new plant'!A:A,L28,'GEM new plant'!H:H)*O28/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N28,'GEM other'!$L$16:$L$21)*R28/1000","v":0},null,{"$f":"IF(W28=0,0,SUMIF('LRMC x Plant'!$A:$A,$B28,'LRMC x Plant'!$D:$D))","v":75},{"$f":"SUM(U$5:U28)","v":3284},{"$f":"IF(B28=AD28,0,SUMIF('LRMC x Plant'!$A:$A,$B28,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B28,'LRMC x Plant'!$D:$D)*8.76)","v":267.17043173503555},{"$f":"SUM(W$5:W28)","v":12021.172509078249},{"$f":"IF(Z28=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B28,'LRMC x Plant'!$G$5:$G$489))","v":183.22499999999999},67.169855185369087,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C28,'Other ass'!$D$6:$D$35)*U28","v":15},null,"NA",99999,"NA",{"$f":"IF(AD28=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B28,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C28,'Other ass'!$D$6:$D$35)*AG28","v":0},{"$f":"IF(AD28=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B28,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD28=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B28,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH28))","v":0},0,{"$f":"IF(AD28=\"NA\",0,SUM(AI$5:AI28))","v":0},{"$f":"IF(AD28=\"NA\",0,SUM(AL$5:AL28))","v":0},{"$f":"IF(AD28=\"NA\",0,IF(AM28<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB28)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W28)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z28,$W$5:$W28)","v":746217.21854067442},746217.21854067442,{"$error":"#REF!"},{"$f":"IF(X28<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A28+COUNTIF('LRMC x Plant'!$N$5:$N$489,A28)","v":25},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A29,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A29,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind41"},{"$f":"IF(G29=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A29,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C29,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C29,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A29,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A29,'LRMC x Plant'!N$5:N$489,0),))","v":75},3284,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A29,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A29,'LRMC x Plant'!$N$5:$N$489,0),))","v":67.212715939516286},{"$f":"IF(B29=\"NA\",0,SUMIF('GEM new plant'!A:A,B29,'GEM new plant'!H:H)*E29/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D29,'GEM other'!$L$16:$L$21)*H29/1000","v":0},null,{"$f":"K28+COUNTIF('LRMC x Plant'!$N$5:$N$489,K28)","v":25},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A29,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A29,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind41"},{"$f":"IF(Q29=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A29,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M29,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M29,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K29,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K29,'LRMC x Plant'!S$5:S$489,0),))","v":75},3284,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A29,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A29,'LRMC x Plant'!$S$5:$S$489,0),))","v":67.212715939516286},{"$f":"IF(L29=\"NA\",0,SUMIF('GEM new plant'!A:A,L29,'GEM new plant'!H:H)*O29/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N29,'GEM other'!$L$16:$L$21)*R29/1000","v":0},null,{"$f":"IF(W29=0,0,SUMIF('LRMC x Plant'!$A:$A,$B29,'LRMC x Plant'!$D:$D))","v":75},{"$f":"SUM(U$5:U29)","v":3359},{"$f":"IF(B29=AD29,0,SUMIF('LRMC x Plant'!$A:$A,$B29,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B29,'LRMC x Plant'!$D:$D)*8.76)","v":267.17043173503555},{"$f":"SUM(W$5:W29)","v":12288.342940813285},{"$f":"IF(Z29=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B29,'LRMC x Plant'!$G$5:$G$489))","v":185.17500000000001},67.212715939516286,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C29,'Other ass'!$D$6:$D$35)*U29","v":15},null,"NA",99999,"NA",{"$f":"IF(AD29=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B29,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C29,'Other ass'!$D$6:$D$35)*AG29","v":0},{"$f":"IF(AD29=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B29,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD29=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B29,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH29))","v":0},0,{"$f":"IF(AD29=\"NA\",0,SUM(AI$5:AI29))","v":0},{"$f":"IF(AD29=\"NA\",0,SUM(AL$5:AL29))","v":0},{"$f":"IF(AD29=\"NA\",0,IF(AM29<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB29)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W29)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z29,$W$5:$W29)","v":764174.46887631924},764174.46887631924,{"$error":"#REF!"},{"$f":"IF(X29<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A29+COUNTIF('LRMC x Plant'!$N$5:$N$489,A29)","v":26},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A30,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A30,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tikitere"},{"$f":"IF(G30=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A30,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C30,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C30,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A30,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A30,'LRMC x Plant'!N$5:N$489,0),))","v":95},3359,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A30,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A30,'LRMC x Plant'!$N$5:$N$489,0),))","v":67.487112904912763},{"$f":"IF(B30=\"NA\",0,SUMIF('GEM new plant'!A:A,B30,'GEM new plant'!H:H)*E30/1000000)","v":1.1399999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D30,'GEM other'!$L$16:$L$21)*H30/1000","v":7.1247149999999992},null,{"$f":"K29+COUNTIF('LRMC x Plant'!$N$5:$N$489,K29)","v":26},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A30,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A30,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tikitere"},{"$f":"IF(Q30=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A30,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M30,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M30,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K30,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K30,'LRMC x Plant'!S$5:S$489,0),))","v":95},3359,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A30,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A30,'LRMC x Plant'!$S$5:$S$489,0),))","v":67.487112904912763},{"$f":"IF(L30=\"NA\",0,SUMIF('GEM new plant'!A:A,L30,'GEM new plant'!H:H)*O30/1000000)","v":1.1399999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N30,'GEM other'!$L$16:$L$21)*R30/1000","v":7.1247149999999992},null,{"$f":"IF(W30=0,0,SUMIF('LRMC x Plant'!$A:$A,$B30,'LRMC x Plant'!$D:$D))","v":95},{"$f":"SUM(U$5:U30)","v":3454},{"$f":"IF(B30=AD30,0,SUMIF('LRMC x Plant'!$A:$A,$B30,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B30,'LRMC x Plant'!$D:$D)*8.76)","v":748.98},{"$f":"SUM(W$5:W30)","v":13037.322940813285},{"$f":"IF(Z30=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B30,'LRMC x Plant'!$G$5:$G$489))","v":480.16757352941181},67.487112904912763,7.1247149999999992,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C30,'Other ass'!$D$6:$D$35)*U30","v":57},null,"NA",99999,"NA",{"$f":"IF(AD30=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B30,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C30,'Other ass'!$D$6:$D$35)*AG30","v":0},{"$f":"IF(AD30=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B30,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD30=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B30,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH30))","v":0},0,{"$f":"IF(AD30=\"NA\",0,SUM(AI$5:AI30))","v":0},{"$f":"IF(AD30=\"NA\",0,SUM(AL$5:AL30))","v":0},{"$f":"IF(AD30=\"NA\",0,IF(AM30<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB30)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W30)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z30,$W$5:$W30)","v":814720.96669984085},814720.96669984085,{"$error":"#REF!"},{"$f":"IF(X30<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A30+COUNTIF('LRMC x Plant'!$N$5:$N$489,A30)","v":27},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A31,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A31,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind10"},{"$f":"IF(G31=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A31,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C31,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C31,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A31,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A31,'LRMC x Plant'!N$5:N$489,0),))","v":150},3454,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A31,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A31,'LRMC x Plant'!$N$5:$N$489,0),))","v":67.86203946765805},{"$f":"IF(B31=\"NA\",0,SUMIF('GEM new plant'!A:A,B31,'GEM new plant'!H:H)*E31/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D31,'GEM other'!$L$16:$L$21)*H31/1000","v":0},null,{"$f":"K30+COUNTIF('LRMC x Plant'!$N$5:$N$489,K30)","v":27},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A31,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A31,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind10"},{"$f":"IF(Q31=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A31,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M31,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M31,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K31,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K31,'LRMC x Plant'!S$5:S$489,0),))","v":150},3454,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A31,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A31,'LRMC x Plant'!$S$5:$S$489,0),))","v":67.86203946765805},{"$f":"IF(L31=\"NA\",0,SUMIF('GEM new plant'!A:A,L31,'GEM new plant'!H:H)*O31/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N31,'GEM other'!$L$16:$L$21)*R31/1000","v":0},null,{"$f":"IF(W31=0,0,SUMIF('LRMC x Plant'!$A:$A,$B31,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U31)","v":3604},{"$f":"IF(B31=AD31,0,SUMIF('LRMC x Plant'!$A:$A,$B31,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B31,'LRMC x Plant'!$D:$D)*8.76)","v":551.88},{"$f":"SUM(W$5:W31)","v":13589.202940813284},{"$f":"IF(Z31=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B31,'LRMC x Plant'!$G$5:$G$489))","v":356.45},67.86203946765805,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C31,'Other ass'!$D$6:$D$35)*U31","v":30},null,"NA",99999,"NA",{"$f":"IF(AD31=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B31,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C31,'Other ass'!$D$6:$D$35)*AG31","v":0},{"$f":"IF(AD31=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B31,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD31=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B31,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH31))","v":0},0,{"$f":"IF(AD31=\"NA\",0,SUM(AI$5:AI31))","v":0},{"$f":"IF(AD31=\"NA\",0,SUM(AL$5:AL31))","v":0},{"$f":"IF(AD31=\"NA\",0,IF(AM31<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB31)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W31)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z31,$W$5:$W31)","v":852172.669041252},852172.669041252,{"$error":"#REF!"},{"$f":"IF(X31<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A31+COUNTIF('LRMC x Plant'!$N$5:$N$489,A31)","v":28},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A32,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A32,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind20"},{"$f":"IF(G32=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A32,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C32,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C32,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A32,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A32,'LRMC x Plant'!N$5:N$489,0),))","v":200},3604,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A32,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A32,'LRMC x Plant'!$N$5:$N$489,0),))","v":68.767214026952033},{"$f":"IF(B32=\"NA\",0,SUMIF('GEM new plant'!A:A,B32,'GEM new plant'!H:H)*E32/1000000)","v":0.72},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D32,'GEM other'!$L$16:$L$21)*H32/1000","v":0},null,{"$f":"K31+COUNTIF('LRMC x Plant'!$N$5:$N$489,K31)","v":28},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A32,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A32,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind20"},{"$f":"IF(Q32=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A32,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M32,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M32,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K32,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K32,'LRMC x Plant'!S$5:S$489,0),))","v":200},3604,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A32,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A32,'LRMC x Plant'!$S$5:$S$489,0),))","v":68.767214026952033},{"$f":"IF(L32=\"NA\",0,SUMIF('GEM new plant'!A:A,L32,'GEM new plant'!H:H)*O32/1000000)","v":0.72},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N32,'GEM other'!$L$16:$L$21)*R32/1000","v":0},null,{"$f":"IF(W32=0,0,SUMIF('LRMC x Plant'!$A:$A,$B32,'LRMC x Plant'!$D:$D))","v":200},{"$f":"SUM(U$5:U32)","v":3804},{"$f":"IF(B32=AD32,0,SUMIF('LRMC x Plant'!$A:$A,$B32,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B32,'LRMC x Plant'!$D:$D)*8.76)","v":665.29863839564212},{"$f":"SUM(W$5:W32)","v":14254.501579208925},{"$f":"IF(Z32=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B32,'LRMC x Plant'!$G$5:$G$489))","v":443.53333333333336},68.767214026952033,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C32,'Other ass'!$D$6:$D$35)*U32","v":40},null,"NA",99999,"NA",{"$f":"IF(AD32=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B32,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C32,'Other ass'!$D$6:$D$35)*AG32","v":0},{"$f":"IF(AD32=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B32,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD32=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B32,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH32))","v":0},0,{"$f":"IF(AD32=\"NA\",0,SUM(AI$5:AI32))","v":0},{"$f":"IF(AD32=\"NA\",0,SUM(AL$5:AL32))","v":0},{"$f":"IF(AD32=\"NA\",0,IF(AM32<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB32)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W32)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z32,$W$5:$W32)","v":897923.40289964492},897923.40289964492,{"$error":"#REF!"},{"$f":"IF(X32<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A32+COUNTIF('LRMC x Plant'!$N$5:$N$489,A32)","v":29},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A33,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A33,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tauhara_2a"},{"$f":"IF(G33=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A33,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C33,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C33,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A33,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A33,'LRMC x Plant'!N$5:N$489,0),))","v":125},3804,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A33,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A33,'LRMC x Plant'!$N$5:$N$489,0),))","v":69.517916486035375},{"$f":"IF(B33=\"NA\",0,SUMIF('GEM new plant'!A:A,B33,'GEM new plant'!H:H)*E33/1000000)","v":1.5},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D33,'GEM other'!$L$16:$L$21)*H33/1000","v":9.374625},null,{"$f":"K32+COUNTIF('LRMC x Plant'!$N$5:$N$489,K32)","v":29},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A33,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A33,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tauhara_2a"},{"$f":"IF(Q33=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A33,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M33,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M33,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K33,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K33,'LRMC x Plant'!S$5:S$489,0),))","v":125},3804,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A33,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A33,'LRMC x Plant'!$S$5:$S$489,0),))","v":69.517916486035375},{"$f":"IF(L33=\"NA\",0,SUMIF('GEM new plant'!A:A,L33,'GEM new plant'!H:H)*O33/1000000)","v":1.5},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N33,'GEM other'!$L$16:$L$21)*R33/1000","v":9.374625},null,{"$f":"IF(W33=0,0,SUMIF('LRMC x Plant'!$A:$A,$B33,'LRMC x Plant'!$D:$D))","v":125},{"$f":"SUM(U$5:U33)","v":3929},{"$f":"IF(B33=AD33,0,SUMIF('LRMC x Plant'!$A:$A,$B33,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B33,'LRMC x Plant'!$D:$D)*8.76)","v":985.5},{"$f":"SUM(W$5:W33)","v":15240.001579208925},{"$f":"IF(Z33=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B33,'LRMC x Plant'!$G$5:$G$489))","v":589.29779411764707},69.517916486035375,9.374625,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C33,'Other ass'!$D$6:$D$35)*U33","v":75},null,"NA",99999,"NA",{"$f":"IF(AD33=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B33,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C33,'Other ass'!$D$6:$D$35)*AG33","v":0},{"$f":"IF(AD33=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B33,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD33=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B33,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH33))","v":0},0,{"$f":"IF(AD33=\"NA\",0,SUM(AI$5:AI33))","v":0},{"$f":"IF(AD33=\"NA\",0,SUM(AL$5:AL33))","v":0},{"$f":"IF(AD33=\"NA\",0,IF(AM33<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB33)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W33)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z33,$W$5:$W33)","v":966433.30959663284},966433.30959663284,{"$error":"#REF!"},{"$f":"IF(X33<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A33+COUNTIF('LRMC x Plant'!$N$5:$N$489,A33)","v":30},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A34,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A34,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tauhara_2b"},{"$f":"IF(G34=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A34,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C34,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C34,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A34,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A34,'LRMC x Plant'!N$5:N$489,0),))","v":125},3929,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A34,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A34,'LRMC x Plant'!$N$5:$N$489,0),))","v":69.517916486035375},{"$f":"IF(B34=\"NA\",0,SUMIF('GEM new plant'!A:A,B34,'GEM new plant'!H:H)*E34/1000000)","v":1.5},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D34,'GEM other'!$L$16:$L$21)*H34/1000","v":9.374625},null,{"$f":"K33+COUNTIF('LRMC x Plant'!$N$5:$N$489,K33)","v":30},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A34,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A34,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tauhara_2b"},{"$f":"IF(Q34=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A34,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M34,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M34,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K34,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K34,'LRMC x Plant'!S$5:S$489,0),))","v":125},3929,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A34,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A34,'LRMC x Plant'!$S$5:$S$489,0),))","v":69.517916486035375},{"$f":"IF(L34=\"NA\",0,SUMIF('GEM new plant'!A:A,L34,'GEM new plant'!H:H)*O34/1000000)","v":1.5},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N34,'GEM other'!$L$16:$L$21)*R34/1000","v":9.374625},null,{"$f":"IF(W34=0,0,SUMIF('LRMC x Plant'!$A:$A,$B34,'LRMC x Plant'!$D:$D))","v":125},{"$f":"SUM(U$5:U34)","v":4054},{"$f":"IF(B34=AD34,0,SUMIF('LRMC x Plant'!$A:$A,$B34,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B34,'LRMC x Plant'!$D:$D)*8.76)","v":985.5},{"$f":"SUM(W$5:W34)","v":16225.501579208925},{"$f":"IF(Z34=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B34,'LRMC x Plant'!$G$5:$G$489))","v":589.29779411764707},69.517916486035375,9.374625,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C34,'Other ass'!$D$6:$D$35)*U34","v":75},null,"NA",99999,"NA",{"$f":"IF(AD34=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B34,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C34,'Other ass'!$D$6:$D$35)*AG34","v":0},{"$f":"IF(AD34=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B34,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD34=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B34,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH34))","v":0},0,{"$f":"IF(AD34=\"NA\",0,SUM(AI$5:AI34))","v":0},{"$f":"IF(AD34=\"NA\",0,SUM(AL$5:AL34))","v":0},{"$f":"IF(AD34=\"NA\",0,IF(AM34<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB34)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W34)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z34,$W$5:$W34)","v":1034943.2162936206},1034943.2162936206,{"$error":"#REF!"},{"$f":"IF(X34<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A34+COUNTIF('LRMC x Plant'!$N$5:$N$489,A34)","v":31},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A35,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A35,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Stockton"},{"$f":"IF(G35=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A35,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C35,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C35,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A35,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A35,'LRMC x Plant'!N$5:N$489,0),))","v":50},4054,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A35,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A35,'LRMC x Plant'!$N$5:$N$489,0),))","v":69.798607468321578},{"$f":"IF(B35=\"NA\",0,SUMIF('GEM new plant'!A:A,B35,'GEM new plant'!H:H)*E35/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D35,'GEM other'!$L$16:$L$21)*H35/1000","v":0},null,{"$f":"K34+COUNTIF('LRMC x Plant'!$N$5:$N$489,K34)","v":31},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A35,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A35,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Stockton"},{"$f":"IF(Q35=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A35,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M35,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M35,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K35,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K35,'LRMC x Plant'!S$5:S$489,0),))","v":50},4054,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A35,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A35,'LRMC x Plant'!$S$5:$S$489,0),))","v":69.798607468321578},{"$f":"IF(L35=\"NA\",0,SUMIF('GEM new plant'!A:A,L35,'GEM new plant'!H:H)*O35/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N35,'GEM other'!$L$16:$L$21)*R35/1000","v":0},null,{"$f":"IF(W35=0,0,SUMIF('LRMC x Plant'!$A:$A,$B35,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U35)","v":4104},{"$f":"IF(B35=AD35,0,SUMIF('LRMC x Plant'!$A:$A,$B35,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B35,'LRMC x Plant'!$D:$D)*8.76)","v":219},{"$f":"SUM(W$5:W35)","v":16444.501579208925},{"$f":"IF(Z35=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B35,'LRMC x Plant'!$G$5:$G$489))","v":201.84800000000001},69.798607468321578,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C35,'Other ass'!$D$6:$D$35)*U35","v":47.5},null,"NA",99999,"NA",{"$f":"IF(AD35=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B35,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C35,'Other ass'!$D$6:$D$35)*AG35","v":0},{"$f":"IF(AD35=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B35,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD35=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B35,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH35))","v":0},0,{"$f":"IF(AD35=\"NA\",0,SUM(AI$5:AI35))","v":0},{"$f":"IF(AD35=\"NA\",0,SUM(AL$5:AL35))","v":0},{"$f":"IF(AD35=\"NA\",0,IF(AM35<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB35)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W35)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z35,$W$5:$W35)","v":1050229.111329183},1050229.111329183,{"$error":"#REF!"},{"$f":"IF(X35<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A35+COUNTIF('LRMC x Plant'!$N$5:$N$489,A35)","v":32},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A36,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A36,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind6"},{"$f":"IF(G36=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A36,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C36,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C36,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A36,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A36,'LRMC x Plant'!N$5:N$489,0),))","v":176},4104,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A36,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A36,'LRMC x Plant'!$N$5:$N$489,0),))","v":69.966974521815089},{"$f":"IF(B36=\"NA\",0,SUMIF('GEM new plant'!A:A,B36,'GEM new plant'!H:H)*E36/1000000)","v":0.63360000000000005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D36,'GEM other'!$L$16:$L$21)*H36/1000","v":0},null,{"$f":"K35+COUNTIF('LRMC x Plant'!$N$5:$N$489,K35)","v":32},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A36,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A36,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind6"},{"$f":"IF(Q36=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A36,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M36,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M36,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K36,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K36,'LRMC x Plant'!S$5:S$489,0),))","v":176},4104,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A36,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A36,'LRMC x Plant'!$S$5:$S$489,0),))","v":69.966974521815089},{"$f":"IF(L36=\"NA\",0,SUMIF('GEM new plant'!A:A,L36,'GEM new plant'!H:H)*O36/1000000)","v":0.63360000000000005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N36,'GEM other'!$L$16:$L$21)*R36/1000","v":0},null,{"$f":"IF(W36=0,0,SUMIF('LRMC x Plant'!$A:$A,$B36,'LRMC x Plant'!$D:$D))","v":176},{"$f":"SUM(U$5:U36)","v":4280},{"$f":"IF(B36=AD36,0,SUMIF('LRMC x Plant'!$A:$A,$B36,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B36,'LRMC x Plant'!$D:$D)*8.76)","v":539.61599999999999},{"$f":"SUM(W$5:W36)","v":16984.117579208927},{"$f":"IF(Z36=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B36,'LRMC x Plant'!$G$5:$G$489))","v":368.92533333333336},69.966974521815089,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C36,'Other ass'!$D$6:$D$35)*U36","v":35.200000000000003},null,"NA",99999,"NA",{"$f":"IF(AD36=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B36,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C36,'Other ass'!$D$6:$D$35)*AG36","v":0},{"$f":"IF(AD36=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B36,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD36=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B36,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH36))","v":0},0,{"$f":"IF(AD36=\"NA\",0,SUM(AI$5:AI36))","v":0},{"$f":"IF(AD36=\"NA\",0,SUM(AL$5:AL36))","v":0},{"$f":"IF(AD36=\"NA\",0,IF(AM36<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB36)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W36)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z36,$W$5:$W36)","v":1087984.4102527467},1087984.4102527467,{"$error":"#REF!"},{"$f":"IF(X36<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A36+COUNTIF('LRMC x Plant'!$N$5:$N$489,A36)","v":33},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A37,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A37,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NorthBT"},{"$f":"IF(G37=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A37,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydSC"},{"$f":"IF(ISNA(VLOOKUP(C37,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C37,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A37,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A37,'LRMC x Plant'!N$5:N$489,0),))","v":260},4280,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A37,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A37,'LRMC x Plant'!$N$5:$N$489,0),))","v":70.256338086872077},{"$f":"IF(B37=\"NA\",0,SUMIF('GEM new plant'!A:A,B37,'GEM new plant'!H:H)*E37/1000000)","v":0.93600000000000005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D37,'GEM other'!$L$16:$L$21)*H37/1000","v":0},null,{"$f":"K36+COUNTIF('LRMC x Plant'!$N$5:$N$489,K36)","v":33},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A37,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A37,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NorthBT"},{"$f":"IF(Q37=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A37,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydSC"},{"$f":"IF(ISNA(VLOOKUP(M37,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M37,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K37,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K37,'LRMC x Plant'!S$5:S$489,0),))","v":260},4280,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A37,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A37,'LRMC x Plant'!$S$5:$S$489,0),))","v":70.256338086872077},{"$f":"IF(L37=\"NA\",0,SUMIF('GEM new plant'!A:A,L37,'GEM new plant'!H:H)*O37/1000000)","v":0.93600000000000005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N37,'GEM other'!$L$16:$L$21)*R37/1000","v":0},null,{"$f":"IF(W37=0,0,SUMIF('LRMC x Plant'!$A:$A,$B37,'LRMC x Plant'!$D:$D))","v":260},{"$f":"SUM(U$5:U37)","v":4540},{"$f":"IF(B37=AD37,0,SUMIF('LRMC x Plant'!$A:$A,$B37,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B37,'LRMC x Plant'!$D:$D)*8.76)","v":1138.8},{"$f":"SUM(W$5:W37)","v":18122.917579208926},{"$f":"IF(Z37=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B37,'LRMC x Plant'!$G$5:$G$489))","v":1031.6333333333332},70.256338086872077,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C37,'Other ass'!$D$6:$D$35)*U37","v":169},null,"NA",{"$f":"IF(AD37=\"NA\",99999,G37)","v":99999},{"$f":"IF(AD37=\"NA\",\"NA\",RANK(AE37,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD37=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B37,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C37,'Other ass'!$D$6:$D$35)*AG37","v":0},{"$f":"IF(AD37=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B37,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD37=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B37,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(AD37=\"NA\",0,I37)","v":0},{"$f":"IF(AE37=\"\",\"\",AE37*AI37)","v":0},{"$f":"(SUM(AH$5:AH37))","v":0},0,{"$f":"IF(AD37=\"NA\",0,SUM(AI$5:AI37))","v":0},{"$f":"IF(AD37=\"NA\",0,SUM(AL$5:AL37))","v":0},{"$f":"IF(AD37=\"NA\",0,IF(AM37<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB37)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W37)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS37>0,0,INDEX($AM$5:$AM$498,MATCH(-AS37,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU37,$AO$5:$AO$498)","v":0},{"$f":"AS37+AU37","v":{"$error":"#REF!"}},{"$f":"AT37+AV37","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU37,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z37,$W$5:$W37)","v":1167992.3280660766},{"$f":"AY37+AZ37","v":1167992.3280660766},{"$f":"IF(AND(AW37>=0,AX37>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X37<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A37+COUNTIF('LRMC x Plant'!$N$5:$N$489,A37)","v":34},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A38,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A38,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind26"},{"$f":"IF(G38=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A38,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C38,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C38,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A38,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A38,'LRMC x Plant'!N$5:N$489,0),))","v":100},4540,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A38,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A38,'LRMC x Plant'!$N$5:$N$489,0),))","v":71.156824271651516},{"$f":"IF(B38=\"NA\",0,SUMIF('GEM new plant'!A:A,B38,'GEM new plant'!H:H)*E38/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D38,'GEM other'!$L$16:$L$21)*H38/1000","v":0},null,{"$f":"K37+COUNTIF('LRMC x Plant'!$N$5:$N$489,K37)","v":34},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A38,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A38,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind26"},{"$f":"IF(Q38=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A38,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M38,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M38,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K38,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K38,'LRMC x Plant'!S$5:S$489,0),))","v":100},4540,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A38,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A38,'LRMC x Plant'!$S$5:$S$489,0),))","v":71.156824271651516},{"$f":"IF(L38=\"NA\",0,SUMIF('GEM new plant'!A:A,L38,'GEM new plant'!H:H)*O38/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N38,'GEM other'!$L$16:$L$21)*R38/1000","v":0},null,{"$f":"IF(W38=0,0,SUMIF('LRMC x Plant'!$A:$A,$B38,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U38)","v":4640},{"$f":"IF(B38=AD38,0,SUMIF('LRMC x Plant'!$A:$A,$B38,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B38,'LRMC x Plant'!$D:$D)*8.76)","v":332.88184830524898},{"$f":"SUM(W$5:W38)","v":18455.799427514175},{"$f":"IF(Z38=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B38,'LRMC x Plant'!$G$5:$G$489))","v":240.7},71.156824271651516,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C38,'Other ass'!$D$6:$D$35)*U38","v":20},null,"NA",99999,"NA",{"$f":"IF(AD38=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B38,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C38,'Other ass'!$D$6:$D$35)*AG38","v":0},{"$f":"IF(AD38=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B38,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD38=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B38,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH38))","v":0},{"$f":"AM37","v":0},{"$f":"IF(AD38=\"NA\",0,SUM(AI$5:AI38))","v":0},{"$f":"IF(AD38=\"NA\",0,SUM(AL$5:AL38))","v":0},{"$f":"IF(AD38=\"NA\",0,IF(AM38<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB38)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W38)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z38,$W$5:$W38)","v":1191679.1432491557},1191679.1432491557,{"$error":"#REF!"},{"$f":"IF(X38<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A38+COUNTIF('LRMC x Plant'!$N$5:$N$489,A38)","v":35},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A39,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A39,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind19"},{"$f":"IF(G39=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A39,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C39,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C39,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A39,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A39,'LRMC x Plant'!N$5:N$489,0),))","v":180},4640,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A39,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A39,'LRMC x Plant'!$N$5:$N$489,0),))","v":71.503618073340832},{"$f":"IF(B39=\"NA\",0,SUMIF('GEM new plant'!A:A,B39,'GEM new plant'!H:H)*E39/1000000)","v":0.64800000000000002},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D39,'GEM other'!$L$16:$L$21)*H39/1000","v":0},null,{"$f":"K38+COUNTIF('LRMC x Plant'!$N$5:$N$489,K38)","v":35},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A39,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A39,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind19"},{"$f":"IF(Q39=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A39,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M39,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M39,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K39,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K39,'LRMC x Plant'!S$5:S$489,0),))","v":180},4640,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A39,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A39,'LRMC x Plant'!$S$5:$S$489,0),))","v":71.503618073340832},{"$f":"IF(L39=\"NA\",0,SUMIF('GEM new plant'!A:A,L39,'GEM new plant'!H:H)*O39/1000000)","v":0.64800000000000002},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N39,'GEM other'!$L$16:$L$21)*R39/1000","v":0},null,{"$f":"IF(W39=0,0,SUMIF('LRMC x Plant'!$A:$A,$B39,'LRMC x Plant'!$D:$D))","v":180},{"$f":"SUM(U$5:U39)","v":4820},{"$f":"IF(B39=AD39,0,SUMIF('LRMC x Plant'!$A:$A,$B39,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B39,'LRMC x Plant'!$D:$D)*8.76)","v":598.76877455607826},{"$f":"SUM(W$5:W39)","v":19054.568202070255},{"$f":"IF(Z39=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B39,'LRMC x Plant'!$G$5:$G$489))","v":418.16},71.503618073340832,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C39,'Other ass'!$D$6:$D$35)*U39","v":36},null,"NA",99999,"NA",{"$f":"IF(AD39=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B39,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C39,'Other ass'!$D$6:$D$35)*AG39","v":0},{"$f":"IF(AD39=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B39,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD39=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B39,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH39))","v":0},0,{"$f":"IF(AD39=\"NA\",0,SUM(AI$5:AI39))","v":0},{"$f":"IF(AD39=\"NA\",0,SUM(AL$5:AL39))","v":0},{"$f":"IF(AD39=\"NA\",0,IF(AM39<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB39)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W39)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z39,$W$5:$W39)","v":1234493.2770192558},1234493.2770192558,{"$error":"#REF!"},{"$f":"IF(X39<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A39+COUNTIF('LRMC x Plant'!$N$5:$N$489,A39)","v":36},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A40,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A40,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind36"},{"$f":"IF(G40=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A40,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C40,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C40,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A40,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A40,'LRMC x Plant'!N$5:N$489,0),))","v":75},4820,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A40,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A40,'LRMC x Plant'!$N$5:$N$489,0),))","v":71.55850904461569},{"$f":"IF(B40=\"NA\",0,SUMIF('GEM new plant'!A:A,B40,'GEM new plant'!H:H)*E40/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D40,'GEM other'!$L$16:$L$21)*H40/1000","v":0},null,{"$f":"K39+COUNTIF('LRMC x Plant'!$N$5:$N$489,K39)","v":36},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A40,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A40,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind36"},{"$f":"IF(Q40=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A40,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M40,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M40,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K40,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K40,'LRMC x Plant'!S$5:S$489,0),))","v":75},4820,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A40,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A40,'LRMC x Plant'!$S$5:$S$489,0),))","v":71.55850904461569},{"$f":"IF(L40=\"NA\",0,SUMIF('GEM new plant'!A:A,L40,'GEM new plant'!H:H)*O40/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N40,'GEM other'!$L$16:$L$21)*R40/1000","v":0},null,{"$f":"IF(W40=0,0,SUMIF('LRMC x Plant'!$A:$A,$B40,'LRMC x Plant'!$D:$D))","v":75},{"$f":"SUM(U$5:U40)","v":4895},{"$f":"IF(B40=AD40,0,SUMIF('LRMC x Plant'!$A:$A,$B40,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B40,'LRMC x Plant'!$D:$D)*8.76)","v":245.48588231913359},{"$f":"SUM(W$5:W40)","v":19300.05408438939},{"$f":"IF(Z40=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B40,'LRMC x Plant'!$G$5:$G$489))","v":172.77500000000003},71.55850904461569,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C40,'Other ass'!$D$6:$D$35)*U40","v":15},null,"NA",99999,"NA",{"$f":"IF(AD40=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B40,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C40,'Other ass'!$D$6:$D$35)*AG40","v":0},{"$f":"IF(AD40=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B40,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD40=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B40,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH40))","v":0},0,{"$f":"IF(AD40=\"NA\",0,SUM(AI$5:AI40))","v":0},{"$f":"IF(AD40=\"NA\",0,SUM(AL$5:AL40))","v":0},{"$f":"IF(AD40=\"NA\",0,IF(AM40<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB40)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W40)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z40,$W$5:$W40)","v":1252059.880749515},1252059.880749515,{"$error":"#REF!"},{"$f":"IF(X40<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A40+COUNTIF('LRMC x Plant'!$N$5:$N$489,A40)","v":37},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A41,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A41,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind12"},{"$f":"IF(G41=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A41,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C41,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C41,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A41,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A41,'LRMC x Plant'!N$5:N$489,0),))","v":100},4895,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A41,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A41,'LRMC x Plant'!$N$5:$N$489,0),))","v":71.595946059325527},{"$f":"IF(B41=\"NA\",0,SUMIF('GEM new plant'!A:A,B41,'GEM new plant'!H:H)*E41/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D41,'GEM other'!$L$16:$L$21)*H41/1000","v":0},null,{"$f":"K40+COUNTIF('LRMC x Plant'!$N$5:$N$489,K40)","v":37},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A41,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A41,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind12"},{"$f":"IF(Q41=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A41,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M41,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M41,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K41,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K41,'LRMC x Plant'!S$5:S$489,0),))","v":100},4895,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A41,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A41,'LRMC x Plant'!$S$5:$S$489,0),))","v":71.595946059325527},{"$f":"IF(L41=\"NA\",0,SUMIF('GEM new plant'!A:A,L41,'GEM new plant'!H:H)*O41/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N41,'GEM other'!$L$16:$L$21)*R41/1000","v":0},null,{"$f":"IF(W41=0,0,SUMIF('LRMC x Plant'!$A:$A,$B41,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U41)","v":4995},{"$f":"IF(B41=AD41,0,SUMIF('LRMC x Plant'!$A:$A,$B41,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B41,'LRMC x Plant'!$D:$D)*8.76)","v":385.43999999999994},{"$f":"SUM(W$5:W41)","v":19685.494084389389},{"$f":"IF(Z41=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B41,'LRMC x Plant'!$G$5:$G$489))","v":267.43333333333334},71.595946059325527,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C41,'Other ass'!$D$6:$D$35)*U41","v":20},null,"NA",99999,"NA",{"$f":"IF(AD41=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B41,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C41,'Other ass'!$D$6:$D$35)*AG41","v":0},{"$f":"IF(AD41=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B41,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD41=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B41,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH41))","v":0},0,{"$f":"IF(AD41=\"NA\",0,SUM(AI$5:AI41))","v":0},{"$f":"IF(AD41=\"NA\",0,SUM(AL$5:AL41))","v":0},{"$f":"IF(AD41=\"NA\",0,IF(AM41<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB41)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W41)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z41,$W$5:$W41)","v":1279655.8221986215},1279655.8221986215,{"$error":"#REF!"},{"$f":"IF(X41<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A41+COUNTIF('LRMC x Plant'!$N$5:$N$489,A41)","v":38},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A42,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A42,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wairau"},{"$f":"IF(G42=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A42,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C42,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C42,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A42,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A42,'LRMC x Plant'!N$5:N$489,0),))","v":72},4995,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A42,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A42,'LRMC x Plant'!$N$5:$N$489,0),))","v":71.606001598949362},{"$f":"IF(B42=\"NA\",0,SUMIF('GEM new plant'!A:A,B42,'GEM new plant'!H:H)*E42/1000000)","v":0.25919999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D42,'GEM other'!$L$16:$L$21)*H42/1000","v":0},null,{"$f":"K41+COUNTIF('LRMC x Plant'!$N$5:$N$489,K41)","v":38},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A42,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A42,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wairau"},{"$f":"IF(Q42=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A42,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M42,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M42,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K42,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K42,'LRMC x Plant'!S$5:S$489,0),))","v":72},4995,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A42,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A42,'LRMC x Plant'!$S$5:$S$489,0),))","v":71.606001598949362},{"$f":"IF(L42=\"NA\",0,SUMIF('GEM new plant'!A:A,L42,'GEM new plant'!H:H)*O42/1000000)","v":0.25919999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N42,'GEM other'!$L$16:$L$21)*R42/1000","v":0},null,{"$f":"IF(W42=0,0,SUMIF('LRMC x Plant'!$A:$A,$B42,'LRMC x Plant'!$D:$D))","v":72},{"$f":"SUM(U$5:U42)","v":5067},{"$f":"IF(B42=AD42,0,SUMIF('LRMC x Plant'!$A:$A,$B42,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B42,'LRMC x Plant'!$D:$D)*8.76)","v":315.36},{"$f":"SUM(W$5:W42)","v":20000.85408438939},{"$f":"IF(Z42=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B42,'LRMC x Plant'!$G$5:$G$489))","v":300.36099999999993},71.606001598949362,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C42,'Other ass'!$D$6:$D$35)*U42","v":68.399999999999991},null,"NA",99999,"NA",{"$f":"IF(AD42=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B42,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C42,'Other ass'!$D$6:$D$35)*AG42","v":0},{"$f":"IF(AD42=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B42,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD42=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B42,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH42))","v":0},0,{"$f":"IF(AD42=\"NA\",0,SUM(AI$5:AI42))","v":0},{"$f":"IF(AD42=\"NA\",0,SUM(AL$5:AL42))","v":0},{"$f":"IF(AD42=\"NA\",0,IF(AM42<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB42)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W42)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z42,$W$5:$W42)","v":1302237.4908628662},1302237.4908628662,{"$error":"#REF!"},{"$f":"IF(X42<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A42+COUNTIF('LRMC x Plant'!$N$5:$N$489,A42)","v":39},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A43,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A43,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Kawerau_generi"},{"$f":"IF(G43=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A43,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C43,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C43,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A43,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A43,'LRMC x Plant'!N$5:N$489,0),))","v":50},5067,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A43,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A43,'LRMC x Plant'!$N$5:$N$489,0),))","v":71.645010122584736},{"$f":"IF(B43=\"NA\",0,SUMIF('GEM new plant'!A:A,B43,'GEM new plant'!H:H)*E43/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D43,'GEM other'!$L$16:$L$21)*H43/1000","v":3.7498499999999999},null,{"$f":"K42+COUNTIF('LRMC x Plant'!$N$5:$N$489,K42)","v":39},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A43,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A43,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Kawerau_generi"},{"$f":"IF(Q43=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A43,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M43,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M43,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K43,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K43,'LRMC x Plant'!S$5:S$489,0),))","v":50},5067,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A43,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A43,'LRMC x Plant'!$S$5:$S$489,0),))","v":71.645010122584736},{"$f":"IF(L43=\"NA\",0,SUMIF('GEM new plant'!A:A,L43,'GEM new plant'!H:H)*O43/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N43,'GEM other'!$L$16:$L$21)*R43/1000","v":3.7498499999999999},null,{"$f":"IF(W43=0,0,SUMIF('LRMC x Plant'!$A:$A,$B43,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U43)","v":5117},{"$f":"IF(B43=AD43,0,SUMIF('LRMC x Plant'!$A:$A,$B43,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B43,'LRMC x Plant'!$D:$D)*8.76)","v":394.2},{"$f":"SUM(W$5:W43)","v":20395.05408438939},{"$f":"IF(Z43=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B43,'LRMC x Plant'!$G$5:$G$489))","v":276.80588235294113},71.645010122584736,3.7498499999999999,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C43,'Other ass'!$D$6:$D$35)*U43","v":30},null,"NA",99999,"NA",{"$f":"IF(AD43=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B43,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C43,'Other ass'!$D$6:$D$35)*AG43","v":0},{"$f":"IF(AD43=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B43,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD43=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B43,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH43))","v":0},0,{"$f":"IF(AD43=\"NA\",0,SUM(AI$5:AI43))","v":0},{"$f":"IF(AD43=\"NA\",0,SUM(AL$5:AL43))","v":0},{"$f":"IF(AD43=\"NA\",0,IF(AM43<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB43)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W43)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z43,$W$5:$W43)","v":1330479.953853189},1330479.953853189,{"$error":"#REF!"},{"$f":"IF(X43<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A43+COUNTIF('LRMC x Plant'!$N$5:$N$489,A43)","v":40},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A44,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A44,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind5"},{"$f":"IF(G44=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A44,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C44,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C44,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A44,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A44,'LRMC x Plant'!N$5:N$489,0),))","v":150},5117,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A44,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A44,'LRMC x Plant'!$N$5:$N$489,0),))","v":72.709212779103368},{"$f":"IF(B44=\"NA\",0,SUMIF('GEM new plant'!A:A,B44,'GEM new plant'!H:H)*E44/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D44,'GEM other'!$L$16:$L$21)*H44/1000","v":0},null,{"$f":"K43+COUNTIF('LRMC x Plant'!$N$5:$N$489,K43)","v":40},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A44,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A44,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind5"},{"$f":"IF(Q44=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A44,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M44,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M44,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K44,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K44,'LRMC x Plant'!S$5:S$489,0),))","v":150},5117,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A44,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A44,'LRMC x Plant'!$S$5:$S$489,0),))","v":72.709212779103368},{"$f":"IF(L44=\"NA\",0,SUMIF('GEM new plant'!A:A,L44,'GEM new plant'!H:H)*O44/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N44,'GEM other'!$L$16:$L$21)*R44/1000","v":0},null,{"$f":"IF(W44=0,0,SUMIF('LRMC x Plant'!$A:$A,$B44,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U44)","v":5267},{"$f":"IF(B44=AD44,0,SUMIF('LRMC x Plant'!$A:$A,$B44,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B44,'LRMC x Plant'!$D:$D)*8.76)","v":525.6},{"$f":"SUM(W$5:W44)","v":20920.654084389389},{"$f":"IF(Z44=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B44,'LRMC x Plant'!$G$5:$G$489))","v":353.95},72.709212779103368,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C44,'Other ass'!$D$6:$D$35)*U44","v":30},null,"NA",99999,"NA",{"$f":"IF(AD44=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B44,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C44,'Other ass'!$D$6:$D$35)*AG44","v":0},{"$f":"IF(AD44=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B44,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD44=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B44,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH44))","v":0},0,{"$f":"IF(AD44=\"NA\",0,SUM(AI$5:AI44))","v":0},{"$f":"IF(AD44=\"NA\",0,SUM(AL$5:AL44))","v":0},{"$f":"IF(AD44=\"NA\",0,IF(AM44<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB44)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W44)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z44,$W$5:$W44)","v":1368695.9160898856},1368695.9160898856,{"$error":"#REF!"},{"$f":"IF(X44<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A44+COUNTIF('LRMC x Plant'!$N$5:$N$489,A44)","v":41},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A45,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A45,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind27"},{"$f":"IF(G45=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A45,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C45,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C45,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A45,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A45,'LRMC x Plant'!N$5:N$489,0),))","v":150},5267,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A45,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A45,'LRMC x Plant'!$N$5:$N$489,0),))","v":72.77903057128195},{"$f":"IF(B45=\"NA\",0,SUMIF('GEM new plant'!A:A,B45,'GEM new plant'!H:H)*E45/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D45,'GEM other'!$L$16:$L$21)*H45/1000","v":0},null,{"$f":"K44+COUNTIF('LRMC x Plant'!$N$5:$N$489,K44)","v":41},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A45,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A45,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind27"},{"$f":"IF(Q45=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A45,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M45,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M45,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K45,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K45,'LRMC x Plant'!S$5:S$489,0),))","v":150},5267,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A45,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A45,'LRMC x Plant'!$S$5:$S$489,0),))","v":72.77903057128195},{"$f":"IF(L45=\"NA\",0,SUMIF('GEM new plant'!A:A,L45,'GEM new plant'!H:H)*O45/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N45,'GEM other'!$L$16:$L$21)*R45/1000","v":0},null,{"$f":"IF(W45=0,0,SUMIF('LRMC x Plant'!$A:$A,$B45,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U45)","v":5417},{"$f":"IF(B45=AD45,0,SUMIF('LRMC x Plant'!$A:$A,$B45,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B45,'LRMC x Plant'!$D:$D)*8.76)","v":444.6792434577477},{"$f":"SUM(W$5:W45)","v":21365.333327847136},{"$f":"IF(Z45=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B45,'LRMC x Plant'!$G$5:$G$489))","v":304.05},72.77903057128195,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C45,'Other ass'!$D$6:$D$35)*U45","v":30},null,"NA",99999,"NA",{"$f":"IF(AD45=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B45,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C45,'Other ass'!$D$6:$D$35)*AG45","v":0},{"$f":"IF(AD45=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B45,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD45=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B45,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH45))","v":0},0,{"$f":"IF(AD45=\"NA\",0,SUM(AI$5:AI45))","v":0},{"$f":"IF(AD45=\"NA\",0,SUM(AL$5:AL45))","v":0},{"$f":"IF(AD45=\"NA\",0,IF(AM45<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB45)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W45)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z45,$W$5:$W45)","v":1401059.2403439116},1401059.2403439116,{"$error":"#REF!"},{"$f":"IF(X45<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A45+COUNTIF('LRMC x Plant'!$N$5:$N$489,A45)","v":42},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A46,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A46,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind21"},{"$f":"IF(G46=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A46,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C46,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C46,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A46,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A46,'LRMC x Plant'!N$5:N$489,0),))","v":50},5417,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A46,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A46,'LRMC x Plant'!$N$5:$N$489,0),))","v":73.371600451743902},{"$f":"IF(B46=\"NA\",0,SUMIF('GEM new plant'!A:A,B46,'GEM new plant'!H:H)*E46/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D46,'GEM other'!$L$16:$L$21)*H46/1000","v":0},null,{"$f":"K45+COUNTIF('LRMC x Plant'!$N$5:$N$489,K45)","v":42},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A46,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A46,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind21"},{"$f":"IF(Q46=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A46,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M46,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M46,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K46,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K46,'LRMC x Plant'!S$5:S$489,0),))","v":50},5417,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A46,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A46,'LRMC x Plant'!$S$5:$S$489,0),))","v":73.371600451743902},{"$f":"IF(L46=\"NA\",0,SUMIF('GEM new plant'!A:A,L46,'GEM new plant'!H:H)*O46/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N46,'GEM other'!$L$16:$L$21)*R46/1000","v":0},null,{"$f":"IF(W46=0,0,SUMIF('LRMC x Plant'!$A:$A,$B46,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U46)","v":5467},{"$f":"IF(B46=AD46,0,SUMIF('LRMC x Plant'!$A:$A,$B46,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B46,'LRMC x Plant'!$D:$D)*8.76)","v":174.88696146308541},{"$f":"SUM(W$5:W46)","v":21540.220289310222},{"$f":"IF(Z46=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B46,'LRMC x Plant'!$G$5:$G$489))","v":112.73333333333333},73.371600451743902,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C46,'Other ass'!$D$6:$D$35)*U46","v":10},null,"NA",99999,"NA",{"$f":"IF(AD46=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B46,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C46,'Other ass'!$D$6:$D$35)*AG46","v":0},{"$f":"IF(AD46=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B46,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD46=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B46,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH46))","v":0},0,{"$f":"IF(AD46=\"NA\",0,SUM(AI$5:AI46))","v":0},{"$f":"IF(AD46=\"NA\",0,SUM(AL$5:AL46))","v":0},{"$f":"IF(AD46=\"NA\",0,IF(AM46<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB46)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W46)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z46,$W$5:$W46)","v":1413890.9766046007},1413890.9766046007,{"$error":"#REF!"},{"$f":"IF(X46<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A46+COUNTIF('LRMC x Plant'!$N$5:$N$489,A46)","v":43},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A47,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A47,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Mohaka"},{"$f":"IF(G47=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A47,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C47,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C47,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A47,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A47,'LRMC x Plant'!N$5:N$489,0),))","v":44},5467,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A47,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A47,'LRMC x Plant'!$N$5:$N$489,0),))","v":73.748191806727164},{"$f":"IF(B47=\"NA\",0,SUMIF('GEM new plant'!A:A,B47,'GEM new plant'!H:H)*E47/1000000)","v":0.15840000000000001},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D47,'GEM other'!$L$16:$L$21)*H47/1000","v":0},null,{"$f":"K46+COUNTIF('LRMC x Plant'!$N$5:$N$489,K46)","v":43},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A47,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A47,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Mohaka"},{"$f":"IF(Q47=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A47,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M47,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M47,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K47,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K47,'LRMC x Plant'!S$5:S$489,0),))","v":44},5467,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A47,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A47,'LRMC x Plant'!$S$5:$S$489,0),))","v":73.748191806727164},{"$f":"IF(L47=\"NA\",0,SUMIF('GEM new plant'!A:A,L47,'GEM new plant'!H:H)*O47/1000000)","v":0.15840000000000001},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N47,'GEM other'!$L$16:$L$21)*R47/1000","v":0},null,{"$f":"IF(W47=0,0,SUMIF('LRMC x Plant'!$A:$A,$B47,'LRMC x Plant'!$D:$D))","v":44},{"$f":"SUM(U$5:U47)","v":5511},{"$f":"IF(B47=AD47,0,SUMIF('LRMC x Plant'!$A:$A,$B47,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B47,'LRMC x Plant'!$D:$D)*8.76)","v":192.72},{"$f":"SUM(W$5:W47)","v":21732.940289310223},{"$f":"IF(Z47=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B47,'LRMC x Plant'!$G$5:$G$489))","v":207.28133333333335},73.748191806727164,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C47,'Other ass'!$D$6:$D$35)*U47","v":41.8},null,"NA",99999,"NA",{"$f":"IF(AD47=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B47,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C47,'Other ass'!$D$6:$D$35)*AG47","v":0},{"$f":"IF(AD47=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B47,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD47=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B47,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH47))","v":0},0,{"$f":"IF(AD47=\"NA\",0,SUM(AI$5:AI47))","v":0},{"$f":"IF(AD47=\"NA\",0,SUM(AL$5:AL47))","v":0},{"$f":"IF(AD47=\"NA\",0,IF(AM47<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB47)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W47)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z47,$W$5:$W47)","v":1428103.7281295932},1428103.7281295932,{"$error":"#REF!"},{"$f":"IF(X47<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A47+COUNTIF('LRMC x Plant'!$N$5:$N$489,A47)","v":44},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A48,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A48,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind4"},{"$f":"IF(G48=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A48,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C48,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C48,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A48,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A48,'LRMC x Plant'!N$5:N$489,0),))","v":92},5511,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A48,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A48,'LRMC x Plant'!$N$5:$N$489,0),))","v":75.0407626600703},{"$f":"IF(B48=\"NA\",0,SUMIF('GEM new plant'!A:A,B48,'GEM new plant'!H:H)*E48/1000000)","v":0.33119999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D48,'GEM other'!$L$16:$L$21)*H48/1000","v":0},null,{"$f":"K47+COUNTIF('LRMC x Plant'!$N$5:$N$489,K47)","v":44},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A48,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A48,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind4"},{"$f":"IF(Q48=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A48,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M48,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M48,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K48,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K48,'LRMC x Plant'!S$5:S$489,0),))","v":92},5511,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A48,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A48,'LRMC x Plant'!$S$5:$S$489,0),))","v":75.0407626600703},{"$f":"IF(L48=\"NA\",0,SUMIF('GEM new plant'!A:A,L48,'GEM new plant'!H:H)*O48/1000000)","v":0.33119999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N48,'GEM other'!$L$16:$L$21)*R48/1000","v":0},null,{"$f":"IF(W48=0,0,SUMIF('LRMC x Plant'!$A:$A,$B48,'LRMC x Plant'!$D:$D))","v":92},{"$f":"SUM(U$5:U48)","v":5603},{"$f":"IF(B48=AD48,0,SUMIF('LRMC x Plant'!$A:$A,$B48,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B48,'LRMC x Plant'!$D:$D)*8.76)","v":322.36800000000005},{"$f":"SUM(W$5:W48)","v":22055.308289310222},{"$f":"IF(Z48=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B48,'LRMC x Plant'!$G$5:$G$489))","v":206.43466666666669},75.0407626600703,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C48,'Other ass'!$D$6:$D$35)*U48","v":18.400000000000002},null,"NA",99999,"NA",{"$f":"IF(AD48=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B48,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C48,'Other ass'!$D$6:$D$35)*AG48","v":0},{"$f":"IF(AD48=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B48,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD48=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B48,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH48))","v":0},0,{"$f":"IF(AD48=\"NA\",0,SUM(AI$5:AI48))","v":0},{"$f":"IF(AD48=\"NA\",0,SUM(AL$5:AL48))","v":0},{"$f":"IF(AD48=\"NA\",0,IF(AM48<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB48)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W48)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z48,$W$5:$W48)","v":1452294.4687067948},1452294.4687067948,{"$error":"#REF!"},{"$f":"IF(X48<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A48+COUNTIF('LRMC x Plant'!$N$5:$N$489,A48)","v":45},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A49,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A49,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind35"},{"$f":"IF(G49=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A49,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C49,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C49,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A49,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A49,'LRMC x Plant'!N$5:N$489,0),))","v":100},5603,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A49,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A49,'LRMC x Plant'!$N$5:$N$489,0),))","v":76.280007020742005},{"$f":"IF(B49=\"NA\",0,SUMIF('GEM new plant'!A:A,B49,'GEM new plant'!H:H)*E49/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D49,'GEM other'!$L$16:$L$21)*H49/1000","v":0},null,{"$f":"K48+COUNTIF('LRMC x Plant'!$N$5:$N$489,K48)","v":45},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A49,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A49,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind35"},{"$f":"IF(Q49=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A49,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M49,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M49,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K49,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K49,'LRMC x Plant'!S$5:S$489,0),))","v":100},5603,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A49,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A49,'LRMC x Plant'!$S$5:$S$489,0),))","v":76.280007020742005},{"$f":"IF(L49=\"NA\",0,SUMIF('GEM new plant'!A:A,L49,'GEM new plant'!H:H)*O49/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N49,'GEM other'!$L$16:$L$21)*R49/1000","v":0},null,{"$f":"IF(W49=0,0,SUMIF('LRMC x Plant'!$A:$A,$B49,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U49)","v":5703},{"$f":"IF(B49=AD49,0,SUMIF('LRMC x Plant'!$A:$A,$B49,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B49,'LRMC x Plant'!$D:$D)*8.76)","v":365.88846723768222},{"$f":"SUM(W$5:W49)","v":22421.196756547903},{"$f":"IF(Z49=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B49,'LRMC x Plant'!$G$5:$G$489))","v":210.76666666666665},76.280007020742005,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C49,'Other ass'!$D$6:$D$35)*U49","v":20},null,"NA",99999,"NA",{"$f":"IF(AD49=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B49,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C49,'Other ass'!$D$6:$D$35)*AG49","v":0},{"$f":"IF(AD49=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B49,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD49=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B49,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH49))","v":0},0,{"$f":"IF(AD49=\"NA\",0,SUM(AI$5:AI49))","v":0},{"$f":"IF(AD49=\"NA\",0,SUM(AL$5:AL49))","v":0},{"$f":"IF(AD49=\"NA\",0,IF(AM49<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB49)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W49)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z49,$W$5:$W49)","v":1480204.4435564936},1480204.4435564936,{"$error":"#REF!"},{"$f":"IF(X49<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A49+COUNTIF('LRMC x Plant'!$N$5:$N$489,A49)","v":46},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A50,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A50,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind43"},{"$f":"IF(G50=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A50,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C50,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C50,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A50,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A50,'LRMC x Plant'!N$5:N$489,0),))","v":150},5703,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A50,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A50,'LRMC x Plant'!$N$5:$N$489,0),))","v":76.810588590598883},{"$f":"IF(B50=\"NA\",0,SUMIF('GEM new plant'!A:A,B50,'GEM new plant'!H:H)*E50/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D50,'GEM other'!$L$16:$L$21)*H50/1000","v":0},null,{"$f":"K49+COUNTIF('LRMC x Plant'!$N$5:$N$489,K49)","v":46},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A50,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A50,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind43"},{"$f":"IF(Q50=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A50,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M50,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M50,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K50,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K50,'LRMC x Plant'!S$5:S$489,0),))","v":150},5703,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A50,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A50,'LRMC x Plant'!$S$5:$S$489,0),))","v":76.810588590598883},{"$f":"IF(L50=\"NA\",0,SUMIF('GEM new plant'!A:A,L50,'GEM new plant'!H:H)*O50/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N50,'GEM other'!$L$16:$L$21)*R50/1000","v":0},null,{"$f":"IF(W50=0,0,SUMIF('LRMC x Plant'!$A:$A,$B50,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U50)","v":5853},{"$f":"IF(B50=AD50,0,SUMIF('LRMC x Plant'!$A:$A,$B50,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B50,'LRMC x Plant'!$D:$D)*8.76)","v":554.58995992812913},{"$f":"SUM(W$5:W50)","v":22975.786716476032},{"$f":"IF(Z50=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B50,'LRMC x Plant'!$G$5:$G$489))","v":315.3},76.810588590598883,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C50,'Other ass'!$D$6:$D$35)*U50","v":30},null,"NA",99999,"NA",{"$f":"IF(AD50=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B50,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C50,'Other ass'!$D$6:$D$35)*AG50","v":0},{"$f":"IF(AD50=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B50,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD50=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B50,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH50))","v":0},0,{"$f":"IF(AD50=\"NA\",0,SUM(AI$5:AI50))","v":0},{"$f":"IF(AD50=\"NA\",0,SUM(AL$5:AL50))","v":0},{"$f":"IF(AD50=\"NA\",0,IF(AM50<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB50)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W50)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z50,$W$5:$W50)","v":1522802.8248050099},1522802.8248050099,{"$error":"#REF!"},{"$f":"IF(X50<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A50+COUNTIF('LRMC x Plant'!$N$5:$N$489,A50)","v":47},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A51,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A51,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Taheke_3"},{"$f":"IF(G51=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A51,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C51,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C51,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A51,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A51,'LRMC x Plant'!N$5:N$489,0),))","v":25},5853,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A51,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A51,'LRMC x Plant'!$N$5:$N$489,0),))","v":77.089468169925965},{"$f":"IF(B51=\"NA\",0,SUMIF('GEM new plant'!A:A,B51,'GEM new plant'!H:H)*E51/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D51,'GEM other'!$L$16:$L$21)*H51/1000","v":1.874925},null,{"$f":"K50+COUNTIF('LRMC x Plant'!$N$5:$N$489,K50)","v":47},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A51,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A51,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Taheke_3"},{"$f":"IF(Q51=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A51,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M51,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M51,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K51,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K51,'LRMC x Plant'!S$5:S$489,0),))","v":25},5853,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A51,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A51,'LRMC x Plant'!$S$5:$S$489,0),))","v":77.089468169925965},{"$f":"IF(L51=\"NA\",0,SUMIF('GEM new plant'!A:A,L51,'GEM new plant'!H:H)*O51/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N51,'GEM other'!$L$16:$L$21)*R51/1000","v":1.874925},null,{"$f":"IF(W51=0,0,SUMIF('LRMC x Plant'!$A:$A,$B51,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U51)","v":5878},{"$f":"IF(B51=AD51,0,SUMIF('LRMC x Plant'!$A:$A,$B51,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B51,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W51)","v":23172.88671647603},{"$f":"IF(Z51=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B51,'LRMC x Plant'!$G$5:$G$489))","v":154.17242647058825},77.089468169925965,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C51,'Other ass'!$D$6:$D$35)*U51","v":15},null,"NA",99999,"NA",{"$f":"IF(AD51=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B51,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C51,'Other ass'!$D$6:$D$35)*AG51","v":0},{"$f":"IF(AD51=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B51,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD51=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B51,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH51))","v":0},0,{"$f":"IF(AD51=\"NA\",0,SUM(AI$5:AI51))","v":0},{"$f":"IF(AD51=\"NA\",0,SUM(AL$5:AL51))","v":0},{"$f":"IF(AD51=\"NA\",0,IF(AM51<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB51)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W51)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z51,$W$5:$W51)","v":1537997.1589813023},1537997.1589813023,{"$error":"#REF!"},{"$f":"IF(X51<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A51+COUNTIF('LRMC x Plant'!$N$5:$N$489,A51)","v":48},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A52,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A52,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Rotokawa_3"},{"$f":"IF(G52=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A52,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C52,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C52,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A52,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A52,'LRMC x Plant'!N$5:N$489,0),))","v":50},5878,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A52,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A52,'LRMC x Plant'!$N$5:$N$489,0),))","v":77.156164747398947},{"$f":"IF(B52=\"NA\",0,SUMIF('GEM new plant'!A:A,B52,'GEM new plant'!H:H)*E52/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D52,'GEM other'!$L$16:$L$21)*H52/1000","v":3.7498499999999999},null,{"$f":"K51+COUNTIF('LRMC x Plant'!$N$5:$N$489,K51)","v":48},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A52,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A52,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Rotokawa_3"},{"$f":"IF(Q52=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A52,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M52,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M52,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K52,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K52,'LRMC x Plant'!S$5:S$489,0),))","v":50},5878,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A52,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A52,'LRMC x Plant'!$S$5:$S$489,0),))","v":77.156164747398947},{"$f":"IF(L52=\"NA\",0,SUMIF('GEM new plant'!A:A,L52,'GEM new plant'!H:H)*O52/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N52,'GEM other'!$L$16:$L$21)*R52/1000","v":3.7498499999999999},null,{"$f":"IF(W52=0,0,SUMIF('LRMC x Plant'!$A:$A,$B52,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U52)","v":5928},{"$f":"IF(B52=AD52,0,SUMIF('LRMC x Plant'!$A:$A,$B52,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B52,'LRMC x Plant'!$D:$D)*8.76)","v":394.2},{"$f":"SUM(W$5:W52)","v":23567.086716476031},{"$f":"IF(Z52=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B52,'LRMC x Plant'!$G$5:$G$489))","v":276.80588235294113},77.156164747398947,3.7498499999999999,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C52,'Other ass'!$D$6:$D$35)*U52","v":30},null,"NA",99999,"NA",{"$f":"IF(AD52=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B52,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C52,'Other ass'!$D$6:$D$35)*AG52","v":0},{"$f":"IF(AD52=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B52,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD52=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B52,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH52))","v":0},0,{"$f":"IF(AD52=\"NA\",0,SUM(AI$5:AI52))","v":0},{"$f":"IF(AD52=\"NA\",0,SUM(AL$5:AL52))","v":0},{"$f":"IF(AD52=\"NA\",0,IF(AM52<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB52)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W52)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z52,$W$5:$W52)","v":1568412.1191247269},1568412.1191247269,{"$error":"#REF!"},{"$f":"IF(X52<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A52+COUNTIF('LRMC x Plant'!$N$5:$N$489,A52)","v":49},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A53,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A53,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind38"},{"$f":"IF(G53=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A53,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C53,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C53,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A53,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A53,'LRMC x Plant'!N$5:N$489,0),))","v":500},5928,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A53,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A53,'LRMC x Plant'!$N$5:$N$489,0),))","v":77.261507012691879},{"$f":"IF(B53=\"NA\",0,SUMIF('GEM new plant'!A:A,B53,'GEM new plant'!H:H)*E53/1000000)","v":1.8},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D53,'GEM other'!$L$16:$L$21)*H53/1000","v":0},null,{"$f":"K52+COUNTIF('LRMC x Plant'!$N$5:$N$489,K52)","v":49},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A53,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A53,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind38"},{"$f":"IF(Q53=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A53,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M53,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M53,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K53,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K53,'LRMC x Plant'!S$5:S$489,0),))","v":500},5928,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A53,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A53,'LRMC x Plant'!$S$5:$S$489,0),))","v":77.261507012691879},{"$f":"IF(L53=\"NA\",0,SUMIF('GEM new plant'!A:A,L53,'GEM new plant'!H:H)*O53/1000000)","v":1.8},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N53,'GEM other'!$L$16:$L$21)*R53/1000","v":0},null,{"$f":"IF(W53=0,0,SUMIF('LRMC x Plant'!$A:$A,$B53,'LRMC x Plant'!$D:$D))","v":500},{"$f":"SUM(U$5:U53)","v":6428},{"$f":"IF(B53=AD53,0,SUMIF('LRMC x Plant'!$A:$A,$B53,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B53,'LRMC x Plant'!$D:$D)*8.76)","v":1701.1235795031812},{"$f":"SUM(W$5:W53)","v":25268.210295979214},{"$f":"IF(Z53=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B53,'LRMC x Plant'!$G$5:$G$489))","v":964.66666666666674},77.261507012691879,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C53,'Other ass'!$D$6:$D$35)*U53","v":100},null,"NA",99999,"NA",{"$f":"IF(AD53=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B53,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C53,'Other ass'!$D$6:$D$35)*AG53","v":0},{"$f":"IF(AD53=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B53,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD53=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B53,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH53))","v":0},0,{"$f":"IF(AD53=\"NA\",0,SUM(AI$5:AI53))","v":0},{"$f":"IF(AD53=\"NA\",0,SUM(AL$5:AL53))","v":0},{"$f":"IF(AD53=\"NA\",0,IF(AM53<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB53)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W53)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z53,$W$5:$W53)","v":1699843.4904919674},1699843.4904919674,{"$error":"#REF!"},{"$f":"IF(X53<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A53+COUNTIF('LRMC x Plant'!$N$5:$N$489,A53)","v":50},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A54,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A54,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Rotokawa_4"},{"$f":"IF(G54=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A54,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C54,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C54,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A54,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A54,'LRMC x Plant'!N$5:N$489,0),))","v":50},6428,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A54,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A54,'LRMC x Plant'!$N$5:$N$489,0),))","v":77.853309708438246},{"$f":"IF(B54=\"NA\",0,SUMIF('GEM new plant'!A:A,B54,'GEM new plant'!H:H)*E54/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D54,'GEM other'!$L$16:$L$21)*H54/1000","v":3.7498499999999999},null,{"$f":"K53+COUNTIF('LRMC x Plant'!$N$5:$N$489,K53)","v":50},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A54,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A54,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Rotokawa_4"},{"$f":"IF(Q54=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A54,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M54,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M54,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K54,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K54,'LRMC x Plant'!S$5:S$489,0),))","v":50},6428,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A54,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A54,'LRMC x Plant'!$S$5:$S$489,0),))","v":77.853309708438246},{"$f":"IF(L54=\"NA\",0,SUMIF('GEM new plant'!A:A,L54,'GEM new plant'!H:H)*O54/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N54,'GEM other'!$L$16:$L$21)*R54/1000","v":3.7498499999999999},null,{"$f":"IF(W54=0,0,SUMIF('LRMC x Plant'!$A:$A,$B54,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U54)","v":6478},{"$f":"IF(B54=AD54,0,SUMIF('LRMC x Plant'!$A:$A,$B54,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B54,'LRMC x Plant'!$D:$D)*8.76)","v":394.2},{"$f":"SUM(W$5:W54)","v":25662.410295979214},{"$f":"IF(Z54=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B54,'LRMC x Plant'!$G$5:$G$489))","v":280.55588235294113},77.853309708438246,3.7498499999999999,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C54,'Other ass'!$D$6:$D$35)*U54","v":30},null,"NA",99999,"NA",{"$f":"IF(AD54=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B54,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C54,'Other ass'!$D$6:$D$35)*AG54","v":0},{"$f":"IF(AD54=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B54,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD54=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B54,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH54))","v":0},0,{"$f":"IF(AD54=\"NA\",0,SUM(AI$5:AI54))","v":0},{"$f":"IF(AD54=\"NA\",0,SUM(AL$5:AL54))","v":0},{"$f":"IF(AD54=\"NA\",0,IF(AM54<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB54)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W54)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z54,$W$5:$W54)","v":1730533.2651790339},1730533.2651790339,{"$error":"#REF!"},{"$f":"IF(X54<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A54+COUNTIF('LRMC x Plant'!$N$5:$N$489,A54)","v":51},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A55,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A55,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Ngatamariki_2"},{"$f":"IF(G55=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A55,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C55,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C55,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A55,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A55,'LRMC x Plant'!N$5:N$489,0),))","v":50},6478,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A55,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A55,'LRMC x Plant'!$N$5:$N$489,0),))","v":78.085691362118013},{"$f":"IF(B55=\"NA\",0,SUMIF('GEM new plant'!A:A,B55,'GEM new plant'!H:H)*E55/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D55,'GEM other'!$L$16:$L$21)*H55/1000","v":3.7498499999999999},null,{"$f":"K54+COUNTIF('LRMC x Plant'!$N$5:$N$489,K54)","v":51},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A55,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A55,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Ngatamariki_2"},{"$f":"IF(Q55=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A55,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M55,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M55,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K55,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K55,'LRMC x Plant'!S$5:S$489,0),))","v":50},6478,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A55,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A55,'LRMC x Plant'!$S$5:$S$489,0),))","v":78.085691362118013},{"$f":"IF(L55=\"NA\",0,SUMIF('GEM new plant'!A:A,L55,'GEM new plant'!H:H)*O55/1000000)","v":0.6},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N55,'GEM other'!$L$16:$L$21)*R55/1000","v":3.7498499999999999},null,{"$f":"IF(W55=0,0,SUMIF('LRMC x Plant'!$A:$A,$B55,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U55)","v":6528},{"$f":"IF(B55=AD55,0,SUMIF('LRMC x Plant'!$A:$A,$B55,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B55,'LRMC x Plant'!$D:$D)*8.76)","v":394.2},{"$f":"SUM(W$5:W55)","v":26056.610295979215},{"$f":"IF(Z55=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B55,'LRMC x Plant'!$G$5:$G$489))","v":281.80588235294113},78.085691362118013,3.7498499999999999,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C55,'Other ass'!$D$6:$D$35)*U55","v":30},null,"NA",99999,"NA",{"$f":"IF(AD55=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B55,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C55,'Other ass'!$D$6:$D$35)*AG55","v":0},{"$f":"IF(AD55=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B55,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD55=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B55,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH55))","v":0},0,{"$f":"IF(AD55=\"NA\",0,SUM(AI$5:AI55))","v":0},{"$f":"IF(AD55=\"NA\",0,SUM(AL$5:AL55))","v":0},{"$f":"IF(AD55=\"NA\",0,IF(AM55<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB55)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W55)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z55,$W$5:$W55)","v":1761314.6447139808},1761314.6447139808,{"$error":"#REF!"},{"$f":"IF(X55<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A55+COUNTIF('LRMC x Plant'!$N$5:$N$489,A55)","v":52},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A56,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A56,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Matakitaki"},{"$f":"IF(G56=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A56,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C56,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C56,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A56,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A56,'LRMC x Plant'!N$5:N$489,0),))","v":40},6528,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A56,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A56,'LRMC x Plant'!$N$5:$N$489,0),))","v":79.071347905673292},{"$f":"IF(B56=\"NA\",0,SUMIF('GEM new plant'!A:A,B56,'GEM new plant'!H:H)*E56/1000000)","v":0.14399999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D56,'GEM other'!$L$16:$L$21)*H56/1000","v":0},null,{"$f":"K55+COUNTIF('LRMC x Plant'!$N$5:$N$489,K55)","v":52},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A56,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A56,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Matakitaki"},{"$f":"IF(Q56=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A56,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M56,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M56,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K56,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K56,'LRMC x Plant'!S$5:S$489,0),))","v":40},6528,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A56,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A56,'LRMC x Plant'!$S$5:$S$489,0),))","v":79.071347905673292},{"$f":"IF(L56=\"NA\",0,SUMIF('GEM new plant'!A:A,L56,'GEM new plant'!H:H)*O56/1000000)","v":0.14399999999999999},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N56,'GEM other'!$L$16:$L$21)*R56/1000","v":0},null,{"$f":"IF(W56=0,0,SUMIF('LRMC x Plant'!$A:$A,$B56,'LRMC x Plant'!$D:$D))","v":40},{"$f":"SUM(U$5:U56)","v":6568},{"$f":"IF(B56=AD56,0,SUMIF('LRMC x Plant'!$A:$A,$B56,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B56,'LRMC x Plant'!$D:$D)*8.76)","v":175.2},{"$f":"SUM(W$5:W56)","v":26231.810295979216},{"$f":"IF(Z56=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B56,'LRMC x Plant'!$G$5:$G$489))","v":186.54666666666668},79.071347905673292,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C56,'Other ass'!$D$6:$D$35)*U56","v":38},null,"NA",99999,"NA",{"$f":"IF(AD56=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B56,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C56,'Other ass'!$D$6:$D$35)*AG56","v":0},{"$f":"IF(AD56=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B56,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD56=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B56,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH56))","v":0},0,{"$f":"IF(AD56=\"NA\",0,SUM(AI$5:AI56))","v":0},{"$f":"IF(AD56=\"NA\",0,SUM(AL$5:AL56))","v":0},{"$f":"IF(AD56=\"NA\",0,IF(AM56<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB56)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W56)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z56,$W$5:$W56)","v":1775167.9448670547},1775167.9448670547,{"$error":"#REF!"},{"$f":"IF(X56<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A56+COUNTIF('LRMC x Plant'!$N$5:$N$489,A56)","v":53},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A57,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A57,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Taramakau"},{"$f":"IF(G57=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A57,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C57,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C57,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A57,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A57,'LRMC x Plant'!N$5:N$489,0),))","v":50},6568,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A57,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A57,'LRMC x Plant'!$N$5:$N$489,0),))","v":79.367267541782198},{"$f":"IF(B57=\"NA\",0,SUMIF('GEM new plant'!A:A,B57,'GEM new plant'!H:H)*E57/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D57,'GEM other'!$L$16:$L$21)*H57/1000","v":0},null,{"$f":"K56+COUNTIF('LRMC x Plant'!$N$5:$N$489,K56)","v":53},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A57,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A57,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Taramakau"},{"$f":"IF(Q57=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A57,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M57,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M57,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K57,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K57,'LRMC x Plant'!S$5:S$489,0),))","v":50},6568,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A57,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A57,'LRMC x Plant'!$S$5:$S$489,0),))","v":79.367267541782198},{"$f":"IF(L57=\"NA\",0,SUMIF('GEM new plant'!A:A,L57,'GEM new plant'!H:H)*O57/1000000)","v":0.18},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N57,'GEM other'!$L$16:$L$21)*R57/1000","v":0},null,{"$f":"IF(W57=0,0,SUMIF('LRMC x Plant'!$A:$A,$B57,'LRMC x Plant'!$D:$D))","v":50},{"$f":"SUM(U$5:U57)","v":6618},{"$f":"IF(B57=AD57,0,SUMIF('LRMC x Plant'!$A:$A,$B57,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B57,'LRMC x Plant'!$D:$D)*8.76)","v":219},{"$f":"SUM(W$5:W57)","v":26450.810295979216},{"$f":"IF(Z57=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B57,'LRMC x Plant'!$G$5:$G$489))","v":234.18333333333334},79.367267541782198,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C57,'Other ass'!$D$6:$D$35)*U57","v":47.5},null,"NA",99999,"NA",{"$f":"IF(AD57=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B57,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C57,'Other ass'!$D$6:$D$35)*AG57","v":0},{"$f":"IF(AD57=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B57,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD57=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B57,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH57))","v":0},0,{"$f":"IF(AD57=\"NA\",0,SUM(AI$5:AI57))","v":0},{"$f":"IF(AD57=\"NA\",0,SUM(AL$5:AL57))","v":0},{"$f":"IF(AD57=\"NA\",0,IF(AM57<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB57)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W57)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z57,$W$5:$W57)","v":1792549.3764587049},1792549.3764587049,{"$error":"#REF!"},{"$f":"IF(X57<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A57+COUNTIF('LRMC x Plant'!$N$5:$N$489,A57)","v":54},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A58,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A58,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Taheke_2"},{"$f":"IF(G58=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A58,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C58,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C58,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A58,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A58,'LRMC x Plant'!N$5:N$489,0),))","v":25},6618,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A58,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A58,'LRMC x Plant'!$N$5:$N$489,0),))","v":79.41992418254307},{"$f":"IF(B58=\"NA\",0,SUMIF('GEM new plant'!A:A,B58,'GEM new plant'!H:H)*E58/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D58,'GEM other'!$L$16:$L$21)*H58/1000","v":1.874925},null,{"$f":"K57+COUNTIF('LRMC x Plant'!$N$5:$N$489,K57)","v":54},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A58,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A58,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Taheke_2"},{"$f":"IF(Q58=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A58,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M58,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M58,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K58,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K58,'LRMC x Plant'!S$5:S$489,0),))","v":25},6618,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A58,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A58,'LRMC x Plant'!$S$5:$S$489,0),))","v":79.41992418254307},{"$f":"IF(L58=\"NA\",0,SUMIF('GEM new plant'!A:A,L58,'GEM new plant'!H:H)*O58/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N58,'GEM other'!$L$16:$L$21)*R58/1000","v":1.874925},null,{"$f":"IF(W58=0,0,SUMIF('LRMC x Plant'!$A:$A,$B58,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U58)","v":6643},{"$f":"IF(B58=AD58,0,SUMIF('LRMC x Plant'!$A:$A,$B58,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B58,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W58)","v":26647.910295979214},{"$f":"IF(Z58=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B58,'LRMC x Plant'!$G$5:$G$489))","v":160.92242647058825},79.41992418254307,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C58,'Other ass'!$D$6:$D$35)*U58","v":15},null,"NA",99999,"NA",{"$f":"IF(AD58=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B58,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C58,'Other ass'!$D$6:$D$35)*AG58","v":0},{"$f":"IF(AD58=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B58,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD58=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B58,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH58))","v":0},0,{"$f":"IF(AD58=\"NA\",0,SUM(AI$5:AI58))","v":0},{"$f":"IF(AD58=\"NA\",0,SUM(AL$5:AL58))","v":0},{"$f":"IF(AD58=\"NA\",0,IF(AM58<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB58)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W58)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z58,$W$5:$W58)","v":1808203.0435150841},1808203.0435150841,{"$error":"#REF!"},{"$f":"IF(X58<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A58+COUNTIF('LRMC x Plant'!$N$5:$N$489,A58)","v":55},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A59,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A59,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Clarenc"},{"$f":"IF(G59=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A59,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C59,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C59,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A59,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A59,'LRMC x Plant'!N$5:N$489,0),))","v":70},6643,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A59,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A59,'LRMC x Plant'!$N$5:$N$489,0),))","v":80.898703350966201},{"$f":"IF(B59=\"NA\",0,SUMIF('GEM new plant'!A:A,B59,'GEM new plant'!H:H)*E59/1000000)","v":0.252},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D59,'GEM other'!$L$16:$L$21)*H59/1000","v":0},null,{"$f":"K58+COUNTIF('LRMC x Plant'!$N$5:$N$489,K58)","v":55},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A59,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A59,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Clarenc"},{"$f":"IF(Q59=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A59,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M59,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M59,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K59,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K59,'LRMC x Plant'!S$5:S$489,0),))","v":70},6643,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A59,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A59,'LRMC x Plant'!$S$5:$S$489,0),))","v":80.898703350966201},{"$f":"IF(L59=\"NA\",0,SUMIF('GEM new plant'!A:A,L59,'GEM new plant'!H:H)*O59/1000000)","v":0.252},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N59,'GEM other'!$L$16:$L$21)*R59/1000","v":0},null,{"$f":"IF(W59=0,0,SUMIF('LRMC x Plant'!$A:$A,$B59,'LRMC x Plant'!$D:$D))","v":70},{"$f":"SUM(U$5:U59)","v":6713},{"$f":"IF(B59=AD59,0,SUMIF('LRMC x Plant'!$A:$A,$B59,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B59,'LRMC x Plant'!$D:$D)*8.76)","v":306.59999999999997},{"$f":"SUM(W$5:W59)","v":26954.510295979213},{"$f":"IF(Z59=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B59,'LRMC x Plant'!$G$5:$G$489))","v":321.05666666666667},80.898703350966201,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C59,'Other ass'!$D$6:$D$35)*U59","v":66.5},null,"NA",99999,"NA",{"$f":"IF(AD59=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B59,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C59,'Other ass'!$D$6:$D$35)*AG59","v":0},{"$f":"IF(AD59=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B59,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD59=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B59,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH59))","v":0},0,{"$f":"IF(AD59=\"NA\",0,SUM(AI$5:AI59))","v":0},{"$f":"IF(AD59=\"NA\",0,SUM(AL$5:AL59))","v":0},{"$f":"IF(AD59=\"NA\",0,IF(AM59<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB59)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W59)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z59,$W$5:$W59)","v":1833006.5859624904},1833006.5859624904,{"$error":"#REF!"},{"$f":"IF(X59<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A59+COUNTIF('LRMC x Plant'!$N$5:$N$489,A59)","v":56},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A60,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A60,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HopeRiver"},{"$f":"IF(G60=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A60,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C60,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C60,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A60,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A60,'LRMC x Plant'!N$5:N$489,0),))","v":55},6713,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A60,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A60,'LRMC x Plant'!$N$5:$N$489,0),))","v":81.329571125397166},{"$f":"IF(B60=\"NA\",0,SUMIF('GEM new plant'!A:A,B60,'GEM new plant'!H:H)*E60/1000000)","v":0.19800000000000001},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D60,'GEM other'!$L$16:$L$21)*H60/1000","v":0},null,{"$f":"K59+COUNTIF('LRMC x Plant'!$N$5:$N$489,K59)","v":56},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A60,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A60,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HopeRiver"},{"$f":"IF(Q60=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A60,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M60,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M60,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K60,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K60,'LRMC x Plant'!S$5:S$489,0),))","v":55},6713,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A60,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A60,'LRMC x Plant'!$S$5:$S$489,0),))","v":81.329571125397166},{"$f":"IF(L60=\"NA\",0,SUMIF('GEM new plant'!A:A,L60,'GEM new plant'!H:H)*O60/1000000)","v":0.19800000000000001},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N60,'GEM other'!$L$16:$L$21)*R60/1000","v":0},null,{"$f":"IF(W60=0,0,SUMIF('LRMC x Plant'!$A:$A,$B60,'LRMC x Plant'!$D:$D))","v":55},{"$f":"SUM(U$5:U60)","v":6768},{"$f":"IF(B60=AD60,0,SUMIF('LRMC x Plant'!$A:$A,$B60,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B60,'LRMC x Plant'!$D:$D)*8.76)","v":240.9},{"$f":"SUM(W$5:W60)","v":27195.410295979214},{"$f":"IF(Z60=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B60,'LRMC x Plant'!$G$5:$G$489))","v":253.80166666666668},81.329571125397166,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C60,'Other ass'!$D$6:$D$35)*U60","v":52.25},null,"NA",99999,"NA",{"$f":"IF(AD60=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B60,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C60,'Other ass'!$D$6:$D$35)*AG60","v":0},{"$f":"IF(AD60=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B60,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD60=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B60,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH60))","v":0},0,{"$f":"IF(AD60=\"NA\",0,SUM(AI$5:AI60))","v":0},{"$f":"IF(AD60=\"NA\",0,SUM(AL$5:AL60))","v":0},{"$f":"IF(AD60=\"NA\",0,IF(AM60<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB60)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W60)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z60,$W$5:$W60)","v":1852598.8796465986},1852598.8796465986,{"$error":"#REF!"},{"$f":"IF(X60<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A60+COUNTIF('LRMC x Plant'!$N$5:$N$489,A60)","v":57},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A61,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A61,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Whitcombe"},{"$f":"IF(G61=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A61,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C61,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C61,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A61,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A61,'LRMC x Plant'!N$5:N$489,0),))","v":30},6768,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A61,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A61,'LRMC x Plant'!$N$5:$N$489,0),))","v":81.340065115841725},{"$f":"IF(B61=\"NA\",0,SUMIF('GEM new plant'!A:A,B61,'GEM new plant'!H:H)*E61/1000000)","v":0.108},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D61,'GEM other'!$L$16:$L$21)*H61/1000","v":0},null,{"$f":"K60+COUNTIF('LRMC x Plant'!$N$5:$N$489,K60)","v":57},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A61,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A61,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Whitcombe"},{"$f":"IF(Q61=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A61,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M61,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M61,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K61,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K61,'LRMC x Plant'!S$5:S$489,0),))","v":30},6768,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A61,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A61,'LRMC x Plant'!$S$5:$S$489,0),))","v":81.340065115841725},{"$f":"IF(L61=\"NA\",0,SUMIF('GEM new plant'!A:A,L61,'GEM new plant'!H:H)*O61/1000000)","v":0.108},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N61,'GEM other'!$L$16:$L$21)*R61/1000","v":0},null,{"$f":"IF(W61=0,0,SUMIF('LRMC x Plant'!$A:$A,$B61,'LRMC x Plant'!$D:$D))","v":30},{"$f":"SUM(U$5:U61)","v":6798},{"$f":"IF(B61=AD61,0,SUMIF('LRMC x Plant'!$A:$A,$B61,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B61,'LRMC x Plant'!$D:$D)*8.76)","v":131.4},{"$f":"SUM(W$5:W61)","v":27326.810295979216},{"$f":"IF(Z61=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B61,'LRMC x Plant'!$G$5:$G$489))","v":144.51},81.340065115841725,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C61,'Other ass'!$D$6:$D$35)*U61","v":28.5},null,"NA",99999,"NA",{"$f":"IF(AD61=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B61,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C61,'Other ass'!$D$6:$D$35)*AG61","v":0},{"$f":"IF(AD61=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B61,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD61=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B61,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH61))","v":0},0,{"$f":"IF(AD61=\"NA\",0,SUM(AI$5:AI61))","v":0},{"$f":"IF(AD61=\"NA\",0,SUM(AL$5:AL61))","v":0},{"$f":"IF(AD61=\"NA\",0,IF(AM61<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB61)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W61)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z61,$W$5:$W61)","v":1863286.9642028201},1863286.9642028201,{"$error":"#REF!"},{"$f":"IF(X61<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A61+COUNTIF('LRMC x Plant'!$N$5:$N$489,A61)","v":58},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A62,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A62,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind7"},{"$f":"IF(G62=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A62,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C62,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C62,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A62,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A62,'LRMC x Plant'!N$5:N$489,0),))","v":200},6798,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A62,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A62,'LRMC x Plant'!$N$5:$N$489,0),))","v":81.446442866503105},{"$f":"IF(B62=\"NA\",0,SUMIF('GEM new plant'!A:A,B62,'GEM new plant'!H:H)*E62/1000000)","v":0.72},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D62,'GEM other'!$L$16:$L$21)*H62/1000","v":0},null,{"$f":"K61+COUNTIF('LRMC x Plant'!$N$5:$N$489,K61)","v":58},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A62,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A62,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind7"},{"$f":"IF(Q62=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A62,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M62,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M62,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K62,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K62,'LRMC x Plant'!S$5:S$489,0),))","v":200},6798,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A62,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A62,'LRMC x Plant'!$S$5:$S$489,0),))","v":81.446442866503105},{"$f":"IF(L62=\"NA\",0,SUMIF('GEM new plant'!A:A,L62,'GEM new plant'!H:H)*O62/1000000)","v":0.72},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N62,'GEM other'!$L$16:$L$21)*R62/1000","v":0},null,{"$f":"IF(W62=0,0,SUMIF('LRMC x Plant'!$A:$A,$B62,'LRMC x Plant'!$D:$D))","v":200},{"$f":"SUM(U$5:U62)","v":6998},{"$f":"IF(B62=AD62,0,SUMIF('LRMC x Plant'!$A:$A,$B62,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B62,'LRMC x Plant'!$D:$D)*8.76)","v":700.8},{"$f":"SUM(W$5:W62)","v":28027.610295979215},{"$f":"IF(Z62=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B62,'LRMC x Plant'!$G$5:$G$489))","v":427.4666666666667},81.446442866503105,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C62,'Other ass'!$D$6:$D$35)*U62","v":40},null,"NA",99999,"NA",{"$f":"IF(AD62=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B62,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C62,'Other ass'!$D$6:$D$35)*AG62","v":0},{"$f":"IF(AD62=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B62,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD62=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B62,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH62))","v":0},0,{"$f":"IF(AD62=\"NA\",0,SUM(AI$5:AI62))","v":0},{"$f":"IF(AD62=\"NA\",0,SUM(AL$5:AL62))","v":0},{"$f":"IF(AD62=\"NA\",0,IF(AM62<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB62)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W62)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z62,$W$5:$W62)","v":1920364.6313636655},1920364.6313636655,{"$error":"#REF!"},{"$f":"IF(X62<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A62+COUNTIF('LRMC x Plant'!$N$5:$N$489,A62)","v":59},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A63,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A63,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tauhara_3"},{"$f":"IF(G63=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A63,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C63,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C63,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A63,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A63,'LRMC x Plant'!N$5:N$489,0),))","v":30},6998,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A63,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A63,'LRMC x Plant'!$N$5:$N$489,0),))","v":82.291343643420475},{"$f":"IF(B63=\"NA\",0,SUMIF('GEM new plant'!A:A,B63,'GEM new plant'!H:H)*E63/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D63,'GEM other'!$L$16:$L$21)*H63/1000","v":2.2499099999999999},null,{"$f":"K62+COUNTIF('LRMC x Plant'!$N$5:$N$489,K62)","v":59},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A63,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A63,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tauhara_3"},{"$f":"IF(Q63=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A63,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M63,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M63,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K63,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K63,'LRMC x Plant'!S$5:S$489,0),))","v":30},6998,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A63,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A63,'LRMC x Plant'!$S$5:$S$489,0),))","v":82.291343643420475},{"$f":"IF(L63=\"NA\",0,SUMIF('GEM new plant'!A:A,L63,'GEM new plant'!H:H)*O63/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N63,'GEM other'!$L$16:$L$21)*R63/1000","v":2.2499099999999999},null,{"$f":"IF(W63=0,0,SUMIF('LRMC x Plant'!$A:$A,$B63,'LRMC x Plant'!$D:$D))","v":30},{"$f":"SUM(U$5:U63)","v":7028},{"$f":"IF(B63=AD63,0,SUMIF('LRMC x Plant'!$A:$A,$B63,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B63,'LRMC x Plant'!$D:$D)*8.76)","v":236.51999999999998},{"$f":"SUM(W$5:W63)","v":28264.130295979216},{"$f":"IF(Z63=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B63,'LRMC x Plant'!$G$5:$G$489))","v":182.65705882352938},82.291343643420475,2.2499099999999999,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C63,'Other ass'!$D$6:$D$35)*U63","v":18},null,"NA",99999,"NA",{"$f":"IF(AD63=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B63,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C63,'Other ass'!$D$6:$D$35)*AG63","v":0},{"$f":"IF(AD63=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B63,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD63=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B63,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH63))","v":0},0,{"$f":"IF(AD63=\"NA\",0,SUM(AI$5:AI63))","v":0},{"$f":"IF(AD63=\"NA\",0,SUM(AL$5:AL63))","v":0},{"$f":"IF(AD63=\"NA\",0,IF(AM63<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB63)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W63)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z63,$W$5:$W63)","v":1939828.1799622073},1939828.1799622073,{"$error":"#REF!"},{"$f":"IF(X63<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A63+COUNTIF('LRMC x Plant'!$N$5:$N$489,A63)","v":60},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A64,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A64,'LRMC x Plant'!$N$5:$N$489,0),))","v":"LowerCR"},{"$f":"IF(G64=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A64,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C64,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C64,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A64,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A64,'LRMC x Plant'!N$5:N$489,0),))","v":35},7028,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A64,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A64,'LRMC x Plant'!$N$5:$N$489,0),))","v":82.478551857212992},{"$f":"IF(B64=\"NA\",0,SUMIF('GEM new plant'!A:A,B64,'GEM new plant'!H:H)*E64/1000000)","v":0.126},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D64,'GEM other'!$L$16:$L$21)*H64/1000","v":0},null,{"$f":"K63+COUNTIF('LRMC x Plant'!$N$5:$N$489,K63)","v":60},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A64,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A64,'LRMC x Plant'!$S$5:$S$489,0),))","v":"LowerCR"},{"$f":"IF(Q64=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A64,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M64,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M64,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K64,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K64,'LRMC x Plant'!S$5:S$489,0),))","v":35},7028,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A64,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A64,'LRMC x Plant'!$S$5:$S$489,0),))","v":82.478551857212992},{"$f":"IF(L64=\"NA\",0,SUMIF('GEM new plant'!A:A,L64,'GEM new plant'!H:H)*O64/1000000)","v":0.126},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N64,'GEM other'!$L$16:$L$21)*R64/1000","v":0},null,{"$f":"IF(W64=0,0,SUMIF('LRMC x Plant'!$A:$A,$B64,'LRMC x Plant'!$D:$D))","v":35},{"$f":"SUM(U$5:U64)","v":7063},{"$f":"IF(B64=AD64,0,SUMIF('LRMC x Plant'!$A:$A,$B64,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B64,'LRMC x Plant'!$D:$D)*8.76)","v":153.29999999999998},{"$f":"SUM(W$5:W64)","v":28417.430295979215},{"$f":"IF(Z64=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B64,'LRMC x Plant'!$G$5:$G$489))","v":164.12833333333333},82.478551857212992,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C64,'Other ass'!$D$6:$D$35)*U64","v":33.25},null,"NA",99999,"NA",{"$f":"IF(AD64=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B64,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C64,'Other ass'!$D$6:$D$35)*AG64","v":0},{"$f":"IF(AD64=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B64,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD64=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B64,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH64))","v":0},0,{"$f":"IF(AD64=\"NA\",0,SUM(AI$5:AI64))","v":0},{"$f":"IF(AD64=\"NA\",0,SUM(AL$5:AL64))","v":0},{"$f":"IF(AD64=\"NA\",0,IF(AM64<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB64)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W64)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z64,$W$5:$W64)","v":1952472.141961918},1952472.141961918,{"$error":"#REF!"},{"$f":"IF(X64<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A64+COUNTIF('LRMC x Plant'!$N$5:$N$489,A64)","v":61},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A65,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A65,'LRMC x Plant'!$N$5:$N$489,0),))","v":"PottsRiv"},{"$f":"IF(G65=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A65,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C65,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C65,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A65,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A65,'LRMC x Plant'!N$5:N$489,0),))","v":35},7063,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A65,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A65,'LRMC x Plant'!$N$5:$N$489,0),))","v":82.478551857212992},{"$f":"IF(B65=\"NA\",0,SUMIF('GEM new plant'!A:A,B65,'GEM new plant'!H:H)*E65/1000000)","v":0.126},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D65,'GEM other'!$L$16:$L$21)*H65/1000","v":0},null,{"$f":"K64+COUNTIF('LRMC x Plant'!$N$5:$N$489,K64)","v":61},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A65,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A65,'LRMC x Plant'!$S$5:$S$489,0),))","v":"PottsRiv"},{"$f":"IF(Q65=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A65,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M65,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M65,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K65,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K65,'LRMC x Plant'!S$5:S$489,0),))","v":35},7063,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A65,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A65,'LRMC x Plant'!$S$5:$S$489,0),))","v":82.478551857212992},{"$f":"IF(L65=\"NA\",0,SUMIF('GEM new plant'!A:A,L65,'GEM new plant'!H:H)*O65/1000000)","v":0.126},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N65,'GEM other'!$L$16:$L$21)*R65/1000","v":0},null,{"$f":"IF(W65=0,0,SUMIF('LRMC x Plant'!$A:$A,$B65,'LRMC x Plant'!$D:$D))","v":35},{"$f":"SUM(U$5:U65)","v":7098},{"$f":"IF(B65=AD65,0,SUMIF('LRMC x Plant'!$A:$A,$B65,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B65,'LRMC x Plant'!$D:$D)*8.76)","v":153.29999999999998},{"$f":"SUM(W$5:W65)","v":28570.730295979214},{"$f":"IF(Z65=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B65,'LRMC x Plant'!$G$5:$G$489))","v":164.12833333333333},82.478551857212992,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C65,'Other ass'!$D$6:$D$35)*U65","v":33.25},null,"NA",99999,"NA",{"$f":"IF(AD65=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B65,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C65,'Other ass'!$D$6:$D$35)*AG65","v":0},{"$f":"IF(AD65=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B65,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD65=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B65,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH65))","v":0},0,{"$f":"IF(AD65=\"NA\",0,SUM(AI$5:AI65))","v":0},{"$f":"IF(AD65=\"NA\",0,SUM(AL$5:AL65))","v":0},{"$f":"IF(AD65=\"NA\",0,IF(AM65<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB65)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W65)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z65,$W$5:$W65)","v":1965116.1039616286},1965116.1039616286,{"$error":"#REF!"},{"$f":"IF(X65<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A65+COUNTIF('LRMC x Plant'!$N$5:$N$489,A65)","v":62},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A66,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A66,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind16"},{"$f":"IF(G66=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A66,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C66,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C66,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A66,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A66,'LRMC x Plant'!N$5:N$489,0),))","v":80},7098,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A66,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A66,'LRMC x Plant'!$N$5:$N$489,0),))","v":82.752602153884254},{"$f":"IF(B66=\"NA\",0,SUMIF('GEM new plant'!A:A,B66,'GEM new plant'!H:H)*E66/1000000)","v":0.28799999999999998},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D66,'GEM other'!$L$16:$L$21)*H66/1000","v":0},null,{"$f":"K65+COUNTIF('LRMC x Plant'!$N$5:$N$489,K65)","v":62},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A66,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A66,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind16"},{"$f":"IF(Q66=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A66,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M66,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M66,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K66,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K66,'LRMC x Plant'!S$5:S$489,0),))","v":80},7098,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A66,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A66,'LRMC x Plant'!$S$5:$S$489,0),))","v":82.752602153884254},{"$f":"IF(L66=\"NA\",0,SUMIF('GEM new plant'!A:A,L66,'GEM new plant'!H:H)*O66/1000000)","v":0.28799999999999998},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N66,'GEM other'!$L$16:$L$21)*R66/1000","v":0},null,{"$f":"IF(W66=0,0,SUMIF('LRMC x Plant'!$A:$A,$B66,'LRMC x Plant'!$D:$D))","v":80},{"$f":"SUM(U$5:U66)","v":7178},{"$f":"IF(B66=AD66,0,SUMIF('LRMC x Plant'!$A:$A,$B66,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B66,'LRMC x Plant'!$D:$D)*8.76)","v":280.32},{"$f":"SUM(W$5:W66)","v":28851.050295979214},{"$f":"IF(Z66=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B66,'LRMC x Plant'!$G$5:$G$489))","v":200.13333333333333},82.752602153884254,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C66,'Other ass'!$D$6:$D$35)*U66","v":16},null,"NA",99999,"NA",{"$f":"IF(AD66=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B66,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C66,'Other ass'!$D$6:$D$35)*AG66","v":0},{"$f":"IF(AD66=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B66,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD66=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B66,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH66))","v":0},0,{"$f":"IF(AD66=\"NA\",0,SUM(AI$5:AI66))","v":0},{"$f":"IF(AD66=\"NA\",0,SUM(AL$5:AL66))","v":0},{"$f":"IF(AD66=\"NA\",0,IF(AM66<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB66)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W66)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z66,$W$5:$W66)","v":1988313.3133974054},1988313.3133974054,{"$error":"#REF!"},{"$f":"IF(X66<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A66+COUNTIF('LRMC x Plant'!$N$5:$N$489,A66)","v":63},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A67,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A67,'LRMC x Plant'!$N$5:$N$489,0),))","v":"BushStream"},{"$f":"IF(G67=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A67,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C67,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C67,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A67,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A67,'LRMC x Plant'!N$5:N$489,0),))","v":30},7178,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A67,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A67,'LRMC x Plant'!$N$5:$N$489,0),))","v":83.005168025961993},{"$f":"IF(B67=\"NA\",0,SUMIF('GEM new plant'!A:A,B67,'GEM new plant'!H:H)*E67/1000000)","v":0.108},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D67,'GEM other'!$L$16:$L$21)*H67/1000","v":0},null,{"$f":"K66+COUNTIF('LRMC x Plant'!$N$5:$N$489,K66)","v":63},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A67,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A67,'LRMC x Plant'!$S$5:$S$489,0),))","v":"BushStream"},{"$f":"IF(Q67=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A67,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M67,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M67,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K67,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K67,'LRMC x Plant'!S$5:S$489,0),))","v":30},7178,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A67,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A67,'LRMC x Plant'!$S$5:$S$489,0),))","v":83.005168025961993},{"$f":"IF(L67=\"NA\",0,SUMIF('GEM new plant'!A:A,L67,'GEM new plant'!H:H)*O67/1000000)","v":0.108},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N67,'GEM other'!$L$16:$L$21)*R67/1000","v":0},null,{"$f":"IF(W67=0,0,SUMIF('LRMC x Plant'!$A:$A,$B67,'LRMC x Plant'!$D:$D))","v":30},{"$f":"SUM(U$5:U67)","v":7208},{"$f":"IF(B67=AD67,0,SUMIF('LRMC x Plant'!$A:$A,$B67,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B67,'LRMC x Plant'!$D:$D)*8.76)","v":131.4},{"$f":"SUM(W$5:W67)","v":28982.450295979215},{"$f":"IF(Z67=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B67,'LRMC x Plant'!$G$5:$G$489))","v":141.70999999999998},83.005168025961993,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C67,'Other ass'!$D$6:$D$35)*U67","v":28.5},null,"NA",99999,"NA",{"$f":"IF(AD67=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B67,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C67,'Other ass'!$D$6:$D$35)*AG67","v":0},{"$f":"IF(AD67=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B67,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD67=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B67,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH67))","v":0},0,{"$f":"IF(AD67=\"NA\",0,SUM(AI$5:AI67))","v":0},{"$f":"IF(AD67=\"NA\",0,SUM(AL$5:AL67))","v":0},{"$f":"IF(AD67=\"NA\",0,IF(AM67<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB67)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W67)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z67,$W$5:$W67)","v":1999220.1924760169},1999220.1924760169,{"$error":"#REF!"},{"$f":"IF(X67<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A67+COUNTIF('LRMC x Plant'!$N$5:$N$489,A67)","v":64},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A68,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A68,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind31"},{"$f":"IF(G68=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A68,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C68,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C68,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A68,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A68,'LRMC x Plant'!N$5:N$489,0),))","v":150},7208,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A68,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A68,'LRMC x Plant'!$N$5:$N$489,0),))","v":83.245280327993754},{"$f":"IF(B68=\"NA\",0,SUMIF('GEM new plant'!A:A,B68,'GEM new plant'!H:H)*E68/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D68,'GEM other'!$L$16:$L$21)*H68/1000","v":0},null,{"$f":"K67+COUNTIF('LRMC x Plant'!$N$5:$N$489,K67)","v":64},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A68,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A68,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind31"},{"$f":"IF(Q68=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A68,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M68,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M68,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K68,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K68,'LRMC x Plant'!S$5:S$489,0),))","v":150},7208,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A68,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A68,'LRMC x Plant'!$S$5:$S$489,0),))","v":83.245280327993754},{"$f":"IF(L68=\"NA\",0,SUMIF('GEM new plant'!A:A,L68,'GEM new plant'!H:H)*O68/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N68,'GEM other'!$L$16:$L$21)*R68/1000","v":0},null,{"$f":"IF(W68=0,0,SUMIF('LRMC x Plant'!$A:$A,$B68,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U68)","v":7358},{"$f":"IF(B68=AD68,0,SUMIF('LRMC x Plant'!$A:$A,$B68,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B68,'LRMC x Plant'!$D:$D)*8.76)","v":402.89263306964165},{"$f":"SUM(W$5:W68)","v":29385.342929048857},{"$f":"IF(Z68=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B68,'LRMC x Plant'!$G$5:$G$489))","v":330.05},83.245280327993754,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C68,'Other ass'!$D$6:$D$35)*U68","v":30},null,"NA",99999,"NA",{"$f":"IF(AD68=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B68,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C68,'Other ass'!$D$6:$D$35)*AG68","v":0},{"$f":"IF(AD68=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B68,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD68=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B68,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH68))","v":0},0,{"$f":"IF(AD68=\"NA\",0,SUM(AI$5:AI68))","v":0},{"$f":"IF(AD68=\"NA\",0,SUM(AL$5:AL68))","v":0},{"$f":"IF(AD68=\"NA\",0,IF(AM68<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB68)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W68)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z68,$W$5:$W68)","v":2032759.1026579828},2032759.1026579828,{"$error":"#REF!"},{"$f":"IF(X68<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A68+COUNTIF('LRMC x Plant'!$N$5:$N$489,A68)","v":65},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A69,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A69,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind42"},{"$f":"IF(G69=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A69,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C69,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C69,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A69,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A69,'LRMC x Plant'!N$5:N$489,0),))","v":75},7358,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A69,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A69,'LRMC x Plant'!$N$5:$N$489,0),))","v":83.428255303576336},{"$f":"IF(B69=\"NA\",0,SUMIF('GEM new plant'!A:A,B69,'GEM new plant'!H:H)*E69/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D69,'GEM other'!$L$16:$L$21)*H69/1000","v":0},null,{"$f":"K68+COUNTIF('LRMC x Plant'!$N$5:$N$489,K68)","v":65},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A69,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A69,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind42"},{"$f":"IF(Q69=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A69,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M69,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M69,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K69,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K69,'LRMC x Plant'!S$5:S$489,0),))","v":75},7358,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A69,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A69,'LRMC x Plant'!$S$5:$S$489,0),))","v":83.428255303576336},{"$f":"IF(L69=\"NA\",0,SUMIF('GEM new plant'!A:A,L69,'GEM new plant'!H:H)*O69/1000000)","v":0.27},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N69,'GEM other'!$L$16:$L$21)*R69/1000","v":0},null,{"$f":"IF(W69=0,0,SUMIF('LRMC x Plant'!$A:$A,$B69,'LRMC x Plant'!$D:$D))","v":75},{"$f":"SUM(U$5:U69)","v":7433},{"$f":"IF(B69=AD69,0,SUMIF('LRMC x Plant'!$A:$A,$B69,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B69,'LRMC x Plant'!$D:$D)*8.76)","v":253.06988388060759},{"$f":"SUM(W$5:W69)","v":29638.412812929466},{"$f":"IF(Z69=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B69,'LRMC x Plant'!$G$5:$G$489))","v":207.02500000000001},83.428255303576336,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C69,'Other ass'!$D$6:$D$35)*U69","v":15},null,{"$f":"IF(OR(C69=\"GasPkr\",C69=\"DslPkr\",C69=\"DslRecip\"),B69,\"NA\")","v":"NA"},{"$f":"IF(AD69=\"NA\",99999,G69)","v":99999},{"$f":"IF(AD69=\"NA\",\"NA\",RANK(AE69,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD69=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B69,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C69,'Other ass'!$D$6:$D$35)*AG69","v":0},{"$f":"IF(AD69=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B69,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD69=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B69,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(AD69=\"NA\",0,I69)","v":0},{"$f":"IF(AE69=\"\",\"\",AE69*AI69)","v":0},{"$f":"(SUM(AH$5:AH69))","v":0},0,{"$f":"IF(AD69=\"NA\",0,SUM(AI$5:AI69))","v":0},{"$f":"IF(AD69=\"NA\",0,SUM(AL$5:AL69))","v":0},{"$f":"IF(AD69=\"NA\",0,IF(AM69<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB69)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W69)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS69>0,0,INDEX($AM$5:$AM$498,MATCH(-AS69,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU69,$AO$5:$AO$498)","v":0},{"$f":"AS69+AU69","v":{"$error":"#REF!"}},{"$f":"AT69+AV69","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU69,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z69,$W$5:$W69)","v":2053872.2815400206},{"$f":"AY69+AZ69","v":2053872.2815400206},{"$f":"IF(AND(AW69>=0,AX69>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X69<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A69+COUNTIF('LRMC x Plant'!$N$5:$N$489,A69)","v":66},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A70,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A70,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Reporoa_2"},{"$f":"IF(G70=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A70,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C70,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C70,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A70,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A70,'LRMC x Plant'!N$5:N$489,0),))","v":25},7433,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A70,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A70,'LRMC x Plant'!$N$5:$N$489,0),))","v":83.670095890223649},{"$f":"IF(B70=\"NA\",0,SUMIF('GEM new plant'!A:A,B70,'GEM new plant'!H:H)*E70/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D70,'GEM other'!$L$16:$L$21)*H70/1000","v":1.874925},null,{"$f":"K69+COUNTIF('LRMC x Plant'!$N$5:$N$489,K69)","v":66},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A70,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A70,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Reporoa_2"},{"$f":"IF(Q70=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A70,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M70,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M70,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K70,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K70,'LRMC x Plant'!S$5:S$489,0),))","v":25},7433,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A70,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A70,'LRMC x Plant'!$S$5:$S$489,0),))","v":83.670095890223649},{"$f":"IF(L70=\"NA\",0,SUMIF('GEM new plant'!A:A,L70,'GEM new plant'!H:H)*O70/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N70,'GEM other'!$L$16:$L$21)*R70/1000","v":1.874925},null,{"$f":"IF(W70=0,0,SUMIF('LRMC x Plant'!$A:$A,$B70,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U70)","v":7458},{"$f":"IF(B70=AD70,0,SUMIF('LRMC x Plant'!$A:$A,$B70,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B70,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W70)","v":29835.512812929464},{"$f":"IF(Z70=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B70,'LRMC x Plant'!$G$5:$G$489))","v":155.92242647058825},{"$f":"IF(W70=0,0,G70)","v":83.670095890223649},1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C70,'Other ass'!$D$6:$D$35)*U70","v":15},null,"NA",99999,"NA",{"$f":"IF(AD70=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B70,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C70,'Other ass'!$D$6:$D$35)*AG70","v":0},{"$f":"IF(AD70=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B70,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD70=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B70,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH70))","v":0},{"$f":"AM69","v":0},{"$f":"IF(AD70=\"NA\",0,SUM(AI$5:AI70))","v":0},{"$f":"IF(AD70=\"NA\",0,SUM(AL$5:AL70))","v":0},{"$f":"IF(AD70=\"NA\",0,IF(AM70<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB70)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W70)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z70,$W$5:$W70)","v":2070363.6574399837},2070363.6574399837,{"$error":"#REF!"},{"$f":"IF(X70<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A70+COUNTIF('LRMC x Plant'!$N$5:$N$489,A70)","v":67},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A71,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A71,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Mangakinoata1"},{"$f":"IF(G71=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A71,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C71,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C71,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A71,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A71,'LRMC x Plant'!N$5:N$489,0),))","v":25},{"$f":"IF(E70=\"NA\",\"NA\",F70+E70)","v":7458},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A71,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A71,'LRMC x Plant'!$N$5:$N$489,0),))","v":84.599622504942715},{"$f":"IF(B71=\"NA\",0,SUMIF('GEM new plant'!A:A,B71,'GEM new plant'!H:H)*E71/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D71,'GEM other'!$L$16:$L$21)*H71/1000","v":1.874925},null,{"$f":"K70+COUNTIF('LRMC x Plant'!$N$5:$N$489,K70)","v":67},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A71,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A71,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Mangakinoata1"},{"$f":"IF(Q71=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A71,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M71,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M71,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K71,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K71,'LRMC x Plant'!S$5:S$489,0),))","v":25},{"$f":"IF(O70=\"NA\",\"NA\",P70+O70)","v":7458},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A71,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A71,'LRMC x Plant'!$S$5:$S$489,0),))","v":84.599622504942715},{"$f":"IF(L71=\"NA\",0,SUMIF('GEM new plant'!A:A,L71,'GEM new plant'!H:H)*O71/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N71,'GEM other'!$L$16:$L$21)*R71/1000","v":1.874925},null,{"$f":"IF(W71=0,0,SUMIF('LRMC x Plant'!$A:$A,$B71,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U71)","v":7483},{"$f":"IF(B71=AD71,0,SUMIF('LRMC x Plant'!$A:$A,$B71,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B71,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W71)","v":30032.612812929463},{"$f":"IF(Z71=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B71,'LRMC x Plant'!$G$5:$G$489))","v":158.42242647058825},84.599622504942715,{"$f":"IF(AD71=\"NA\",I71,0)","v":1.874925},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C71,'Other ass'!$D$6:$D$35)*U71","v":15},null,"NA",99999,"NA",{"$f":"IF(AD71=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B71,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C71,'Other ass'!$D$6:$D$35)*AG71","v":0},{"$f":"IF(AD71=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B71,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD71=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B71,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH71))","v":0},0,{"$f":"IF(AD71=\"NA\",0,SUM(AI$5:AI71))","v":0},{"$f":"IF(AD71=\"NA\",0,SUM(AL$5:AL71))","v":0},{"$f":"IF(AD71=\"NA\",0,IF(AM71<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB71)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W71)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z71,$W$5:$W71)","v":2087038.2430357079},2087038.2430357079,{"$error":"#REF!"},{"$f":"IF(X71<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A71+COUNTIF('LRMC x Plant'!$N$5:$N$489,A71)","v":68},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A72,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A72,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind34"},{"$f":"IF(G72=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A72,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C72,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C72,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A72,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A72,'LRMC x Plant'!N$5:N$489,0),))","v":100},7483,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A72,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A72,'LRMC x Plant'!$N$5:$N$489,0),))","v":85.042565348303356},{"$f":"IF(B72=\"NA\",0,SUMIF('GEM new plant'!A:A,B72,'GEM new plant'!H:H)*E72/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D72,'GEM other'!$L$16:$L$21)*H72/1000","v":0},null,{"$f":"K71+COUNTIF('LRMC x Plant'!$N$5:$N$489,K71)","v":68},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A72,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A72,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind34"},{"$f":"IF(Q72=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A72,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M72,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M72,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K72,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K72,'LRMC x Plant'!S$5:S$489,0),))","v":100},7483,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A72,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A72,'LRMC x Plant'!$S$5:$S$489,0),))","v":85.042565348303356},{"$f":"IF(L72=\"NA\",0,SUMIF('GEM new plant'!A:A,L72,'GEM new plant'!H:H)*O72/1000000)","v":0.36},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N72,'GEM other'!$L$16:$L$21)*R72/1000","v":0},null,{"$f":"IF(W72=0,0,SUMIF('LRMC x Plant'!$A:$A,$B72,'LRMC x Plant'!$D:$D))","v":100},{"$f":"SUM(U$5:U72)","v":7583},{"$f":"IF(B72=AD72,0,SUMIF('LRMC x Plant'!$A:$A,$B72,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B72,'LRMC x Plant'!$D:$D)*8.76)","v":310.74769921404368},{"$f":"SUM(W$5:W72)","v":30343.360512143507},{"$f":"IF(Z72=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B72,'LRMC x Plant'!$G$5:$G$489))","v":263.93333333333334},85.042565348303356,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C72,'Other ass'!$D$6:$D$35)*U72","v":20},null,"NA",99999,"NA",{"$f":"IF(AD72=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B72,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C72,'Other ass'!$D$6:$D$35)*AG72","v":0},{"$f":"IF(AD72=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B72,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD72=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B72,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH72))","v":0},0,{"$f":"IF(AD72=\"NA\",0,SUM(AI$5:AI72))","v":0},{"$f":"IF(AD72=\"NA\",0,SUM(AL$5:AL72))","v":0},{"$f":"IF(AD72=\"NA\",0,IF(AM72<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB72)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W72)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z72,$W$5:$W72)","v":2113465.024552953},2113465.024552953,{"$error":"#REF!"},{"$f":"IF(X72<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A72+COUNTIF('LRMC x Plant'!$N$5:$N$489,A72)","v":69},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A73,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A73,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HurunNB"},{"$f":"IF(G73=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A73,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C73,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C73,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A73,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A73,'LRMC x Plant'!N$5:N$489,0),))","v":15},7583,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A73,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A73,'LRMC x Plant'!$N$5:$N$489,0),))","v":86.691481207204546},{"$f":"IF(B73=\"NA\",0,SUMIF('GEM new plant'!A:A,B73,'GEM new plant'!H:H)*E73/1000000)","v":5.3999999999999999E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D73,'GEM other'!$L$16:$L$21)*H73/1000","v":0},null,{"$f":"K72+COUNTIF('LRMC x Plant'!$N$5:$N$489,K72)","v":69},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A73,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A73,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HurunNB"},{"$f":"IF(Q73=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A73,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M73,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M73,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K73,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K73,'LRMC x Plant'!S$5:S$489,0),))","v":15},7583,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A73,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A73,'LRMC x Plant'!$S$5:$S$489,0),))","v":86.691481207204546},{"$f":"IF(L73=\"NA\",0,SUMIF('GEM new plant'!A:A,L73,'GEM new plant'!H:H)*O73/1000000)","v":5.3999999999999999E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N73,'GEM other'!$L$16:$L$21)*R73/1000","v":0},null,{"$f":"IF(W73=0,0,SUMIF('LRMC x Plant'!$A:$A,$B73,'LRMC x Plant'!$D:$D))","v":15},{"$f":"SUM(U$5:U73)","v":7598},{"$f":"IF(B73=AD73,0,SUMIF('LRMC x Plant'!$A:$A,$B73,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B73,'LRMC x Plant'!$D:$D)*8.76)","v":65.7},{"$f":"SUM(W$5:W73)","v":30409.060512143507},{"$f":"IF(Z73=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B73,'LRMC x Plant'!$G$5:$G$489))","v":74.454999999999998},86.691481207204546,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C73,'Other ass'!$D$6:$D$35)*U73","v":14.25},null,"NA",99999,"NA",{"$f":"IF(AD73=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B73,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C73,'Other ass'!$D$6:$D$35)*AG73","v":0},{"$f":"IF(AD73=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B73,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD73=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B73,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH73))","v":0},0,{"$f":"IF(AD73=\"NA\",0,SUM(AI$5:AI73))","v":0},{"$f":"IF(AD73=\"NA\",0,SUM(AL$5:AL73))","v":0},{"$f":"IF(AD73=\"NA\",0,IF(AM73<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB73)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W73)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z73,$W$5:$W73)","v":2119160.6548682661},2119160.6548682661,{"$error":"#REF!"},{"$f":"IF(X73<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A73+COUNTIF('LRMC x Plant'!$N$5:$N$489,A73)","v":70},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A74,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A74,'LRMC x Plant'!$N$5:$N$489,0),))","v":"ClarencCon"},{"$f":"IF(G74=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A74,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C74,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C74,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A74,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A74,'LRMC x Plant'!N$5:N$489,0),))","v":300},7598,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A74,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A74,'LRMC x Plant'!$N$5:$N$489,0),))","v":87.172749872533387},{"$f":"IF(B74=\"NA\",0,SUMIF('GEM new plant'!A:A,B74,'GEM new plant'!H:H)*E74/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D74,'GEM other'!$L$16:$L$21)*H74/1000","v":0},null,{"$f":"K73+COUNTIF('LRMC x Plant'!$N$5:$N$489,K73)","v":70},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A74,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A74,'LRMC x Plant'!$S$5:$S$489,0),))","v":"ClarencCon"},{"$f":"IF(Q74=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A74,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M74,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M74,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K74,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K74,'LRMC x Plant'!S$5:S$489,0),))","v":300},7598,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A74,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A74,'LRMC x Plant'!$S$5:$S$489,0),))","v":87.172749872533387},{"$f":"IF(L74=\"NA\",0,SUMIF('GEM new plant'!A:A,L74,'GEM new plant'!H:H)*O74/1000000)","v":1.08},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N74,'GEM other'!$L$16:$L$21)*R74/1000","v":0},null,{"$f":"IF(W74=0,0,SUMIF('LRMC x Plant'!$A:$A,$B74,'LRMC x Plant'!$D:$D))","v":300},{"$f":"SUM(U$5:U74)","v":7898},{"$f":"IF(B74=AD74,0,SUMIF('LRMC x Plant'!$A:$A,$B74,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B74,'LRMC x Plant'!$D:$D)*8.76)","v":1314},{"$f":"SUM(W$5:W74)","v":31723.060512143507},{"$f":"IF(Z74=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B74,'LRMC x Plant'!$G$5:$G$489))","v":1498.5},87.172749872533387,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C74,'Other ass'!$D$6:$D$35)*U74","v":285},null,"NA",99999,"NA",{"$f":"IF(AD74=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B74,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C74,'Other ass'!$D$6:$D$35)*AG74","v":0},{"$f":"IF(AD74=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B74,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD74=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B74,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH74))","v":0},0,{"$f":"IF(AD74=\"NA\",0,SUM(AI$5:AI74))","v":0},{"$f":"IF(AD74=\"NA\",0,SUM(AL$5:AL74))","v":0},{"$f":"IF(AD74=\"NA\",0,IF(AM74<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB74)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W74)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z74,$W$5:$W74)","v":2233705.648200775},2233705.648200775,{"$error":"#REF!"},{"$f":"IF(X74<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A74+COUNTIF('LRMC x Plant'!$N$5:$N$489,A74)","v":71},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A75,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A75,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Clarenc54"},{"$f":"IF(G75=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A75,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C75,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C75,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A75,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A75,'LRMC x Plant'!N$5:N$489,0),))","v":270},7898,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A75,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A75,'LRMC x Plant'!$N$5:$N$489,0),))","v":87.229637421626634},{"$f":"IF(B75=\"NA\",0,SUMIF('GEM new plant'!A:A,B75,'GEM new plant'!H:H)*E75/1000000)","v":0.97199999999999998},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D75,'GEM other'!$L$16:$L$21)*H75/1000","v":0},null,{"$f":"K74+COUNTIF('LRMC x Plant'!$N$5:$N$489,K74)","v":71},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A75,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A75,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Clarenc54"},{"$f":"IF(Q75=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A75,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M75,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M75,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K75,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K75,'LRMC x Plant'!S$5:S$489,0),))","v":270},7898,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A75,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A75,'LRMC x Plant'!$S$5:$S$489,0),))","v":87.229637421626634},{"$f":"IF(L75=\"NA\",0,SUMIF('GEM new plant'!A:A,L75,'GEM new plant'!H:H)*O75/1000000)","v":0.97199999999999998},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N75,'GEM other'!$L$16:$L$21)*R75/1000","v":0},null,{"$f":"IF(W75=0,0,SUMIF('LRMC x Plant'!$A:$A,$B75,'LRMC x Plant'!$D:$D))","v":270},{"$f":"SUM(U$5:U75)","v":8168},{"$f":"IF(B75=AD75,0,SUMIF('LRMC x Plant'!$A:$A,$B75,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B75,'LRMC x Plant'!$D:$D)*8.76)","v":1182.5999999999999},{"$f":"SUM(W$5:W75)","v":32905.660512143506},{"$f":"IF(Z75=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B75,'LRMC x Plant'!$G$5:$G$489))","v":1349.6499999999999},87.229637421626634,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C75,'Other ass'!$D$6:$D$35)*U75","v":256.5},null,"NA",99999,"NA",{"$f":"IF(AD75=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B75,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C75,'Other ass'!$D$6:$D$35)*AG75","v":0},{"$f":"IF(AD75=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B75,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD75=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B75,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH75))","v":0},0,{"$f":"IF(AD75=\"NA\",0,SUM(AI$5:AI75))","v":0},{"$f":"IF(AD75=\"NA\",0,SUM(AL$5:AL75))","v":0},{"$f":"IF(AD75=\"NA\",0,IF(AM75<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB75)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W75)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z75,$W$5:$W75)","v":2336863.4174155905},2336863.4174155905,{"$error":"#REF!"},{"$f":"IF(X75<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A75+COUNTIF('LRMC x Plant'!$N$5:$N$489,A75)","v":72},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A76,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A76,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind22"},{"$f":"IF(G76=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A76,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C76,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C76,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A76,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A76,'LRMC x Plant'!N$5:N$489,0),))","v":15},8168,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A76,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A76,'LRMC x Plant'!$N$5:$N$489,0),))","v":87.481696224476352},{"$f":"IF(B76=\"NA\",0,SUMIF('GEM new plant'!A:A,B76,'GEM new plant'!H:H)*E76/1000000)","v":5.3999999999999999E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D76,'GEM other'!$L$16:$L$21)*H76/1000","v":0},null,{"$f":"K75+COUNTIF('LRMC x Plant'!$N$5:$N$489,K75)","v":72},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A76,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A76,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind22"},{"$f":"IF(Q76=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A76,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M76,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M76,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K76,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K76,'LRMC x Plant'!S$5:S$489,0),))","v":15},8168,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A76,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A76,'LRMC x Plant'!$S$5:$S$489,0),))","v":87.481696224476352},{"$f":"IF(L76=\"NA\",0,SUMIF('GEM new plant'!A:A,L76,'GEM new plant'!H:H)*O76/1000000)","v":5.3999999999999999E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N76,'GEM other'!$L$16:$L$21)*R76/1000","v":0},null,{"$f":"IF(W76=0,0,SUMIF('LRMC x Plant'!$A:$A,$B76,'LRMC x Plant'!$D:$D))","v":15},{"$f":"SUM(U$5:U76)","v":8183},{"$f":"IF(B76=AD76,0,SUMIF('LRMC x Plant'!$A:$A,$B76,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B76,'LRMC x Plant'!$D:$D)*8.76)","v":55.762617778506041},{"$f":"SUM(W$5:W76)","v":32961.423129922012},{"$f":"IF(Z76=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B76,'LRMC x Plant'!$G$5:$G$489))","v":48.29},87.481696224476352,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C76,'Other ass'!$D$6:$D$35)*U76","v":3},null,"NA",99999,"NA",{"$f":"IF(AD76=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B76,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C76,'Other ass'!$D$6:$D$35)*AG76","v":0},{"$f":"IF(AD76=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B76,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD76=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B76,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH76))","v":0},0,{"$f":"IF(AD76=\"NA\",0,SUM(AI$5:AI76))","v":0},{"$f":"IF(AD76=\"NA\",0,SUM(AL$5:AL76))","v":0},{"$f":"IF(AD76=\"NA\",0,IF(AM76<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB76)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W76)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z76,$W$5:$W76)","v":2341741.6258047712},2341741.6258047712,{"$error":"#REF!"},{"$f":"IF(X76<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A76+COUNTIF('LRMC x Plant'!$N$5:$N$489,A76)","v":73},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A77,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A77,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Waiau21"},{"$f":"IF(G77=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A77,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C77,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C77,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A77,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A77,'LRMC x Plant'!N$5:N$489,0),))","v":140},8183,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A77,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A77,'LRMC x Plant'!$N$5:$N$489,0),))","v":87.757878948921075},{"$f":"IF(B77=\"NA\",0,SUMIF('GEM new plant'!A:A,B77,'GEM new plant'!H:H)*E77/1000000)","v":0.504},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D77,'GEM other'!$L$16:$L$21)*H77/1000","v":0},null,{"$f":"K76+COUNTIF('LRMC x Plant'!$N$5:$N$489,K76)","v":73},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A77,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A77,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Waiau21"},{"$f":"IF(Q77=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A77,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M77,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M77,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K77,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K77,'LRMC x Plant'!S$5:S$489,0),))","v":140},8183,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A77,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A77,'LRMC x Plant'!$S$5:$S$489,0),))","v":87.757878948921075},{"$f":"IF(L77=\"NA\",0,SUMIF('GEM new plant'!A:A,L77,'GEM new plant'!H:H)*O77/1000000)","v":0.504},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N77,'GEM other'!$L$16:$L$21)*R77/1000","v":0},null,{"$f":"IF(W77=0,0,SUMIF('LRMC x Plant'!$A:$A,$B77,'LRMC x Plant'!$D:$D))","v":140},{"$f":"SUM(U$5:U77)","v":8323},{"$f":"IF(B77=AD77,0,SUMIF('LRMC x Plant'!$A:$A,$B77,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B77,'LRMC x Plant'!$D:$D)*8.76)","v":613.19999999999993},{"$f":"SUM(W$5:W77)","v":33574.623129922009},{"$f":"IF(Z77=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B77,'LRMC x Plant'!$G$5:$G$489))","v":704.63333333333344},87.757878948921075,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C77,'Other ass'!$D$6:$D$35)*U77","v":133},null,"NA",99999,"NA",{"$f":"IF(AD77=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B77,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C77,'Other ass'!$D$6:$D$35)*AG77","v":0},{"$f":"IF(AD77=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B77,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD77=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B77,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH77))","v":0},0,{"$f":"IF(AD77=\"NA\",0,SUM(AI$5:AI77))","v":0},{"$f":"IF(AD77=\"NA\",0,SUM(AL$5:AL77))","v":0},{"$f":"IF(AD77=\"NA\",0,IF(AM77<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB77)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W77)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z77,$W$5:$W77)","v":2395554.7571762498},2395554.7571762498,{"$error":"#REF!"},{"$f":"IF(X77<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A77+COUNTIF('LRMC x Plant'!$N$5:$N$489,A77)","v":74},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A78,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A78,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind40"},{"$f":"IF(G78=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A78,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C78,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C78,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A78,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A78,'LRMC x Plant'!N$5:N$489,0),))","v":25},8323,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A78,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A78,'LRMC x Plant'!$N$5:$N$489,0),))","v":89.533805574206795},{"$f":"IF(B78=\"NA\",0,SUMIF('GEM new plant'!A:A,B78,'GEM new plant'!H:H)*E78/1000000)","v":0.09},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D78,'GEM other'!$L$16:$L$21)*H78/1000","v":0},null,{"$f":"K77+COUNTIF('LRMC x Plant'!$N$5:$N$489,K77)","v":74},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A78,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A78,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind40"},{"$f":"IF(Q78=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A78,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M78,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M78,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K78,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K78,'LRMC x Plant'!S$5:S$489,0),))","v":25},8323,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A78,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A78,'LRMC x Plant'!$S$5:$S$489,0),))","v":89.533805574206795},{"$f":"IF(L78=\"NA\",0,SUMIF('GEM new plant'!A:A,L78,'GEM new plant'!H:H)*O78/1000000)","v":0.09},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N78,'GEM other'!$L$16:$L$21)*R78/1000","v":0},null,{"$f":"IF(W78=0,0,SUMIF('LRMC x Plant'!$A:$A,$B78,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U78)","v":8348},{"$f":"IF(B78=AD78,0,SUMIF('LRMC x Plant'!$A:$A,$B78,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B78,'LRMC x Plant'!$D:$D)*8.76)","v":91.472116809420555},{"$f":"SUM(W$5:W78)","v":33666.095246731427},{"$f":"IF(Z78=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B78,'LRMC x Plant'!$G$5:$G$489))","v":66.424999999999997},89.533805574206795,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C78,'Other ass'!$D$6:$D$35)*U78","v":5},null,"NA",99999,"NA",{"$f":"IF(AD78=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B78,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C78,'Other ass'!$D$6:$D$35)*AG78","v":0},{"$f":"IF(AD78=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B78,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD78=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B78,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH78))","v":0},0,{"$f":"IF(AD78=\"NA\",0,SUM(AI$5:AI78))","v":0},{"$f":"IF(AD78=\"NA\",0,SUM(AL$5:AL78))","v":0},{"$f":"IF(AD78=\"NA\",0,IF(AM78<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB78)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W78)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z78,$W$5:$W78)","v":2403744.6038981257},2403744.6038981257,{"$error":"#REF!"},{"$f":"IF(X78<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A78+COUNTIF('LRMC x Plant'!$N$5:$N$489,A78)","v":75},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A79,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A79,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Swind8"},{"$f":"IF(G79=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A79,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C79,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C79,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A79,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A79,'LRMC x Plant'!N$5:N$489,0),))","v":150},8348,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A79,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A79,'LRMC x Plant'!$N$5:$N$489,0),))","v":89.963510825011497},{"$f":"IF(B79=\"NA\",0,SUMIF('GEM new plant'!A:A,B79,'GEM new plant'!H:H)*E79/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D79,'GEM other'!$L$16:$L$21)*H79/1000","v":0},null,{"$f":"K78+COUNTIF('LRMC x Plant'!$N$5:$N$489,K78)","v":75},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A79,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A79,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Swind8"},{"$f":"IF(Q79=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A79,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M79,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M79,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K79,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K79,'LRMC x Plant'!S$5:S$489,0),))","v":150},8348,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A79,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A79,'LRMC x Plant'!$S$5:$S$489,0),))","v":89.963510825011497},{"$f":"IF(L79=\"NA\",0,SUMIF('GEM new plant'!A:A,L79,'GEM new plant'!H:H)*O79/1000000)","v":0.54},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N79,'GEM other'!$L$16:$L$21)*R79/1000","v":0},null,{"$f":"IF(W79=0,0,SUMIF('LRMC x Plant'!$A:$A,$B79,'LRMC x Plant'!$D:$D))","v":150},{"$f":"SUM(U$5:U79)","v":8498},{"$f":"IF(B79=AD79,0,SUMIF('LRMC x Plant'!$A:$A,$B79,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B79,'LRMC x Plant'!$D:$D)*8.76)","v":486.18},{"$f":"SUM(W$5:W79)","v":34152.275246731428},{"$f":"IF(Z79=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B79,'LRMC x Plant'!$G$5:$G$489))","v":332.25},89.963510825011497,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C79,'Other ass'!$D$6:$D$35)*U79","v":30},null,"NA",99999,"NA",{"$f":"IF(AD79=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B79,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C79,'Other ass'!$D$6:$D$35)*AG79","v":0},{"$f":"IF(AD79=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B79,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD79=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B79,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH79))","v":0},0,{"$f":"IF(AD79=\"NA\",0,SUM(AI$5:AI79))","v":0},{"$f":"IF(AD79=\"NA\",0,SUM(AL$5:AL79))","v":0},{"$f":"IF(AD79=\"NA\",0,IF(AM79<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB79)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W79)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z79,$W$5:$W79)","v":2447483.06359103},2447483.06359103,{"$error":"#REF!"},{"$f":"IF(X79<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A79+COUNTIF('LRMC x Plant'!$N$5:$N$489,A79)","v":76},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A80,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A80,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Gwind39"},{"$f":"IF(G80=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A80,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(C80,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C80,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A80,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A80,'LRMC x Plant'!N$5:N$489,0),))","v":20},8498,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A80,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A80,'LRMC x Plant'!$N$5:$N$489,0),))","v":90.824203472675734},{"$f":"IF(B80=\"NA\",0,SUMIF('GEM new plant'!A:A,B80,'GEM new plant'!H:H)*E80/1000000)","v":7.1999999999999995E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D80,'GEM other'!$L$16:$L$21)*H80/1000","v":0},null,{"$f":"K79+COUNTIF('LRMC x Plant'!$N$5:$N$489,K79)","v":76},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A80,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A80,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Gwind39"},{"$f":"IF(Q80=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A80,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Wind"},{"$f":"IF(ISNA(VLOOKUP(M80,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M80,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Wind"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K80,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K80,'LRMC x Plant'!S$5:S$489,0),))","v":20},8498,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A80,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A80,'LRMC x Plant'!$S$5:$S$489,0),))","v":90.824203472675734},{"$f":"IF(L80=\"NA\",0,SUMIF('GEM new plant'!A:A,L80,'GEM new plant'!H:H)*O80/1000000)","v":7.1999999999999995E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N80,'GEM other'!$L$16:$L$21)*R80/1000","v":0},null,{"$f":"IF(W80=0,0,SUMIF('LRMC x Plant'!$A:$A,$B80,'LRMC x Plant'!$D:$D))","v":20},{"$f":"SUM(U$5:U80)","v":8518},{"$f":"IF(B80=AD80,0,SUMIF('LRMC x Plant'!$A:$A,$B80,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B80,'LRMC x Plant'!$D:$D)*8.76)","v":59.848010487306425},{"$f":"SUM(W$5:W80)","v":34212.123257218736},{"$f":"IF(Z80=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B80,'LRMC x Plant'!$G$5:$G$489))","v":55.586666666666673},90.824203472675734,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C80,'Other ass'!$D$6:$D$35)*U80","v":4},null,"NA",99999,"NA",{"$f":"IF(AD80=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B80,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C80,'Other ass'!$D$6:$D$35)*AG80","v":0},{"$f":"IF(AD80=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B80,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD80=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B80,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH80))","v":0},0,{"$f":"IF(AD80=\"NA\",0,SUM(AI$5:AI80))","v":0},{"$f":"IF(AD80=\"NA\",0,SUM(AL$5:AL80))","v":0},{"$f":"IF(AD80=\"NA\",0,IF(AM80<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB80)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W80)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS80>0,0,INDEX($AM$5:$AM$498,MATCH(-AS80,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z80,$W$5:$W80)","v":2452918.7114729639},2452918.7114729639,{"$error":"#REF!"},{"$f":"IF(X80<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A80+COUNTIF('LRMC x Plant'!$N$5:$N$489,A80)","v":77},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A81,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A81,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Ngawha_3"},{"$f":"IF(G81=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A81,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C81,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C81,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A81,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A81,'LRMC x Plant'!N$5:N$489,0),))","v":25},8518,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A81,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A81,'LRMC x Plant'!$N$5:$N$489,0),))","v":91.075377524512859},{"$f":"IF(B81=\"NA\",0,SUMIF('GEM new plant'!A:A,B81,'GEM new plant'!H:H)*E81/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D81,'GEM other'!$L$16:$L$21)*H81/1000","v":1.874925},null,{"$f":"K80+COUNTIF('LRMC x Plant'!$N$5:$N$489,K80)","v":77},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A81,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A81,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Ngawha_3"},{"$f":"IF(Q81=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A81,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M81,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M81,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K81,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K81,'LRMC x Plant'!S$5:S$489,0),))","v":25},8518,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A81,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A81,'LRMC x Plant'!$S$5:$S$489,0),))","v":91.075377524512859},{"$f":"IF(L81=\"NA\",0,SUMIF('GEM new plant'!A:A,L81,'GEM new plant'!H:H)*O81/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N81,'GEM other'!$L$16:$L$21)*R81/1000","v":1.874925},null,{"$f":"IF(W81=0,0,SUMIF('LRMC x Plant'!$A:$A,$B81,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U81)","v":8543},{"$f":"IF(B81=AD81,0,SUMIF('LRMC x Plant'!$A:$A,$B81,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B81,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W81)","v":34409.223257218735},{"$f":"IF(Z81=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B81,'LRMC x Plant'!$G$5:$G$489))","v":194.68161764705883},91.075377524512859,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C81,'Other ass'!$D$6:$D$35)*U81","v":15},null,"NA",99999,"NA",{"$f":"IF(AD81=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B81,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C81,'Other ass'!$D$6:$D$35)*AG81","v":0},{"$f":"IF(AD81=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B81,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD81=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B81,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH81))","v":0},0,{"$f":"IF(AD81=\"NA\",0,SUM(AI$5:AI81))","v":0},{"$f":"IF(AD81=\"NA\",0,SUM(AL$5:AL81))","v":0},{"$f":"IF(AD81=\"NA\",0,IF(AM81<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB81)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W81)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z81,$W$5:$W81)","v":2470869.6683830456},2470869.6683830456,{"$error":"#REF!"},{"$f":"IF(X81<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A81+COUNTIF('LRMC x Plant'!$N$5:$N$489,A81)","v":78},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A82,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A82,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Ngawha_4"},{"$f":"IF(G82=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A82,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C82,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C82,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A82,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A82,'LRMC x Plant'!N$5:N$489,0),))","v":25},8543,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A82,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A82,'LRMC x Plant'!$N$5:$N$489,0),))","v":91.075377524512859},{"$f":"IF(B82=\"NA\",0,SUMIF('GEM new plant'!A:A,B82,'GEM new plant'!H:H)*E82/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D82,'GEM other'!$L$16:$L$21)*H82/1000","v":1.874925},null,{"$f":"K81+COUNTIF('LRMC x Plant'!$N$5:$N$489,K81)","v":78},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A82,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A82,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Ngawha_4"},{"$f":"IF(Q82=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A82,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M82,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M82,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K82,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K82,'LRMC x Plant'!S$5:S$489,0),))","v":25},8543,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A82,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A82,'LRMC x Plant'!$S$5:$S$489,0),))","v":91.075377524512859},{"$f":"IF(L82=\"NA\",0,SUMIF('GEM new plant'!A:A,L82,'GEM new plant'!H:H)*O82/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N82,'GEM other'!$L$16:$L$21)*R82/1000","v":1.874925},null,{"$f":"IF(W82=0,0,SUMIF('LRMC x Plant'!$A:$A,$B82,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U82)","v":8568},{"$f":"IF(B82=AD82,0,SUMIF('LRMC x Plant'!$A:$A,$B82,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B82,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W82)","v":34606.323257218733},{"$f":"IF(Z82=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B82,'LRMC x Plant'!$G$5:$G$489))","v":194.68161764705883},91.075377524512859,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C82,'Other ass'!$D$6:$D$35)*U82","v":15},null,"NA",99999,"NA",{"$f":"IF(AD82=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B82,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C82,'Other ass'!$D$6:$D$35)*AG82","v":0},{"$f":"IF(AD82=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B82,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD82=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B82,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH82))","v":0},0,{"$f":"IF(AD82=\"NA\",0,SUM(AI$5:AI82))","v":0},{"$f":"IF(AD82=\"NA\",0,SUM(AL$5:AL82))","v":0},{"$f":"IF(AD82=\"NA\",0,IF(AM82<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB82)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W82)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z82,$W$5:$W82)","v":2488820.6252931273},2488820.6252931273,{"$error":"#REF!"},{"$f":"IF(X82<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A82+COUNTIF('LRMC x Plant'!$N$5:$N$489,A82)","v":79},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A83,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A83,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Ngawha_5"},{"$f":"IF(G83=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A83,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C83,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C83,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A83,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A83,'LRMC x Plant'!N$5:N$489,0),))","v":25},8568,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A83,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A83,'LRMC x Plant'!$N$5:$N$489,0),))","v":91.075377524512859},{"$f":"IF(B83=\"NA\",0,SUMIF('GEM new plant'!A:A,B83,'GEM new plant'!H:H)*E83/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D83,'GEM other'!$L$16:$L$21)*H83/1000","v":1.874925},null,{"$f":"K82+COUNTIF('LRMC x Plant'!$N$5:$N$489,K82)","v":79},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A83,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A83,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Ngawha_5"},{"$f":"IF(Q83=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A83,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M83,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M83,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K83,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K83,'LRMC x Plant'!S$5:S$489,0),))","v":25},8568,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A83,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A83,'LRMC x Plant'!$S$5:$S$489,0),))","v":91.075377524512859},{"$f":"IF(L83=\"NA\",0,SUMIF('GEM new plant'!A:A,L83,'GEM new plant'!H:H)*O83/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N83,'GEM other'!$L$16:$L$21)*R83/1000","v":1.874925},null,{"$f":"IF(W83=0,0,SUMIF('LRMC x Plant'!$A:$A,$B83,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U83)","v":8593},{"$f":"IF(B83=AD83,0,SUMIF('LRMC x Plant'!$A:$A,$B83,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B83,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W83)","v":34803.423257218732},{"$f":"IF(Z83=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B83,'LRMC x Plant'!$G$5:$G$489))","v":194.68161764705883},91.075377524512859,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C83,'Other ass'!$D$6:$D$35)*U83","v":15},null,"NA",99999,"NA",{"$f":"IF(AD83=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B83,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C83,'Other ass'!$D$6:$D$35)*AG83","v":0},{"$f":"IF(AD83=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B83,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD83=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B83,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH83))","v":0},0,{"$f":"IF(AD83=\"NA\",0,SUM(AI$5:AI83))","v":0},{"$f":"IF(AD83=\"NA\",0,SUM(AL$5:AL83))","v":0},{"$f":"IF(AD83=\"NA\",0,IF(AM83<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB83)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W83)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z83,$W$5:$W83)","v":2506771.5822032089},2506771.5822032089,{"$error":"#REF!"},{"$f":"IF(X83<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A83+COUNTIF('LRMC x Plant'!$N$5:$N$489,A83)","v":80},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A84,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A84,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Ngawha_6"},{"$f":"IF(G84=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A84,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C84,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C84,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A84,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A84,'LRMC x Plant'!N$5:N$489,0),))","v":25},8593,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A84,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A84,'LRMC x Plant'!$N$5:$N$489,0),))","v":91.075377524512859},{"$f":"IF(B84=\"NA\",0,SUMIF('GEM new plant'!A:A,B84,'GEM new plant'!H:H)*E84/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D84,'GEM other'!$L$16:$L$21)*H84/1000","v":1.874925},null,{"$f":"K83+COUNTIF('LRMC x Plant'!$N$5:$N$489,K83)","v":80},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A84,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A84,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Ngawha_6"},{"$f":"IF(Q84=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A84,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M84,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M84,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K84,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K84,'LRMC x Plant'!S$5:S$489,0),))","v":25},8593,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A84,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A84,'LRMC x Plant'!$S$5:$S$489,0),))","v":91.075377524512859},{"$f":"IF(L84=\"NA\",0,SUMIF('GEM new plant'!A:A,L84,'GEM new plant'!H:H)*O84/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N84,'GEM other'!$L$16:$L$21)*R84/1000","v":1.874925},null,{"$f":"IF(W84=0,0,SUMIF('LRMC x Plant'!$A:$A,$B84,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U84)","v":8618},{"$f":"IF(B84=AD84,0,SUMIF('LRMC x Plant'!$A:$A,$B84,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B84,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W84)","v":35000.523257218731},{"$f":"IF(Z84=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B84,'LRMC x Plant'!$G$5:$G$489))","v":194.68161764705883},91.075377524512859,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C84,'Other ass'!$D$6:$D$35)*U84","v":15},null,"NA",99999,"NA",{"$f":"IF(AD84=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B84,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C84,'Other ass'!$D$6:$D$35)*AG84","v":0},{"$f":"IF(AD84=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B84,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD84=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B84,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH84))","v":0},0,{"$f":"IF(AD84=\"NA\",0,SUM(AI$5:AI84))","v":0},{"$f":"IF(AD84=\"NA\",0,SUM(AL$5:AL84))","v":0},{"$f":"IF(AD84=\"NA\",0,IF(AM84<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB84)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W84)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z84,$W$5:$W84)","v":2524722.5391132906},2524722.5391132906,{"$error":"#REF!"},{"$f":"IF(X84<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A84+COUNTIF('LRMC x Plant'!$N$5:$N$489,A84)","v":81},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A85,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A85,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Rotoma_1"},{"$f":"IF(G85=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A85,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C85,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C85,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A85,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A85,'LRMC x Plant'!N$5:N$489,0),))","v":25},8618,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A85,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A85,'LRMC x Plant'!$N$5:$N$489,0),))","v":93.664773094087408},{"$f":"IF(B85=\"NA\",0,SUMIF('GEM new plant'!A:A,B85,'GEM new plant'!H:H)*E85/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D85,'GEM other'!$L$16:$L$21)*H85/1000","v":1.874925},null,{"$f":"K84+COUNTIF('LRMC x Plant'!$N$5:$N$489,K84)","v":81},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A85,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A85,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Rotoma_1"},{"$f":"IF(Q85=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A85,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M85,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M85,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K85,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K85,'LRMC x Plant'!S$5:S$489,0),))","v":25},8618,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A85,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A85,'LRMC x Plant'!$S$5:$S$489,0),))","v":93.664773094087408},{"$f":"IF(L85=\"NA\",0,SUMIF('GEM new plant'!A:A,L85,'GEM new plant'!H:H)*O85/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N85,'GEM other'!$L$16:$L$21)*R85/1000","v":1.874925},null,{"$f":"IF(W85=0,0,SUMIF('LRMC x Plant'!$A:$A,$B85,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U85)","v":8643},{"$f":"IF(B85=AD85,0,SUMIF('LRMC x Plant'!$A:$A,$B85,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B85,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W85)","v":35197.623257218729},{"$f":"IF(Z85=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B85,'LRMC x Plant'!$G$5:$G$489))","v":202.18161764705883},93.664773094087408,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C85,'Other ass'!$D$6:$D$35)*U85","v":15},null,"NA",99999,"NA",{"$f":"IF(AD85=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B85,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C85,'Other ass'!$D$6:$D$35)*AG85","v":0},{"$f":"IF(AD85=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B85,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD85=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B85,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH85))","v":0},0,{"$f":"IF(AD85=\"NA\",0,SUM(AI$5:AI85))","v":0},{"$f":"IF(AD85=\"NA\",0,SUM(AL$5:AL85))","v":0},{"$f":"IF(AD85=\"NA\",0,IF(AM85<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB85)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W85)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z85,$W$5:$W85)","v":2543183.8658901351},2543183.8658901351,{"$error":"#REF!"},{"$f":"IF(X85<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A85+COUNTIF('LRMC x Plant'!$N$5:$N$489,A85)","v":82},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A86,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A86,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Mokai_4"},{"$f":"IF(G86=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A86,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C86,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C86,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A86,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A86,'LRMC x Plant'!N$5:N$489,0),))","v":25},8643,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A86,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A86,'LRMC x Plant'!$N$5:$N$489,0),))","v":100.86975563978645},{"$f":"IF(B86=\"NA\",0,SUMIF('GEM new plant'!A:A,B86,'GEM new plant'!H:H)*E86/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D86,'GEM other'!$L$16:$L$21)*H86/1000","v":1.874925},null,{"$f":"K85+COUNTIF('LRMC x Plant'!$N$5:$N$489,K85)","v":82},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A86,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A86,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Mokai_4"},{"$f":"IF(Q86=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A86,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M86,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M86,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K86,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K86,'LRMC x Plant'!S$5:S$489,0),))","v":25},8643,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A86,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A86,'LRMC x Plant'!$S$5:$S$489,0),))","v":100.86975563978645},{"$f":"IF(L86=\"NA\",0,SUMIF('GEM new plant'!A:A,L86,'GEM new plant'!H:H)*O86/1000000)","v":0.3},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N86,'GEM other'!$L$16:$L$21)*R86/1000","v":1.874925},null,{"$f":"IF(W86=0,0,SUMIF('LRMC x Plant'!$A:$A,$B86,'LRMC x Plant'!$D:$D))","v":25},{"$f":"SUM(U$5:U86)","v":8668},{"$f":"IF(B86=AD86,0,SUMIF('LRMC x Plant'!$A:$A,$B86,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B86,'LRMC x Plant'!$D:$D)*8.76)","v":197.1},{"$f":"SUM(W$5:W86)","v":35394.723257218728},{"$f":"IF(Z86=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B86,'LRMC x Plant'!$G$5:$G$489))","v":202.18161764705883},100.86975563978645,1.874925,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C86,'Other ass'!$D$6:$D$35)*U86","v":15},null,"NA",99999,"NA",{"$f":"IF(AD86=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B86,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C86,'Other ass'!$D$6:$D$35)*AG86","v":0},{"$f":"IF(AD86=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B86,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD86=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B86,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH86))","v":0},0,{"$f":"IF(AD86=\"NA\",0,SUM(AI$5:AI86))","v":0},{"$f":"IF(AD86=\"NA\",0,SUM(AL$5:AL86))","v":0},{"$f":"IF(AD86=\"NA\",0,IF(AM86<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB86)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W86)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z86,$W$5:$W86)","v":2563065.2947267368},2563065.2947267368,{"$error":"#REF!"},{"$f":"IF(X86<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A86+COUNTIF('LRMC x Plant'!$N$5:$N$489,A86)","v":83},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A87,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A87,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Raikaia"},{"$f":"IF(G87=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A87,'LRMC x Plant'!$N$5:$N$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(C87,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C87,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A87,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A87,'LRMC x Plant'!N$5:N$489,0),))","v":3},8668,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A87,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A87,'LRMC x Plant'!$N$5:$N$489,0),))","v":116.24342521016553},{"$f":"IF(B87=\"NA\",0,SUMIF('GEM new plant'!A:A,B87,'GEM new plant'!H:H)*E87/1000000)","v":1.0800000000000001E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D87,'GEM other'!$L$16:$L$21)*H87/1000","v":0},null,{"$f":"K86+COUNTIF('LRMC x Plant'!$N$5:$N$489,K86)","v":83},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A87,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A87,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Raikaia"},{"$f":"IF(Q87=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A87,'LRMC x Plant'!$S$5:$S$489,0),))","v":"HydRR"},{"$f":"IF(ISNA(VLOOKUP(M87,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M87,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Hyd"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K87,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K87,'LRMC x Plant'!S$5:S$489,0),))","v":3},8668,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A87,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A87,'LRMC x Plant'!$S$5:$S$489,0),))","v":116.24342521016553},{"$f":"IF(L87=\"NA\",0,SUMIF('GEM new plant'!A:A,L87,'GEM new plant'!H:H)*O87/1000000)","v":1.0800000000000001E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N87,'GEM other'!$L$16:$L$21)*R87/1000","v":0},null,{"$f":"IF(W87=0,0,SUMIF('LRMC x Plant'!$A:$A,$B87,'LRMC x Plant'!$D:$D))","v":3},{"$f":"SUM(U$5:U87)","v":8671},{"$f":"IF(B87=AD87,0,SUMIF('LRMC x Plant'!$A:$A,$B87,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B87,'LRMC x Plant'!$D:$D)*8.76)","v":13.14},{"$f":"SUM(W$5:W87)","v":35407.863257218727},{"$f":"IF(Z87=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B87,'LRMC x Plant'!$G$5:$G$489))","v":20.663},116.24342521016553,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C87,'Other ass'!$D$6:$D$35)*U87","v":2.8499999999999996},null,"NA",99999,"NA",{"$f":"IF(AD87=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B87,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C87,'Other ass'!$D$6:$D$35)*AG87","v":0},{"$f":"IF(AD87=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B87,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD87=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B87,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH87))","v":0},0,{"$f":"IF(AD87=\"NA\",0,SUM(AI$5:AI87))","v":0},{"$f":"IF(AD87=\"NA\",0,SUM(AL$5:AL87))","v":0},{"$f":"IF(AD87=\"NA\",0,IF(AM87<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB87)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W87)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z87,$W$5:$W87)","v":2564592.7333339984},2564592.7333339984,{"$error":"#REF!"},{"$f":"IF(X87<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A87+COUNTIF('LRMC x Plant'!$N$5:$N$489,A87)","v":84},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A88,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A88,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Horohoro"},{"$f":"IF(G88=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A88,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C88,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C88,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A88,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A88,'LRMC x Plant'!N$5:N$489,0),))","v":5},8671,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A88,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A88,'LRMC x Plant'!$N$5:$N$489,0),))","v":119.79587438109948},{"$f":"IF(B88=\"NA\",0,SUMIF('GEM new plant'!A:A,B88,'GEM new plant'!H:H)*E88/1000000)","v":0.06},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D88,'GEM other'!$L$16:$L$21)*H88/1000","v":0.37498500000000001},null,{"$f":"K87+COUNTIF('LRMC x Plant'!$N$5:$N$489,K87)","v":84},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A88,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A88,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Horohoro"},{"$f":"IF(Q88=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A88,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M88,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M88,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K88,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K88,'LRMC x Plant'!S$5:S$489,0),))","v":5},8671,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A88,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A88,'LRMC x Plant'!$S$5:$S$489,0),))","v":119.79587438109948},{"$f":"IF(L88=\"NA\",0,SUMIF('GEM new plant'!A:A,L88,'GEM new plant'!H:H)*O88/1000000)","v":0.06},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N88,'GEM other'!$L$16:$L$21)*R88/1000","v":0.37498500000000001},null,{"$f":"IF(W88=0,0,SUMIF('LRMC x Plant'!$A:$A,$B88,'LRMC x Plant'!$D:$D))","v":5},{"$f":"SUM(U$5:U88)","v":8676},{"$f":"IF(B88=AD88,0,SUMIF('LRMC x Plant'!$A:$A,$B88,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B88,'LRMC x Plant'!$D:$D)*8.76)","v":39.42},{"$f":"SUM(W$5:W88)","v":35447.283257218725},{"$f":"IF(Z88=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B88,'LRMC x Plant'!$G$5:$G$489))","v":50.616838235294118},119.79587438109948,0.37498500000000001,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C88,'Other ass'!$D$6:$D$35)*U88","v":3},null,"NA",99999,"NA",{"$f":"IF(AD88=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B88,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C88,'Other ass'!$D$6:$D$35)*AG88","v":0},{"$f":"IF(AD88=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B88,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD88=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B88,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH88))","v":0},0,{"$f":"IF(AD88=\"NA\",0,SUM(AI$5:AI88))","v":0},{"$f":"IF(AD88=\"NA\",0,SUM(AL$5:AL88))","v":0},{"$f":"IF(AD88=\"NA\",0,IF(AM88<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB88)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W88)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z88,$W$5:$W88)","v":2569315.0867021014},2569315.0867021014,{"$error":"#REF!"},{"$f":"IF(X88<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A88+COUNTIF('LRMC x Plant'!$N$5:$N$489,A88)","v":85},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A89,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A89,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Atiamuri"},{"$f":"IF(G89=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A89,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(C89,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C89,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A89,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A89,'LRMC x Plant'!N$5:N$489,0),))","v":5},8676,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A89,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A89,'LRMC x Plant'!$N$5:$N$489,0),))","v":126.76732399149253},{"$f":"IF(B89=\"NA\",0,SUMIF('GEM new plant'!A:A,B89,'GEM new plant'!H:H)*E89/1000000)","v":0.06},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D89,'GEM other'!$L$16:$L$21)*H89/1000","v":0.37498500000000001},null,{"$f":"K88+COUNTIF('LRMC x Plant'!$N$5:$N$489,K88)","v":85},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A89,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A89,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Atiamuri"},{"$f":"IF(Q89=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A89,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Geo"},{"$f":"IF(ISNA(VLOOKUP(M89,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M89,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Geo"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K89,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K89,'LRMC x Plant'!S$5:S$489,0),))","v":5},8676,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A89,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A89,'LRMC x Plant'!$S$5:$S$489,0),))","v":126.76732399149253},{"$f":"IF(L89=\"NA\",0,SUMIF('GEM new plant'!A:A,L89,'GEM new plant'!H:H)*O89/1000000)","v":0.06},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N89,'GEM other'!$L$16:$L$21)*R89/1000","v":0.37498500000000001},null,{"$f":"IF(W89=0,0,SUMIF('LRMC x Plant'!$A:$A,$B89,'LRMC x Plant'!$D:$D))","v":5},{"$f":"SUM(U$5:U89)","v":8681},{"$f":"IF(B89=AD89,0,SUMIF('LRMC x Plant'!$A:$A,$B89,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B89,'LRMC x Plant'!$D:$D)*8.76)","v":39.42},{"$f":"SUM(W$5:W89)","v":35486.703257218724},{"$f":"IF(Z89=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B89,'LRMC x Plant'!$G$5:$G$489))","v":54.366838235294118},126.76732399149253,0.37498500000000001,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C89,'Other ass'!$D$6:$D$35)*U89","v":3},null,"NA",99999,"NA",{"$f":"IF(AD89=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B89,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C89,'Other ass'!$D$6:$D$35)*AG89","v":0},{"$f":"IF(AD89=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B89,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD89=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B89,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH89))","v":0},0,{"$f":"IF(AD89=\"NA\",0,SUM(AI$5:AI89))","v":0},{"$f":"IF(AD89=\"NA\",0,SUM(AL$5:AL89))","v":0},{"$f":"IF(AD89=\"NA\",0,IF(AM89<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB89)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W89)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z89,$W$5:$W89)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X89<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A89+COUNTIF('LRMC x Plant'!$N$5:$N$489,A89)","v":86},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A90,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A90,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tihiroa"},{"$f":"IF(G90=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A90,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C90,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C90,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A90,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A90,'LRMC x Plant'!N$5:N$489,0),))","v":120},8681,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A90,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A90,'LRMC x Plant'!$N$5:$N$489,0),))","v":173.82168052093508},{"$f":"IF(B90=\"NA\",0,SUMIF('GEM new plant'!A:A,B90,'GEM new plant'!H:H)*E90/1000000)","v":1.26},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D90,'GEM other'!$L$16:$L$21)*H90/1000","v":68.040000000000006},null,{"$f":"K89+COUNTIF('LRMC x Plant'!$N$5:$N$489,K89)","v":86},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A90,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A90,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tihiroa"},{"$f":"IF(Q90=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A90,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M90,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M90,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K90,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K90,'LRMC x Plant'!S$5:S$489,0),))","v":120},8681,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A90,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A90,'LRMC x Plant'!$S$5:$S$489,0),))","v":173.82168052093508},{"$f":"IF(L90=\"NA\",0,SUMIF('GEM new plant'!A:A,L90,'GEM new plant'!H:H)*O90/1000000)","v":1.26},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N90,'GEM other'!$L$16:$L$21)*R90/1000","v":68.040000000000006},null,{"$f":"IF(W90=0,0,SUMIF('LRMC x Plant'!$A:$A,$B90,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U90)","v":8681},{"$f":"IF(B90=AD90,0,SUMIF('LRMC x Plant'!$A:$A,$B90,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B90,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W90)","v":35486.703257218724},{"$f":"IF(Z90=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B90,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C90,'Other ass'!$D$6:$D$35)*U90","v":0},null,"Tihiroa",173.82168052093508,1,{"$f":"IF(AD90=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B90,'LRMC x Plant'!D$5:D$489))","v":120},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C90,'Other ass'!$D$6:$D$35)*AG90","v":114},{"$f":"IF(AD90=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B90,'LRMC x Plant'!F$5:F$489))","v":210.24},{"$f":"IF(AD90=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B90,'LRMC x Plant'!$G$5:$G$489))","v":139.35647058823531},68.040000000000006,36544.270112721395,{"$f":"(SUM(AH$5:AH90))","v":114},0,{"$f":"IF(AD90=\"NA\",0,SUM(AI$5:AI90))","v":210.24},{"$f":"IF(AD90=\"NA\",0,SUM(AL$5:AL90))","v":36544.270112721395},{"$f":"IF(AD90=\"NA\",0,IF(AM90<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB90)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W90)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z90,$W$5:$W90)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X90<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A90+COUNTIF('LRMC x Plant'!$N$5:$N$489,A90)","v":87},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A91,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A91,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tihiroa2"},{"$f":"IF(G91=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A91,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C91,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C91,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A91,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A91,'LRMC x Plant'!N$5:N$489,0),))","v":120},8801,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A91,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A91,'LRMC x Plant'!$N$5:$N$489,0),))","v":173.84240035256011},{"$f":"IF(B91=\"NA\",0,SUMIF('GEM new plant'!A:A,B91,'GEM new plant'!H:H)*E91/1000000)","v":1.26},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D91,'GEM other'!$L$16:$L$21)*H91/1000","v":68.040000000000006},null,{"$f":"K90+COUNTIF('LRMC x Plant'!$N$5:$N$489,K90)","v":87},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A91,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A91,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tihiroa2"},{"$f":"IF(Q91=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A91,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M91,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M91,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K91,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K91,'LRMC x Plant'!S$5:S$489,0),))","v":120},8801,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A91,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A91,'LRMC x Plant'!$S$5:$S$489,0),))","v":173.84240035256011},{"$f":"IF(L91=\"NA\",0,SUMIF('GEM new plant'!A:A,L91,'GEM new plant'!H:H)*O91/1000000)","v":1.26},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N91,'GEM other'!$L$16:$L$21)*R91/1000","v":68.040000000000006},null,{"$f":"IF(W91=0,0,SUMIF('LRMC x Plant'!$A:$A,$B91,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U91)","v":8681},{"$f":"IF(B91=AD91,0,SUMIF('LRMC x Plant'!$A:$A,$B91,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B91,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W91)","v":35486.703257218724},{"$f":"IF(Z91=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B91,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C91,'Other ass'!$D$6:$D$35)*U91","v":0},null,"Tihiroa2",173.84240035256011,2,{"$f":"IF(AD91=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B91,'LRMC x Plant'!D$5:D$489))","v":120},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C91,'Other ass'!$D$6:$D$35)*AG91","v":114},{"$f":"IF(AD91=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B91,'LRMC x Plant'!F$5:F$489))","v":210.24},{"$f":"IF(AD91=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B91,'LRMC x Plant'!$G$5:$G$489))","v":139.41647058823531},68.040000000000006,36548.626250122237,{"$f":"(SUM(AH$5:AH91))","v":228},114,{"$f":"IF(AD91=\"NA\",0,SUM(AI$5:AI91))","v":420.48},{"$f":"IF(AD91=\"NA\",0,SUM(AL$5:AL91))","v":73092.896362843632},{"$f":"IF(AD91=\"NA\",0,IF(AM91<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB91)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W91)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z91,$W$5:$W91)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X91<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A91+COUNTIF('LRMC x Plant'!$N$5:$N$489,A91)","v":88},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A92,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A92,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tihiroa3"},{"$f":"IF(G92=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A92,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C92,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C92,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A92,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A92,'LRMC x Plant'!N$5:N$489,0),))","v":120},8921,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A92,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A92,'LRMC x Plant'!$N$5:$N$489,0),))","v":173.8548322515351},{"$f":"IF(B92=\"NA\",0,SUMIF('GEM new plant'!A:A,B92,'GEM new plant'!H:H)*E92/1000000)","v":1.26},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D92,'GEM other'!$L$16:$L$21)*H92/1000","v":68.040000000000006},null,{"$f":"K91+COUNTIF('LRMC x Plant'!$N$5:$N$489,K91)","v":88},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A92,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A92,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tihiroa3"},{"$f":"IF(Q92=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A92,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M92,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M92,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K92,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K92,'LRMC x Plant'!S$5:S$489,0),))","v":120},8921,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A92,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A92,'LRMC x Plant'!$S$5:$S$489,0),))","v":173.8548322515351},{"$f":"IF(L92=\"NA\",0,SUMIF('GEM new plant'!A:A,L92,'GEM new plant'!H:H)*O92/1000000)","v":1.26},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N92,'GEM other'!$L$16:$L$21)*R92/1000","v":68.040000000000006},null,{"$f":"IF(W92=0,0,SUMIF('LRMC x Plant'!$A:$A,$B92,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U92)","v":8681},{"$f":"IF(B92=AD92,0,SUMIF('LRMC x Plant'!$A:$A,$B92,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B92,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W92)","v":35486.703257218724},{"$f":"IF(Z92=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B92,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C92,'Other ass'!$D$6:$D$35)*U92","v":0},null,"Tihiroa3",173.8548322515351,3,{"$f":"IF(AD92=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B92,'LRMC x Plant'!D$5:D$489))","v":120},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C92,'Other ass'!$D$6:$D$35)*AG92","v":114},{"$f":"IF(AD92=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B92,'LRMC x Plant'!F$5:F$489))","v":210.24},{"$f":"IF(AD92=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B92,'LRMC x Plant'!$G$5:$G$489))","v":139.45247058823531},68.040000000000006,36551.239932562741,{"$f":"(SUM(AH$5:AH92))","v":342},228,{"$f":"IF(AD92=\"NA\",0,SUM(AI$5:AI92))","v":630.72},{"$f":"IF(AD92=\"NA\",0,SUM(AL$5:AL92))","v":109644.13629540638},{"$f":"IF(AD92=\"NA\",0,IF(AM92<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB92)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W92)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z92,$W$5:$W92)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X92<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A92+COUNTIF('LRMC x Plant'!$N$5:$N$489,A92)","v":89},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A93,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A93,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG5"},{"$f":"IF(G93=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A93,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C93,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C93,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A93,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A93,'LRMC x Plant'!N$5:N$489,0),))","v":200},9041,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A93,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A93,'LRMC x Plant'!$N$5:$N$489,0),))","v":174.22416964186147},{"$f":"IF(B93=\"NA\",0,SUMIF('GEM new plant'!A:A,B93,'GEM new plant'!H:H)*E93/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D93,'GEM other'!$L$16:$L$21)*H93/1000","v":113.4},null,{"$f":"K92+COUNTIF('LRMC x Plant'!$N$5:$N$489,K92)","v":89},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A93,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A93,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG5"},{"$f":"IF(Q93=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A93,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M93,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M93,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K93,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K93,'LRMC x Plant'!S$5:S$489,0),))","v":200},9041,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A93,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A93,'LRMC x Plant'!$S$5:$S$489,0),))","v":174.22416964186147},{"$f":"IF(L93=\"NA\",0,SUMIF('GEM new plant'!A:A,L93,'GEM new plant'!H:H)*O93/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N93,'GEM other'!$L$16:$L$21)*R93/1000","v":113.4},null,{"$f":"IF(W93=0,0,SUMIF('LRMC x Plant'!$A:$A,$B93,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U93)","v":8681},{"$f":"IF(B93=AD93,0,SUMIF('LRMC x Plant'!$A:$A,$B93,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B93,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W93)","v":35486.703257218724},{"$f":"IF(Z93=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B93,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C93,'Other ass'!$D$6:$D$35)*U93","v":0},null,"OCGTPkrG5",174.22416964186147,4,{"$f":"IF(AD93=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B93,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C93,'Other ass'!$D$6:$D$35)*AG93","v":190},{"$f":"IF(AD93=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B93,'LRMC x Plant'!F$5:F$489))","v":350.40000000000003},{"$f":"IF(AD93=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B93,'LRMC x Plant'!$G$5:$G$489))","v":225.79411764705881},113.4,61048.149042508267,{"$f":"(SUM(AH$5:AH93))","v":532},342,{"$f":"IF(AD93=\"NA\",0,SUM(AI$5:AI93))","v":981.12000000000012},{"$f":"IF(AD93=\"NA\",0,SUM(AL$5:AL93))","v":170692.28533791465},{"$f":"IF(AD93=\"NA\",0,IF(AM93<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB93)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W93)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z93,$W$5:$W93)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X93<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A93+COUNTIF('LRMC x Plant'!$N$5:$N$489,A93)","v":90},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A94,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A94,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG1"},{"$f":"IF(G94=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A94,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C94,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C94,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A94,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A94,'LRMC x Plant'!N$5:N$489,0),))","v":100},9241,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A94,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A94,'LRMC x Plant'!$N$5:$N$489,0),))","v":174.55378123835226},{"$f":"IF(B94=\"NA\",0,SUMIF('GEM new plant'!A:A,B94,'GEM new plant'!H:H)*E94/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D94,'GEM other'!$L$16:$L$21)*H94/1000","v":56.7},null,{"$f":"K93+COUNTIF('LRMC x Plant'!$N$5:$N$489,K93)","v":90},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A94,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A94,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG1"},{"$f":"IF(Q94=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A94,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M94,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M94,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K94,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K94,'LRMC x Plant'!S$5:S$489,0),))","v":100},9241,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A94,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A94,'LRMC x Plant'!$S$5:$S$489,0),))","v":174.55378123835226},{"$f":"IF(L94=\"NA\",0,SUMIF('GEM new plant'!A:A,L94,'GEM new plant'!H:H)*O94/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N94,'GEM other'!$L$16:$L$21)*R94/1000","v":56.7},null,{"$f":"IF(W94=0,0,SUMIF('LRMC x Plant'!$A:$A,$B94,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U94)","v":8681},{"$f":"IF(B94=AD94,0,SUMIF('LRMC x Plant'!$A:$A,$B94,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B94,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W94)","v":35486.703257218724},{"$f":"IF(Z94=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B94,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C94,'Other ass'!$D$6:$D$35)*U94","v":0},null,"OCGTPkrG1",174.55378123835226,5,{"$f":"IF(AD94=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B94,'LRMC x Plant'!D$5:D$489))","v":100},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C94,'Other ass'!$D$6:$D$35)*AG94","v":95},{"$f":"IF(AD94=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B94,'LRMC x Plant'!F$5:F$489))","v":175.20000000000002},{"$f":"IF(AD94=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B94,'LRMC x Plant'!$G$5:$G$489))","v":117.89705882352941},56.7,30581.82247295932,{"$f":"(SUM(AH$5:AH94))","v":627},532,{"$f":"IF(AD94=\"NA\",0,SUM(AI$5:AI94))","v":1156.3200000000002},{"$f":"IF(AD94=\"NA\",0,SUM(AL$5:AL94))","v":201274.10781087397},{"$f":"IF(AD94=\"NA\",0,IF(AM94<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB94)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W94)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z94,$W$5:$W94)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X94<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A94+COUNTIF('LRMC x Plant'!$N$5:$N$489,A94)","v":91},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A95,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A95,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG8"},{"$f":"IF(G95=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A95,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C95,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C95,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A95,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A95,'LRMC x Plant'!N$5:N$489,0),))","v":100},9341,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A95,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A95,'LRMC x Plant'!$N$5:$N$489,0),))","v":174.55378123835226},{"$f":"IF(B95=\"NA\",0,SUMIF('GEM new plant'!A:A,B95,'GEM new plant'!H:H)*E95/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D95,'GEM other'!$L$16:$L$21)*H95/1000","v":56.7},null,{"$f":"K94+COUNTIF('LRMC x Plant'!$N$5:$N$489,K94)","v":91},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A95,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A95,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG8"},{"$f":"IF(Q95=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A95,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M95,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M95,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K95,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K95,'LRMC x Plant'!S$5:S$489,0),))","v":100},9341,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A95,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A95,'LRMC x Plant'!$S$5:$S$489,0),))","v":174.55378123835226},{"$f":"IF(L95=\"NA\",0,SUMIF('GEM new plant'!A:A,L95,'GEM new plant'!H:H)*O95/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N95,'GEM other'!$L$16:$L$21)*R95/1000","v":56.7},null,{"$f":"IF(W95=0,0,SUMIF('LRMC x Plant'!$A:$A,$B95,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U95)","v":8681},{"$f":"IF(B95=AD95,0,SUMIF('LRMC x Plant'!$A:$A,$B95,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B95,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W95)","v":35486.703257218724},{"$f":"IF(Z95=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B95,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C95,'Other ass'!$D$6:$D$35)*U95","v":0},null,"OCGTPkrG8",174.55378123835226,5,{"$f":"IF(AD95=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B95,'LRMC x Plant'!D$5:D$489))","v":100},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C95,'Other ass'!$D$6:$D$35)*AG95","v":95},{"$f":"IF(AD95=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B95,'LRMC x Plant'!F$5:F$489))","v":175.20000000000002},{"$f":"IF(AD95=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B95,'LRMC x Plant'!$G$5:$G$489))","v":117.89705882352941},56.7,30581.82247295932,{"$f":"(SUM(AH$5:AH95))","v":722},627,{"$f":"IF(AD95=\"NA\",0,SUM(AI$5:AI95))","v":1331.5200000000002},{"$f":"IF(AD95=\"NA\",0,SUM(AL$5:AL95))","v":231855.9302838333},{"$f":"IF(AD95=\"NA\",0,IF(AM95<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB95)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W95)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z95,$W$5:$W95)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X95<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A95+COUNTIF('LRMC x Plant'!$N$5:$N$489,A95)","v":92},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A96,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A96,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG3"},{"$f":"IF(G96=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A96,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C96,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C96,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A96,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A96,'LRMC x Plant'!N$5:N$489,0),))","v":200},9441,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A96,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A96,'LRMC x Plant'!$N$5:$N$489,0),))","v":175.815805554523},{"$f":"IF(B96=\"NA\",0,SUMIF('GEM new plant'!A:A,B96,'GEM new plant'!H:H)*E96/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D96,'GEM other'!$L$16:$L$21)*H96/1000","v":113.4},null,{"$f":"K95+COUNTIF('LRMC x Plant'!$N$5:$N$489,K95)","v":92},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A96,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A96,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG3"},{"$f":"IF(Q96=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A96,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M96,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M96,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K96,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K96,'LRMC x Plant'!S$5:S$489,0),))","v":200},9441,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A96,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A96,'LRMC x Plant'!$S$5:$S$489,0),))","v":175.815805554523},{"$f":"IF(L96=\"NA\",0,SUMIF('GEM new plant'!A:A,L96,'GEM new plant'!H:H)*O96/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N96,'GEM other'!$L$16:$L$21)*R96/1000","v":113.4},null,{"$f":"IF(W96=0,0,SUMIF('LRMC x Plant'!$A:$A,$B96,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U96)","v":8681},{"$f":"IF(B96=AD96,0,SUMIF('LRMC x Plant'!$A:$A,$B96,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B96,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W96)","v":35486.703257218724},{"$f":"IF(Z96=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B96,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C96,'Other ass'!$D$6:$D$35)*U96","v":0},null,"OCGTPkrG3",175.815805554523,7,{"$f":"IF(AD96=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B96,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C96,'Other ass'!$D$6:$D$35)*AG96","v":190},{"$f":"IF(AD96=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B96,'LRMC x Plant'!F$5:F$489))","v":350.40000000000003},{"$f":"IF(AD96=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B96,'LRMC x Plant'!$G$5:$G$489))","v":225.79411764705881},113.4,61605.858266304866,{"$f":"(SUM(AH$5:AH96))","v":912},722,{"$f":"IF(AD96=\"NA\",0,SUM(AI$5:AI96))","v":1681.9200000000003},{"$f":"IF(AD96=\"NA\",0,SUM(AL$5:AL96))","v":293461.78855013818},{"$f":"IF(AD96=\"NA\",0,IF(AM96<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB96)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W96)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z96,$W$5:$W96)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X96<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A96+COUNTIF('LRMC x Plant'!$N$5:$N$489,A96)","v":93},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A97,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A97,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG4"},{"$f":"IF(G97=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A97,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C97,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C97,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A97,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A97,'LRMC x Plant'!N$5:N$489,0),))","v":200},9641,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A97,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A97,'LRMC x Plant'!$N$5:$N$489,0),))","v":175.815805554523},{"$f":"IF(B97=\"NA\",0,SUMIF('GEM new plant'!A:A,B97,'GEM new plant'!H:H)*E97/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D97,'GEM other'!$L$16:$L$21)*H97/1000","v":113.4},null,{"$f":"K96+COUNTIF('LRMC x Plant'!$N$5:$N$489,K96)","v":93},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A97,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A97,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG4"},{"$f":"IF(Q97=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A97,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M97,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M97,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K97,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K97,'LRMC x Plant'!S$5:S$489,0),))","v":200},9641,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A97,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A97,'LRMC x Plant'!$S$5:$S$489,0),))","v":175.815805554523},{"$f":"IF(L97=\"NA\",0,SUMIF('GEM new plant'!A:A,L97,'GEM new plant'!H:H)*O97/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N97,'GEM other'!$L$16:$L$21)*R97/1000","v":113.4},null,{"$f":"IF(W97=0,0,SUMIF('LRMC x Plant'!$A:$A,$B97,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U97)","v":8681},{"$f":"IF(B97=AD97,0,SUMIF('LRMC x Plant'!$A:$A,$B97,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B97,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W97)","v":35486.703257218724},{"$f":"IF(Z97=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B97,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C97,'Other ass'!$D$6:$D$35)*U97","v":0},null,"OCGTPkrG4",175.815805554523,7,{"$f":"IF(AD97=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B97,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C97,'Other ass'!$D$6:$D$35)*AG97","v":190},{"$f":"IF(AD97=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B97,'LRMC x Plant'!F$5:F$489))","v":350.40000000000003},{"$f":"IF(AD97=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B97,'LRMC x Plant'!$G$5:$G$489))","v":225.79411764705881},113.4,61605.858266304866,{"$f":"(SUM(AH$5:AH97))","v":1102},912,{"$f":"IF(AD97=\"NA\",0,SUM(AI$5:AI97))","v":2032.3200000000004},{"$f":"IF(AD97=\"NA\",0,SUM(AL$5:AL97))","v":355067.64681644307},{"$f":"IF(AD97=\"NA\",0,IF(AM97<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB97)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W97)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z97,$W$5:$W97)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X97<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A97+COUNTIF('LRMC x Plant'!$N$5:$N$489,A97)","v":94},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A98,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A98,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG7"},{"$f":"IF(G98=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A98,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C98,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C98,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A98,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A98,'LRMC x Plant'!N$5:N$489,0),))","v":200},9841,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A98,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A98,'LRMC x Plant'!$N$5:$N$489,0),))","v":175.815805554523},{"$f":"IF(B98=\"NA\",0,SUMIF('GEM new plant'!A:A,B98,'GEM new plant'!H:H)*E98/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D98,'GEM other'!$L$16:$L$21)*H98/1000","v":113.4},null,{"$f":"K97+COUNTIF('LRMC x Plant'!$N$5:$N$489,K97)","v":94},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A98,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A98,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG7"},{"$f":"IF(Q98=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A98,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M98,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M98,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K98,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K98,'LRMC x Plant'!S$5:S$489,0),))","v":200},9841,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A98,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A98,'LRMC x Plant'!$S$5:$S$489,0),))","v":175.815805554523},{"$f":"IF(L98=\"NA\",0,SUMIF('GEM new plant'!A:A,L98,'GEM new plant'!H:H)*O98/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N98,'GEM other'!$L$16:$L$21)*R98/1000","v":113.4},null,{"$f":"IF(W98=0,0,SUMIF('LRMC x Plant'!$A:$A,$B98,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U98)","v":8681},{"$f":"IF(B98=AD98,0,SUMIF('LRMC x Plant'!$A:$A,$B98,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B98,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W98)","v":35486.703257218724},{"$f":"IF(Z98=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B98,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C98,'Other ass'!$D$6:$D$35)*U98","v":0},null,"OCGTPkrG7",175.815805554523,7,{"$f":"IF(AD98=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B98,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C98,'Other ass'!$D$6:$D$35)*AG98","v":190},{"$f":"IF(AD98=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B98,'LRMC x Plant'!F$5:F$489))","v":350.40000000000003},{"$f":"IF(AD98=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B98,'LRMC x Plant'!$G$5:$G$489))","v":225.79411764705881},113.4,61605.858266304866,{"$f":"(SUM(AH$5:AH98))","v":1292},1102,{"$f":"IF(AD98=\"NA\",0,SUM(AI$5:AI98))","v":2382.7200000000003},{"$f":"IF(AD98=\"NA\",0,SUM(AL$5:AL98))","v":416673.50508274796},{"$f":"IF(AD98=\"NA\",0,IF(AM98<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB98)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W98)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z98,$W$5:$W98)","v":2574312.2546138461},2574312.2546138461,{"$error":"#REF!"},{"$f":"IF(X98<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A98+COUNTIF('LRMC x Plant'!$N$5:$N$489,A98)","v":95},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A99,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A99,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Waikato"},{"$f":"IF(G99=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A99,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGT"},{"$f":"IF(ISNA(VLOOKUP(C99,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C99,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A99,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A99,'LRMC x Plant'!N$5:N$489,0),))","v":360},10041,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A99,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A99,'LRMC x Plant'!$N$5:$N$489,0),))","v":178.07933420758079},{"$f":"IF(B99=\"NA\",0,SUMIF('GEM new plant'!A:A,B99,'GEM new plant'!H:H)*E99/1000000)","v":4.2300000000000004},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D99,'GEM other'!$L$16:$L$21)*H99/1000","v":228.42000000000002},null,{"$f":"K98+COUNTIF('LRMC x Plant'!$N$5:$N$489,K98)","v":95},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A99,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A99,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Waikato"},{"$f":"IF(Q99=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A99,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGT"},{"$f":"IF(ISNA(VLOOKUP(M99,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M99,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K99,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K99,'LRMC x Plant'!S$5:S$489,0),))","v":360},10041,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A99,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A99,'LRMC x Plant'!$S$5:$S$489,0),))","v":178.07933420758079},{"$f":"IF(L99=\"NA\",0,SUMIF('GEM new plant'!A:A,L99,'GEM new plant'!H:H)*O99/1000000)","v":4.2300000000000004},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N99,'GEM other'!$L$16:$L$21)*R99/1000","v":228.42000000000002},null,{"$f":"IF(W99=0,0,SUMIF('LRMC x Plant'!$A:$A,$B99,'LRMC x Plant'!$D:$D))","v":360},{"$f":"SUM(U$5:U99)","v":9041},{"$f":"IF(B99=AD99,0,SUMIF('LRMC x Plant'!$A:$A,$B99,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B99,'LRMC x Plant'!$D:$D)*8.76)","v":630.72},{"$f":"SUM(W$5:W99)","v":36117.423257218725},{"$f":"IF(Z99=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B99,'LRMC x Plant'!$G$5:$G$489))","v":472.21647058823521},178.07933420758079,228.42000000000002,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C99,'Other ass'!$D$6:$D$35)*U99","v":342},null,"NA",99999,"NA",{"$f":"IF(AD99=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B99,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C99,'Other ass'!$D$6:$D$35)*AG99","v":0},{"$f":"IF(AD99=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B99,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD99=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B99,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH99))","v":1292},1292,{"$f":"IF(AD99=\"NA\",0,SUM(AI$5:AI99))","v":0},{"$f":"IF(AD99=\"NA\",0,SUM(AL$5:AL99))","v":0},{"$f":"IF(AD99=\"NA\",0,IF(AM99<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB99)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W99)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z99,$W$5:$W99)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X99<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A99+COUNTIF('LRMC x Plant'!$N$5:$N$489,A99)","v":96},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A100,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A100,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG2"},{"$f":"IF(G100=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A100,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C100,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C100,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A100,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A100,'LRMC x Plant'!N$5:N$489,0),))","v":200},10401,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A100,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A100,'LRMC x Plant'!$N$5:$N$489,0),))","v":179.38106999888493},{"$f":"IF(B100=\"NA\",0,SUMIF('GEM new plant'!A:A,B100,'GEM new plant'!H:H)*E100/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D100,'GEM other'!$L$16:$L$21)*H100/1000","v":113.4},null,{"$f":"K99+COUNTIF('LRMC x Plant'!$N$5:$N$489,K99)","v":96},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A100,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A100,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG2"},{"$f":"IF(Q100=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A100,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M100,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M100,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K100,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K100,'LRMC x Plant'!S$5:S$489,0),))","v":200},10401,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A100,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A100,'LRMC x Plant'!$S$5:$S$489,0),))","v":179.38106999888493},{"$f":"IF(L100=\"NA\",0,SUMIF('GEM new plant'!A:A,L100,'GEM new plant'!H:H)*O100/1000000)","v":2.1},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N100,'GEM other'!$L$16:$L$21)*R100/1000","v":113.4},null,{"$f":"IF(W100=0,0,SUMIF('LRMC x Plant'!$A:$A,$B100,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U100)","v":9041},{"$f":"IF(B100=AD100,0,SUMIF('LRMC x Plant'!$A:$A,$B100,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B100,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W100)","v":36117.423257218725},{"$f":"IF(Z100=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B100,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C100,'Other ass'!$D$6:$D$35)*U100","v":0},null,"OCGTPkrG2",179.38106999888493,10,{"$f":"IF(AD100=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B100,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C100,'Other ass'!$D$6:$D$35)*AG100","v":190},{"$f":"IF(AD100=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B100,'LRMC x Plant'!F$5:F$489))","v":350.40000000000003},{"$f":"IF(AD100=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B100,'LRMC x Plant'!$G$5:$G$489))","v":225.79411764705881},113.4,62855.126927609286,{"$f":"(SUM(AH$5:AH100))","v":1482},1292,{"$f":"IF(AD100=\"NA\",0,SUM(AI$5:AI100))","v":2733.1200000000003},{"$f":"IF(AD100=\"NA\",0,SUM(AL$5:AL100))","v":479528.63201035722},{"$f":"IF(AD100=\"NA\",0,IF(AM100<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB100)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W100)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z100,$W$5:$W100)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X100<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A100+COUNTIF('LRMC x Plant'!$N$5:$N$489,A100)","v":97},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A101,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A101,'LRMC x Plant'!$N$5:$N$489,0),))","v":"ToddPeak_npl"},{"$f":"IF(G101=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A101,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C101,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C101,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A101,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A101,'LRMC x Plant'!N$5:N$489,0),))","v":100},10601,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A101,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A101,'LRMC x Plant'!$N$5:$N$489,0),))","v":179.38106999888493},{"$f":"IF(B101=\"NA\",0,SUMIF('GEM new plant'!A:A,B101,'GEM new plant'!H:H)*E101/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D101,'GEM other'!$L$16:$L$21)*H101/1000","v":56.7},null,{"$f":"K100+COUNTIF('LRMC x Plant'!$N$5:$N$489,K100)","v":97},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A101,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A101,'LRMC x Plant'!$S$5:$S$489,0),))","v":"ToddPeak_npl"},{"$f":"IF(Q101=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A101,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M101,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M101,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K101,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K101,'LRMC x Plant'!S$5:S$489,0),))","v":100},10601,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A101,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A101,'LRMC x Plant'!$S$5:$S$489,0),))","v":179.38106999888493},{"$f":"IF(L101=\"NA\",0,SUMIF('GEM new plant'!A:A,L101,'GEM new plant'!H:H)*O101/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N101,'GEM other'!$L$16:$L$21)*R101/1000","v":56.7},null,{"$f":"IF(W101=0,0,SUMIF('LRMC x Plant'!$A:$A,$B101,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U101)","v":9041},{"$f":"IF(B101=AD101,0,SUMIF('LRMC x Plant'!$A:$A,$B101,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B101,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W101)","v":36117.423257218725},{"$f":"IF(Z101=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B101,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C101,'Other ass'!$D$6:$D$35)*U101","v":0},null,"ToddPeak_npl",{"$f":"IF(AD101=\"NA\",99999,G101)","v":179.38106999888493},{"$f":"IF(AD101=\"NA\",\"NA\",RANK(AE101,$AE$5:$AE$141,1))","v":10},{"$f":"IF(AD101=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B101,'LRMC x Plant'!D$5:D$489))","v":100},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C101,'Other ass'!$D$6:$D$35)*AG101","v":95},{"$f":"IF(AD101=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B101,'LRMC x Plant'!F$5:F$489))","v":175.20000000000002},{"$f":"IF(AD101=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B101,'LRMC x Plant'!$G$5:$G$489))","v":112.89705882352941},{"$f":"IF(AD101=\"NA\",0,I101)","v":56.7},{"$f":"IF(AE101=\"\",\"\",AE101*AI101)","v":31427.563463804643},{"$f":"(SUM(AH$5:AH101))","v":1577},1482,{"$f":"IF(AD101=\"NA\",0,SUM(AI$5:AI101))","v":2908.32},{"$f":"IF(AD101=\"NA\",0,SUM(AL$5:AL101))","v":510956.19547416188},{"$f":"IF(AD101=\"NA\",0,IF(AM101<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB101)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W101)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS101>0,0,INDEX($AM$5:$AM$498,MATCH(-AS101,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU101,$AO$5:$AO$498)","v":0},{"$f":"AS101+AU101","v":{"$error":"#REF!"}},{"$f":"AT101+AV101","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU101,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z101,$W$5:$W101)","v":2686630.4522852516},{"$f":"AY101+AZ101","v":2686630.4522852516},{"$f":"IF(AND(AW101>=0,AX101>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X101<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A101+COUNTIF('LRMC x Plant'!$N$5:$N$489,A101)","v":98},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A102,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A102,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTPkrG6"},{"$f":"IF(G102=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A102,'LRMC x Plant'!$N$5:$N$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(C102,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C102,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A102,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A102,'LRMC x Plant'!N$5:N$489,0),))","v":100},10701,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A102,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A102,'LRMC x Plant'!$N$5:$N$489,0),))","v":179.60185816142919},{"$f":"IF(B102=\"NA\",0,SUMIF('GEM new plant'!A:A,B102,'GEM new plant'!H:H)*E102/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D102,'GEM other'!$L$16:$L$21)*H102/1000","v":56.7},null,{"$f":"K101+COUNTIF('LRMC x Plant'!$N$5:$N$489,K101)","v":98},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A102,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A102,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTPkrG6"},{"$f":"IF(Q102=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A102,'LRMC x Plant'!$S$5:$S$489,0),))","v":"GasPkr"},{"$f":"IF(ISNA(VLOOKUP(M102,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M102,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Gas"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K102,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K102,'LRMC x Plant'!S$5:S$489,0),))","v":100},10701,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A102,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A102,'LRMC x Plant'!$S$5:$S$489,0),))","v":179.60185816142919},{"$f":"IF(L102=\"NA\",0,SUMIF('GEM new plant'!A:A,L102,'GEM new plant'!H:H)*O102/1000000)","v":1.05},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N102,'GEM other'!$L$16:$L$21)*R102/1000","v":56.7},null,{"$f":"IF(W102=0,0,SUMIF('LRMC x Plant'!$A:$A,$B102,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U102)","v":9041},{"$f":"IF(B102=AD102,0,SUMIF('LRMC x Plant'!$A:$A,$B102,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B102,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W102)","v":36117.423257218725},{"$f":"IF(Z102=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B102,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C102,'Other ass'!$D$6:$D$35)*U102","v":0},null,"OCGTPkrG6",179.60185816142919,12,{"$f":"IF(AD102=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B102,'LRMC x Plant'!D$5:D$489))","v":100},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C102,'Other ass'!$D$6:$D$35)*AG102","v":95},{"$f":"IF(AD102=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B102,'LRMC x Plant'!F$5:F$489))","v":175.20000000000002},{"$f":"IF(AD102=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B102,'LRMC x Plant'!$G$5:$G$489))","v":117.89705882352941},56.7,31466.245549882398,{"$f":"(SUM(AH$5:AH102))","v":1672},{"$f":"AM101","v":1577},{"$f":"IF(AD102=\"NA\",0,SUM(AI$5:AI102))","v":3083.52},{"$f":"IF(AD102=\"NA\",0,SUM(AL$5:AL102))","v":542422.4410240443},{"$f":"IF(AD102=\"NA\",0,IF(AM102<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB102)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W102)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z102,$W$5:$W102)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X102<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A102+COUNTIF('LRMC x Plant'!$N$5:$N$489,A102)","v":99},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A103,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A103,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecDieselG5"},{"$f":"IF(G103=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A103,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C103,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C103,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A103,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A103,'LRMC x Plant'!N$5:N$489,0),))","v":10},10801,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A103,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A103,'LRMC x Plant'!$N$5:$N$489,0),))","v":393.70715625090622},{"$f":"IF(B103=\"NA\",0,SUMIF('GEM new plant'!A:A,B103,'GEM new plant'!H:H)*E103/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D103,'GEM other'!$L$16:$L$21)*H103/1000","v":6.0030000000000001},null,{"$f":"K102+COUNTIF('LRMC x Plant'!$N$5:$N$489,K102)","v":99},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A103,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A103,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecDieselG5"},{"$f":"IF(Q103=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A103,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M103,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M103,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K103,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K103,'LRMC x Plant'!S$5:S$489,0),))","v":10},10801,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A103,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A103,'LRMC x Plant'!$S$5:$S$489,0),))","v":393.70715625090622},{"$f":"IF(L103=\"NA\",0,SUMIF('GEM new plant'!A:A,L103,'GEM new plant'!H:H)*O103/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N103,'GEM other'!$L$16:$L$21)*R103/1000","v":6.0030000000000001},null,{"$f":"IF(W103=0,0,SUMIF('LRMC x Plant'!$A:$A,$B103,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U103)","v":9041},{"$f":"IF(B103=AD103,0,SUMIF('LRMC x Plant'!$A:$A,$B103,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B103,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W103)","v":36117.423257218725},{"$f":"IF(Z103=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B103,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C103,'Other ass'!$D$6:$D$35)*U103","v":0},null,"RecDieselG5",393.70715625090622,13,{"$f":"IF(AD103=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B103,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C103,'Other ass'!$D$6:$D$35)*AG103","v":9.5},{"$f":"IF(AD103=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B103,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD103=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B103,'LRMC x Plant'!$G$5:$G$489))","v":20.48},6.0030000000000001,3448.8746887579387,{"$f":"(SUM(AH$5:AH103))","v":1681.5},1672,{"$f":"IF(AD103=\"NA\",0,SUM(AI$5:AI103))","v":3092.28},{"$f":"IF(AD103=\"NA\",0,SUM(AL$5:AL103))","v":545871.31571280223},{"$f":"IF(AD103=\"NA\",0,IF(AM103<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB103)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W103)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z103,$W$5:$W103)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X103<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A103+COUNTIF('LRMC x Plant'!$N$5:$N$489,A103)","v":100},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A104,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A104,'LRMC x Plant'!$N$5:$N$489,0),))","v":"PropDiesel1"},{"$f":"IF(G104=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A104,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C104,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C104,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A104,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A104,'LRMC x Plant'!N$5:N$489,0),))","v":9.9},10811,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A104,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A104,'LRMC x Plant'!$N$5:$N$489,0),))","v":400.82147105049148},{"$f":"IF(B104=\"NA\",0,SUMIF('GEM new plant'!A:A,B104,'GEM new plant'!H:H)*E104/1000000)","v":8.9099999999999999E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D104,'GEM other'!$L$16:$L$21)*H104/1000","v":6.1478999999999999},null,{"$f":"K103+COUNTIF('LRMC x Plant'!$N$5:$N$489,K103)","v":100},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A104,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A104,'LRMC x Plant'!$S$5:$S$489,0),))","v":"PropDiesel1"},{"$f":"IF(Q104=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A104,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M104,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M104,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K104,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K104,'LRMC x Plant'!S$5:S$489,0),))","v":9.9},10811,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A104,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A104,'LRMC x Plant'!$S$5:$S$489,0),))","v":400.82147105049148},{"$f":"IF(L104=\"NA\",0,SUMIF('GEM new plant'!A:A,L104,'GEM new plant'!H:H)*O104/1000000)","v":8.9099999999999999E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N104,'GEM other'!$L$16:$L$21)*R104/1000","v":6.1478999999999999},null,{"$f":"IF(W104=0,0,SUMIF('LRMC x Plant'!$A:$A,$B104,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U104)","v":9041},{"$f":"IF(B104=AD104,0,SUMIF('LRMC x Plant'!$A:$A,$B104,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B104,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W104)","v":36117.423257218725},{"$f":"IF(Z104=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B104,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C104,'Other ass'!$D$6:$D$35)*U104","v":0},null,"PropDiesel1",400.82147105049148,14,{"$f":"IF(AD104=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B104,'LRMC x Plant'!D$5:D$489))","v":9.9},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C104,'Other ass'!$D$6:$D$35)*AG104","v":9.4049999999999994},{"$f":"IF(AD104=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B104,'LRMC x Plant'!F$5:F$489))","v":8.6724000000000014},{"$f":"IF(AD104=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B104,'LRMC x Plant'!$G$5:$G$489))","v":20.280200000000001},6.1478999999999999,3476.0841255382829,{"$f":"(SUM(AH$5:AH104))","v":1690.905},1681.5,{"$f":"IF(AD104=\"NA\",0,SUM(AI$5:AI104))","v":3100.9524000000001},{"$f":"IF(AD104=\"NA\",0,SUM(AL$5:AL104))","v":549347.39983834047},{"$f":"IF(AD104=\"NA\",0,IF(AM104<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB104)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W104)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z104,$W$5:$W104)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X104<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A104+COUNTIF('LRMC x Plant'!$N$5:$N$489,A104)","v":101},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A105,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A105,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecDieselG2"},{"$f":"IF(G105=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A105,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C105,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C105,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A105,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A105,'LRMC x Plant'!N$5:N$489,0),))","v":10},10820.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A105,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A105,'LRMC x Plant'!$N$5:$N$489,0),))","v":423.99232211636058},{"$f":"IF(B105=\"NA\",0,SUMIF('GEM new plant'!A:A,B105,'GEM new plant'!H:H)*E105/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D105,'GEM other'!$L$16:$L$21)*H105/1000","v":6.0030000000000001},null,{"$f":"K104+COUNTIF('LRMC x Plant'!$N$5:$N$489,K104)","v":101},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A105,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A105,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecDieselG2"},{"$f":"IF(Q105=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A105,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M105,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M105,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K105,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K105,'LRMC x Plant'!S$5:S$489,0),))","v":10},10820.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A105,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A105,'LRMC x Plant'!$S$5:$S$489,0),))","v":423.99232211636058},{"$f":"IF(L105=\"NA\",0,SUMIF('GEM new plant'!A:A,L105,'GEM new plant'!H:H)*O105/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N105,'GEM other'!$L$16:$L$21)*R105/1000","v":6.0030000000000001},null,{"$f":"IF(W105=0,0,SUMIF('LRMC x Plant'!$A:$A,$B105,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U105)","v":9041},{"$f":"IF(B105=AD105,0,SUMIF('LRMC x Plant'!$A:$A,$B105,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B105,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W105)","v":36117.423257218725},{"$f":"IF(Z105=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B105,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C105,'Other ass'!$D$6:$D$35)*U105","v":0},null,"RecDieselG2",423.99232211636058,15,{"$f":"IF(AD105=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B105,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C105,'Other ass'!$D$6:$D$35)*AG105","v":9.5},{"$f":"IF(AD105=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B105,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD105=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B105,'LRMC x Plant'!$G$5:$G$489))","v":20.48},6.0030000000000001,3714.1727417393186,{"$f":"(SUM(AH$5:AH105))","v":1700.405},1690.905,{"$f":"IF(AD105=\"NA\",0,SUM(AI$5:AI105))","v":3109.7124000000003},{"$f":"IF(AD105=\"NA\",0,SUM(AL$5:AL105))","v":553061.57258007978},{"$f":"IF(AD105=\"NA\",0,IF(AM105<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB105)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W105)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z105,$W$5:$W105)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X105<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A105+COUNTIF('LRMC x Plant'!$N$5:$N$489,A105)","v":102},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A106,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A106,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecDieselG3"},{"$f":"IF(G106=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A106,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C106,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C106,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A106,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A106,'LRMC x Plant'!N$5:N$489,0),))","v":10},10830.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A106,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A106,'LRMC x Plant'!$N$5:$N$489,0),))","v":440.95201500101501},{"$f":"IF(B106=\"NA\",0,SUMIF('GEM new plant'!A:A,B106,'GEM new plant'!H:H)*E106/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D106,'GEM other'!$L$16:$L$21)*H106/1000","v":6.0030000000000001},null,{"$f":"K105+COUNTIF('LRMC x Plant'!$N$5:$N$489,K105)","v":102},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A106,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A106,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecDieselG3"},{"$f":"IF(Q106=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A106,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M106,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M106,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K106,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K106,'LRMC x Plant'!S$5:S$489,0),))","v":10},10830.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A106,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A106,'LRMC x Plant'!$S$5:$S$489,0),))","v":440.95201500101501},{"$f":"IF(L106=\"NA\",0,SUMIF('GEM new plant'!A:A,L106,'GEM new plant'!H:H)*O106/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N106,'GEM other'!$L$16:$L$21)*R106/1000","v":6.0030000000000001},null,{"$f":"IF(W106=0,0,SUMIF('LRMC x Plant'!$A:$A,$B106,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U106)","v":9041},{"$f":"IF(B106=AD106,0,SUMIF('LRMC x Plant'!$A:$A,$B106,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B106,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W106)","v":36117.423257218725},{"$f":"IF(Z106=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B106,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C106,'Other ass'!$D$6:$D$35)*U106","v":0},null,"RecDieselG3",440.95201500101501,16,{"$f":"IF(AD106=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B106,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C106,'Other ass'!$D$6:$D$35)*AG106","v":9.5},{"$f":"IF(AD106=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B106,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD106=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B106,'LRMC x Plant'!$G$5:$G$489))","v":20.48},6.0030000000000001,3862.7396514088914,{"$f":"(SUM(AH$5:AH106))","v":1709.905},1700.405,{"$f":"IF(AD106=\"NA\",0,SUM(AI$5:AI106))","v":3118.4724000000006},{"$f":"IF(AD106=\"NA\",0,SUM(AL$5:AL106))","v":556924.31223148864},{"$f":"IF(AD106=\"NA\",0,IF(AM106<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB106)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W106)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z106,$W$5:$W106)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X106<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A106+COUNTIF('LRMC x Plant'!$N$5:$N$489,A106)","v":103},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A107,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A107,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecDieselG4"},{"$f":"IF(G107=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A107,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C107,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C107,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A107,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A107,'LRMC x Plant'!N$5:N$489,0),))","v":10},10840.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A107,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A107,'LRMC x Plant'!$N$5:$N$489,0),))","v":440.95201500101501},{"$f":"IF(B107=\"NA\",0,SUMIF('GEM new plant'!A:A,B107,'GEM new plant'!H:H)*E107/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D107,'GEM other'!$L$16:$L$21)*H107/1000","v":6.0030000000000001},null,{"$f":"K106+COUNTIF('LRMC x Plant'!$N$5:$N$489,K106)","v":103},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A107,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A107,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecDieselG4"},{"$f":"IF(Q107=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A107,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M107,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M107,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K107,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K107,'LRMC x Plant'!S$5:S$489,0),))","v":10},10840.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A107,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A107,'LRMC x Plant'!$S$5:$S$489,0),))","v":440.95201500101501},{"$f":"IF(L107=\"NA\",0,SUMIF('GEM new plant'!A:A,L107,'GEM new plant'!H:H)*O107/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N107,'GEM other'!$L$16:$L$21)*R107/1000","v":6.0030000000000001},null,{"$f":"IF(W107=0,0,SUMIF('LRMC x Plant'!$A:$A,$B107,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U107)","v":9041},{"$f":"IF(B107=AD107,0,SUMIF('LRMC x Plant'!$A:$A,$B107,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B107,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W107)","v":36117.423257218725},{"$f":"IF(Z107=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B107,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C107,'Other ass'!$D$6:$D$35)*U107","v":0},null,"RecDieselG4",440.95201500101501,16,{"$f":"IF(AD107=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B107,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C107,'Other ass'!$D$6:$D$35)*AG107","v":9.5},{"$f":"IF(AD107=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B107,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD107=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B107,'LRMC x Plant'!$G$5:$G$489))","v":20.48},6.0030000000000001,3862.7396514088914,{"$f":"(SUM(AH$5:AH107))","v":1719.405},1709.905,{"$f":"IF(AD107=\"NA\",0,SUM(AI$5:AI107))","v":3127.2324000000008},{"$f":"IF(AD107=\"NA\",0,SUM(AL$5:AL107))","v":560787.0518828975},{"$f":"IF(AD107=\"NA\",0,IF(AM107<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB107)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W107)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z107,$W$5:$W107)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X107<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A107+COUNTIF('LRMC x Plant'!$N$5:$N$489,A107)","v":104},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A108,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A108,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecDieselG7"},{"$f":"IF(G108=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A108,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C108,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C108,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A108,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A108,'LRMC x Plant'!N$5:N$489,0),))","v":10},10850.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A108,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A108,'LRMC x Plant'!$N$5:$N$489,0),))","v":456.16304351049325},{"$f":"IF(B108=\"NA\",0,SUMIF('GEM new plant'!A:A,B108,'GEM new plant'!H:H)*E108/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D108,'GEM other'!$L$16:$L$21)*H108/1000","v":6.0030000000000001},null,{"$f":"K107+COUNTIF('LRMC x Plant'!$N$5:$N$489,K107)","v":104},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A108,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A108,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecDieselG7"},{"$f":"IF(Q108=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A108,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M108,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M108,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K108,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K108,'LRMC x Plant'!S$5:S$489,0),))","v":10},10850.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A108,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A108,'LRMC x Plant'!$S$5:$S$489,0),))","v":456.16304351049325},{"$f":"IF(L108=\"NA\",0,SUMIF('GEM new plant'!A:A,L108,'GEM new plant'!H:H)*O108/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N108,'GEM other'!$L$16:$L$21)*R108/1000","v":6.0030000000000001},null,{"$f":"IF(W108=0,0,SUMIF('LRMC x Plant'!$A:$A,$B108,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U108)","v":9041},{"$f":"IF(B108=AD108,0,SUMIF('LRMC x Plant'!$A:$A,$B108,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B108,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W108)","v":36117.423257218725},{"$f":"IF(Z108=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B108,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C108,'Other ass'!$D$6:$D$35)*U108","v":0},null,"RecDieselG7",456.16304351049325,18,{"$f":"IF(AD108=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B108,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C108,'Other ass'!$D$6:$D$35)*AG108","v":9.5},{"$f":"IF(AD108=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B108,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD108=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B108,'LRMC x Plant'!$G$5:$G$489))","v":20.48},6.0030000000000001,3995.9882611519206,{"$f":"(SUM(AH$5:AH108))","v":1728.905},1719.405,{"$f":"IF(AD108=\"NA\",0,SUM(AI$5:AI108))","v":3135.992400000001},{"$f":"IF(AD108=\"NA\",0,SUM(AL$5:AL108))","v":564783.04014404945},{"$f":"IF(AD108=\"NA\",0,IF(AM108<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB108)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W108)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z108,$W$5:$W108)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X108<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A108+COUNTIF('LRMC x Plant'!$N$5:$N$489,A108)","v":105},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A109,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A109,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Belfast"},{"$f":"IF(G109=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A109,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C109,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C109,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A109,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A109,'LRMC x Plant'!N$5:N$489,0),))","v":11.5},10860.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A109,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A109,'LRMC x Plant'!$N$5:$N$489,0),))","v":473.68747385582975},{"$f":"IF(B109=\"NA\",0,SUMIF('GEM new plant'!A:A,B109,'GEM new plant'!H:H)*E109/1000000)","v":0.10005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D109,'GEM other'!$L$16:$L$21)*H109/1000","v":6.9034499999999994},null,{"$f":"K108+COUNTIF('LRMC x Plant'!$N$5:$N$489,K108)","v":105},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A109,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A109,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Belfast"},{"$f":"IF(Q109=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A109,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M109,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M109,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K109,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K109,'LRMC x Plant'!S$5:S$489,0),))","v":11.5},10860.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A109,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A109,'LRMC x Plant'!$S$5:$S$489,0),))","v":473.68747385582975},{"$f":"IF(L109=\"NA\",0,SUMIF('GEM new plant'!A:A,L109,'GEM new plant'!H:H)*O109/1000000)","v":0.10005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N109,'GEM other'!$L$16:$L$21)*R109/1000","v":6.9034499999999994},null,{"$f":"IF(W109=0,0,SUMIF('LRMC x Plant'!$A:$A,$B109,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U109)","v":9041},{"$f":"IF(B109=AD109,0,SUMIF('LRMC x Plant'!$A:$A,$B109,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B109,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W109)","v":36117.423257218725},{"$f":"IF(Z109=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B109,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C109,'Other ass'!$D$6:$D$35)*U109","v":0},null,"Belfast",473.68747385582975,19,{"$f":"IF(AD109=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B109,'LRMC x Plant'!D$5:D$489))","v":11.5},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C109,'Other ass'!$D$6:$D$35)*AG109","v":10.924999999999999},{"$f":"IF(AD109=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B109,'LRMC x Plant'!F$5:F$489))","v":10.074},{"$f":"IF(AD109=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B109,'LRMC x Plant'!$G$5:$G$489))","v":26.007000000000001},6.9034499999999994,4771.9276116236288,{"$f":"(SUM(AH$5:AH109))","v":1739.83},1728.905,{"$f":"IF(AD109=\"NA\",0,SUM(AI$5:AI109))","v":3146.0664000000011},{"$f":"IF(AD109=\"NA\",0,SUM(AL$5:AL109))","v":569554.9677556731},{"$f":"IF(AD109=\"NA\",0,IF(AM109<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB109)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W109)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z109,$W$5:$W109)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X109<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A109+COUNTIF('LRMC x Plant'!$N$5:$N$489,A109)","v":106},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A110,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A110,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Bromley"},{"$f":"IF(G110=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A110,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C110,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C110,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A110,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A110,'LRMC x Plant'!N$5:N$489,0),))","v":11.5},10872.4,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A110,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A110,'LRMC x Plant'!$N$5:$N$489,0),))","v":473.68747385582975},{"$f":"IF(B110=\"NA\",0,SUMIF('GEM new plant'!A:A,B110,'GEM new plant'!H:H)*E110/1000000)","v":0.10005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D110,'GEM other'!$L$16:$L$21)*H110/1000","v":6.9034499999999994},null,{"$f":"K109+COUNTIF('LRMC x Plant'!$N$5:$N$489,K109)","v":106},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A110,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A110,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Bromley"},{"$f":"IF(Q110=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A110,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M110,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M110,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K110,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K110,'LRMC x Plant'!S$5:S$489,0),))","v":11.5},10872.4,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A110,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A110,'LRMC x Plant'!$S$5:$S$489,0),))","v":473.68747385582975},{"$f":"IF(L110=\"NA\",0,SUMIF('GEM new plant'!A:A,L110,'GEM new plant'!H:H)*O110/1000000)","v":0.10005},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N110,'GEM other'!$L$16:$L$21)*R110/1000","v":6.9034499999999994},null,{"$f":"IF(W110=0,0,SUMIF('LRMC x Plant'!$A:$A,$B110,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U110)","v":9041},{"$f":"IF(B110=AD110,0,SUMIF('LRMC x Plant'!$A:$A,$B110,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B110,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W110)","v":36117.423257218725},{"$f":"IF(Z110=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B110,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C110,'Other ass'!$D$6:$D$35)*U110","v":0},null,"Bromley",{"$f":"IF(AD110=\"NA\",99999,G110)","v":473.68747385582975},19,{"$f":"IF(AD110=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B110,'LRMC x Plant'!D$5:D$489))","v":11.5},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C110,'Other ass'!$D$6:$D$35)*AG110","v":10.924999999999999},{"$f":"IF(AD110=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B110,'LRMC x Plant'!F$5:F$489))","v":10.074},{"$f":"IF(AD110=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B110,'LRMC x Plant'!$G$5:$G$489))","v":26.007000000000001},6.9034499999999994,4771.9276116236288,{"$f":"(SUM(AH$5:AH110))","v":1750.7549999999999},1739.83,{"$f":"IF(AD110=\"NA\",0,SUM(AI$5:AI110))","v":3156.1404000000011},{"$f":"IF(AD110=\"NA\",0,SUM(AL$5:AL110))","v":574326.89536729676},{"$f":"IF(AD110=\"NA\",0,IF(AM110<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB110)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W110)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z110,$W$5:$W110)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X110<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A110+COUNTIF('LRMC x Plant'!$N$5:$N$489,A110)","v":107},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A111,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A111,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecDieselG1"},{"$f":"IF(G111=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A111,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C111,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C111,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A111,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A111,'LRMC x Plant'!N$5:N$489,0),))","v":10},10883.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A111,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A111,'LRMC x Plant'!$N$5:$N$489,0),))","v":504.1802059852821},{"$f":"IF(B111=\"NA\",0,SUMIF('GEM new plant'!A:A,B111,'GEM new plant'!H:H)*E111/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D111,'GEM other'!$L$16:$L$21)*H111/1000","v":6.0030000000000001},null,{"$f":"K110+COUNTIF('LRMC x Plant'!$N$5:$N$489,K110)","v":107},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A111,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A111,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecDieselG1"},{"$f":"IF(Q111=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A111,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M111,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M111,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K111,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K111,'LRMC x Plant'!S$5:S$489,0),))","v":10},10883.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A111,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A111,'LRMC x Plant'!$S$5:$S$489,0),))","v":504.1802059852821},{"$f":"IF(L111=\"NA\",0,SUMIF('GEM new plant'!A:A,L111,'GEM new plant'!H:H)*O111/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N111,'GEM other'!$L$16:$L$21)*R111/1000","v":6.0030000000000001},null,{"$f":"IF(W111=0,0,SUMIF('LRMC x Plant'!$A:$A,$B111,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U111)","v":9041},{"$f":"IF(B111=AD111,0,SUMIF('LRMC x Plant'!$A:$A,$B111,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B111,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W111)","v":36117.423257218725},{"$f":"IF(Z111=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B111,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C111,'Other ass'!$D$6:$D$35)*U111","v":0},null,"RecDieselG1",504.1802059852821,21,{"$f":"IF(AD111=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B111,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C111,'Other ass'!$D$6:$D$35)*AG111","v":9.5},{"$f":"IF(AD111=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B111,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD111=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B111,'LRMC x Plant'!$G$5:$G$489))","v":20.48},6.0030000000000001,4416.6186044310707,{"$f":"(SUM(AH$5:AH111))","v":1760.2549999999999},1750.7549999999999,{"$f":"IF(AD111=\"NA\",0,SUM(AI$5:AI111))","v":3164.9004000000014},{"$f":"IF(AD111=\"NA\",0,SUM(AL$5:AL111))","v":578743.51397172781},{"$f":"IF(AD111=\"NA\",0,IF(AM111<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB111)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W111)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z111,$W$5:$W111)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X111<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A111+COUNTIF('LRMC x Plant'!$N$5:$N$489,A111)","v":108},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A112,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A112,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecDieselG6"},{"$f":"IF(G112=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A112,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C112,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C112,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A112,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A112,'LRMC x Plant'!N$5:N$489,0),))","v":10},10893.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A112,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A112,'LRMC x Plant'!$N$5:$N$489,0),))","v":504.1802059852821},{"$f":"IF(B112=\"NA\",0,SUMIF('GEM new plant'!A:A,B112,'GEM new plant'!H:H)*E112/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D112,'GEM other'!$L$16:$L$21)*H112/1000","v":6.0030000000000001},null,{"$f":"K111+COUNTIF('LRMC x Plant'!$N$5:$N$489,K111)","v":108},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A112,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A112,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecDieselG6"},{"$f":"IF(Q112=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A112,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M112,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M112,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K112,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K112,'LRMC x Plant'!S$5:S$489,0),))","v":10},10893.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A112,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A112,'LRMC x Plant'!$S$5:$S$489,0),))","v":504.1802059852821},{"$f":"IF(L112=\"NA\",0,SUMIF('GEM new plant'!A:A,L112,'GEM new plant'!H:H)*O112/1000000)","v":8.6999999999999994E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N112,'GEM other'!$L$16:$L$21)*R112/1000","v":6.0030000000000001},null,{"$f":"IF(W112=0,0,SUMIF('LRMC x Plant'!$A:$A,$B112,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U112)","v":9041},{"$f":"IF(B112=AD112,0,SUMIF('LRMC x Plant'!$A:$A,$B112,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B112,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W112)","v":36117.423257218725},{"$f":"IF(Z112=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B112,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C112,'Other ass'!$D$6:$D$35)*U112","v":0},null,"RecDieselG6",504.1802059852821,21,{"$f":"IF(AD112=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B112,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C112,'Other ass'!$D$6:$D$35)*AG112","v":9.5},{"$f":"IF(AD112=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B112,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD112=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B112,'LRMC x Plant'!$G$5:$G$489))","v":20.48},6.0030000000000001,4416.6186044310707,{"$f":"(SUM(AH$5:AH112))","v":1769.7549999999999},1760.2549999999999,{"$f":"IF(AD112=\"NA\",0,SUM(AI$5:AI112))","v":3173.6604000000016},{"$f":"IF(AD112=\"NA\",0,SUM(AL$5:AL112))","v":583160.13257615885},{"$f":"IF(AD112=\"NA\",0,IF(AM112<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB112)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W112)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z112,$W$5:$W112)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X112<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A112+COUNTIF('LRMC x Plant'!$N$5:$N$489,A112)","v":109},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A113,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A113,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecBiogasG2"},{"$f":"IF(G113=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A113,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C113,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C113,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A113,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A113,'LRMC x Plant'!N$5:N$489,0),))","v":10},10903.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A113,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A113,'LRMC x Plant'!$N$5:$N$489,0),))","v":518.38207425389885},{"$f":"IF(B113=\"NA\",0,SUMIF('GEM new plant'!A:A,B113,'GEM new plant'!H:H)*E113/1000000)","v":0.114},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D113,'GEM other'!$L$16:$L$21)*H113/1000","v":7.8659999999999997},null,{"$f":"K112+COUNTIF('LRMC x Plant'!$N$5:$N$489,K112)","v":109},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A113,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A113,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecBiogasG2"},{"$f":"IF(Q113=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A113,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M113,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M113,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K113,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K113,'LRMC x Plant'!S$5:S$489,0),))","v":10},10903.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A113,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A113,'LRMC x Plant'!$S$5:$S$489,0),))","v":518.38207425389885},{"$f":"IF(L113=\"NA\",0,SUMIF('GEM new plant'!A:A,L113,'GEM new plant'!H:H)*O113/1000000)","v":0.114},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N113,'GEM other'!$L$16:$L$21)*R113/1000","v":7.8659999999999997},null,{"$f":"IF(W113=0,0,SUMIF('LRMC x Plant'!$A:$A,$B113,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U113)","v":9041},{"$f":"IF(B113=AD113,0,SUMIF('LRMC x Plant'!$A:$A,$B113,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B113,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W113)","v":36117.423257218725},{"$f":"IF(Z113=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B113,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C113,'Other ass'!$D$6:$D$35)*U113","v":0},null,"RecBiogasG2",518.38207425389885,23,{"$f":"IF(AD113=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B113,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C113,'Other ass'!$D$6:$D$35)*AG113","v":9.5},{"$f":"IF(AD113=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B113,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD113=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B113,'LRMC x Plant'!$G$5:$G$489))","v":19.785},7.8659999999999997,4541.0269704641541,{"$f":"(SUM(AH$5:AH113))","v":1779.2549999999999},1769.7549999999999,{"$f":"IF(AD113=\"NA\",0,SUM(AI$5:AI113))","v":3182.4204000000018},{"$f":"IF(AD113=\"NA\",0,SUM(AL$5:AL113))","v":587701.15954662301},{"$f":"IF(AD113=\"NA\",0,IF(AM113<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB113)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W113)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z113,$W$5:$W113)","v":2686630.4522852516},2686630.4522852516,{"$error":"#REF!"},{"$f":"IF(X113<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A113+COUNTIF('LRMC x Plant'!$N$5:$N$489,A113)","v":110},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A114,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A114,'LRMC x Plant'!$N$5:$N$489,0),))","v":"KaiparaTide1"},{"$f":"IF(G114=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A114,'LRMC x Plant'!$N$5:$N$489,0),))","v":"Tide"},{"$f":"IF(ISNA(VLOOKUP(C114,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C114,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Mrn"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A114,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A114,'LRMC x Plant'!N$5:N$489,0),))","v":3},10913.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A114,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A114,'LRMC x Plant'!$N$5:$N$489,0),))","v":548.4775212011117},{"$f":"IF(B114=\"NA\",0,SUMIF('GEM new plant'!A:A,B114,'GEM new plant'!H:H)*E114/1000000)","v":1.0800000000000001E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D114,'GEM other'!$L$16:$L$21)*H114/1000","v":0},null,{"$f":"K113+COUNTIF('LRMC x Plant'!$N$5:$N$489,K113)","v":110},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A114,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A114,'LRMC x Plant'!$S$5:$S$489,0),))","v":"KaiparaTide1"},{"$f":"IF(Q114=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A114,'LRMC x Plant'!$S$5:$S$489,0),))","v":"Tide"},{"$f":"IF(ISNA(VLOOKUP(M114,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M114,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Mrn"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K114,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K114,'LRMC x Plant'!S$5:S$489,0),))","v":3},10913.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A114,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A114,'LRMC x Plant'!$S$5:$S$489,0),))","v":548.4775212011117},{"$f":"IF(L114=\"NA\",0,SUMIF('GEM new plant'!A:A,L114,'GEM new plant'!H:H)*O114/1000000)","v":1.0800000000000001E-2},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N114,'GEM other'!$L$16:$L$21)*R114/1000","v":0},null,{"$f":"IF(W114=0,0,SUMIF('LRMC x Plant'!$A:$A,$B114,'LRMC x Plant'!$D:$D))","v":3},{"$f":"SUM(U$5:U114)","v":9044},{"$f":"IF(B114=AD114,0,SUMIF('LRMC x Plant'!$A:$A,$B114,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B114,'LRMC x Plant'!$D:$D)*8.76)","v":2.6280000000000001},{"$f":"SUM(W$5:W114)","v":36120.051257218722},{"$f":"IF(Z114=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B114,'LRMC x Plant'!$G$5:$G$489))","v":17.649999999999999},548.4775212011117,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C114,'Other ass'!$D$6:$D$35)*U114","v":3},null,"NA",99999,"NA",{"$f":"IF(AD114=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B114,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C114,'Other ass'!$D$6:$D$35)*AG114","v":0},{"$f":"IF(AD114=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B114,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD114=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B114,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH114))","v":1779.2549999999999},1779.2549999999999,{"$f":"IF(AD114=\"NA\",0,SUM(AI$5:AI114))","v":0},{"$f":"IF(AD114=\"NA\",0,SUM(AL$5:AL114))","v":0},{"$f":"IF(AD114=\"NA\",0,IF(AM114<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB114)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W114)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z114,$W$5:$W114)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X114<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A114+COUNTIF('LRMC x Plant'!$N$5:$N$489,A114)","v":111},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A115,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A115,'LRMC x Plant'!$N$5:$N$489,0),))","v":"RecBiogasG1"},{"$f":"IF(G115=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A115,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(C115,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C115,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A115,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A115,'LRMC x Plant'!N$5:N$489,0),))","v":10},10916.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A115,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A115,'LRMC x Plant'!$N$5:$N$489,0),))","v":572.94860838588829},{"$f":"IF(B115=\"NA\",0,SUMIF('GEM new plant'!A:A,B115,'GEM new plant'!H:H)*E115/1000000)","v":0.114},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D115,'GEM other'!$L$16:$L$21)*H115/1000","v":7.8659999999999997},null,{"$f":"K114+COUNTIF('LRMC x Plant'!$N$5:$N$489,K114)","v":111},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A115,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A115,'LRMC x Plant'!$S$5:$S$489,0),))","v":"RecBiogasG1"},{"$f":"IF(Q115=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A115,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslRecip"},{"$f":"IF(ISNA(VLOOKUP(M115,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M115,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K115,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K115,'LRMC x Plant'!S$5:S$489,0),))","v":10},10916.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A115,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A115,'LRMC x Plant'!$S$5:$S$489,0),))","v":572.94860838588829},{"$f":"IF(L115=\"NA\",0,SUMIF('GEM new plant'!A:A,L115,'GEM new plant'!H:H)*O115/1000000)","v":0.114},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N115,'GEM other'!$L$16:$L$21)*R115/1000","v":7.8659999999999997},null,{"$f":"IF(W115=0,0,SUMIF('LRMC x Plant'!$A:$A,$B115,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U115)","v":9044},{"$f":"IF(B115=AD115,0,SUMIF('LRMC x Plant'!$A:$A,$B115,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B115,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W115)","v":36120.051257218722},{"$f":"IF(Z115=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B115,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C115,'Other ass'!$D$6:$D$35)*U115","v":0},null,"RecBiogasG1",572.94860838588829,24,{"$f":"IF(AD115=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B115,'LRMC x Plant'!D$5:D$489))","v":10},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C115,'Other ass'!$D$6:$D$35)*AG115","v":9.5},{"$f":"IF(AD115=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B115,'LRMC x Plant'!F$5:F$489))","v":8.76},{"$f":"IF(AD115=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B115,'LRMC x Plant'!$G$5:$G$489))","v":19.785},7.8659999999999997,5019.0298094603813,{"$f":"(SUM(AH$5:AH115))","v":1788.7549999999999},1779.2549999999999,{"$f":"IF(AD115=\"NA\",0,SUM(AI$5:AI115))","v":3191.180400000002},{"$f":"IF(AD115=\"NA\",0,SUM(AL$5:AL115))","v":592720.1893560834},{"$f":"IF(AD115=\"NA\",0,IF(AM115<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB115)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W115)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z115,$W$5:$W115)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X115<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A115+COUNTIF('LRMC x Plant'!$N$5:$N$489,A115)","v":112},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A116,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A116,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTDSL1"},{"$f":"IF(G116=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A116,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(C116,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C116,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A116,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A116,'LRMC x Plant'!N$5:N$489,0),))","v":100},10926.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A116,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A116,'LRMC x Plant'!$N$5:$N$489,0),))","v":8036.1318152335371},{"$f":"IF(B116=\"NA\",0,SUMIF('GEM new plant'!A:A,B116,'GEM new plant'!H:H)*E116/1000000)","v":1.07},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D116,'GEM other'!$L$16:$L$21)*H116/1000","v":73.83},null,{"$f":"K115+COUNTIF('LRMC x Plant'!$N$5:$N$489,K115)","v":112},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A116,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A116,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTDSL1"},{"$f":"IF(Q116=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A116,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(M116,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M116,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K116,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K116,'LRMC x Plant'!S$5:S$489,0),))","v":100},10926.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A116,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A116,'LRMC x Plant'!$S$5:$S$489,0),))","v":8036.1318152335371},{"$f":"IF(L116=\"NA\",0,SUMIF('GEM new plant'!A:A,L116,'GEM new plant'!H:H)*O116/1000000)","v":1.07},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N116,'GEM other'!$L$16:$L$21)*R116/1000","v":73.83},null,{"$f":"IF(W116=0,0,SUMIF('LRMC x Plant'!$A:$A,$B116,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U116)","v":9044},{"$f":"IF(B116=AD116,0,SUMIF('LRMC x Plant'!$A:$A,$B116,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B116,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W116)","v":36120.051257218722},{"$f":"IF(Z116=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B116,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C116,'Other ass'!$D$6:$D$35)*U116","v":0},null,"OCGTDSL1",8036.1318152335371,25,{"$f":"IF(AD116=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B116,'LRMC x Plant'!D$5:D$489))","v":100},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C116,'Other ass'!$D$6:$D$35)*AG116","v":95},{"$f":"IF(AD116=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B116,'LRMC x Plant'!F$5:F$489))","v":87.600000000000009},{"$f":"IF(AD116=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B116,'LRMC x Plant'!$G$5:$G$489))","v":10079.39705882353},73.83,703965.14701445797,{"$f":"(SUM(AH$5:AH116))","v":1883.7549999999999},1788.7549999999999,{"$f":"IF(AD116=\"NA\",0,SUM(AI$5:AI116))","v":3278.7804000000019},{"$f":"IF(AD116=\"NA\",0,SUM(AL$5:AL116))","v":1296685.3363705412},{"$f":"IF(AD116=\"NA\",0,IF(AM116<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB116)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W116)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z116,$W$5:$W116)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X116<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A116+COUNTIF('LRMC x Plant'!$N$5:$N$489,A116)","v":113},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A117,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A117,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTDSL2"},{"$f":"IF(G117=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A117,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(C117,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C117,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A117,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A117,'LRMC x Plant'!N$5:N$489,0),))","v":200},11026.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A117,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A117,'LRMC x Plant'!$N$5:$N$489,0),))","v":8407.6242131622039},{"$f":"IF(B117=\"NA\",0,SUMIF('GEM new plant'!A:A,B117,'GEM new plant'!H:H)*E117/1000000)","v":2.14},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D117,'GEM other'!$L$16:$L$21)*H117/1000","v":147.66},null,{"$f":"K116+COUNTIF('LRMC x Plant'!$N$5:$N$489,K116)","v":113},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A117,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A117,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTDSL2"},{"$f":"IF(Q117=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A117,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(M117,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M117,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K117,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K117,'LRMC x Plant'!S$5:S$489,0),))","v":200},11026.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A117,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A117,'LRMC x Plant'!$S$5:$S$489,0),))","v":8407.6242131622039},{"$f":"IF(L117=\"NA\",0,SUMIF('GEM new plant'!A:A,L117,'GEM new plant'!H:H)*O117/1000000)","v":2.14},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N117,'GEM other'!$L$16:$L$21)*R117/1000","v":147.66},null,{"$f":"IF(W117=0,0,SUMIF('LRMC x Plant'!$A:$A,$B117,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U117)","v":9044},{"$f":"IF(B117=AD117,0,SUMIF('LRMC x Plant'!$A:$A,$B117,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B117,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W117)","v":36120.051257218722},{"$f":"IF(Z117=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B117,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C117,'Other ass'!$D$6:$D$35)*U117","v":0},null,"OCGTDSL2",8407.6242131622039,26,{"$f":"IF(AD117=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B117,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C117,'Other ass'!$D$6:$D$35)*AG117","v":190},{"$f":"IF(AD117=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B117,'LRMC x Plant'!F$5:F$489))","v":175.20000000000002},{"$f":"IF(AD117=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B117,'LRMC x Plant'!$G$5:$G$489))","v":20148.794117647059},147.66,1473015.7621460182,{"$f":"(SUM(AH$5:AH117))","v":2073.7550000000001},1883.7549999999999,{"$f":"IF(AD117=\"NA\",0,SUM(AI$5:AI117))","v":3453.9804000000017},{"$f":"IF(AD117=\"NA\",0,SUM(AL$5:AL117))","v":2769701.0985165592},{"$f":"IF(AD117=\"NA\",0,IF(AM117<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB117)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W117)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z117,$W$5:$W117)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X117<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A117+COUNTIF('LRMC x Plant'!$N$5:$N$489,A117)","v":114},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A118,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A118,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTDSL4"},{"$f":"IF(G118=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A118,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(C118,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C118,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A118,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A118,'LRMC x Plant'!N$5:N$489,0),))","v":200},11226.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A118,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A118,'LRMC x Plant'!$N$5:$N$489,0),))","v":8603.978179779584},{"$f":"IF(B118=\"NA\",0,SUMIF('GEM new plant'!A:A,B118,'GEM new plant'!H:H)*E118/1000000)","v":2.14},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D118,'GEM other'!$L$16:$L$21)*H118/1000","v":147.66},null,{"$f":"K117+COUNTIF('LRMC x Plant'!$N$5:$N$489,K117)","v":114},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A118,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A118,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTDSL4"},{"$f":"IF(Q118=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A118,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(M118,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M118,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K118,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K118,'LRMC x Plant'!S$5:S$489,0),))","v":200},11226.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A118,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A118,'LRMC x Plant'!$S$5:$S$489,0),))","v":8603.978179779584},{"$f":"IF(L118=\"NA\",0,SUMIF('GEM new plant'!A:A,L118,'GEM new plant'!H:H)*O118/1000000)","v":2.14},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N118,'GEM other'!$L$16:$L$21)*R118/1000","v":147.66},null,{"$f":"IF(W118=0,0,SUMIF('LRMC x Plant'!$A:$A,$B118,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U118)","v":9044},{"$f":"IF(B118=AD118,0,SUMIF('LRMC x Plant'!$A:$A,$B118,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B118,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W118)","v":36120.051257218722},{"$f":"IF(Z118=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B118,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C118,'Other ass'!$D$6:$D$35)*U118","v":0},null,"OCGTDSL4",8603.978179779584,27,{"$f":"IF(AD118=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B118,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C118,'Other ass'!$D$6:$D$35)*AG118","v":190},{"$f":"IF(AD118=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B118,'LRMC x Plant'!F$5:F$489))","v":175.20000000000002},{"$f":"IF(AD118=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B118,'LRMC x Plant'!$G$5:$G$489))","v":20148.794117647059},147.66,1507416.9770973832,{"$f":"(SUM(AH$5:AH118))","v":2263.7550000000001},2073.7550000000001,{"$f":"IF(AD118=\"NA\",0,SUM(AI$5:AI118))","v":3629.1804000000016},{"$f":"IF(AD118=\"NA\",0,SUM(AL$5:AL118))","v":4277118.075613942},{"$f":"IF(AD118=\"NA\",0,IF(AM118<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB118)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W118)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z118,$W$5:$W118)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X118<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A118+COUNTIF('LRMC x Plant'!$N$5:$N$489,A118)","v":115},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A119,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A119,'LRMC x Plant'!$N$5:$N$489,0),))","v":"OCGTDSL3"},{"$f":"IF(G119=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A119,'LRMC x Plant'!$N$5:$N$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(C119,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C119,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A119,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A119,'LRMC x Plant'!N$5:N$489,0),))","v":200},11426.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A119,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A119,'LRMC x Plant'!$N$5:$N$489,0),))","v":8996.1579080835581},{"$f":"IF(B119=\"NA\",0,SUMIF('GEM new plant'!A:A,B119,'GEM new plant'!H:H)*E119/1000000)","v":2.14},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D119,'GEM other'!$L$16:$L$21)*H119/1000","v":147.66},null,{"$f":"K118+COUNTIF('LRMC x Plant'!$N$5:$N$489,K118)","v":115},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A119,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A119,'LRMC x Plant'!$S$5:$S$489,0),))","v":"OCGTDSL3"},{"$f":"IF(Q119=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A119,'LRMC x Plant'!$S$5:$S$489,0),))","v":"DslPkr"},{"$f":"IF(ISNA(VLOOKUP(M119,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M119,'GEM other'!$B$5:$C$37,2,FALSE))","v":"Dsl"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K119,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K119,'LRMC x Plant'!S$5:S$489,0),))","v":200},11426.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A119,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A119,'LRMC x Plant'!$S$5:$S$489,0),))","v":8996.1579080835581},{"$f":"IF(L119=\"NA\",0,SUMIF('GEM new plant'!A:A,L119,'GEM new plant'!H:H)*O119/1000000)","v":2.14},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N119,'GEM other'!$L$16:$L$21)*R119/1000","v":147.66},null,{"$f":"IF(W119=0,0,SUMIF('LRMC x Plant'!$A:$A,$B119,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U119)","v":9044},{"$f":"IF(B119=AD119,0,SUMIF('LRMC x Plant'!$A:$A,$B119,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B119,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W119)","v":36120.051257218722},{"$f":"IF(Z119=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B119,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C119,'Other ass'!$D$6:$D$35)*U119","v":0},null,"OCGTDSL3",8996.1579080835581,28,{"$f":"IF(AD119=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B119,'LRMC x Plant'!D$5:D$489))","v":200},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C119,'Other ass'!$D$6:$D$35)*AG119","v":190},{"$f":"IF(AD119=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B119,'LRMC x Plant'!F$5:F$489))","v":175.20000000000002},{"$f":"IF(AD119=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B119,'LRMC x Plant'!$G$5:$G$489))","v":20148.794117647059},147.66,1576126.8654962396,{"$f":"(SUM(AH$5:AH119))","v":2453.7550000000001},2263.7550000000001,{"$f":"IF(AD119=\"NA\",0,SUM(AI$5:AI119))","v":3804.3804000000014},{"$f":"IF(AD119=\"NA\",0,SUM(AL$5:AL119))","v":5853244.9411101816},{"$f":"IF(AD119=\"NA\",0,IF(AM119<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB119)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W119)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z119,$W$5:$W119)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X119<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A119+COUNTIF('LRMC x Plant'!$N$5:$N$489,A119)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A120,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A120,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G120=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A120,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C120,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C120,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A120,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A120,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},11626.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A120,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A120,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B120=\"NA\",0,SUMIF('GEM new plant'!A:A,B120,'GEM new plant'!H:H)*E120/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D120,'GEM other'!$L$16:$L$21)*H120/1000","v":0},null,{"$f":"K119+COUNTIF('LRMC x Plant'!$N$5:$N$489,K119)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A120,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A120,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q120=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A120,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M120,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M120,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K120,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K120,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},11626.9,{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A120,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A120,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L120=\"NA\",0,SUMIF('GEM new plant'!A:A,L120,'GEM new plant'!H:H)*O120/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N120,'GEM other'!$L$16:$L$21)*R120/1000","v":0},null,{"$f":"IF(W120=0,0,SUMIF('LRMC x Plant'!$A:$A,$B120,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U120)","v":9044},{"$f":"IF(B120=AD120,0,SUMIF('LRMC x Plant'!$A:$A,$B120,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B120,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W120)","v":36120.051257218722},{"$f":"IF(Z120=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B120,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C120,'Other ass'!$D$6:$D$35)*U120","v":0},null,"NA",99999,"NA",{"$f":"IF(AD120=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B120,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C120,'Other ass'!$D$6:$D$35)*AG120","v":0},{"$f":"IF(AD120=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B120,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD120=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B120,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH120))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD120=\"NA\",0,SUM(AI$5:AI120))","v":0},{"$f":"IF(AD120=\"NA\",0,SUM(AL$5:AL120))","v":0},{"$f":"IF(AD120=\"NA\",0,IF(AM120<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB120)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W120)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z120,$W$5:$W120)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X120<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A120+COUNTIF('LRMC x Plant'!$N$5:$N$489,A120)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A121,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A121,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G121=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A121,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C121,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C121,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A121,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A121,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A121,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A121,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B121=\"NA\",0,SUMIF('GEM new plant'!A:A,B121,'GEM new plant'!H:H)*E121/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D121,'GEM other'!$L$16:$L$21)*H121/1000","v":0},null,{"$f":"K120+COUNTIF('LRMC x Plant'!$N$5:$N$489,K120)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A121,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A121,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q121=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A121,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M121,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M121,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K121,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K121,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A121,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A121,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L121=\"NA\",0,SUMIF('GEM new plant'!A:A,L121,'GEM new plant'!H:H)*O121/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N121,'GEM other'!$L$16:$L$21)*R121/1000","v":0},null,{"$f":"IF(W121=0,0,SUMIF('LRMC x Plant'!$A:$A,$B121,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U121)","v":9044},{"$f":"IF(B121=AD121,0,SUMIF('LRMC x Plant'!$A:$A,$B121,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B121,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W121)","v":36120.051257218722},{"$f":"IF(Z121=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B121,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C121,'Other ass'!$D$6:$D$35)*U121","v":0},null,"NA",99999,"NA",{"$f":"IF(AD121=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B121,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C121,'Other ass'!$D$6:$D$35)*AG121","v":0},{"$f":"IF(AD121=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B121,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD121=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B121,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH121))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD121=\"NA\",0,SUM(AI$5:AI121))","v":0},{"$f":"IF(AD121=\"NA\",0,SUM(AL$5:AL121))","v":0},{"$f":"IF(AD121=\"NA\",0,IF(AM121<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB121)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W121)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z121,$W$5:$W121)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X121<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A121+COUNTIF('LRMC x Plant'!$N$5:$N$489,A121)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A122,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A122,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G122=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A122,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C122,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C122,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A122,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A122,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A122,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A122,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B122=\"NA\",0,SUMIF('GEM new plant'!A:A,B122,'GEM new plant'!H:H)*E122/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D122,'GEM other'!$L$16:$L$21)*H122/1000","v":0},null,{"$f":"K121+COUNTIF('LRMC x Plant'!$N$5:$N$489,K121)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A122,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A122,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q122=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A122,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M122,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M122,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K122,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K122,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A122,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A122,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L122=\"NA\",0,SUMIF('GEM new plant'!A:A,L122,'GEM new plant'!H:H)*O122/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N122,'GEM other'!$L$16:$L$21)*R122/1000","v":0},null,{"$f":"IF(W122=0,0,SUMIF('LRMC x Plant'!$A:$A,$B122,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U122)","v":9044},{"$f":"IF(B122=AD122,0,SUMIF('LRMC x Plant'!$A:$A,$B122,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B122,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W122)","v":36120.051257218722},{"$f":"IF(Z122=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B122,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C122,'Other ass'!$D$6:$D$35)*U122","v":0},null,"NA",99999,"NA",{"$f":"IF(AD122=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B122,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C122,'Other ass'!$D$6:$D$35)*AG122","v":0},{"$f":"IF(AD122=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B122,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD122=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B122,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH122))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD122=\"NA\",0,SUM(AI$5:AI122))","v":0},{"$f":"IF(AD122=\"NA\",0,SUM(AL$5:AL122))","v":0},{"$f":"IF(AD122=\"NA\",0,IF(AM122<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB122)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W122)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z122,$W$5:$W122)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X122<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A122+COUNTIF('LRMC x Plant'!$N$5:$N$489,A122)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A123,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A123,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G123=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A123,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C123,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C123,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A123,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A123,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A123,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A123,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B123=\"NA\",0,SUMIF('GEM new plant'!A:A,B123,'GEM new plant'!H:H)*E123/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D123,'GEM other'!$L$16:$L$21)*H123/1000","v":0},null,{"$f":"K122+COUNTIF('LRMC x Plant'!$N$5:$N$489,K122)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A123,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A123,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q123=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A123,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M123,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M123,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K123,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K123,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A123,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A123,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L123=\"NA\",0,SUMIF('GEM new plant'!A:A,L123,'GEM new plant'!H:H)*O123/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N123,'GEM other'!$L$16:$L$21)*R123/1000","v":0},null,{"$f":"IF(W123=0,0,SUMIF('LRMC x Plant'!$A:$A,$B123,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U123)","v":9044},{"$f":"IF(B123=AD123,0,SUMIF('LRMC x Plant'!$A:$A,$B123,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B123,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W123)","v":36120.051257218722},{"$f":"IF(Z123=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B123,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C123,'Other ass'!$D$6:$D$35)*U123","v":0},null,"NA",99999,"NA",{"$f":"IF(AD123=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B123,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C123,'Other ass'!$D$6:$D$35)*AG123","v":0},{"$f":"IF(AD123=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B123,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD123=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B123,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH123))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD123=\"NA\",0,SUM(AI$5:AI123))","v":0},{"$f":"IF(AD123=\"NA\",0,SUM(AL$5:AL123))","v":0},{"$f":"IF(AD123=\"NA\",0,IF(AM123<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB123)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W123)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z123,$W$5:$W123)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X123<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A123+COUNTIF('LRMC x Plant'!$N$5:$N$489,A123)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A124,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A124,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G124=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A124,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C124,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C124,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A124,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A124,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A124,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A124,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B124=\"NA\",0,SUMIF('GEM new plant'!A:A,B124,'GEM new plant'!H:H)*E124/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D124,'GEM other'!$L$16:$L$21)*H124/1000","v":0},null,{"$f":"K123+COUNTIF('LRMC x Plant'!$N$5:$N$489,K123)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A124,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A124,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q124=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A124,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M124,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M124,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K124,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K124,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A124,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A124,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L124=\"NA\",0,SUMIF('GEM new plant'!A:A,L124,'GEM new plant'!H:H)*O124/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N124,'GEM other'!$L$16:$L$21)*R124/1000","v":0},null,{"$f":"IF(W124=0,0,SUMIF('LRMC x Plant'!$A:$A,$B124,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U124)","v":9044},{"$f":"IF(B124=AD124,0,SUMIF('LRMC x Plant'!$A:$A,$B124,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B124,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W124)","v":36120.051257218722},{"$f":"IF(Z124=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B124,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C124,'Other ass'!$D$6:$D$35)*U124","v":0},null,"NA",99999,"NA",{"$f":"IF(AD124=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B124,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C124,'Other ass'!$D$6:$D$35)*AG124","v":0},{"$f":"IF(AD124=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B124,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD124=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B124,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH124))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD124=\"NA\",0,SUM(AI$5:AI124))","v":0},{"$f":"IF(AD124=\"NA\",0,SUM(AL$5:AL124))","v":0},{"$f":"IF(AD124=\"NA\",0,IF(AM124<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB124)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W124)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z124,$W$5:$W124)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X124<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A124+COUNTIF('LRMC x Plant'!$N$5:$N$489,A124)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A125,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A125,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G125=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A125,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C125,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C125,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A125,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A125,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A125,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A125,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B125=\"NA\",0,SUMIF('GEM new plant'!A:A,B125,'GEM new plant'!H:H)*E125/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D125,'GEM other'!$L$16:$L$21)*H125/1000","v":0},null,{"$f":"K124+COUNTIF('LRMC x Plant'!$N$5:$N$489,K124)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A125,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A125,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q125=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A125,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M125,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M125,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K125,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K125,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A125,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A125,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L125=\"NA\",0,SUMIF('GEM new plant'!A:A,L125,'GEM new plant'!H:H)*O125/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N125,'GEM other'!$L$16:$L$21)*R125/1000","v":0},null,{"$f":"IF(W125=0,0,SUMIF('LRMC x Plant'!$A:$A,$B125,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U125)","v":9044},{"$f":"IF(B125=AD125,0,SUMIF('LRMC x Plant'!$A:$A,$B125,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B125,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W125)","v":36120.051257218722},{"$f":"IF(Z125=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B125,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C125,'Other ass'!$D$6:$D$35)*U125","v":0},null,"NA",99999,"NA",{"$f":"IF(AD125=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B125,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C125,'Other ass'!$D$6:$D$35)*AG125","v":0},{"$f":"IF(AD125=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B125,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD125=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B125,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH125))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD125=\"NA\",0,SUM(AI$5:AI125))","v":0},{"$f":"IF(AD125=\"NA\",0,SUM(AL$5:AL125))","v":0},{"$f":"IF(AD125=\"NA\",0,IF(AM125<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB125)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W125)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z125,$W$5:$W125)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X125<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A125+COUNTIF('LRMC x Plant'!$N$5:$N$489,A125)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A126,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A126,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G126=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A126,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C126,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C126,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A126,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A126,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A126,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A126,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B126=\"NA\",0,SUMIF('GEM new plant'!A:A,B126,'GEM new plant'!H:H)*E126/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D126,'GEM other'!$L$16:$L$21)*H126/1000","v":0},null,{"$f":"K125+COUNTIF('LRMC x Plant'!$N$5:$N$489,K125)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A126,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A126,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q126=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A126,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M126,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M126,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K126,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K126,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A126,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A126,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L126=\"NA\",0,SUMIF('GEM new plant'!A:A,L126,'GEM new plant'!H:H)*O126/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N126,'GEM other'!$L$16:$L$21)*R126/1000","v":0},null,{"$f":"IF(W126=0,0,SUMIF('LRMC x Plant'!$A:$A,$B126,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U126)","v":9044},{"$f":"IF(B126=AD126,0,SUMIF('LRMC x Plant'!$A:$A,$B126,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B126,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W126)","v":36120.051257218722},{"$f":"IF(Z126=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B126,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C126,'Other ass'!$D$6:$D$35)*U126","v":0},null,"NA",99999,{"$f":"IF(AD126=\"NA\",\"NA\",RANK(AE126,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD126=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B126,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C126,'Other ass'!$D$6:$D$35)*AG126","v":0},{"$f":"IF(AD126=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B126,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD126=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B126,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH126))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD126=\"NA\",0,SUM(AI$5:AI126))","v":0},{"$f":"IF(AD126=\"NA\",0,SUM(AL$5:AL126))","v":0},{"$f":"IF(AD126=\"NA\",0,IF(AM126<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB126)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W126)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z126,$W$5:$W126)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X126<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A126+COUNTIF('LRMC x Plant'!$N$5:$N$489,A126)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A127,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A127,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G127=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A127,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C127,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C127,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A127,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A127,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A127,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A127,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B127=\"NA\",0,SUMIF('GEM new plant'!A:A,B127,'GEM new plant'!H:H)*E127/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D127,'GEM other'!$L$16:$L$21)*H127/1000","v":0},null,{"$f":"K126+COUNTIF('LRMC x Plant'!$N$5:$N$489,K126)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A127,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A127,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q127=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A127,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M127,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M127,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K127,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K127,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A127,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A127,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L127=\"NA\",0,SUMIF('GEM new plant'!A:A,L127,'GEM new plant'!H:H)*O127/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N127,'GEM other'!$L$16:$L$21)*R127/1000","v":0},null,{"$f":"IF(W127=0,0,SUMIF('LRMC x Plant'!$A:$A,$B127,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U127)","v":9044},{"$f":"IF(B127=AD127,0,SUMIF('LRMC x Plant'!$A:$A,$B127,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B127,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W127)","v":36120.051257218722},{"$f":"IF(Z127=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B127,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C127,'Other ass'!$D$6:$D$35)*U127","v":0},null,"NA",99999,"NA",{"$f":"IF(AD127=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B127,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C127,'Other ass'!$D$6:$D$35)*AG127","v":0},{"$f":"IF(AD127=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B127,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD127=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B127,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH127))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD127=\"NA\",0,SUM(AI$5:AI127))","v":0},{"$f":"IF(AD127=\"NA\",0,SUM(AL$5:AL127))","v":0},{"$f":"IF(AD127=\"NA\",0,IF(AM127<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB127)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W127)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z127,$W$5:$W127)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X127<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A127+COUNTIF('LRMC x Plant'!$N$5:$N$489,A127)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A128,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A128,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G128=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A128,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C128,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C128,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A128,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A128,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A128,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A128,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B128=\"NA\",0,SUMIF('GEM new plant'!A:A,B128,'GEM new plant'!H:H)*E128/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D128,'GEM other'!$L$16:$L$21)*H128/1000","v":0},null,{"$f":"K127+COUNTIF('LRMC x Plant'!$N$5:$N$489,K127)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A128,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A128,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q128=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A128,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M128,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M128,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K128,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K128,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A128,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A128,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L128=\"NA\",0,SUMIF('GEM new plant'!A:A,L128,'GEM new plant'!H:H)*O128/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N128,'GEM other'!$L$16:$L$21)*R128/1000","v":0},null,{"$f":"IF(W128=0,0,SUMIF('LRMC x Plant'!$A:$A,$B128,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U128)","v":9044},{"$f":"IF(B128=AD128,0,SUMIF('LRMC x Plant'!$A:$A,$B128,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B128,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W128)","v":36120.051257218722},{"$f":"IF(Z128=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B128,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C128,'Other ass'!$D$6:$D$35)*U128","v":0},null,"NA",99999,"NA",{"$f":"IF(AD128=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B128,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C128,'Other ass'!$D$6:$D$35)*AG128","v":0},{"$f":"IF(AD128=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B128,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD128=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B128,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH128))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD128=\"NA\",0,SUM(AI$5:AI128))","v":0},{"$f":"IF(AD128=\"NA\",0,SUM(AL$5:AL128))","v":0},{"$f":"IF(AD128=\"NA\",0,IF(AM128<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB128)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W128)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z128,$W$5:$W128)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X128<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A128+COUNTIF('LRMC x Plant'!$N$5:$N$489,A128)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A129,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A129,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G129=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A129,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C129,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C129,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A129,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A129,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A129,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A129,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B129=\"NA\",0,SUMIF('GEM new plant'!A:A,B129,'GEM new plant'!H:H)*E129/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D129,'GEM other'!$L$16:$L$21)*H129/1000","v":0},null,{"$f":"K128+COUNTIF('LRMC x Plant'!$N$5:$N$489,K128)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A129,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A129,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q129=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A129,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M129,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M129,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K129,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K129,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A129,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A129,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L129=\"NA\",0,SUMIF('GEM new plant'!A:A,L129,'GEM new plant'!H:H)*O129/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N129,'GEM other'!$L$16:$L$21)*R129/1000","v":0},null,{"$f":"IF(W129=0,0,SUMIF('LRMC x Plant'!$A:$A,$B129,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U129)","v":9044},{"$f":"IF(B129=AD129,0,SUMIF('LRMC x Plant'!$A:$A,$B129,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B129,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W129)","v":36120.051257218722},{"$f":"IF(Z129=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B129,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C129,'Other ass'!$D$6:$D$35)*U129","v":0},null,"NA",99999,"NA",{"$f":"IF(AD129=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B129,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C129,'Other ass'!$D$6:$D$35)*AG129","v":0},{"$f":"IF(AD129=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B129,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD129=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B129,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH129))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD129=\"NA\",0,SUM(AI$5:AI129))","v":0},{"$f":"IF(AD129=\"NA\",0,SUM(AL$5:AL129))","v":0},{"$f":"IF(AD129=\"NA\",0,IF(AM129<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB129)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W129)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z129,$W$5:$W129)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X129<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A129+COUNTIF('LRMC x Plant'!$N$5:$N$489,A129)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A130,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A130,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G130=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A130,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C130,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C130,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A130,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A130,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A130,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A130,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B130=\"NA\",0,SUMIF('GEM new plant'!A:A,B130,'GEM new plant'!H:H)*E130/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D130,'GEM other'!$L$16:$L$21)*H130/1000","v":0},null,{"$f":"K129+COUNTIF('LRMC x Plant'!$N$5:$N$489,K129)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A130,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A130,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q130=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A130,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M130,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M130,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K130,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K130,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A130,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A130,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L130=\"NA\",0,SUMIF('GEM new plant'!A:A,L130,'GEM new plant'!H:H)*O130/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N130,'GEM other'!$L$16:$L$21)*R130/1000","v":0},null,{"$f":"IF(W130=0,0,SUMIF('LRMC x Plant'!$A:$A,$B130,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U130)","v":9044},{"$f":"IF(B130=AD130,0,SUMIF('LRMC x Plant'!$A:$A,$B130,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B130,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W130)","v":36120.051257218722},{"$f":"IF(Z130=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B130,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C130,'Other ass'!$D$6:$D$35)*U130","v":0},null,"NA",99999,"NA",{"$f":"IF(AD130=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B130,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C130,'Other ass'!$D$6:$D$35)*AG130","v":0},{"$f":"IF(AD130=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B130,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD130=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B130,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH130))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD130=\"NA\",0,SUM(AI$5:AI130))","v":0},{"$f":"IF(AD130=\"NA\",0,SUM(AL$5:AL130))","v":0},{"$f":"IF(AD130=\"NA\",0,IF(AM130<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB130)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W130)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z130,$W$5:$W130)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X130<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A130+COUNTIF('LRMC x Plant'!$N$5:$N$489,A130)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A131,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A131,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G131=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A131,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C131,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C131,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A131,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A131,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A131,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A131,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B131=\"NA\",0,SUMIF('GEM new plant'!A:A,B131,'GEM new plant'!H:H)*E131/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D131,'GEM other'!$L$16:$L$21)*H131/1000","v":0},null,{"$f":"K130+COUNTIF('LRMC x Plant'!$N$5:$N$489,K130)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A131,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A131,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q131=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A131,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M131,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M131,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K131,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K131,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A131,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A131,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L131=\"NA\",0,SUMIF('GEM new plant'!A:A,L131,'GEM new plant'!H:H)*O131/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N131,'GEM other'!$L$16:$L$21)*R131/1000","v":0},null,{"$f":"IF(W131=0,0,SUMIF('LRMC x Plant'!$A:$A,$B131,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U131)","v":9044},{"$f":"IF(B131=AD131,0,SUMIF('LRMC x Plant'!$A:$A,$B131,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B131,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W131)","v":36120.051257218722},{"$f":"IF(Z131=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B131,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C131,'Other ass'!$D$6:$D$35)*U131","v":0},null,{"$f":"IF(OR(C131=\"GasPkr\",C131=\"DslPkr\",C131=\"DslRecip\"),B131,\"NA\")","v":"NA"},99999,"NA",{"$f":"IF(AD131=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B131,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C131,'Other ass'!$D$6:$D$35)*AG131","v":0},{"$f":"IF(AD131=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B131,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD131=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B131,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH131))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD131=\"NA\",0,SUM(AI$5:AI131))","v":0},{"$f":"IF(AD131=\"NA\",0,SUM(AL$5:AL131))","v":0},{"$f":"IF(AD131=\"NA\",0,IF(AM131<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB131)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W131)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z131,$W$5:$W131)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X131<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A131+COUNTIF('LRMC x Plant'!$N$5:$N$489,A131)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A132,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A132,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G132=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A132,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C132,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C132,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A132,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A132,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A132,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A132,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B132=\"NA\",0,SUMIF('GEM new plant'!A:A,B132,'GEM new plant'!H:H)*E132/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D132,'GEM other'!$L$16:$L$21)*H132/1000","v":0},null,{"$f":"K131+COUNTIF('LRMC x Plant'!$N$5:$N$489,K131)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A132,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A132,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q132=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A132,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M132,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M132,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K132,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K132,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A132,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A132,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L132=\"NA\",0,SUMIF('GEM new plant'!A:A,L132,'GEM new plant'!H:H)*O132/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N132,'GEM other'!$L$16:$L$21)*R132/1000","v":0},null,{"$f":"IF(W132=0,0,SUMIF('LRMC x Plant'!$A:$A,$B132,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U132)","v":9044},{"$f":"IF(B132=AD132,0,SUMIF('LRMC x Plant'!$A:$A,$B132,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B132,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W132)","v":36120.051257218722},{"$f":"IF(Z132=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B132,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C132,'Other ass'!$D$6:$D$35)*U132","v":0},null,{"$f":"IF(OR(C132=\"GasPkr\",C132=\"DslPkr\",C132=\"DslRecip\"),B132,\"NA\")","v":"NA"},99999,"NA",{"$f":"IF(AD132=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B132,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C132,'Other ass'!$D$6:$D$35)*AG132","v":0},{"$f":"IF(AD132=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B132,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD132=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B132,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH132))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD132=\"NA\",0,SUM(AI$5:AI132))","v":0},{"$f":"IF(AD132=\"NA\",0,SUM(AL$5:AL132))","v":0},{"$f":"IF(AD132=\"NA\",0,IF(AM132<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB132)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W132)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z132,$W$5:$W132)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X132<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A132+COUNTIF('LRMC x Plant'!$N$5:$N$489,A132)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A133,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A133,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G133=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A133,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C133,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C133,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A133,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A133,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A133,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A133,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B133=\"NA\",0,SUMIF('GEM new plant'!A:A,B133,'GEM new plant'!H:H)*E133/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D133,'GEM other'!$L$16:$L$21)*H133/1000","v":0},null,{"$f":"K132+COUNTIF('LRMC x Plant'!$N$5:$N$489,K132)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A133,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A133,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q133=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A133,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M133,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M133,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K133,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K133,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A133,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A133,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L133=\"NA\",0,SUMIF('GEM new plant'!A:A,L133,'GEM new plant'!H:H)*O133/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N133,'GEM other'!$L$16:$L$21)*R133/1000","v":0},null,{"$f":"IF(W133=0,0,SUMIF('LRMC x Plant'!$A:$A,$B133,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U133)","v":9044},{"$f":"IF(B133=AD133,0,SUMIF('LRMC x Plant'!$A:$A,$B133,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B133,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W133)","v":36120.051257218722},{"$f":"IF(Z133=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B133,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C133,'Other ass'!$D$6:$D$35)*U133","v":0},null,"NA",{"$f":"IF(AD133=\"NA\",99999,G133)","v":99999},{"$f":"IF(AD133=\"NA\",\"NA\",RANK(AE133,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD133=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B133,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C133,'Other ass'!$D$6:$D$35)*AG133","v":0},{"$f":"IF(AD133=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B133,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD133=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B133,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(AD133=\"NA\",0,I133)","v":0},{"$f":"IF(AE133=\"\",\"\",AE133*AI133)","v":0},{"$f":"(SUM(AH$5:AH133))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD133=\"NA\",0,SUM(AI$5:AI133))","v":0},{"$f":"IF(AD133=\"NA\",0,SUM(AL$5:AL133))","v":0},{"$f":"IF(AD133=\"NA\",0,IF(AM133<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB133)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W133)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS133>0,0,INDEX($AM$5:$AM$498,MATCH(-AS133,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU133,$AO$5:$AO$498)","v":0},{"$f":"AS133+AU133","v":{"$error":"#REF!"}},{"$f":"AT133+AV133","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU133,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z133,$W$5:$W133)","v":2688071.8512109681},{"$f":"AY133+AZ133","v":2688071.8512109681},{"$f":"IF(AND(AW133>=0,AX133>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X133<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A133+COUNTIF('LRMC x Plant'!$N$5:$N$489,A133)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A134,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A134,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G134=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A134,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C134,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C134,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A134,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A134,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A134,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A134,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B134=\"NA\",0,SUMIF('GEM new plant'!A:A,B134,'GEM new plant'!H:H)*E134/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D134,'GEM other'!$L$16:$L$21)*H134/1000","v":0},null,{"$f":"K133+COUNTIF('LRMC x Plant'!$N$5:$N$489,K133)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A134,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A134,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q134=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A134,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M134,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M134,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K134,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K134,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A134,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A134,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L134=\"NA\",0,SUMIF('GEM new plant'!A:A,L134,'GEM new plant'!H:H)*O134/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N134,'GEM other'!$L$16:$L$21)*R134/1000","v":0},null,{"$f":"IF(W134=0,0,SUMIF('LRMC x Plant'!$A:$A,$B134,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U134)","v":9044},{"$f":"IF(B134=AD134,0,SUMIF('LRMC x Plant'!$A:$A,$B134,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B134,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W134)","v":36120.051257218722},{"$f":"IF(Z134=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B134,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(W134=0,0,G134)","v":0},0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C134,'Other ass'!$D$6:$D$35)*U134","v":0},null,"NA",99999,"NA",{"$f":"IF(AD134=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B134,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C134,'Other ass'!$D$6:$D$35)*AG134","v":0},{"$f":"IF(AD134=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B134,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD134=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B134,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH134))","v":2453.7550000000001},{"$f":"AM133","v":2453.7550000000001},{"$f":"IF(AD134=\"NA\",0,SUM(AI$5:AI134))","v":0},{"$f":"IF(AD134=\"NA\",0,SUM(AL$5:AL134))","v":0},{"$f":"IF(AD134=\"NA\",0,IF(AM134<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB134)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W134)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z134,$W$5:$W134)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X134<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A134+COUNTIF('LRMC x Plant'!$N$5:$N$489,A134)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A135,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A135,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G135=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A135,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C135,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C135,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A135,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A135,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},{"$f":"IF(E134=\"NA\",\"NA\",F134+E134)","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A135,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A135,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B135=\"NA\",0,SUMIF('GEM new plant'!A:A,B135,'GEM new plant'!H:H)*E135/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D135,'GEM other'!$L$16:$L$21)*H135/1000","v":0},null,{"$f":"K134+COUNTIF('LRMC x Plant'!$N$5:$N$489,K134)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A135,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A135,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q135=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A135,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M135,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M135,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K135,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K135,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},{"$f":"IF(O134=\"NA\",\"NA\",P134+O134)","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A135,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A135,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L135=\"NA\",0,SUMIF('GEM new plant'!A:A,L135,'GEM new plant'!H:H)*O135/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N135,'GEM other'!$L$16:$L$21)*R135/1000","v":0},null,{"$f":"IF(W135=0,0,SUMIF('LRMC x Plant'!$A:$A,$B135,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U135)","v":9044},{"$f":"IF(B135=AD135,0,SUMIF('LRMC x Plant'!$A:$A,$B135,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B135,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W135)","v":36120.051257218722},{"$f":"IF(Z135=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B135,'LRMC x Plant'!$G$5:$G$489))","v":0},0,{"$f":"IF(AD135=\"NA\",I135,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C135,'Other ass'!$D$6:$D$35)*U135","v":0},null,"NA",99999,"NA",{"$f":"IF(AD135=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B135,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C135,'Other ass'!$D$6:$D$35)*AG135","v":0},{"$f":"IF(AD135=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B135,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD135=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B135,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH135))","v":2453.7550000000001},{"$f":"AM134","v":2453.7550000000001},{"$f":"IF(AD135=\"NA\",0,SUM(AI$5:AI135))","v":0},{"$f":"IF(AD135=\"NA\",0,SUM(AL$5:AL135))","v":0},{"$f":"IF(AD135=\"NA\",0,IF(AM135<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB135)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W135)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z135,$W$5:$W135)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X135<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A135+COUNTIF('LRMC x Plant'!$N$5:$N$489,A135)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A136,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A136,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G136=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A136,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C136,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C136,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A136,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A136,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A136,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A136,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B136=\"NA\",0,SUMIF('GEM new plant'!A:A,B136,'GEM new plant'!H:H)*E136/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D136,'GEM other'!$L$16:$L$21)*H136/1000","v":0},null,{"$f":"K135+COUNTIF('LRMC x Plant'!$N$5:$N$489,K135)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A136,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A136,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q136=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A136,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M136,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M136,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K136,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K136,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A136,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A136,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L136=\"NA\",0,SUMIF('GEM new plant'!A:A,L136,'GEM new plant'!H:H)*O136/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N136,'GEM other'!$L$16:$L$21)*R136/1000","v":0},null,{"$f":"IF(W136=0,0,SUMIF('LRMC x Plant'!$A:$A,$B136,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U136)","v":9044},{"$f":"IF(B136=AD136,0,SUMIF('LRMC x Plant'!$A:$A,$B136,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B136,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W136)","v":36120.051257218722},{"$f":"IF(Z136=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B136,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C136,'Other ass'!$D$6:$D$35)*U136","v":0},null,"NA",99999,"NA",{"$f":"IF(AD136=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B136,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C136,'Other ass'!$D$6:$D$35)*AG136","v":0},{"$f":"IF(AD136=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B136,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD136=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B136,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH136))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD136=\"NA\",0,SUM(AI$5:AI136))","v":0},{"$f":"IF(AD136=\"NA\",0,SUM(AL$5:AL136))","v":0},{"$f":"IF(AD136=\"NA\",0,IF(AM136<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB136)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W136)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z136,$W$5:$W136)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X136<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A136+COUNTIF('LRMC x Plant'!$N$5:$N$489,A136)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A137,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A137,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G137=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A137,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C137,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C137,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A137,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A137,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A137,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A137,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B137=\"NA\",0,SUMIF('GEM new plant'!A:A,B137,'GEM new plant'!H:H)*E137/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D137,'GEM other'!$L$16:$L$21)*H137/1000","v":0},null,{"$f":"K136+COUNTIF('LRMC x Plant'!$N$5:$N$489,K136)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A137,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A137,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q137=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A137,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M137,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M137,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K137,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K137,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A137,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A137,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L137=\"NA\",0,SUMIF('GEM new plant'!A:A,L137,'GEM new plant'!H:H)*O137/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N137,'GEM other'!$L$16:$L$21)*R137/1000","v":0},null,{"$f":"IF(W137=0,0,SUMIF('LRMC x Plant'!$A:$A,$B137,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U137)","v":9044},{"$f":"IF(B137=AD137,0,SUMIF('LRMC x Plant'!$A:$A,$B137,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B137,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W137)","v":36120.051257218722},{"$f":"IF(Z137=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B137,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C137,'Other ass'!$D$6:$D$35)*U137","v":0},null,"NA",99999,"NA",{"$f":"IF(AD137=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B137,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C137,'Other ass'!$D$6:$D$35)*AG137","v":0},{"$f":"IF(AD137=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B137,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD137=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B137,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH137))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD137=\"NA\",0,SUM(AI$5:AI137))","v":0},{"$f":"IF(AD137=\"NA\",0,SUM(AL$5:AL137))","v":0},{"$f":"IF(AD137=\"NA\",0,IF(AM137<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB137)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W137)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z137,$W$5:$W137)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X137<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A137+COUNTIF('LRMC x Plant'!$N$5:$N$489,A137)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A138,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A138,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G138=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A138,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C138,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C138,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A138,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A138,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A138,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A138,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B138=\"NA\",0,SUMIF('GEM new plant'!A:A,B138,'GEM new plant'!H:H)*E138/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D138,'GEM other'!$L$16:$L$21)*H138/1000","v":0},null,{"$f":"K137+COUNTIF('LRMC x Plant'!$N$5:$N$489,K137)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A138,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A138,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q138=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A138,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M138,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M138,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K138,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K138,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A138,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A138,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L138=\"NA\",0,SUMIF('GEM new plant'!A:A,L138,'GEM new plant'!H:H)*O138/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N138,'GEM other'!$L$16:$L$21)*R138/1000","v":0},null,{"$f":"IF(W138=0,0,SUMIF('LRMC x Plant'!$A:$A,$B138,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U138)","v":9044},{"$f":"IF(B138=AD138,0,SUMIF('LRMC x Plant'!$A:$A,$B138,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B138,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W138)","v":36120.051257218722},{"$f":"IF(Z138=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B138,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C138,'Other ass'!$D$6:$D$35)*U138","v":0},null,"NA",99999,"NA",{"$f":"IF(AD138=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B138,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C138,'Other ass'!$D$6:$D$35)*AG138","v":0},{"$f":"IF(AD138=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B138,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD138=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B138,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH138))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD138=\"NA\",0,SUM(AI$5:AI138))","v":0},{"$f":"IF(AD138=\"NA\",0,SUM(AL$5:AL138))","v":0},{"$f":"IF(AD138=\"NA\",0,IF(AM138<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB138)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W138)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z138,$W$5:$W138)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X138<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A138+COUNTIF('LRMC x Plant'!$N$5:$N$489,A138)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A139,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A139,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G139=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A139,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C139,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C139,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A139,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A139,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A139,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A139,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B139=\"NA\",0,SUMIF('GEM new plant'!A:A,B139,'GEM new plant'!H:H)*E139/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D139,'GEM other'!$L$16:$L$21)*H139/1000","v":0},null,{"$f":"K138+COUNTIF('LRMC x Plant'!$N$5:$N$489,K138)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A139,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A139,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q139=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A139,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M139,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M139,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K139,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K139,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A139,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A139,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L139=\"NA\",0,SUMIF('GEM new plant'!A:A,L139,'GEM new plant'!H:H)*O139/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N139,'GEM other'!$L$16:$L$21)*R139/1000","v":0},null,{"$f":"IF(W139=0,0,SUMIF('LRMC x Plant'!$A:$A,$B139,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U139)","v":9044},{"$f":"IF(B139=AD139,0,SUMIF('LRMC x Plant'!$A:$A,$B139,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B139,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W139)","v":36120.051257218722},{"$f":"IF(Z139=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B139,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C139,'Other ass'!$D$6:$D$35)*U139","v":0},null,"NA",99999,"NA",{"$f":"IF(AD139=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B139,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C139,'Other ass'!$D$6:$D$35)*AG139","v":0},{"$f":"IF(AD139=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B139,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD139=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B139,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH139))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD139=\"NA\",0,SUM(AI$5:AI139))","v":0},{"$f":"IF(AD139=\"NA\",0,SUM(AL$5:AL139))","v":0},{"$f":"IF(AD139=\"NA\",0,IF(AM139<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB139)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W139)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z139,$W$5:$W139)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X139<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A139+COUNTIF('LRMC x Plant'!$N$5:$N$489,A139)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A140,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A140,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G140=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A140,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C140,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C140,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A140,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A140,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A140,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A140,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B140=\"NA\",0,SUMIF('GEM new plant'!A:A,B140,'GEM new plant'!H:H)*E140/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D140,'GEM other'!$L$16:$L$21)*H140/1000","v":0},null,{"$f":"K139+COUNTIF('LRMC x Plant'!$N$5:$N$489,K139)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A140,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A140,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q140=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A140,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M140,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M140,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K140,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K140,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A140,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A140,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L140=\"NA\",0,SUMIF('GEM new plant'!A:A,L140,'GEM new plant'!H:H)*O140/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N140,'GEM other'!$L$16:$L$21)*R140/1000","v":0},null,{"$f":"IF(W140=0,0,SUMIF('LRMC x Plant'!$A:$A,$B140,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U140)","v":9044},{"$f":"IF(B140=AD140,0,SUMIF('LRMC x Plant'!$A:$A,$B140,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B140,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W140)","v":36120.051257218722},{"$f":"IF(Z140=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B140,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C140,'Other ass'!$D$6:$D$35)*U140","v":0},null,"NA",99999,"NA",{"$f":"IF(AD140=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B140,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C140,'Other ass'!$D$6:$D$35)*AG140","v":0},{"$f":"IF(AD140=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B140,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD140=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B140,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH140))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD140=\"NA\",0,SUM(AI$5:AI140))","v":0},{"$f":"IF(AD140=\"NA\",0,SUM(AL$5:AL140))","v":0},{"$f":"IF(AD140=\"NA\",0,IF(AM140<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB140)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W140)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z140,$W$5:$W140)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X140<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A140+COUNTIF('LRMC x Plant'!$N$5:$N$489,A140)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A141,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A141,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G141=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A141,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C141,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C141,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A141,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A141,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A141,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A141,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B141=\"NA\",0,SUMIF('GEM new plant'!A:A,B141,'GEM new plant'!H:H)*E141/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D141,'GEM other'!$L$16:$L$21)*H141/1000","v":0},null,{"$f":"K140+COUNTIF('LRMC x Plant'!$N$5:$N$489,K140)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A141,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A141,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q141=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A141,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M141,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M141,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K141,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K141,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A141,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A141,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L141=\"NA\",0,SUMIF('GEM new plant'!A:A,L141,'GEM new plant'!H:H)*O141/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N141,'GEM other'!$L$16:$L$21)*R141/1000","v":0},null,{"$f":"IF(W141=0,0,SUMIF('LRMC x Plant'!$A:$A,$B141,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U141)","v":9044},{"$f":"IF(B141=AD141,0,SUMIF('LRMC x Plant'!$A:$A,$B141,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B141,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W141)","v":36120.051257218722},{"$f":"IF(Z141=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B141,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C141,'Other ass'!$D$6:$D$35)*U141","v":0},null,"NA",99999,"NA",{"$f":"IF(AD141=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B141,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C141,'Other ass'!$D$6:$D$35)*AG141","v":0},{"$f":"IF(AD141=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B141,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD141=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B141,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH141))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD141=\"NA\",0,SUM(AI$5:AI141))","v":0},{"$f":"IF(AD141=\"NA\",0,SUM(AL$5:AL141))","v":0},{"$f":"IF(AD141=\"NA\",0,IF(AM141<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB141)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W141)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z141,$W$5:$W141)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X141<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A141+COUNTIF('LRMC x Plant'!$N$5:$N$489,A141)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A142,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A142,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G142=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A142,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C142,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C142,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A142,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A142,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A142,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A142,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B142=\"NA\",0,SUMIF('GEM new plant'!A:A,B142,'GEM new plant'!H:H)*E142/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D142,'GEM other'!$L$16:$L$21)*H142/1000","v":0},null,{"$f":"K141+COUNTIF('LRMC x Plant'!$N$5:$N$489,K141)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A142,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A142,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q142=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A142,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M142,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M142,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K142,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K142,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A142,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A142,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L142=\"NA\",0,SUMIF('GEM new plant'!A:A,L142,'GEM new plant'!H:H)*O142/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N142,'GEM other'!$L$16:$L$21)*R142/1000","v":0},null,{"$f":"IF(W142=0,0,SUMIF('LRMC x Plant'!$A:$A,$B142,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U142)","v":9044},{"$f":"IF(B142=AD142,0,SUMIF('LRMC x Plant'!$A:$A,$B142,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B142,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W142)","v":36120.051257218722},{"$f":"IF(Z142=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B142,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(W142=0,0,G142)","v":0},{"$f":"IF(AD142=\"NA\",I142,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C142,'Other ass'!$D$6:$D$35)*U142","v":0},null,"NA",{"$f":"IF(AD142=\"NA\",99999,G142)","v":99999},{"$f":"IF(AD142=\"NA\",\"NA\",RANK(AE142,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD142=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B142,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C142,'Other ass'!$D$6:$D$35)*AG142","v":0},{"$f":"IF(AD142=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B142,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD142=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B142,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(AD142=\"NA\",0,I142)","v":0},{"$f":"IF(AE142=\"\",\"\",AE142*AI142)","v":0},{"$f":"(SUM(AH$5:AH142))","v":2453.7550000000001},{"$f":"AM141","v":2453.7550000000001},{"$f":"IF(AD142=\"NA\",0,SUM(AI$5:AI142))","v":0},{"$f":"IF(AD142=\"NA\",0,SUM(AL$5:AL142))","v":0},{"$f":"IF(AD142=\"NA\",0,IF(AM142<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB142)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W142)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS142>0,0,INDEX($AM$5:$AM$498,MATCH(-AS142,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU142,$AO$5:$AO$498)","v":0},{"$f":"AS142+AU142","v":{"$error":"#REF!"}},{"$f":"AT142+AV142","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU142,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z142,$W$5:$W142)","v":2688071.8512109681},{"$f":"AY142+AZ142","v":2688071.8512109681},{"$f":"IF(AND(AW142>=0,AX142>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X142<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A142+COUNTIF('LRMC x Plant'!$N$5:$N$489,A142)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A143,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A143,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G143=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A143,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C143,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C143,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A143,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A143,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A143,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A143,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B143=\"NA\",0,SUMIF('GEM new plant'!A:A,B143,'GEM new plant'!H:H)*E143/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D143,'GEM other'!$L$16:$L$21)*H143/1000","v":0},null,{"$f":"K142+COUNTIF('LRMC x Plant'!$N$5:$N$489,K142)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A143,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A143,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q143=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A143,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M143,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M143,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K143,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K143,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A143,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A143,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L143=\"NA\",0,SUMIF('GEM new plant'!A:A,L143,'GEM new plant'!H:H)*O143/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N143,'GEM other'!$L$16:$L$21)*R143/1000","v":0},null,{"$f":"IF(W143=0,0,SUMIF('LRMC x Plant'!$A:$A,$B143,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U143)","v":9044},{"$f":"IF(B143=AD143,0,SUMIF('LRMC x Plant'!$A:$A,$B143,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B143,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W143)","v":36120.051257218722},{"$f":"IF(Z143=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B143,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C143,'Other ass'!$D$6:$D$35)*U143","v":0},null,"NA",99999,"NA",{"$f":"IF(AD143=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B143,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C143,'Other ass'!$D$6:$D$35)*AG143","v":0},{"$f":"IF(AD143=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B143,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD143=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B143,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH143))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD143=\"NA\",0,SUM(AI$5:AI143))","v":0},{"$f":"IF(AD143=\"NA\",0,SUM(AL$5:AL143))","v":0},{"$f":"IF(AD143=\"NA\",0,IF(AM143<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB143)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W143)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z143,$W$5:$W143)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X143<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A143+COUNTIF('LRMC x Plant'!$N$5:$N$489,A143)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A144,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A144,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G144=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A144,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C144,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C144,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A144,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A144,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A144,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A144,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B144=\"NA\",0,SUMIF('GEM new plant'!A:A,B144,'GEM new plant'!H:H)*E144/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D144,'GEM other'!$L$16:$L$21)*H144/1000","v":0},null,{"$f":"K143+COUNTIF('LRMC x Plant'!$N$5:$N$489,K143)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A144,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A144,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q144=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A144,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M144,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M144,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K144,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K144,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A144,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A144,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L144=\"NA\",0,SUMIF('GEM new plant'!A:A,L144,'GEM new plant'!H:H)*O144/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N144,'GEM other'!$L$16:$L$21)*R144/1000","v":0},null,{"$f":"IF(W144=0,0,SUMIF('LRMC x Plant'!$A:$A,$B144,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U144)","v":9044},{"$f":"IF(B144=AD144,0,SUMIF('LRMC x Plant'!$A:$A,$B144,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B144,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W144)","v":36120.051257218722},{"$f":"IF(Z144=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B144,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C144,'Other ass'!$D$6:$D$35)*U144","v":0},null,"NA",99999,"NA",{"$f":"IF(AD144=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B144,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C144,'Other ass'!$D$6:$D$35)*AG144","v":0},{"$f":"IF(AD144=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B144,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD144=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B144,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH144))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD144=\"NA\",0,SUM(AI$5:AI144))","v":0},{"$f":"IF(AD144=\"NA\",0,SUM(AL$5:AL144))","v":0},{"$f":"IF(AD144=\"NA\",0,IF(AM144<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB144)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W144)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z144,$W$5:$W144)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X144<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A144+COUNTIF('LRMC x Plant'!$N$5:$N$489,A144)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A145,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A145,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G145=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A145,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C145,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C145,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A145,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A145,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A145,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A145,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B145=\"NA\",0,SUMIF('GEM new plant'!A:A,B145,'GEM new plant'!H:H)*E145/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D145,'GEM other'!$L$16:$L$21)*H145/1000","v":0},null,{"$f":"K144+COUNTIF('LRMC x Plant'!$N$5:$N$489,K144)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A145,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A145,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q145=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A145,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M145,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M145,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K145,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K145,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A145,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A145,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L145=\"NA\",0,SUMIF('GEM new plant'!A:A,L145,'GEM new plant'!H:H)*O145/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N145,'GEM other'!$L$16:$L$21)*R145/1000","v":0},null,{"$f":"IF(W145=0,0,SUMIF('LRMC x Plant'!$A:$A,$B145,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U145)","v":9044},{"$f":"IF(B145=AD145,0,SUMIF('LRMC x Plant'!$A:$A,$B145,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B145,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W145)","v":36120.051257218722},{"$f":"IF(Z145=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B145,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C145,'Other ass'!$D$6:$D$35)*U145","v":0},null,"NA",99999,"NA",{"$f":"IF(AD145=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B145,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C145,'Other ass'!$D$6:$D$35)*AG145","v":0},{"$f":"IF(AD145=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B145,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD145=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B145,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH145))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD145=\"NA\",0,SUM(AI$5:AI145))","v":0},{"$f":"IF(AD145=\"NA\",0,SUM(AL$5:AL145))","v":0},{"$f":"IF(AD145=\"NA\",0,IF(AM145<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB145)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W145)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z145,$W$5:$W145)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X145<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A145+COUNTIF('LRMC x Plant'!$N$5:$N$489,A145)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A146,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A146,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G146=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A146,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C146,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C146,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A146,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A146,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A146,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A146,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B146=\"NA\",0,SUMIF('GEM new plant'!A:A,B146,'GEM new plant'!H:H)*E146/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D146,'GEM other'!$L$16:$L$21)*H146/1000","v":0},null,{"$f":"K145+COUNTIF('LRMC x Plant'!$N$5:$N$489,K145)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A146,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A146,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q146=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A146,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M146,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M146,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K146,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K146,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A146,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A146,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L146=\"NA\",0,SUMIF('GEM new plant'!A:A,L146,'GEM new plant'!H:H)*O146/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N146,'GEM other'!$L$16:$L$21)*R146/1000","v":0},null,{"$f":"IF(W146=0,0,SUMIF('LRMC x Plant'!$A:$A,$B146,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U146)","v":9044},{"$f":"IF(B146=AD146,0,SUMIF('LRMC x Plant'!$A:$A,$B146,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B146,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W146)","v":36120.051257218722},{"$f":"IF(Z146=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B146,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C146,'Other ass'!$D$6:$D$35)*U146","v":0},null,"NA",99999,"NA",{"$f":"IF(AD146=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B146,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C146,'Other ass'!$D$6:$D$35)*AG146","v":0},{"$f":"IF(AD146=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B146,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD146=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B146,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH146))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD146=\"NA\",0,SUM(AI$5:AI146))","v":0},{"$f":"IF(AD146=\"NA\",0,SUM(AL$5:AL146))","v":0},{"$f":"IF(AD146=\"NA\",0,IF(AM146<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB146)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W146)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z146,$W$5:$W146)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X146<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A146+COUNTIF('LRMC x Plant'!$N$5:$N$489,A146)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A147,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A147,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G147=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A147,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C147,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C147,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A147,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A147,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A147,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A147,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B147=\"NA\",0,SUMIF('GEM new plant'!A:A,B147,'GEM new plant'!H:H)*E147/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D147,'GEM other'!$L$16:$L$21)*H147/1000","v":0},null,{"$f":"K146+COUNTIF('LRMC x Plant'!$N$5:$N$489,K146)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A147,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A147,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q147=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A147,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M147,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M147,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K147,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K147,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A147,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A147,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L147=\"NA\",0,SUMIF('GEM new plant'!A:A,L147,'GEM new plant'!H:H)*O147/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N147,'GEM other'!$L$16:$L$21)*R147/1000","v":0},null,{"$f":"IF(W147=0,0,SUMIF('LRMC x Plant'!$A:$A,$B147,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U147)","v":9044},{"$f":"IF(B147=AD147,0,SUMIF('LRMC x Plant'!$A:$A,$B147,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B147,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W147)","v":36120.051257218722},{"$f":"IF(Z147=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B147,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C147,'Other ass'!$D$6:$D$35)*U147","v":0},null,"NA",99999,"NA",{"$f":"IF(AD147=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B147,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C147,'Other ass'!$D$6:$D$35)*AG147","v":0},{"$f":"IF(AD147=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B147,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD147=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B147,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH147))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD147=\"NA\",0,SUM(AI$5:AI147))","v":0},{"$f":"IF(AD147=\"NA\",0,SUM(AL$5:AL147))","v":0},{"$f":"IF(AD147=\"NA\",0,IF(AM147<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB147)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W147)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z147,$W$5:$W147)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X147<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A147+COUNTIF('LRMC x Plant'!$N$5:$N$489,A147)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A148,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A148,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G148=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A148,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C148,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C148,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A148,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A148,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A148,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A148,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B148=\"NA\",0,SUMIF('GEM new plant'!A:A,B148,'GEM new plant'!H:H)*E148/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D148,'GEM other'!$L$16:$L$21)*H148/1000","v":0},null,{"$f":"K147+COUNTIF('LRMC x Plant'!$N$5:$N$489,K147)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A148,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A148,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q148=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A148,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M148,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M148,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K148,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K148,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A148,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A148,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L148=\"NA\",0,SUMIF('GEM new plant'!A:A,L148,'GEM new plant'!H:H)*O148/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N148,'GEM other'!$L$16:$L$21)*R148/1000","v":0},null,{"$f":"IF(W148=0,0,SUMIF('LRMC x Plant'!$A:$A,$B148,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U148)","v":9044},{"$f":"IF(B148=AD148,0,SUMIF('LRMC x Plant'!$A:$A,$B148,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B148,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W148)","v":36120.051257218722},{"$f":"IF(Z148=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B148,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C148,'Other ass'!$D$6:$D$35)*U148","v":0},null,"NA",99999,"NA",{"$f":"IF(AD148=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B148,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C148,'Other ass'!$D$6:$D$35)*AG148","v":0},{"$f":"IF(AD148=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B148,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD148=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B148,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH148))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD148=\"NA\",0,SUM(AI$5:AI148))","v":0},{"$f":"IF(AD148=\"NA\",0,SUM(AL$5:AL148))","v":0},{"$f":"IF(AD148=\"NA\",0,IF(AM148<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB148)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W148)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z148,$W$5:$W148)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X148<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A148+COUNTIF('LRMC x Plant'!$N$5:$N$489,A148)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A149,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A149,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G149=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A149,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C149,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C149,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A149,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A149,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A149,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A149,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B149=\"NA\",0,SUMIF('GEM new plant'!A:A,B149,'GEM new plant'!H:H)*E149/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D149,'GEM other'!$L$16:$L$21)*H149/1000","v":0},null,{"$f":"K148+COUNTIF('LRMC x Plant'!$N$5:$N$489,K148)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A149,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A149,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q149=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A149,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M149,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M149,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K149,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K149,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A149,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A149,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L149=\"NA\",0,SUMIF('GEM new plant'!A:A,L149,'GEM new plant'!H:H)*O149/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N149,'GEM other'!$L$16:$L$21)*R149/1000","v":0},null,{"$f":"IF(W149=0,0,SUMIF('LRMC x Plant'!$A:$A,$B149,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U149)","v":9044},{"$f":"IF(B149=AD149,0,SUMIF('LRMC x Plant'!$A:$A,$B149,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B149,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W149)","v":36120.051257218722},{"$f":"IF(Z149=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B149,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C149,'Other ass'!$D$6:$D$35)*U149","v":0},null,"NA",99999,"NA",{"$f":"IF(AD149=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B149,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C149,'Other ass'!$D$6:$D$35)*AG149","v":0},{"$f":"IF(AD149=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B149,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD149=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B149,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH149))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD149=\"NA\",0,SUM(AI$5:AI149))","v":0},{"$f":"IF(AD149=\"NA\",0,SUM(AL$5:AL149))","v":0},{"$f":"IF(AD149=\"NA\",0,IF(AM149<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB149)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W149)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z149,$W$5:$W149)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X149<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A149+COUNTIF('LRMC x Plant'!$N$5:$N$489,A149)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A150,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A150,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G150=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A150,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C150,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C150,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A150,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A150,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A150,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A150,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B150=\"NA\",0,SUMIF('GEM new plant'!A:A,B150,'GEM new plant'!H:H)*E150/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D150,'GEM other'!$L$16:$L$21)*H150/1000","v":0},null,{"$f":"K149+COUNTIF('LRMC x Plant'!$N$5:$N$489,K149)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A150,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A150,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q150=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A150,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M150,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M150,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K150,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K150,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A150,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A150,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L150=\"NA\",0,SUMIF('GEM new plant'!A:A,L150,'GEM new plant'!H:H)*O150/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N150,'GEM other'!$L$16:$L$21)*R150/1000","v":0},null,{"$f":"IF(W150=0,0,SUMIF('LRMC x Plant'!$A:$A,$B150,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U150)","v":9044},{"$f":"IF(B150=AD150,0,SUMIF('LRMC x Plant'!$A:$A,$B150,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B150,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W150)","v":36120.051257218722},{"$f":"IF(Z150=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B150,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(W150=0,0,G150)","v":0},{"$f":"IF(AD150=\"NA\",I150,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C150,'Other ass'!$D$6:$D$35)*U150","v":0},null,"NA",{"$f":"IF(AD150=\"NA\",99999,G150)","v":99999},{"$f":"IF(AD150=\"NA\",\"NA\",RANK(AE150,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD150=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B150,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C150,'Other ass'!$D$6:$D$35)*AG150","v":0},{"$f":"IF(AD150=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B150,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD150=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B150,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(AD150=\"NA\",0,I150)","v":0},{"$f":"IF(AE150=\"\",\"\",AE150*AI150)","v":0},{"$f":"(SUM(AH$5:AH150))","v":2453.7550000000001},{"$f":"AM149","v":2453.7550000000001},{"$f":"IF(AD150=\"NA\",0,SUM(AI$5:AI150))","v":0},{"$f":"IF(AD150=\"NA\",0,SUM(AL$5:AL150))","v":0},{"$f":"IF(AD150=\"NA\",0,IF(AM150<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB150)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W150)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS150>0,0,INDEX($AM$5:$AM$498,MATCH(-AS150,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},0,{"$f":"AS150+AU150","v":{"$error":"#REF!"}},{"$f":"AT150+AV150","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU150,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z150,$W$5:$W150)","v":2688071.8512109681},{"$f":"AY150+AZ150","v":2688071.8512109681},{"$f":"IF(AND(AW150>=0,AX150>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X150<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A150+COUNTIF('LRMC x Plant'!$N$5:$N$489,A150)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A151,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A151,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G151=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A151,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C151,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C151,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A151,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A151,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A151,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A151,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B151=\"NA\",0,SUMIF('GEM new plant'!A:A,B151,'GEM new plant'!H:H)*E151/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D151,'GEM other'!$L$16:$L$21)*H151/1000","v":0},null,{"$f":"K150+COUNTIF('LRMC x Plant'!$N$5:$N$489,K150)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A151,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A151,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q151=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A151,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M151,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M151,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K151,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K151,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A151,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A151,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L151=\"NA\",0,SUMIF('GEM new plant'!A:A,L151,'GEM new plant'!H:H)*O151/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N151,'GEM other'!$L$16:$L$21)*R151/1000","v":0},null,{"$f":"IF(W151=0,0,SUMIF('LRMC x Plant'!$A:$A,$B151,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U151)","v":9044},{"$f":"IF(B151=AD151,0,SUMIF('LRMC x Plant'!$A:$A,$B151,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B151,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W151)","v":36120.051257218722},{"$f":"IF(Z151=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B151,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C151,'Other ass'!$D$6:$D$35)*U151","v":0},null,"NA",99999,"NA",{"$f":"IF(AD151=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B151,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C151,'Other ass'!$D$6:$D$35)*AG151","v":0},{"$f":"IF(AD151=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B151,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD151=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B151,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH151))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD151=\"NA\",0,SUM(AI$5:AI151))","v":0},{"$f":"IF(AD151=\"NA\",0,SUM(AL$5:AL151))","v":0},{"$f":"IF(AD151=\"NA\",0,IF(AM151<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB151)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W151)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z151,$W$5:$W151)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X151<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A151+COUNTIF('LRMC x Plant'!$N$5:$N$489,A151)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A152,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A152,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G152=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A152,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C152,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C152,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A152,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A152,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A152,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A152,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B152=\"NA\",0,SUMIF('GEM new plant'!A:A,B152,'GEM new plant'!H:H)*E152/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D152,'GEM other'!$L$16:$L$21)*H152/1000","v":0},null,{"$f":"K151+COUNTIF('LRMC x Plant'!$N$5:$N$489,K151)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A152,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A152,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q152=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A152,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M152,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M152,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K152,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K152,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A152,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A152,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L152=\"NA\",0,SUMIF('GEM new plant'!A:A,L152,'GEM new plant'!H:H)*O152/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N152,'GEM other'!$L$16:$L$21)*R152/1000","v":0},null,{"$f":"IF(W152=0,0,SUMIF('LRMC x Plant'!$A:$A,$B152,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U152)","v":9044},{"$f":"IF(B152=AD152,0,SUMIF('LRMC x Plant'!$A:$A,$B152,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B152,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W152)","v":36120.051257218722},{"$f":"IF(Z152=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B152,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C152,'Other ass'!$D$6:$D$35)*U152","v":0},null,"NA",99999,"NA",{"$f":"IF(AD152=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B152,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C152,'Other ass'!$D$6:$D$35)*AG152","v":0},{"$f":"IF(AD152=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B152,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD152=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B152,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH152))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD152=\"NA\",0,SUM(AI$5:AI152))","v":0},{"$f":"IF(AD152=\"NA\",0,SUM(AL$5:AL152))","v":0},{"$f":"IF(AD152=\"NA\",0,IF(AM152<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB152)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W152)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z152,$W$5:$W152)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X152<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A152+COUNTIF('LRMC x Plant'!$N$5:$N$489,A152)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A153,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A153,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G153=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A153,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C153,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C153,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A153,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A153,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A153,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A153,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B153=\"NA\",0,SUMIF('GEM new plant'!A:A,B153,'GEM new plant'!H:H)*E153/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D153,'GEM other'!$L$16:$L$21)*H153/1000","v":0},null,{"$f":"K152+COUNTIF('LRMC x Plant'!$N$5:$N$489,K152)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A153,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A153,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q153=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A153,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M153,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M153,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K153,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K153,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A153,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A153,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L153=\"NA\",0,SUMIF('GEM new plant'!A:A,L153,'GEM new plant'!H:H)*O153/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N153,'GEM other'!$L$16:$L$21)*R153/1000","v":0},null,{"$f":"IF(W153=0,0,SUMIF('LRMC x Plant'!$A:$A,$B153,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U153)","v":9044},{"$f":"IF(B153=AD153,0,SUMIF('LRMC x Plant'!$A:$A,$B153,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B153,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W153)","v":36120.051257218722},{"$f":"IF(Z153=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B153,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C153,'Other ass'!$D$6:$D$35)*U153","v":0},null,"NA",99999,"NA",{"$f":"IF(AD153=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B153,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C153,'Other ass'!$D$6:$D$35)*AG153","v":0},{"$f":"IF(AD153=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B153,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD153=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B153,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH153))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD153=\"NA\",0,SUM(AI$5:AI153))","v":0},{"$f":"IF(AD153=\"NA\",0,SUM(AL$5:AL153))","v":0},{"$f":"IF(AD153=\"NA\",0,IF(AM153<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB153)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W153)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z153,$W$5:$W153)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X153<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A153+COUNTIF('LRMC x Plant'!$N$5:$N$489,A153)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A154,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A154,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G154=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A154,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C154,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C154,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A154,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A154,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A154,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A154,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B154=\"NA\",0,SUMIF('GEM new plant'!A:A,B154,'GEM new plant'!H:H)*E154/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D154,'GEM other'!$L$16:$L$21)*H154/1000","v":0},null,{"$f":"K153+COUNTIF('LRMC x Plant'!$N$5:$N$489,K153)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A154,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A154,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q154=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A154,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M154,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M154,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K154,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K154,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A154,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A154,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L154=\"NA\",0,SUMIF('GEM new plant'!A:A,L154,'GEM new plant'!H:H)*O154/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N154,'GEM other'!$L$16:$L$21)*R154/1000","v":0},null,{"$f":"IF(W154=0,0,SUMIF('LRMC x Plant'!$A:$A,$B154,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U154)","v":9044},{"$f":"IF(B154=AD154,0,SUMIF('LRMC x Plant'!$A:$A,$B154,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B154,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W154)","v":36120.051257218722},{"$f":"IF(Z154=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B154,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C154,'Other ass'!$D$6:$D$35)*U154","v":0},null,"NA",99999,"NA",{"$f":"IF(AD154=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B154,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C154,'Other ass'!$D$6:$D$35)*AG154","v":0},{"$f":"IF(AD154=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B154,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD154=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B154,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH154))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD154=\"NA\",0,SUM(AI$5:AI154))","v":0},{"$f":"IF(AD154=\"NA\",0,SUM(AL$5:AL154))","v":0},{"$f":"IF(AD154=\"NA\",0,IF(AM154<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB154)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W154)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z154,$W$5:$W154)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X154<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A154+COUNTIF('LRMC x Plant'!$N$5:$N$489,A154)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A155,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A155,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G155=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A155,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C155,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C155,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A155,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A155,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A155,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A155,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B155=\"NA\",0,SUMIF('GEM new plant'!A:A,B155,'GEM new plant'!H:H)*E155/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D155,'GEM other'!$L$16:$L$21)*H155/1000","v":0},null,{"$f":"K154+COUNTIF('LRMC x Plant'!$N$5:$N$489,K154)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A155,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A155,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q155=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A155,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M155,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M155,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K155,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K155,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A155,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A155,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L155=\"NA\",0,SUMIF('GEM new plant'!A:A,L155,'GEM new plant'!H:H)*O155/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N155,'GEM other'!$L$16:$L$21)*R155/1000","v":0},null,{"$f":"IF(W155=0,0,SUMIF('LRMC x Plant'!$A:$A,$B155,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U155)","v":9044},{"$f":"IF(B155=AD155,0,SUMIF('LRMC x Plant'!$A:$A,$B155,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B155,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W155)","v":36120.051257218722},{"$f":"IF(Z155=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B155,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C155,'Other ass'!$D$6:$D$35)*U155","v":0},null,"NA",99999,"NA",{"$f":"IF(AD155=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B155,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C155,'Other ass'!$D$6:$D$35)*AG155","v":0},{"$f":"IF(AD155=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B155,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD155=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B155,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH155))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD155=\"NA\",0,SUM(AI$5:AI155))","v":0},{"$f":"IF(AD155=\"NA\",0,SUM(AL$5:AL155))","v":0},{"$f":"IF(AD155=\"NA\",0,IF(AM155<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB155)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W155)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z155,$W$5:$W155)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X155<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A155+COUNTIF('LRMC x Plant'!$N$5:$N$489,A155)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A156,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A156,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G156=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A156,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C156,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C156,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A156,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A156,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A156,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A156,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B156=\"NA\",0,SUMIF('GEM new plant'!A:A,B156,'GEM new plant'!H:H)*E156/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D156,'GEM other'!$L$16:$L$21)*H156/1000","v":0},null,{"$f":"K155+COUNTIF('LRMC x Plant'!$N$5:$N$489,K155)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A156,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A156,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q156=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A156,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M156,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M156,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K156,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K156,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A156,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A156,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L156=\"NA\",0,SUMIF('GEM new plant'!A:A,L156,'GEM new plant'!H:H)*O156/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N156,'GEM other'!$L$16:$L$21)*R156/1000","v":0},null,{"$f":"IF(W156=0,0,SUMIF('LRMC x Plant'!$A:$A,$B156,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U156)","v":9044},{"$f":"IF(B156=AD156,0,SUMIF('LRMC x Plant'!$A:$A,$B156,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B156,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W156)","v":36120.051257218722},{"$f":"IF(Z156=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B156,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C156,'Other ass'!$D$6:$D$35)*U156","v":0},null,"NA",99999,"NA",{"$f":"IF(AD156=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B156,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C156,'Other ass'!$D$6:$D$35)*AG156","v":0},{"$f":"IF(AD156=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B156,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD156=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B156,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH156))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD156=\"NA\",0,SUM(AI$5:AI156))","v":0},{"$f":"IF(AD156=\"NA\",0,SUM(AL$5:AL156))","v":0},{"$f":"IF(AD156=\"NA\",0,IF(AM156<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB156)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W156)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z156,$W$5:$W156)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X156<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A156+COUNTIF('LRMC x Plant'!$N$5:$N$489,A156)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A157,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A157,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G157=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A157,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C157,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C157,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A157,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A157,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A157,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A157,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B157=\"NA\",0,SUMIF('GEM new plant'!A:A,B157,'GEM new plant'!H:H)*E157/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D157,'GEM other'!$L$16:$L$21)*H157/1000","v":0},null,{"$f":"K156+COUNTIF('LRMC x Plant'!$N$5:$N$489,K156)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A157,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A157,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q157=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A157,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M157,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M157,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K157,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K157,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A157,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A157,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L157=\"NA\",0,SUMIF('GEM new plant'!A:A,L157,'GEM new plant'!H:H)*O157/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N157,'GEM other'!$L$16:$L$21)*R157/1000","v":0},null,{"$f":"IF(W157=0,0,SUMIF('LRMC x Plant'!$A:$A,$B157,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U157)","v":9044},{"$f":"IF(B157=AD157,0,SUMIF('LRMC x Plant'!$A:$A,$B157,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B157,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W157)","v":36120.051257218722},{"$f":"IF(Z157=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B157,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C157,'Other ass'!$D$6:$D$35)*U157","v":0},null,"NA",99999,"NA",{"$f":"IF(AD157=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B157,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C157,'Other ass'!$D$6:$D$35)*AG157","v":0},{"$f":"IF(AD157=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B157,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD157=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B157,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH157))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD157=\"NA\",0,SUM(AI$5:AI157))","v":0},{"$f":"IF(AD157=\"NA\",0,SUM(AL$5:AL157))","v":0},{"$f":"IF(AD157=\"NA\",0,IF(AM157<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB157)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W157)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z157,$W$5:$W157)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X157<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A157+COUNTIF('LRMC x Plant'!$N$5:$N$489,A157)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A158,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A158,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G158=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A158,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C158,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C158,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A158,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A158,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A158,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A158,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B158=\"NA\",0,SUMIF('GEM new plant'!A:A,B158,'GEM new plant'!H:H)*E158/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D158,'GEM other'!$L$16:$L$21)*H158/1000","v":0},null,{"$f":"K157+COUNTIF('LRMC x Plant'!$N$5:$N$489,K157)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A158,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A158,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q158=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A158,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M158,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M158,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K158,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K158,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A158,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A158,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L158=\"NA\",0,SUMIF('GEM new plant'!A:A,L158,'GEM new plant'!H:H)*O158/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N158,'GEM other'!$L$16:$L$21)*R158/1000","v":0},null,{"$f":"IF(W158=0,0,SUMIF('LRMC x Plant'!$A:$A,$B158,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U158)","v":9044},{"$f":"IF(B158=AD158,0,SUMIF('LRMC x Plant'!$A:$A,$B158,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B158,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W158)","v":36120.051257218722},{"$f":"IF(Z158=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B158,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C158,'Other ass'!$D$6:$D$35)*U158","v":0},null,"NA",99999,"NA",{"$f":"IF(AD158=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B158,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C158,'Other ass'!$D$6:$D$35)*AG158","v":0},{"$f":"IF(AD158=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B158,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD158=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B158,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH158))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD158=\"NA\",0,SUM(AI$5:AI158))","v":0},{"$f":"IF(AD158=\"NA\",0,SUM(AL$5:AL158))","v":0},{"$f":"IF(AD158=\"NA\",0,IF(AM158<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB158)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W158)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z158,$W$5:$W158)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X158<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A158+COUNTIF('LRMC x Plant'!$N$5:$N$489,A158)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A159,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A159,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G159=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A159,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C159,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C159,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A159,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A159,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A159,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A159,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B159=\"NA\",0,SUMIF('GEM new plant'!A:A,B159,'GEM new plant'!H:H)*E159/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D159,'GEM other'!$L$16:$L$21)*H159/1000","v":0},null,{"$f":"K158+COUNTIF('LRMC x Plant'!$N$5:$N$489,K158)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A159,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A159,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q159=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A159,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M159,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M159,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K159,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K159,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A159,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A159,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L159=\"NA\",0,SUMIF('GEM new plant'!A:A,L159,'GEM new plant'!H:H)*O159/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N159,'GEM other'!$L$16:$L$21)*R159/1000","v":0},null,{"$f":"IF(W159=0,0,SUMIF('LRMC x Plant'!$A:$A,$B159,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U159)","v":9044},{"$f":"IF(B159=AD159,0,SUMIF('LRMC x Plant'!$A:$A,$B159,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B159,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W159)","v":36120.051257218722},{"$f":"IF(Z159=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B159,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C159,'Other ass'!$D$6:$D$35)*U159","v":0},null,"NA",99999,"NA",{"$f":"IF(AD159=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B159,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C159,'Other ass'!$D$6:$D$35)*AG159","v":0},{"$f":"IF(AD159=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B159,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD159=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B159,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH159))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD159=\"NA\",0,SUM(AI$5:AI159))","v":0},{"$f":"IF(AD159=\"NA\",0,SUM(AL$5:AL159))","v":0},{"$f":"IF(AD159=\"NA\",0,IF(AM159<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB159)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W159)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z159,$W$5:$W159)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X159<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A159+COUNTIF('LRMC x Plant'!$N$5:$N$489,A159)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A160,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A160,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G160=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A160,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C160,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C160,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A160,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A160,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A160,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A160,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B160=\"NA\",0,SUMIF('GEM new plant'!A:A,B160,'GEM new plant'!H:H)*E160/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D160,'GEM other'!$L$16:$L$21)*H160/1000","v":0},null,{"$f":"K159+COUNTIF('LRMC x Plant'!$N$5:$N$489,K159)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A160,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A160,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q160=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A160,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M160,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M160,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K160,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K160,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A160,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A160,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L160=\"NA\",0,SUMIF('GEM new plant'!A:A,L160,'GEM new plant'!H:H)*O160/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N160,'GEM other'!$L$16:$L$21)*R160/1000","v":0},null,{"$f":"IF(W160=0,0,SUMIF('LRMC x Plant'!$A:$A,$B160,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U160)","v":9044},{"$f":"IF(B160=AD160,0,SUMIF('LRMC x Plant'!$A:$A,$B160,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B160,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W160)","v":36120.051257218722},{"$f":"IF(Z160=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B160,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C160,'Other ass'!$D$6:$D$35)*U160","v":0},null,"NA",99999,"NA",{"$f":"IF(AD160=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B160,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C160,'Other ass'!$D$6:$D$35)*AG160","v":0},{"$f":"IF(AD160=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B160,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD160=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B160,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH160))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD160=\"NA\",0,SUM(AI$5:AI160))","v":0},{"$f":"IF(AD160=\"NA\",0,SUM(AL$5:AL160))","v":0},{"$f":"IF(AD160=\"NA\",0,IF(AM160<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB160)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W160)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z160,$W$5:$W160)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X160<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A160+COUNTIF('LRMC x Plant'!$N$5:$N$489,A160)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A161,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A161,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G161=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A161,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C161,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C161,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A161,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A161,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A161,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A161,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B161=\"NA\",0,SUMIF('GEM new plant'!A:A,B161,'GEM new plant'!H:H)*E161/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D161,'GEM other'!$L$16:$L$21)*H161/1000","v":0},null,{"$f":"K160+COUNTIF('LRMC x Plant'!$N$5:$N$489,K160)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A161,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A161,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q161=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A161,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M161,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M161,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K161,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K161,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A161,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A161,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L161=\"NA\",0,SUMIF('GEM new plant'!A:A,L161,'GEM new plant'!H:H)*O161/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N161,'GEM other'!$L$16:$L$21)*R161/1000","v":0},null,{"$f":"IF(W161=0,0,SUMIF('LRMC x Plant'!$A:$A,$B161,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U161)","v":9044},{"$f":"IF(B161=AD161,0,SUMIF('LRMC x Plant'!$A:$A,$B161,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B161,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W161)","v":36120.051257218722},{"$f":"IF(Z161=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B161,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C161,'Other ass'!$D$6:$D$35)*U161","v":0},null,"NA",99999,"NA",{"$f":"IF(AD161=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B161,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C161,'Other ass'!$D$6:$D$35)*AG161","v":0},{"$f":"IF(AD161=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B161,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD161=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B161,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH161))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD161=\"NA\",0,SUM(AI$5:AI161))","v":0},{"$f":"IF(AD161=\"NA\",0,SUM(AL$5:AL161))","v":0},{"$f":"IF(AD161=\"NA\",0,IF(AM161<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB161)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W161)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z161,$W$5:$W161)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X161<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A161+COUNTIF('LRMC x Plant'!$N$5:$N$489,A161)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A162,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A162,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G162=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A162,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C162,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C162,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A162,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A162,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A162,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A162,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B162=\"NA\",0,SUMIF('GEM new plant'!A:A,B162,'GEM new plant'!H:H)*E162/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D162,'GEM other'!$L$16:$L$21)*H162/1000","v":0},null,{"$f":"K161+COUNTIF('LRMC x Plant'!$N$5:$N$489,K161)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A162,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A162,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q162=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A162,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M162,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M162,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K162,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K162,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A162,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A162,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L162=\"NA\",0,SUMIF('GEM new plant'!A:A,L162,'GEM new plant'!H:H)*O162/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N162,'GEM other'!$L$16:$L$21)*R162/1000","v":0},null,{"$f":"IF(W162=0,0,SUMIF('LRMC x Plant'!$A:$A,$B162,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U162)","v":9044},{"$f":"IF(B162=AD162,0,SUMIF('LRMC x Plant'!$A:$A,$B162,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B162,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W162)","v":36120.051257218722},{"$f":"IF(Z162=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B162,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C162,'Other ass'!$D$6:$D$35)*U162","v":0},null,"NA",99999,"NA",{"$f":"IF(AD162=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B162,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C162,'Other ass'!$D$6:$D$35)*AG162","v":0},{"$f":"IF(AD162=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B162,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD162=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B162,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH162))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD162=\"NA\",0,SUM(AI$5:AI162))","v":0},{"$f":"IF(AD162=\"NA\",0,SUM(AL$5:AL162))","v":0},{"$f":"IF(AD162=\"NA\",0,IF(AM162<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB162)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W162)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z162,$W$5:$W162)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X162<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A162+COUNTIF('LRMC x Plant'!$N$5:$N$489,A162)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A163,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A163,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G163=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A163,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C163,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C163,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A163,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A163,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A163,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A163,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B163=\"NA\",0,SUMIF('GEM new plant'!A:A,B163,'GEM new plant'!H:H)*E163/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D163,'GEM other'!$L$16:$L$21)*H163/1000","v":0},null,{"$f":"K162+COUNTIF('LRMC x Plant'!$N$5:$N$489,K162)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A163,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A163,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q163=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A163,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M163,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M163,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K163,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K163,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A163,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A163,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L163=\"NA\",0,SUMIF('GEM new plant'!A:A,L163,'GEM new plant'!H:H)*O163/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N163,'GEM other'!$L$16:$L$21)*R163/1000","v":0},null,{"$f":"IF(W163=0,0,SUMIF('LRMC x Plant'!$A:$A,$B163,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U163)","v":9044},{"$f":"IF(B163=AD163,0,SUMIF('LRMC x Plant'!$A:$A,$B163,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B163,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W163)","v":36120.051257218722},{"$f":"IF(Z163=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B163,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C163,'Other ass'!$D$6:$D$35)*U163","v":0},null,"NA",99999,"NA",{"$f":"IF(AD163=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B163,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C163,'Other ass'!$D$6:$D$35)*AG163","v":0},{"$f":"IF(AD163=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B163,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD163=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B163,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH163))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD163=\"NA\",0,SUM(AI$5:AI163))","v":0},{"$f":"IF(AD163=\"NA\",0,SUM(AL$5:AL163))","v":0},{"$f":"IF(AD163=\"NA\",0,IF(AM163<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB163)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W163)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z163,$W$5:$W163)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X163<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A163+COUNTIF('LRMC x Plant'!$N$5:$N$489,A163)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A164,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A164,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G164=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A164,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C164,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C164,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A164,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A164,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A164,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A164,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B164=\"NA\",0,SUMIF('GEM new plant'!A:A,B164,'GEM new plant'!H:H)*E164/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D164,'GEM other'!$L$16:$L$21)*H164/1000","v":0},null,{"$f":"K163+COUNTIF('LRMC x Plant'!$N$5:$N$489,K163)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A164,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A164,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q164=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A164,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M164,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M164,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K164,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K164,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A164,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A164,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L164=\"NA\",0,SUMIF('GEM new plant'!A:A,L164,'GEM new plant'!H:H)*O164/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N164,'GEM other'!$L$16:$L$21)*R164/1000","v":0},null,{"$f":"IF(W164=0,0,SUMIF('LRMC x Plant'!$A:$A,$B164,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U164)","v":9044},{"$f":"IF(B164=AD164,0,SUMIF('LRMC x Plant'!$A:$A,$B164,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B164,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W164)","v":36120.051257218722},{"$f":"IF(Z164=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B164,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C164,'Other ass'!$D$6:$D$35)*U164","v":0},null,"NA",99999,"NA",{"$f":"IF(AD164=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B164,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C164,'Other ass'!$D$6:$D$35)*AG164","v":0},{"$f":"IF(AD164=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B164,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD164=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B164,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH164))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD164=\"NA\",0,SUM(AI$5:AI164))","v":0},{"$f":"IF(AD164=\"NA\",0,SUM(AL$5:AL164))","v":0},{"$f":"IF(AD164=\"NA\",0,IF(AM164<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB164)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W164)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z164,$W$5:$W164)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X164<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A164+COUNTIF('LRMC x Plant'!$N$5:$N$489,A164)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A165,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A165,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G165=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A165,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C165,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C165,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A165,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A165,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A165,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A165,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B165=\"NA\",0,SUMIF('GEM new plant'!A:A,B165,'GEM new plant'!H:H)*E165/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D165,'GEM other'!$L$16:$L$21)*H165/1000","v":0},null,{"$f":"K164+COUNTIF('LRMC x Plant'!$N$5:$N$489,K164)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A165,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A165,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q165=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A165,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M165,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M165,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K165,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K165,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A165,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A165,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L165=\"NA\",0,SUMIF('GEM new plant'!A:A,L165,'GEM new plant'!H:H)*O165/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N165,'GEM other'!$L$16:$L$21)*R165/1000","v":0},null,{"$f":"IF(W165=0,0,SUMIF('LRMC x Plant'!$A:$A,$B165,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U165)","v":9044},{"$f":"IF(B165=AD165,0,SUMIF('LRMC x Plant'!$A:$A,$B165,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B165,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W165)","v":36120.051257218722},{"$f":"IF(Z165=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B165,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C165,'Other ass'!$D$6:$D$35)*U165","v":0},null,"NA",99999,"NA",{"$f":"IF(AD165=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B165,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C165,'Other ass'!$D$6:$D$35)*AG165","v":0},{"$f":"IF(AD165=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B165,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD165=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B165,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH165))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD165=\"NA\",0,SUM(AI$5:AI165))","v":0},{"$f":"IF(AD165=\"NA\",0,SUM(AL$5:AL165))","v":0},{"$f":"IF(AD165=\"NA\",0,IF(AM165<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB165)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W165)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z165,$W$5:$W165)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X165<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A165+COUNTIF('LRMC x Plant'!$N$5:$N$489,A165)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A166,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A166,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G166=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A166,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C166,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C166,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A166,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A166,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A166,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A166,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B166=\"NA\",0,SUMIF('GEM new plant'!A:A,B166,'GEM new plant'!H:H)*E166/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D166,'GEM other'!$L$16:$L$21)*H166/1000","v":0},null,{"$f":"K165+COUNTIF('LRMC x Plant'!$N$5:$N$489,K165)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A166,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A166,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q166=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A166,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M166,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M166,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K166,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K166,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A166,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A166,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L166=\"NA\",0,SUMIF('GEM new plant'!A:A,L166,'GEM new plant'!H:H)*O166/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N166,'GEM other'!$L$16:$L$21)*R166/1000","v":0},null,{"$f":"IF(W166=0,0,SUMIF('LRMC x Plant'!$A:$A,$B166,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U166)","v":9044},{"$f":"IF(B166=AD166,0,SUMIF('LRMC x Plant'!$A:$A,$B166,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B166,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W166)","v":36120.051257218722},{"$f":"IF(Z166=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B166,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C166,'Other ass'!$D$6:$D$35)*U166","v":0},null,"NA",99999,"NA",{"$f":"IF(AD166=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B166,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C166,'Other ass'!$D$6:$D$35)*AG166","v":0},{"$f":"IF(AD166=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B166,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD166=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B166,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH166))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD166=\"NA\",0,SUM(AI$5:AI166))","v":0},{"$f":"IF(AD166=\"NA\",0,SUM(AL$5:AL166))","v":0},{"$f":"IF(AD166=\"NA\",0,IF(AM166<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB166)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W166)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z166,$W$5:$W166)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X166<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A166+COUNTIF('LRMC x Plant'!$N$5:$N$489,A166)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A167,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A167,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G167=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A167,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C167,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C167,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A167,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A167,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A167,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A167,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B167=\"NA\",0,SUMIF('GEM new plant'!A:A,B167,'GEM new plant'!H:H)*E167/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D167,'GEM other'!$L$16:$L$21)*H167/1000","v":0},null,{"$f":"K166+COUNTIF('LRMC x Plant'!$N$5:$N$489,K166)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A167,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A167,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q167=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A167,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M167,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M167,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K167,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K167,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A167,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A167,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L167=\"NA\",0,SUMIF('GEM new plant'!A:A,L167,'GEM new plant'!H:H)*O167/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N167,'GEM other'!$L$16:$L$21)*R167/1000","v":0},null,{"$f":"IF(W167=0,0,SUMIF('LRMC x Plant'!$A:$A,$B167,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U167)","v":9044},{"$f":"IF(B167=AD167,0,SUMIF('LRMC x Plant'!$A:$A,$B167,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B167,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W167)","v":36120.051257218722},{"$f":"IF(Z167=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B167,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C167,'Other ass'!$D$6:$D$35)*U167","v":0},null,"NA",99999,"NA",{"$f":"IF(AD167=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B167,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C167,'Other ass'!$D$6:$D$35)*AG167","v":0},{"$f":"IF(AD167=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B167,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD167=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B167,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH167))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD167=\"NA\",0,SUM(AI$5:AI167))","v":0},{"$f":"IF(AD167=\"NA\",0,SUM(AL$5:AL167))","v":0},{"$f":"IF(AD167=\"NA\",0,IF(AM167<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB167)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W167)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z167,$W$5:$W167)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X167<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A167+COUNTIF('LRMC x Plant'!$N$5:$N$489,A167)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A168,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A168,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G168=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A168,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C168,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C168,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A168,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A168,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A168,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A168,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B168=\"NA\",0,SUMIF('GEM new plant'!A:A,B168,'GEM new plant'!H:H)*E168/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D168,'GEM other'!$L$16:$L$21)*H168/1000","v":0},null,{"$f":"K167+COUNTIF('LRMC x Plant'!$N$5:$N$489,K167)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A168,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A168,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q168=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A168,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M168,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M168,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K168,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K168,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A168,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A168,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L168=\"NA\",0,SUMIF('GEM new plant'!A:A,L168,'GEM new plant'!H:H)*O168/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N168,'GEM other'!$L$16:$L$21)*R168/1000","v":0},null,{"$f":"IF(W168=0,0,SUMIF('LRMC x Plant'!$A:$A,$B168,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U168)","v":9044},{"$f":"IF(B168=AD168,0,SUMIF('LRMC x Plant'!$A:$A,$B168,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B168,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W168)","v":36120.051257218722},{"$f":"IF(Z168=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B168,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C168,'Other ass'!$D$6:$D$35)*U168","v":0},null,"NA",99999,"NA",{"$f":"IF(AD168=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B168,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C168,'Other ass'!$D$6:$D$35)*AG168","v":0},{"$f":"IF(AD168=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B168,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD168=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B168,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH168))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD168=\"NA\",0,SUM(AI$5:AI168))","v":0},{"$f":"IF(AD168=\"NA\",0,SUM(AL$5:AL168))","v":0},{"$f":"IF(AD168=\"NA\",0,IF(AM168<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB168)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W168)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z168,$W$5:$W168)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X168<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A168+COUNTIF('LRMC x Plant'!$N$5:$N$489,A168)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A169,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A169,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G169=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A169,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C169,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C169,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A169,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A169,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A169,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A169,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B169=\"NA\",0,SUMIF('GEM new plant'!A:A,B169,'GEM new plant'!H:H)*E169/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D169,'GEM other'!$L$16:$L$21)*H169/1000","v":0},null,{"$f":"K168+COUNTIF('LRMC x Plant'!$N$5:$N$489,K168)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A169,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A169,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q169=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A169,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M169,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M169,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K169,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K169,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A169,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A169,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L169=\"NA\",0,SUMIF('GEM new plant'!A:A,L169,'GEM new plant'!H:H)*O169/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N169,'GEM other'!$L$16:$L$21)*R169/1000","v":0},null,{"$f":"IF(W169=0,0,SUMIF('LRMC x Plant'!$A:$A,$B169,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U169)","v":9044},{"$f":"IF(B169=AD169,0,SUMIF('LRMC x Plant'!$A:$A,$B169,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B169,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W169)","v":36120.051257218722},{"$f":"IF(Z169=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B169,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C169,'Other ass'!$D$6:$D$35)*U169","v":0},null,"NA",99999,"NA",{"$f":"IF(AD169=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B169,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C169,'Other ass'!$D$6:$D$35)*AG169","v":0},{"$f":"IF(AD169=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B169,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD169=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B169,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH169))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD169=\"NA\",0,SUM(AI$5:AI169))","v":0},{"$f":"IF(AD169=\"NA\",0,SUM(AL$5:AL169))","v":0},{"$f":"IF(AD169=\"NA\",0,IF(AM169<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB169)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W169)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z169,$W$5:$W169)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X169<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A169+COUNTIF('LRMC x Plant'!$N$5:$N$489,A169)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A170,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A170,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G170=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A170,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C170,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C170,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A170,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A170,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A170,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A170,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B170=\"NA\",0,SUMIF('GEM new plant'!A:A,B170,'GEM new plant'!H:H)*E170/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D170,'GEM other'!$L$16:$L$21)*H170/1000","v":0},null,{"$f":"K169+COUNTIF('LRMC x Plant'!$N$5:$N$489,K169)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A170,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A170,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q170=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A170,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M170,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M170,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K170,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K170,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A170,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A170,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L170=\"NA\",0,SUMIF('GEM new plant'!A:A,L170,'GEM new plant'!H:H)*O170/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N170,'GEM other'!$L$16:$L$21)*R170/1000","v":0},null,{"$f":"IF(W170=0,0,SUMIF('LRMC x Plant'!$A:$A,$B170,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U170)","v":9044},{"$f":"IF(B170=AD170,0,SUMIF('LRMC x Plant'!$A:$A,$B170,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B170,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W170)","v":36120.051257218722},{"$f":"IF(Z170=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B170,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C170,'Other ass'!$D$6:$D$35)*U170","v":0},null,"NA",99999,"NA",{"$f":"IF(AD170=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B170,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C170,'Other ass'!$D$6:$D$35)*AG170","v":0},{"$f":"IF(AD170=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B170,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD170=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B170,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH170))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD170=\"NA\",0,SUM(AI$5:AI170))","v":0},{"$f":"IF(AD170=\"NA\",0,SUM(AL$5:AL170))","v":0},{"$f":"IF(AD170=\"NA\",0,IF(AM170<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB170)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W170)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z170,$W$5:$W170)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X170<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A170+COUNTIF('LRMC x Plant'!$N$5:$N$489,A170)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A171,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A171,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G171=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A171,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C171,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C171,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A171,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A171,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A171,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A171,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B171=\"NA\",0,SUMIF('GEM new plant'!A:A,B171,'GEM new plant'!H:H)*E171/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D171,'GEM other'!$L$16:$L$21)*H171/1000","v":0},null,{"$f":"K170+COUNTIF('LRMC x Plant'!$N$5:$N$489,K170)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A171,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A171,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q171=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A171,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M171,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M171,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K171,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K171,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A171,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A171,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L171=\"NA\",0,SUMIF('GEM new plant'!A:A,L171,'GEM new plant'!H:H)*O171/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N171,'GEM other'!$L$16:$L$21)*R171/1000","v":0},null,{"$f":"IF(W171=0,0,SUMIF('LRMC x Plant'!$A:$A,$B171,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U171)","v":9044},{"$f":"IF(B171=AD171,0,SUMIF('LRMC x Plant'!$A:$A,$B171,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B171,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W171)","v":36120.051257218722},{"$f":"IF(Z171=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B171,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C171,'Other ass'!$D$6:$D$35)*U171","v":0},null,"NA",99999,"NA",{"$f":"IF(AD171=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B171,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C171,'Other ass'!$D$6:$D$35)*AG171","v":0},{"$f":"IF(AD171=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B171,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD171=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B171,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH171))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD171=\"NA\",0,SUM(AI$5:AI171))","v":0},{"$f":"IF(AD171=\"NA\",0,SUM(AL$5:AL171))","v":0},{"$f":"IF(AD171=\"NA\",0,IF(AM171<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB171)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W171)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z171,$W$5:$W171)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X171<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A171+COUNTIF('LRMC x Plant'!$N$5:$N$489,A171)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A172,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A172,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G172=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A172,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C172,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C172,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A172,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A172,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A172,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A172,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B172=\"NA\",0,SUMIF('GEM new plant'!A:A,B172,'GEM new plant'!H:H)*E172/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D172,'GEM other'!$L$16:$L$21)*H172/1000","v":0},null,{"$f":"K171+COUNTIF('LRMC x Plant'!$N$5:$N$489,K171)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A172,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A172,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q172=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A172,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M172,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M172,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K172,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K172,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A172,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A172,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L172=\"NA\",0,SUMIF('GEM new plant'!A:A,L172,'GEM new plant'!H:H)*O172/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N172,'GEM other'!$L$16:$L$21)*R172/1000","v":0},null,{"$f":"IF(W172=0,0,SUMIF('LRMC x Plant'!$A:$A,$B172,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U172)","v":9044},{"$f":"IF(B172=AD172,0,SUMIF('LRMC x Plant'!$A:$A,$B172,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B172,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W172)","v":36120.051257218722},{"$f":"IF(Z172=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B172,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C172,'Other ass'!$D$6:$D$35)*U172","v":0},null,"NA",99999,"NA",{"$f":"IF(AD172=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B172,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C172,'Other ass'!$D$6:$D$35)*AG172","v":0},{"$f":"IF(AD172=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B172,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD172=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B172,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH172))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD172=\"NA\",0,SUM(AI$5:AI172))","v":0},{"$f":"IF(AD172=\"NA\",0,SUM(AL$5:AL172))","v":0},{"$f":"IF(AD172=\"NA\",0,IF(AM172<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB172)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W172)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z172,$W$5:$W172)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X172<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A172+COUNTIF('LRMC x Plant'!$N$5:$N$489,A172)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A173,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A173,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G173=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A173,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C173,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C173,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A173,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A173,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A173,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A173,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B173=\"NA\",0,SUMIF('GEM new plant'!A:A,B173,'GEM new plant'!H:H)*E173/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D173,'GEM other'!$L$16:$L$21)*H173/1000","v":0},null,{"$f":"K172+COUNTIF('LRMC x Plant'!$N$5:$N$489,K172)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A173,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A173,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q173=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A173,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M173,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M173,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K173,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K173,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A173,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A173,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L173=\"NA\",0,SUMIF('GEM new plant'!A:A,L173,'GEM new plant'!H:H)*O173/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N173,'GEM other'!$L$16:$L$21)*R173/1000","v":0},null,{"$f":"IF(W173=0,0,SUMIF('LRMC x Plant'!$A:$A,$B173,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U173)","v":9044},{"$f":"IF(B173=AD173,0,SUMIF('LRMC x Plant'!$A:$A,$B173,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B173,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W173)","v":36120.051257218722},{"$f":"IF(Z173=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B173,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C173,'Other ass'!$D$6:$D$35)*U173","v":0},null,"NA",99999,"NA",{"$f":"IF(AD173=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B173,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C173,'Other ass'!$D$6:$D$35)*AG173","v":0},{"$f":"IF(AD173=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B173,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD173=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B173,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH173))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD173=\"NA\",0,SUM(AI$5:AI173))","v":0},{"$f":"IF(AD173=\"NA\",0,SUM(AL$5:AL173))","v":0},{"$f":"IF(AD173=\"NA\",0,IF(AM173<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB173)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W173)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z173,$W$5:$W173)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X173<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A173+COUNTIF('LRMC x Plant'!$N$5:$N$489,A173)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A174,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A174,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G174=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A174,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C174,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C174,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A174,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A174,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A174,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A174,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B174=\"NA\",0,SUMIF('GEM new plant'!A:A,B174,'GEM new plant'!H:H)*E174/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D174,'GEM other'!$L$16:$L$21)*H174/1000","v":0},null,{"$f":"K173+COUNTIF('LRMC x Plant'!$N$5:$N$489,K173)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A174,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A174,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q174=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A174,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M174,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M174,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K174,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K174,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A174,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A174,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L174=\"NA\",0,SUMIF('GEM new plant'!A:A,L174,'GEM new plant'!H:H)*O174/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N174,'GEM other'!$L$16:$L$21)*R174/1000","v":0},null,{"$f":"IF(W174=0,0,SUMIF('LRMC x Plant'!$A:$A,$B174,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U174)","v":9044},{"$f":"IF(B174=AD174,0,SUMIF('LRMC x Plant'!$A:$A,$B174,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B174,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W174)","v":36120.051257218722},{"$f":"IF(Z174=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B174,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C174,'Other ass'!$D$6:$D$35)*U174","v":0},null,"NA",99999,"NA",{"$f":"IF(AD174=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B174,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C174,'Other ass'!$D$6:$D$35)*AG174","v":0},{"$f":"IF(AD174=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B174,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD174=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B174,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH174))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD174=\"NA\",0,SUM(AI$5:AI174))","v":0},{"$f":"IF(AD174=\"NA\",0,SUM(AL$5:AL174))","v":0},{"$f":"IF(AD174=\"NA\",0,IF(AM174<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB174)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W174)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z174,$W$5:$W174)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X174<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A174+COUNTIF('LRMC x Plant'!$N$5:$N$489,A174)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A175,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A175,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G175=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A175,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C175,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C175,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A175,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A175,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A175,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A175,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B175=\"NA\",0,SUMIF('GEM new plant'!A:A,B175,'GEM new plant'!H:H)*E175/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D175,'GEM other'!$L$16:$L$21)*H175/1000","v":0},null,{"$f":"K174+COUNTIF('LRMC x Plant'!$N$5:$N$489,K174)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A175,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A175,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q175=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A175,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M175,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M175,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K175,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K175,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A175,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A175,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L175=\"NA\",0,SUMIF('GEM new plant'!A:A,L175,'GEM new plant'!H:H)*O175/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N175,'GEM other'!$L$16:$L$21)*R175/1000","v":0},null,{"$f":"IF(W175=0,0,SUMIF('LRMC x Plant'!$A:$A,$B175,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U175)","v":9044},{"$f":"IF(B175=AD175,0,SUMIF('LRMC x Plant'!$A:$A,$B175,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B175,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W175)","v":36120.051257218722},{"$f":"IF(Z175=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B175,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C175,'Other ass'!$D$6:$D$35)*U175","v":0},null,"NA",99999,"NA",{"$f":"IF(AD175=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B175,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C175,'Other ass'!$D$6:$D$35)*AG175","v":0},{"$f":"IF(AD175=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B175,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD175=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B175,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH175))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD175=\"NA\",0,SUM(AI$5:AI175))","v":0},{"$f":"IF(AD175=\"NA\",0,SUM(AL$5:AL175))","v":0},{"$f":"IF(AD175=\"NA\",0,IF(AM175<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB175)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W175)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z175,$W$5:$W175)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X175<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A175+COUNTIF('LRMC x Plant'!$N$5:$N$489,A175)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A176,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A176,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G176=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A176,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C176,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C176,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A176,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A176,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A176,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A176,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B176=\"NA\",0,SUMIF('GEM new plant'!A:A,B176,'GEM new plant'!H:H)*E176/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D176,'GEM other'!$L$16:$L$21)*H176/1000","v":0},null,{"$f":"K175+COUNTIF('LRMC x Plant'!$N$5:$N$489,K175)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A176,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A176,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q176=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A176,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M176,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M176,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K176,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K176,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A176,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A176,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L176=\"NA\",0,SUMIF('GEM new plant'!A:A,L176,'GEM new plant'!H:H)*O176/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N176,'GEM other'!$L$16:$L$21)*R176/1000","v":0},null,{"$f":"IF(W176=0,0,SUMIF('LRMC x Plant'!$A:$A,$B176,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U176)","v":9044},{"$f":"IF(B176=AD176,0,SUMIF('LRMC x Plant'!$A:$A,$B176,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B176,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W176)","v":36120.051257218722},{"$f":"IF(Z176=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B176,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C176,'Other ass'!$D$6:$D$35)*U176","v":0},null,"NA",99999,"NA",{"$f":"IF(AD176=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B176,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C176,'Other ass'!$D$6:$D$35)*AG176","v":0},{"$f":"IF(AD176=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B176,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD176=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B176,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH176))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD176=\"NA\",0,SUM(AI$5:AI176))","v":0},{"$f":"IF(AD176=\"NA\",0,SUM(AL$5:AL176))","v":0},{"$f":"IF(AD176=\"NA\",0,IF(AM176<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB176)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W176)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z176,$W$5:$W176)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X176<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A176+COUNTIF('LRMC x Plant'!$N$5:$N$489,A176)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A177,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A177,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G177=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A177,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C177,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C177,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A177,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A177,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A177,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A177,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B177=\"NA\",0,SUMIF('GEM new plant'!A:A,B177,'GEM new plant'!H:H)*E177/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D177,'GEM other'!$L$16:$L$21)*H177/1000","v":0},null,{"$f":"K176+COUNTIF('LRMC x Plant'!$N$5:$N$489,K176)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A177,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A177,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q177=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A177,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M177,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M177,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K177,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K177,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A177,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A177,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L177=\"NA\",0,SUMIF('GEM new plant'!A:A,L177,'GEM new plant'!H:H)*O177/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N177,'GEM other'!$L$16:$L$21)*R177/1000","v":0},null,{"$f":"IF(W177=0,0,SUMIF('LRMC x Plant'!$A:$A,$B177,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U177)","v":9044},{"$f":"IF(B177=AD177,0,SUMIF('LRMC x Plant'!$A:$A,$B177,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B177,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W177)","v":36120.051257218722},{"$f":"IF(Z177=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B177,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C177,'Other ass'!$D$6:$D$35)*U177","v":0},null,"NA",99999,"NA",{"$f":"IF(AD177=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B177,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C177,'Other ass'!$D$6:$D$35)*AG177","v":0},{"$f":"IF(AD177=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B177,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD177=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B177,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH177))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD177=\"NA\",0,SUM(AI$5:AI177))","v":0},{"$f":"IF(AD177=\"NA\",0,SUM(AL$5:AL177))","v":0},{"$f":"IF(AD177=\"NA\",0,IF(AM177<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB177)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W177)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z177,$W$5:$W177)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X177<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A177+COUNTIF('LRMC x Plant'!$N$5:$N$489,A177)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A178,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A178,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G178=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A178,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C178,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C178,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A178,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A178,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A178,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A178,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B178=\"NA\",0,SUMIF('GEM new plant'!A:A,B178,'GEM new plant'!H:H)*E178/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D178,'GEM other'!$L$16:$L$21)*H178/1000","v":0},null,{"$f":"K177+COUNTIF('LRMC x Plant'!$N$5:$N$489,K177)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A178,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A178,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q178=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A178,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M178,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M178,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K178,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K178,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A178,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A178,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L178=\"NA\",0,SUMIF('GEM new plant'!A:A,L178,'GEM new plant'!H:H)*O178/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N178,'GEM other'!$L$16:$L$21)*R178/1000","v":0},null,{"$f":"IF(W178=0,0,SUMIF('LRMC x Plant'!$A:$A,$B178,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U178)","v":9044},{"$f":"IF(B178=AD178,0,SUMIF('LRMC x Plant'!$A:$A,$B178,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B178,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W178)","v":36120.051257218722},{"$f":"IF(Z178=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B178,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C178,'Other ass'!$D$6:$D$35)*U178","v":0},null,"NA",99999,"NA",{"$f":"IF(AD178=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B178,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C178,'Other ass'!$D$6:$D$35)*AG178","v":0},{"$f":"IF(AD178=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B178,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD178=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B178,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH178))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD178=\"NA\",0,SUM(AI$5:AI178))","v":0},{"$f":"IF(AD178=\"NA\",0,SUM(AL$5:AL178))","v":0},{"$f":"IF(AD178=\"NA\",0,IF(AM178<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB178)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W178)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z178,$W$5:$W178)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X178<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A178+COUNTIF('LRMC x Plant'!$N$5:$N$489,A178)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A179,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A179,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G179=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A179,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C179,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C179,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A179,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A179,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A179,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A179,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B179=\"NA\",0,SUMIF('GEM new plant'!A:A,B179,'GEM new plant'!H:H)*E179/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D179,'GEM other'!$L$16:$L$21)*H179/1000","v":0},null,{"$f":"K178+COUNTIF('LRMC x Plant'!$N$5:$N$489,K178)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A179,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A179,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q179=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A179,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M179,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M179,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K179,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K179,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A179,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A179,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L179=\"NA\",0,SUMIF('GEM new plant'!A:A,L179,'GEM new plant'!H:H)*O179/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N179,'GEM other'!$L$16:$L$21)*R179/1000","v":0},null,{"$f":"IF(W179=0,0,SUMIF('LRMC x Plant'!$A:$A,$B179,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U179)","v":9044},{"$f":"IF(B179=AD179,0,SUMIF('LRMC x Plant'!$A:$A,$B179,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B179,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W179)","v":36120.051257218722},{"$f":"IF(Z179=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B179,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C179,'Other ass'!$D$6:$D$35)*U179","v":0},null,"NA",99999,"NA",{"$f":"IF(AD179=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B179,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C179,'Other ass'!$D$6:$D$35)*AG179","v":0},{"$f":"IF(AD179=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B179,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD179=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B179,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH179))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD179=\"NA\",0,SUM(AI$5:AI179))","v":0},{"$f":"IF(AD179=\"NA\",0,SUM(AL$5:AL179))","v":0},{"$f":"IF(AD179=\"NA\",0,IF(AM179<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB179)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W179)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z179,$W$5:$W179)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X179<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A179+COUNTIF('LRMC x Plant'!$N$5:$N$489,A179)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A180,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A180,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G180=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A180,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C180,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C180,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A180,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A180,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A180,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A180,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B180=\"NA\",0,SUMIF('GEM new plant'!A:A,B180,'GEM new plant'!H:H)*E180/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D180,'GEM other'!$L$16:$L$21)*H180/1000","v":0},null,{"$f":"K179+COUNTIF('LRMC x Plant'!$N$5:$N$489,K179)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A180,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A180,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q180=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A180,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M180,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M180,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K180,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K180,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A180,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A180,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L180=\"NA\",0,SUMIF('GEM new plant'!A:A,L180,'GEM new plant'!H:H)*O180/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N180,'GEM other'!$L$16:$L$21)*R180/1000","v":0},null,{"$f":"IF(W180=0,0,SUMIF('LRMC x Plant'!$A:$A,$B180,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U180)","v":9044},{"$f":"IF(B180=AD180,0,SUMIF('LRMC x Plant'!$A:$A,$B180,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B180,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W180)","v":36120.051257218722},{"$f":"IF(Z180=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B180,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C180,'Other ass'!$D$6:$D$35)*U180","v":0},null,"NA",99999,"NA",{"$f":"IF(AD180=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B180,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C180,'Other ass'!$D$6:$D$35)*AG180","v":0},{"$f":"IF(AD180=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B180,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD180=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B180,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH180))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD180=\"NA\",0,SUM(AI$5:AI180))","v":0},{"$f":"IF(AD180=\"NA\",0,SUM(AL$5:AL180))","v":0},{"$f":"IF(AD180=\"NA\",0,IF(AM180<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB180)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W180)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z180,$W$5:$W180)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X180<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A180+COUNTIF('LRMC x Plant'!$N$5:$N$489,A180)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A181,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A181,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G181=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A181,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C181,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C181,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A181,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A181,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A181,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A181,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B181=\"NA\",0,SUMIF('GEM new plant'!A:A,B181,'GEM new plant'!H:H)*E181/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D181,'GEM other'!$L$16:$L$21)*H181/1000","v":0},null,{"$f":"K180+COUNTIF('LRMC x Plant'!$N$5:$N$489,K180)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A181,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A181,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q181=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A181,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M181,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M181,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K181,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K181,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A181,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A181,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L181=\"NA\",0,SUMIF('GEM new plant'!A:A,L181,'GEM new plant'!H:H)*O181/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N181,'GEM other'!$L$16:$L$21)*R181/1000","v":0},null,{"$f":"IF(W181=0,0,SUMIF('LRMC x Plant'!$A:$A,$B181,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U181)","v":9044},{"$f":"IF(B181=AD181,0,SUMIF('LRMC x Plant'!$A:$A,$B181,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B181,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W181)","v":36120.051257218722},{"$f":"IF(Z181=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B181,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C181,'Other ass'!$D$6:$D$35)*U181","v":0},null,"NA",99999,"NA",{"$f":"IF(AD181=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B181,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C181,'Other ass'!$D$6:$D$35)*AG181","v":0},{"$f":"IF(AD181=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B181,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD181=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B181,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH181))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD181=\"NA\",0,SUM(AI$5:AI181))","v":0},{"$f":"IF(AD181=\"NA\",0,SUM(AL$5:AL181))","v":0},{"$f":"IF(AD181=\"NA\",0,IF(AM181<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB181)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W181)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z181,$W$5:$W181)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X181<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A181+COUNTIF('LRMC x Plant'!$N$5:$N$489,A181)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A182,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A182,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G182=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A182,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C182,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C182,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A182,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A182,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A182,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A182,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B182=\"NA\",0,SUMIF('GEM new plant'!A:A,B182,'GEM new plant'!H:H)*E182/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D182,'GEM other'!$L$16:$L$21)*H182/1000","v":0},null,{"$f":"K181+COUNTIF('LRMC x Plant'!$N$5:$N$489,K181)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A182,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A182,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q182=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A182,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M182,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M182,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K182,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K182,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A182,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A182,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L182=\"NA\",0,SUMIF('GEM new plant'!A:A,L182,'GEM new plant'!H:H)*O182/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N182,'GEM other'!$L$16:$L$21)*R182/1000","v":0},null,{"$f":"IF(W182=0,0,SUMIF('LRMC x Plant'!$A:$A,$B182,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U182)","v":9044},{"$f":"IF(B182=AD182,0,SUMIF('LRMC x Plant'!$A:$A,$B182,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B182,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W182)","v":36120.051257218722},{"$f":"IF(Z182=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B182,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C182,'Other ass'!$D$6:$D$35)*U182","v":0},null,"NA",99999,"NA",{"$f":"IF(AD182=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B182,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C182,'Other ass'!$D$6:$D$35)*AG182","v":0},{"$f":"IF(AD182=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B182,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD182=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B182,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH182))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD182=\"NA\",0,SUM(AI$5:AI182))","v":0},{"$f":"IF(AD182=\"NA\",0,SUM(AL$5:AL182))","v":0},{"$f":"IF(AD182=\"NA\",0,IF(AM182<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB182)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W182)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z182,$W$5:$W182)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X182<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A182+COUNTIF('LRMC x Plant'!$N$5:$N$489,A182)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A183,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A183,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G183=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A183,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C183,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C183,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A183,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A183,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A183,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A183,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B183=\"NA\",0,SUMIF('GEM new plant'!A:A,B183,'GEM new plant'!H:H)*E183/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D183,'GEM other'!$L$16:$L$21)*H183/1000","v":0},null,{"$f":"K182+COUNTIF('LRMC x Plant'!$N$5:$N$489,K182)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A183,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A183,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q183=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A183,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M183,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M183,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K183,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K183,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A183,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A183,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L183=\"NA\",0,SUMIF('GEM new plant'!A:A,L183,'GEM new plant'!H:H)*O183/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N183,'GEM other'!$L$16:$L$21)*R183/1000","v":0},null,{"$f":"IF(W183=0,0,SUMIF('LRMC x Plant'!$A:$A,$B183,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U183)","v":9044},{"$f":"IF(B183=AD183,0,SUMIF('LRMC x Plant'!$A:$A,$B183,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B183,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W183)","v":36120.051257218722},{"$f":"IF(Z183=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B183,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C183,'Other ass'!$D$6:$D$35)*U183","v":0},null,"NA",99999,"NA",{"$f":"IF(AD183=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B183,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C183,'Other ass'!$D$6:$D$35)*AG183","v":0},{"$f":"IF(AD183=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B183,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD183=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B183,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH183))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD183=\"NA\",0,SUM(AI$5:AI183))","v":0},{"$f":"IF(AD183=\"NA\",0,SUM(AL$5:AL183))","v":0},{"$f":"IF(AD183=\"NA\",0,IF(AM183<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB183)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W183)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z183,$W$5:$W183)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X183<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A183+COUNTIF('LRMC x Plant'!$N$5:$N$489,A183)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A184,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A184,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G184=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A184,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C184,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C184,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A184,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A184,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A184,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A184,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B184=\"NA\",0,SUMIF('GEM new plant'!A:A,B184,'GEM new plant'!H:H)*E184/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D184,'GEM other'!$L$16:$L$21)*H184/1000","v":0},null,{"$f":"K183+COUNTIF('LRMC x Plant'!$N$5:$N$489,K183)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A184,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A184,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q184=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A184,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M184,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M184,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K184,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K184,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A184,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A184,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L184=\"NA\",0,SUMIF('GEM new plant'!A:A,L184,'GEM new plant'!H:H)*O184/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N184,'GEM other'!$L$16:$L$21)*R184/1000","v":0},null,{"$f":"IF(W184=0,0,SUMIF('LRMC x Plant'!$A:$A,$B184,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U184)","v":9044},{"$f":"IF(B184=AD184,0,SUMIF('LRMC x Plant'!$A:$A,$B184,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B184,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W184)","v":36120.051257218722},{"$f":"IF(Z184=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B184,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C184,'Other ass'!$D$6:$D$35)*U184","v":0},null,"NA",99999,"NA",{"$f":"IF(AD184=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B184,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C184,'Other ass'!$D$6:$D$35)*AG184","v":0},{"$f":"IF(AD184=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B184,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD184=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B184,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH184))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD184=\"NA\",0,SUM(AI$5:AI184))","v":0},{"$f":"IF(AD184=\"NA\",0,SUM(AL$5:AL184))","v":0},{"$f":"IF(AD184=\"NA\",0,IF(AM184<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB184)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W184)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z184,$W$5:$W184)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X184<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A184+COUNTIF('LRMC x Plant'!$N$5:$N$489,A184)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A185,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A185,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G185=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A185,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C185,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C185,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A185,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A185,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A185,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A185,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B185=\"NA\",0,SUMIF('GEM new plant'!A:A,B185,'GEM new plant'!H:H)*E185/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D185,'GEM other'!$L$16:$L$21)*H185/1000","v":0},null,{"$f":"K184+COUNTIF('LRMC x Plant'!$N$5:$N$489,K184)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A185,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A185,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q185=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A185,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M185,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M185,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K185,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K185,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A185,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A185,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L185=\"NA\",0,SUMIF('GEM new plant'!A:A,L185,'GEM new plant'!H:H)*O185/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N185,'GEM other'!$L$16:$L$21)*R185/1000","v":0},null,{"$f":"IF(W185=0,0,SUMIF('LRMC x Plant'!$A:$A,$B185,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U185)","v":9044},{"$f":"IF(B185=AD185,0,SUMIF('LRMC x Plant'!$A:$A,$B185,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B185,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W185)","v":36120.051257218722},{"$f":"IF(Z185=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B185,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C185,'Other ass'!$D$6:$D$35)*U185","v":0},null,"NA",99999,"NA",{"$f":"IF(AD185=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B185,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C185,'Other ass'!$D$6:$D$35)*AG185","v":0},{"$f":"IF(AD185=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B185,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD185=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B185,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH185))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD185=\"NA\",0,SUM(AI$5:AI185))","v":0},{"$f":"IF(AD185=\"NA\",0,SUM(AL$5:AL185))","v":0},{"$f":"IF(AD185=\"NA\",0,IF(AM185<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB185)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W185)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z185,$W$5:$W185)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X185<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A185+COUNTIF('LRMC x Plant'!$N$5:$N$489,A185)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A186,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A186,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G186=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A186,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C186,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C186,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A186,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A186,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A186,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A186,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B186=\"NA\",0,SUMIF('GEM new plant'!A:A,B186,'GEM new plant'!H:H)*E186/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D186,'GEM other'!$L$16:$L$21)*H186/1000","v":0},null,{"$f":"K185+COUNTIF('LRMC x Plant'!$N$5:$N$489,K185)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A186,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A186,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q186=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A186,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M186,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M186,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K186,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K186,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A186,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A186,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L186=\"NA\",0,SUMIF('GEM new plant'!A:A,L186,'GEM new plant'!H:H)*O186/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N186,'GEM other'!$L$16:$L$21)*R186/1000","v":0},null,{"$f":"IF(W186=0,0,SUMIF('LRMC x Plant'!$A:$A,$B186,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U186)","v":9044},{"$f":"IF(B186=AD186,0,SUMIF('LRMC x Plant'!$A:$A,$B186,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B186,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W186)","v":36120.051257218722},{"$f":"IF(Z186=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B186,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C186,'Other ass'!$D$6:$D$35)*U186","v":0},null,"NA",99999,"NA",{"$f":"IF(AD186=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B186,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C186,'Other ass'!$D$6:$D$35)*AG186","v":0},{"$f":"IF(AD186=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B186,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD186=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B186,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH186))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD186=\"NA\",0,SUM(AI$5:AI186))","v":0},{"$f":"IF(AD186=\"NA\",0,SUM(AL$5:AL186))","v":0},{"$f":"IF(AD186=\"NA\",0,IF(AM186<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB186)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W186)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z186,$W$5:$W186)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X186<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A186+COUNTIF('LRMC x Plant'!$N$5:$N$489,A186)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A187,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A187,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G187=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A187,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C187,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C187,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A187,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A187,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A187,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A187,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B187=\"NA\",0,SUMIF('GEM new plant'!A:A,B187,'GEM new plant'!H:H)*E187/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D187,'GEM other'!$L$16:$L$21)*H187/1000","v":0},null,{"$f":"K186+COUNTIF('LRMC x Plant'!$N$5:$N$489,K186)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A187,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A187,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q187=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A187,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M187,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M187,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K187,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K187,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A187,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A187,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L187=\"NA\",0,SUMIF('GEM new plant'!A:A,L187,'GEM new plant'!H:H)*O187/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N187,'GEM other'!$L$16:$L$21)*R187/1000","v":0},null,{"$f":"IF(W187=0,0,SUMIF('LRMC x Plant'!$A:$A,$B187,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U187)","v":9044},{"$f":"IF(B187=AD187,0,SUMIF('LRMC x Plant'!$A:$A,$B187,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B187,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W187)","v":36120.051257218722},{"$f":"IF(Z187=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B187,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C187,'Other ass'!$D$6:$D$35)*U187","v":0},null,"NA",99999,"NA",{"$f":"IF(AD187=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B187,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C187,'Other ass'!$D$6:$D$35)*AG187","v":0},{"$f":"IF(AD187=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B187,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD187=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B187,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH187))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD187=\"NA\",0,SUM(AI$5:AI187))","v":0},{"$f":"IF(AD187=\"NA\",0,SUM(AL$5:AL187))","v":0},{"$f":"IF(AD187=\"NA\",0,IF(AM187<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB187)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W187)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z187,$W$5:$W187)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X187<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A187+COUNTIF('LRMC x Plant'!$N$5:$N$489,A187)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A188,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A188,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G188=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A188,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C188,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C188,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A188,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A188,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A188,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A188,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B188=\"NA\",0,SUMIF('GEM new plant'!A:A,B188,'GEM new plant'!H:H)*E188/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D188,'GEM other'!$L$16:$L$21)*H188/1000","v":0},null,{"$f":"K187+COUNTIF('LRMC x Plant'!$N$5:$N$489,K187)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A188,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A188,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q188=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A188,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M188,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M188,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K188,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K188,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A188,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A188,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L188=\"NA\",0,SUMIF('GEM new plant'!A:A,L188,'GEM new plant'!H:H)*O188/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N188,'GEM other'!$L$16:$L$21)*R188/1000","v":0},null,{"$f":"IF(W188=0,0,SUMIF('LRMC x Plant'!$A:$A,$B188,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U188)","v":9044},{"$f":"IF(B188=AD188,0,SUMIF('LRMC x Plant'!$A:$A,$B188,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B188,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W188)","v":36120.051257218722},{"$f":"IF(Z188=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B188,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C188,'Other ass'!$D$6:$D$35)*U188","v":0},null,"NA",99999,"NA",{"$f":"IF(AD188=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B188,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C188,'Other ass'!$D$6:$D$35)*AG188","v":0},{"$f":"IF(AD188=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B188,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD188=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B188,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH188))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD188=\"NA\",0,SUM(AI$5:AI188))","v":0},{"$f":"IF(AD188=\"NA\",0,SUM(AL$5:AL188))","v":0},{"$f":"IF(AD188=\"NA\",0,IF(AM188<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB188)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W188)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z188,$W$5:$W188)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X188<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A188+COUNTIF('LRMC x Plant'!$N$5:$N$489,A188)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A189,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A189,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G189=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A189,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C189,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C189,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A189,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A189,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A189,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A189,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B189=\"NA\",0,SUMIF('GEM new plant'!A:A,B189,'GEM new plant'!H:H)*E189/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D189,'GEM other'!$L$16:$L$21)*H189/1000","v":0},null,{"$f":"K188+COUNTIF('LRMC x Plant'!$N$5:$N$489,K188)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A189,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A189,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q189=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A189,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M189,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M189,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K189,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K189,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A189,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A189,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L189=\"NA\",0,SUMIF('GEM new plant'!A:A,L189,'GEM new plant'!H:H)*O189/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N189,'GEM other'!$L$16:$L$21)*R189/1000","v":0},null,{"$f":"IF(W189=0,0,SUMIF('LRMC x Plant'!$A:$A,$B189,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U189)","v":9044},{"$f":"IF(B189=AD189,0,SUMIF('LRMC x Plant'!$A:$A,$B189,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B189,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W189)","v":36120.051257218722},{"$f":"IF(Z189=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B189,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C189,'Other ass'!$D$6:$D$35)*U189","v":0},null,"NA",99999,"NA",{"$f":"IF(AD189=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B189,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C189,'Other ass'!$D$6:$D$35)*AG189","v":0},{"$f":"IF(AD189=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B189,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD189=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B189,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH189))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD189=\"NA\",0,SUM(AI$5:AI189))","v":0},{"$f":"IF(AD189=\"NA\",0,SUM(AL$5:AL189))","v":0},{"$f":"IF(AD189=\"NA\",0,IF(AM189<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB189)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W189)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z189,$W$5:$W189)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X189<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A189+COUNTIF('LRMC x Plant'!$N$5:$N$489,A189)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A190,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A190,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G190=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A190,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C190,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C190,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A190,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A190,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A190,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A190,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B190=\"NA\",0,SUMIF('GEM new plant'!A:A,B190,'GEM new plant'!H:H)*E190/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D190,'GEM other'!$L$16:$L$21)*H190/1000","v":0},null,{"$f":"K189+COUNTIF('LRMC x Plant'!$N$5:$N$489,K189)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A190,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A190,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q190=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A190,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M190,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M190,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K190,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K190,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A190,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A190,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L190=\"NA\",0,SUMIF('GEM new plant'!A:A,L190,'GEM new plant'!H:H)*O190/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N190,'GEM other'!$L$16:$L$21)*R190/1000","v":0},null,{"$f":"IF(W190=0,0,SUMIF('LRMC x Plant'!$A:$A,$B190,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U190)","v":9044},{"$f":"IF(B190=AD190,0,SUMIF('LRMC x Plant'!$A:$A,$B190,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B190,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W190)","v":36120.051257218722},{"$f":"IF(Z190=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B190,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C190,'Other ass'!$D$6:$D$35)*U190","v":0},null,"NA",99999,"NA",{"$f":"IF(AD190=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B190,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C190,'Other ass'!$D$6:$D$35)*AG190","v":0},{"$f":"IF(AD190=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B190,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD190=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B190,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH190))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD190=\"NA\",0,SUM(AI$5:AI190))","v":0},{"$f":"IF(AD190=\"NA\",0,SUM(AL$5:AL190))","v":0},{"$f":"IF(AD190=\"NA\",0,IF(AM190<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB190)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W190)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z190,$W$5:$W190)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X190<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A190+COUNTIF('LRMC x Plant'!$N$5:$N$489,A190)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A191,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A191,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G191=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A191,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C191,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C191,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A191,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A191,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A191,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A191,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B191=\"NA\",0,SUMIF('GEM new plant'!A:A,B191,'GEM new plant'!H:H)*E191/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D191,'GEM other'!$L$16:$L$21)*H191/1000","v":0},null,{"$f":"K190+COUNTIF('LRMC x Plant'!$N$5:$N$489,K190)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A191,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A191,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q191=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A191,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M191,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M191,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K191,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K191,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A191,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A191,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L191=\"NA\",0,SUMIF('GEM new plant'!A:A,L191,'GEM new plant'!H:H)*O191/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N191,'GEM other'!$L$16:$L$21)*R191/1000","v":0},null,{"$f":"IF(W191=0,0,SUMIF('LRMC x Plant'!$A:$A,$B191,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U191)","v":9044},{"$f":"IF(B191=AD191,0,SUMIF('LRMC x Plant'!$A:$A,$B191,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B191,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W191)","v":36120.051257218722},{"$f":"IF(Z191=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B191,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C191,'Other ass'!$D$6:$D$35)*U191","v":0},null,"NA",99999,"NA",{"$f":"IF(AD191=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B191,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C191,'Other ass'!$D$6:$D$35)*AG191","v":0},{"$f":"IF(AD191=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B191,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD191=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B191,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH191))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD191=\"NA\",0,SUM(AI$5:AI191))","v":0},{"$f":"IF(AD191=\"NA\",0,SUM(AL$5:AL191))","v":0},{"$f":"IF(AD191=\"NA\",0,IF(AM191<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB191)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W191)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z191,$W$5:$W191)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X191<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A191+COUNTIF('LRMC x Plant'!$N$5:$N$489,A191)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A192,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A192,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G192=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A192,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C192,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C192,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A192,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A192,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A192,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A192,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B192=\"NA\",0,SUMIF('GEM new plant'!A:A,B192,'GEM new plant'!H:H)*E192/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D192,'GEM other'!$L$16:$L$21)*H192/1000","v":0},null,{"$f":"K191+COUNTIF('LRMC x Plant'!$N$5:$N$489,K191)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A192,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A192,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q192=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A192,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M192,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M192,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K192,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K192,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A192,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A192,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L192=\"NA\",0,SUMIF('GEM new plant'!A:A,L192,'GEM new plant'!H:H)*O192/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N192,'GEM other'!$L$16:$L$21)*R192/1000","v":0},null,{"$f":"IF(W192=0,0,SUMIF('LRMC x Plant'!$A:$A,$B192,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U192)","v":9044},{"$f":"IF(B192=AD192,0,SUMIF('LRMC x Plant'!$A:$A,$B192,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B192,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W192)","v":36120.051257218722},{"$f":"IF(Z192=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B192,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C192,'Other ass'!$D$6:$D$35)*U192","v":0},null,"NA",99999,"NA",{"$f":"IF(AD192=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B192,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C192,'Other ass'!$D$6:$D$35)*AG192","v":0},{"$f":"IF(AD192=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B192,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD192=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B192,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH192))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD192=\"NA\",0,SUM(AI$5:AI192))","v":0},{"$f":"IF(AD192=\"NA\",0,SUM(AL$5:AL192))","v":0},{"$f":"IF(AD192=\"NA\",0,IF(AM192<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB192)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W192)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z192,$W$5:$W192)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X192<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A192+COUNTIF('LRMC x Plant'!$N$5:$N$489,A192)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A193,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A193,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G193=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A193,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C193,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C193,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A193,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A193,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A193,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A193,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B193=\"NA\",0,SUMIF('GEM new plant'!A:A,B193,'GEM new plant'!H:H)*E193/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D193,'GEM other'!$L$16:$L$21)*H193/1000","v":0},null,{"$f":"K192+COUNTIF('LRMC x Plant'!$N$5:$N$489,K192)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A193,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A193,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q193=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A193,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M193,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M193,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K193,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K193,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A193,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A193,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L193=\"NA\",0,SUMIF('GEM new plant'!A:A,L193,'GEM new plant'!H:H)*O193/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N193,'GEM other'!$L$16:$L$21)*R193/1000","v":0},null,{"$f":"IF(W193=0,0,SUMIF('LRMC x Plant'!$A:$A,$B193,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U193)","v":9044},{"$f":"IF(B193=AD193,0,SUMIF('LRMC x Plant'!$A:$A,$B193,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B193,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W193)","v":36120.051257218722},{"$f":"IF(Z193=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B193,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C193,'Other ass'!$D$6:$D$35)*U193","v":0},null,"NA",99999,"NA",{"$f":"IF(AD193=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B193,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C193,'Other ass'!$D$6:$D$35)*AG193","v":0},{"$f":"IF(AD193=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B193,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD193=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B193,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH193))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD193=\"NA\",0,SUM(AI$5:AI193))","v":0},{"$f":"IF(AD193=\"NA\",0,SUM(AL$5:AL193))","v":0},{"$f":"IF(AD193=\"NA\",0,IF(AM193<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB193)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W193)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z193,$W$5:$W193)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X193<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A193+COUNTIF('LRMC x Plant'!$N$5:$N$489,A193)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A194,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A194,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G194=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A194,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C194,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C194,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A194,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A194,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A194,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A194,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B194=\"NA\",0,SUMIF('GEM new plant'!A:A,B194,'GEM new plant'!H:H)*E194/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D194,'GEM other'!$L$16:$L$21)*H194/1000","v":0},null,{"$f":"K193+COUNTIF('LRMC x Plant'!$N$5:$N$489,K193)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A194,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A194,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q194=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A194,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M194,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M194,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K194,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K194,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A194,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A194,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L194=\"NA\",0,SUMIF('GEM new plant'!A:A,L194,'GEM new plant'!H:H)*O194/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N194,'GEM other'!$L$16:$L$21)*R194/1000","v":0},null,{"$f":"IF(W194=0,0,SUMIF('LRMC x Plant'!$A:$A,$B194,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U194)","v":9044},{"$f":"IF(B194=AD194,0,SUMIF('LRMC x Plant'!$A:$A,$B194,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B194,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W194)","v":36120.051257218722},{"$f":"IF(Z194=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B194,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C194,'Other ass'!$D$6:$D$35)*U194","v":0},null,"NA",99999,"NA",{"$f":"IF(AD194=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B194,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C194,'Other ass'!$D$6:$D$35)*AG194","v":0},{"$f":"IF(AD194=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B194,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD194=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B194,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH194))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD194=\"NA\",0,SUM(AI$5:AI194))","v":0},{"$f":"IF(AD194=\"NA\",0,SUM(AL$5:AL194))","v":0},{"$f":"IF(AD194=\"NA\",0,IF(AM194<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB194)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W194)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z194,$W$5:$W194)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X194<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A194+COUNTIF('LRMC x Plant'!$N$5:$N$489,A194)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A195,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A195,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G195=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A195,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C195,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C195,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A195,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A195,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A195,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A195,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B195=\"NA\",0,SUMIF('GEM new plant'!A:A,B195,'GEM new plant'!H:H)*E195/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D195,'GEM other'!$L$16:$L$21)*H195/1000","v":0},null,{"$f":"K194+COUNTIF('LRMC x Plant'!$N$5:$N$489,K194)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A195,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A195,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q195=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A195,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M195,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M195,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K195,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K195,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A195,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A195,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L195=\"NA\",0,SUMIF('GEM new plant'!A:A,L195,'GEM new plant'!H:H)*O195/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N195,'GEM other'!$L$16:$L$21)*R195/1000","v":0},null,{"$f":"IF(W195=0,0,SUMIF('LRMC x Plant'!$A:$A,$B195,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U195)","v":9044},{"$f":"IF(B195=AD195,0,SUMIF('LRMC x Plant'!$A:$A,$B195,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B195,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W195)","v":36120.051257218722},{"$f":"IF(Z195=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B195,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C195,'Other ass'!$D$6:$D$35)*U195","v":0},null,"NA",99999,"NA",{"$f":"IF(AD195=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B195,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C195,'Other ass'!$D$6:$D$35)*AG195","v":0},{"$f":"IF(AD195=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B195,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD195=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B195,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH195))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD195=\"NA\",0,SUM(AI$5:AI195))","v":0},{"$f":"IF(AD195=\"NA\",0,SUM(AL$5:AL195))","v":0},{"$f":"IF(AD195=\"NA\",0,IF(AM195<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB195)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W195)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z195,$W$5:$W195)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X195<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A195+COUNTIF('LRMC x Plant'!$N$5:$N$489,A195)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A196,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A196,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G196=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A196,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C196,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C196,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A196,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A196,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A196,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A196,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B196=\"NA\",0,SUMIF('GEM new plant'!A:A,B196,'GEM new plant'!H:H)*E196/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D196,'GEM other'!$L$16:$L$21)*H196/1000","v":0},null,{"$f":"K195+COUNTIF('LRMC x Plant'!$N$5:$N$489,K195)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A196,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A196,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q196=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A196,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M196,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M196,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K196,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K196,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A196,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A196,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L196=\"NA\",0,SUMIF('GEM new plant'!A:A,L196,'GEM new plant'!H:H)*O196/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N196,'GEM other'!$L$16:$L$21)*R196/1000","v":0},null,{"$f":"IF(W196=0,0,SUMIF('LRMC x Plant'!$A:$A,$B196,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U196)","v":9044},{"$f":"IF(B196=AD196,0,SUMIF('LRMC x Plant'!$A:$A,$B196,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B196,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W196)","v":36120.051257218722},{"$f":"IF(Z196=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B196,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C196,'Other ass'!$D$6:$D$35)*U196","v":0},null,{"$f":"IF(OR(C196=\"GasPkr\",C196=\"DslPkr\",C196=\"DslRecip\"),B196,\"NA\")","v":"NA"},99999,"NA",{"$f":"IF(AD196=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B196,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C196,'Other ass'!$D$6:$D$35)*AG196","v":0},{"$f":"IF(AD196=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B196,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD196=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B196,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH196))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD196=\"NA\",0,SUM(AI$5:AI196))","v":0},{"$f":"IF(AD196=\"NA\",0,SUM(AL$5:AL196))","v":0},{"$f":"IF(AD196=\"NA\",0,IF(AM196<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB196)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W196)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z196,$W$5:$W196)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X196<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A196+COUNTIF('LRMC x Plant'!$N$5:$N$489,A196)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A197,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A197,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G197=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A197,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C197,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C197,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A197,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A197,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A197,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A197,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B197=\"NA\",0,SUMIF('GEM new plant'!A:A,B197,'GEM new plant'!H:H)*E197/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D197,'GEM other'!$L$16:$L$21)*H197/1000","v":0},null,{"$f":"K196+COUNTIF('LRMC x Plant'!$N$5:$N$489,K196)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A197,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A197,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q197=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A197,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M197,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M197,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K197,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K197,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A197,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A197,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L197=\"NA\",0,SUMIF('GEM new plant'!A:A,L197,'GEM new plant'!H:H)*O197/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N197,'GEM other'!$L$16:$L$21)*R197/1000","v":0},null,{"$f":"IF(W197=0,0,SUMIF('LRMC x Plant'!$A:$A,$B197,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U197)","v":9044},{"$f":"IF(B197=AD197,0,SUMIF('LRMC x Plant'!$A:$A,$B197,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B197,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W197)","v":36120.051257218722},{"$f":"IF(Z197=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B197,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C197,'Other ass'!$D$6:$D$35)*U197","v":0},null,"NA",99999,"NA",{"$f":"IF(AD197=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B197,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C197,'Other ass'!$D$6:$D$35)*AG197","v":0},{"$f":"IF(AD197=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B197,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD197=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B197,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH197))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD197=\"NA\",0,SUM(AI$5:AI197))","v":0},{"$f":"IF(AD197=\"NA\",0,SUM(AL$5:AL197))","v":0},{"$f":"IF(AD197=\"NA\",0,IF(AM197<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB197)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W197)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z197,$W$5:$W197)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X197<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A197+COUNTIF('LRMC x Plant'!$N$5:$N$489,A197)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A198,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A198,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G198=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A198,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C198,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C198,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A198,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A198,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A198,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A198,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B198=\"NA\",0,SUMIF('GEM new plant'!A:A,B198,'GEM new plant'!H:H)*E198/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D198,'GEM other'!$L$16:$L$21)*H198/1000","v":0},null,{"$f":"K197+COUNTIF('LRMC x Plant'!$N$5:$N$489,K197)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A198,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A198,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q198=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A198,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M198,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M198,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K198,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K198,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A198,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A198,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L198=\"NA\",0,SUMIF('GEM new plant'!A:A,L198,'GEM new plant'!H:H)*O198/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N198,'GEM other'!$L$16:$L$21)*R198/1000","v":0},null,{"$f":"IF(W198=0,0,SUMIF('LRMC x Plant'!$A:$A,$B198,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U198)","v":9044},{"$f":"IF(B198=AD198,0,SUMIF('LRMC x Plant'!$A:$A,$B198,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B198,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W198)","v":36120.051257218722},{"$f":"IF(Z198=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B198,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C198,'Other ass'!$D$6:$D$35)*U198","v":0},null,"NA",99999,"NA",{"$f":"IF(AD198=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B198,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C198,'Other ass'!$D$6:$D$35)*AG198","v":0},{"$f":"IF(AD198=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B198,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD198=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B198,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH198))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD198=\"NA\",0,SUM(AI$5:AI198))","v":0},{"$f":"IF(AD198=\"NA\",0,SUM(AL$5:AL198))","v":0},{"$f":"IF(AD198=\"NA\",0,IF(AM198<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB198)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W198)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z198,$W$5:$W198)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X198<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A198+COUNTIF('LRMC x Plant'!$N$5:$N$489,A198)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A199,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A199,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G199=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A199,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C199,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C199,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A199,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A199,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},{"$f":"IF(E198=\"NA\",\"NA\",F198+E198)","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A199,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A199,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B199=\"NA\",0,SUMIF('GEM new plant'!A:A,B199,'GEM new plant'!H:H)*E199/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D199,'GEM other'!$L$16:$L$21)*H199/1000","v":0},null,{"$f":"K198+COUNTIF('LRMC x Plant'!$N$5:$N$489,K198)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A199,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A199,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q199=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A199,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M199,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M199,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K199,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K199,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},{"$f":"IF(O198=\"NA\",\"NA\",P198+O198)","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A199,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A199,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L199=\"NA\",0,SUMIF('GEM new plant'!A:A,L199,'GEM new plant'!H:H)*O199/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N199,'GEM other'!$L$16:$L$21)*R199/1000","v":0},null,{"$f":"IF(W199=0,0,SUMIF('LRMC x Plant'!$A:$A,$B199,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U199)","v":9044},{"$f":"IF(B199=AD199,0,SUMIF('LRMC x Plant'!$A:$A,$B199,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B199,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W199)","v":36120.051257218722},{"$f":"IF(Z199=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B199,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C199,'Other ass'!$D$6:$D$35)*U199","v":0},null,"NA",99999,"NA",{"$f":"IF(AD199=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B199,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C199,'Other ass'!$D$6:$D$35)*AG199","v":0},{"$f":"IF(AD199=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B199,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD199=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B199,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH199))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD199=\"NA\",0,SUM(AI$5:AI199))","v":0},{"$f":"IF(AD199=\"NA\",0,SUM(AL$5:AL199))","v":0},{"$f":"IF(AD199=\"NA\",0,IF(AM199<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB199)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W199)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z199,$W$5:$W199)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X199<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A199+COUNTIF('LRMC x Plant'!$N$5:$N$489,A199)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A200,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A200,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G200=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A200,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C200,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C200,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A200,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A200,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A200,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A200,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B200=\"NA\",0,SUMIF('GEM new plant'!A:A,B200,'GEM new plant'!H:H)*E200/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D200,'GEM other'!$L$16:$L$21)*H200/1000","v":0},null,{"$f":"K199+COUNTIF('LRMC x Plant'!$N$5:$N$489,K199)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A200,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A200,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q200=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A200,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M200,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M200,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K200,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K200,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A200,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A200,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L200=\"NA\",0,SUMIF('GEM new plant'!A:A,L200,'GEM new plant'!H:H)*O200/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N200,'GEM other'!$L$16:$L$21)*R200/1000","v":0},null,{"$f":"IF(W200=0,0,SUMIF('LRMC x Plant'!$A:$A,$B200,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U200)","v":9044},{"$f":"IF(B200=AD200,0,SUMIF('LRMC x Plant'!$A:$A,$B200,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B200,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W200)","v":36120.051257218722},{"$f":"IF(Z200=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B200,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C200,'Other ass'!$D$6:$D$35)*U200","v":0},null,"NA",99999,"NA",{"$f":"IF(AD200=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B200,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C200,'Other ass'!$D$6:$D$35)*AG200","v":0},{"$f":"IF(AD200=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B200,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD200=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B200,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH200))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD200=\"NA\",0,SUM(AI$5:AI200))","v":0},{"$f":"IF(AD200=\"NA\",0,SUM(AL$5:AL200))","v":0},{"$f":"IF(AD200=\"NA\",0,IF(AM200<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB200)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W200)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z200,$W$5:$W200)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X200<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A200+COUNTIF('LRMC x Plant'!$N$5:$N$489,A200)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A201,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A201,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G201=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A201,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C201,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C201,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A201,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A201,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A201,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A201,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B201=\"NA\",0,SUMIF('GEM new plant'!A:A,B201,'GEM new plant'!H:H)*E201/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D201,'GEM other'!$L$16:$L$21)*H201/1000","v":0},null,{"$f":"K200+COUNTIF('LRMC x Plant'!$N$5:$N$489,K200)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A201,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A201,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q201=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A201,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M201,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M201,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K201,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K201,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A201,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A201,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L201=\"NA\",0,SUMIF('GEM new plant'!A:A,L201,'GEM new plant'!H:H)*O201/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N201,'GEM other'!$L$16:$L$21)*R201/1000","v":0},null,{"$f":"IF(W201=0,0,SUMIF('LRMC x Plant'!$A:$A,$B201,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U201)","v":9044},{"$f":"IF(B201=AD201,0,SUMIF('LRMC x Plant'!$A:$A,$B201,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B201,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W201)","v":36120.051257218722},{"$f":"IF(Z201=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B201,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C201,'Other ass'!$D$6:$D$35)*U201","v":0},null,"NA",99999,"NA",{"$f":"IF(AD201=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B201,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C201,'Other ass'!$D$6:$D$35)*AG201","v":0},{"$f":"IF(AD201=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B201,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD201=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B201,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH201))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD201=\"NA\",0,SUM(AI$5:AI201))","v":0},{"$f":"IF(AD201=\"NA\",0,SUM(AL$5:AL201))","v":0},{"$f":"IF(AD201=\"NA\",0,IF(AM201<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB201)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W201)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z201,$W$5:$W201)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X201<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A201+COUNTIF('LRMC x Plant'!$N$5:$N$489,A201)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A202,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A202,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G202=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A202,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C202,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C202,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A202,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A202,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A202,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A202,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B202=\"NA\",0,SUMIF('GEM new plant'!A:A,B202,'GEM new plant'!H:H)*E202/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D202,'GEM other'!$L$16:$L$21)*H202/1000","v":0},null,{"$f":"K201+COUNTIF('LRMC x Plant'!$N$5:$N$489,K201)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A202,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A202,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q202=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A202,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M202,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M202,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K202,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K202,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A202,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A202,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L202=\"NA\",0,SUMIF('GEM new plant'!A:A,L202,'GEM new plant'!H:H)*O202/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N202,'GEM other'!$L$16:$L$21)*R202/1000","v":0},null,{"$f":"IF(W202=0,0,SUMIF('LRMC x Plant'!$A:$A,$B202,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U202)","v":9044},{"$f":"IF(B202=AD202,0,SUMIF('LRMC x Plant'!$A:$A,$B202,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B202,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W202)","v":36120.051257218722},{"$f":"IF(Z202=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B202,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C202,'Other ass'!$D$6:$D$35)*U202","v":0},null,"NA",99999,"NA",{"$f":"IF(AD202=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B202,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C202,'Other ass'!$D$6:$D$35)*AG202","v":0},{"$f":"IF(AD202=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B202,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD202=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B202,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH202))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD202=\"NA\",0,SUM(AI$5:AI202))","v":0},{"$f":"IF(AD202=\"NA\",0,SUM(AL$5:AL202))","v":0},{"$f":"IF(AD202=\"NA\",0,IF(AM202<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB202)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W202)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z202,$W$5:$W202)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X202<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A202+COUNTIF('LRMC x Plant'!$N$5:$N$489,A202)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A203,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A203,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G203=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A203,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C203,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C203,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A203,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A203,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A203,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A203,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B203=\"NA\",0,SUMIF('GEM new plant'!A:A,B203,'GEM new plant'!H:H)*E203/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D203,'GEM other'!$L$16:$L$21)*H203/1000","v":0},null,{"$f":"K202+COUNTIF('LRMC x Plant'!$N$5:$N$489,K202)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A203,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A203,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q203=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A203,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M203,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M203,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K203,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K203,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A203,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A203,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L203=\"NA\",0,SUMIF('GEM new plant'!A:A,L203,'GEM new plant'!H:H)*O203/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N203,'GEM other'!$L$16:$L$21)*R203/1000","v":0},null,{"$f":"IF(W203=0,0,SUMIF('LRMC x Plant'!$A:$A,$B203,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U203)","v":9044},{"$f":"IF(B203=AD203,0,SUMIF('LRMC x Plant'!$A:$A,$B203,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B203,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W203)","v":36120.051257218722},{"$f":"IF(Z203=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B203,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C203,'Other ass'!$D$6:$D$35)*U203","v":0},null,"NA",99999,"NA",{"$f":"IF(AD203=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B203,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C203,'Other ass'!$D$6:$D$35)*AG203","v":0},{"$f":"IF(AD203=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B203,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD203=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B203,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH203))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD203=\"NA\",0,SUM(AI$5:AI203))","v":0},{"$f":"IF(AD203=\"NA\",0,SUM(AL$5:AL203))","v":0},{"$f":"IF(AD203=\"NA\",0,IF(AM203<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB203)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W203)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z203,$W$5:$W203)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X203<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A203+COUNTIF('LRMC x Plant'!$N$5:$N$489,A203)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A204,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A204,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G204=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A204,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C204,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C204,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A204,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A204,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A204,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A204,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B204=\"NA\",0,SUMIF('GEM new plant'!A:A,B204,'GEM new plant'!H:H)*E204/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D204,'GEM other'!$L$16:$L$21)*H204/1000","v":0},null,{"$f":"K203+COUNTIF('LRMC x Plant'!$N$5:$N$489,K203)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A204,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A204,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q204=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A204,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M204,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M204,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K204,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K204,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A204,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A204,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L204=\"NA\",0,SUMIF('GEM new plant'!A:A,L204,'GEM new plant'!H:H)*O204/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N204,'GEM other'!$L$16:$L$21)*R204/1000","v":0},null,{"$f":"IF(W204=0,0,SUMIF('LRMC x Plant'!$A:$A,$B204,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U204)","v":9044},{"$f":"IF(B204=AD204,0,SUMIF('LRMC x Plant'!$A:$A,$B204,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B204,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W204)","v":36120.051257218722},{"$f":"IF(Z204=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B204,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C204,'Other ass'!$D$6:$D$35)*U204","v":0},null,"NA",99999,"NA",{"$f":"IF(AD204=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B204,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C204,'Other ass'!$D$6:$D$35)*AG204","v":0},{"$f":"IF(AD204=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B204,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD204=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B204,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH204))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD204=\"NA\",0,SUM(AI$5:AI204))","v":0},{"$f":"IF(AD204=\"NA\",0,SUM(AL$5:AL204))","v":0},{"$f":"IF(AD204=\"NA\",0,IF(AM204<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB204)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W204)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z204,$W$5:$W204)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X204<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A204+COUNTIF('LRMC x Plant'!$N$5:$N$489,A204)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A205,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A205,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G205=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A205,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C205,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C205,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A205,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A205,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A205,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A205,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B205=\"NA\",0,SUMIF('GEM new plant'!A:A,B205,'GEM new plant'!H:H)*E205/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D205,'GEM other'!$L$16:$L$21)*H205/1000","v":0},null,{"$f":"K204+COUNTIF('LRMC x Plant'!$N$5:$N$489,K204)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A205,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A205,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q205=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A205,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M205,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M205,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K205,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K205,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A205,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A205,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L205=\"NA\",0,SUMIF('GEM new plant'!A:A,L205,'GEM new plant'!H:H)*O205/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N205,'GEM other'!$L$16:$L$21)*R205/1000","v":0},null,{"$f":"IF(W205=0,0,SUMIF('LRMC x Plant'!$A:$A,$B205,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U205)","v":9044},{"$f":"IF(B205=AD205,0,SUMIF('LRMC x Plant'!$A:$A,$B205,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B205,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W205)","v":36120.051257218722},{"$f":"IF(Z205=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B205,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C205,'Other ass'!$D$6:$D$35)*U205","v":0},null,"NA",99999,"NA",{"$f":"IF(AD205=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B205,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C205,'Other ass'!$D$6:$D$35)*AG205","v":0},{"$f":"IF(AD205=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B205,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD205=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B205,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH205))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD205=\"NA\",0,SUM(AI$5:AI205))","v":0},{"$f":"IF(AD205=\"NA\",0,SUM(AL$5:AL205))","v":0},{"$f":"IF(AD205=\"NA\",0,IF(AM205<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB205)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W205)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z205,$W$5:$W205)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X205<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A205+COUNTIF('LRMC x Plant'!$N$5:$N$489,A205)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A206,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A206,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G206=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A206,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C206,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C206,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A206,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A206,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A206,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A206,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B206=\"NA\",0,SUMIF('GEM new plant'!A:A,B206,'GEM new plant'!H:H)*E206/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D206,'GEM other'!$L$16:$L$21)*H206/1000","v":0},null,{"$f":"K205+COUNTIF('LRMC x Plant'!$N$5:$N$489,K205)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A206,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A206,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q206=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A206,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M206,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M206,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K206,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K206,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A206,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A206,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L206=\"NA\",0,SUMIF('GEM new plant'!A:A,L206,'GEM new plant'!H:H)*O206/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N206,'GEM other'!$L$16:$L$21)*R206/1000","v":0},null,{"$f":"IF(W206=0,0,SUMIF('LRMC x Plant'!$A:$A,$B206,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U206)","v":9044},{"$f":"IF(B206=AD206,0,SUMIF('LRMC x Plant'!$A:$A,$B206,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B206,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W206)","v":36120.051257218722},{"$f":"IF(Z206=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B206,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C206,'Other ass'!$D$6:$D$35)*U206","v":0},null,"NA",99999,"NA",{"$f":"IF(AD206=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B206,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C206,'Other ass'!$D$6:$D$35)*AG206","v":0},{"$f":"IF(AD206=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B206,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD206=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B206,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH206))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD206=\"NA\",0,SUM(AI$5:AI206))","v":0},{"$f":"IF(AD206=\"NA\",0,SUM(AL$5:AL206))","v":0},{"$f":"IF(AD206=\"NA\",0,IF(AM206<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB206)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W206)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIF($AM$5:$AM$498,AU206,$AO$5:$AO$498)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z206,$W$5:$W206)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X206<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A206+COUNTIF('LRMC x Plant'!$N$5:$N$489,A206)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A207,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A207,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G207=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A207,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C207,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C207,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A207,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A207,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A207,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A207,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B207=\"NA\",0,SUMIF('GEM new plant'!A:A,B207,'GEM new plant'!H:H)*E207/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D207,'GEM other'!$L$16:$L$21)*H207/1000","v":0},null,{"$f":"K206+COUNTIF('LRMC x Plant'!$N$5:$N$489,K206)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A207,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A207,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q207=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A207,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M207,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M207,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K207,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K207,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A207,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A207,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L207=\"NA\",0,SUMIF('GEM new plant'!A:A,L207,'GEM new plant'!H:H)*O207/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N207,'GEM other'!$L$16:$L$21)*R207/1000","v":0},null,{"$f":"IF(W207=0,0,SUMIF('LRMC x Plant'!$A:$A,$B207,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U207)","v":9044},{"$f":"IF(B207=AD207,0,SUMIF('LRMC x Plant'!$A:$A,$B207,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B207,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W207)","v":36120.051257218722},{"$f":"IF(Z207=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B207,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C207,'Other ass'!$D$6:$D$35)*U207","v":0},null,"NA",99999,"NA",{"$f":"IF(AD207=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B207,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C207,'Other ass'!$D$6:$D$35)*AG207","v":0},{"$f":"IF(AD207=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B207,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD207=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B207,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH207))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD207=\"NA\",0,SUM(AI$5:AI207))","v":0},{"$f":"IF(AD207=\"NA\",0,SUM(AL$5:AL207))","v":0},{"$f":"IF(AD207=\"NA\",0,IF(AM207<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB207)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W207)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z207,$W$5:$W207)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X207<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A207+COUNTIF('LRMC x Plant'!$N$5:$N$489,A207)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A208,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A208,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G208=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A208,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C208,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C208,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A208,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A208,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A208,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A208,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B208=\"NA\",0,SUMIF('GEM new plant'!A:A,B208,'GEM new plant'!H:H)*E208/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D208,'GEM other'!$L$16:$L$21)*H208/1000","v":0},null,{"$f":"K207+COUNTIF('LRMC x Plant'!$N$5:$N$489,K207)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A208,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A208,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q208=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A208,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M208,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M208,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K208,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K208,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A208,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A208,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L208=\"NA\",0,SUMIF('GEM new plant'!A:A,L208,'GEM new plant'!H:H)*O208/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N208,'GEM other'!$L$16:$L$21)*R208/1000","v":0},null,{"$f":"IF(W208=0,0,SUMIF('LRMC x Plant'!$A:$A,$B208,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U208)","v":9044},{"$f":"IF(B208=AD208,0,SUMIF('LRMC x Plant'!$A:$A,$B208,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B208,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W208)","v":36120.051257218722},{"$f":"IF(Z208=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B208,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C208,'Other ass'!$D$6:$D$35)*U208","v":0},null,"NA",99999,"NA",{"$f":"IF(AD208=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B208,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C208,'Other ass'!$D$6:$D$35)*AG208","v":0},{"$f":"IF(AD208=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B208,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD208=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B208,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH208))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD208=\"NA\",0,SUM(AI$5:AI208))","v":0},{"$f":"IF(AD208=\"NA\",0,SUM(AL$5:AL208))","v":0},{"$f":"IF(AD208=\"NA\",0,IF(AM208<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB208)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W208)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z208,$W$5:$W208)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X208<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A208+COUNTIF('LRMC x Plant'!$N$5:$N$489,A208)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A209,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A209,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G209=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A209,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C209,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C209,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A209,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A209,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A209,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A209,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B209=\"NA\",0,SUMIF('GEM new plant'!A:A,B209,'GEM new plant'!H:H)*E209/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D209,'GEM other'!$L$16:$L$21)*H209/1000","v":0},null,{"$f":"K208+COUNTIF('LRMC x Plant'!$N$5:$N$489,K208)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A209,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A209,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q209=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A209,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M209,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M209,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K209,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K209,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A209,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A209,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L209=\"NA\",0,SUMIF('GEM new plant'!A:A,L209,'GEM new plant'!H:H)*O209/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N209,'GEM other'!$L$16:$L$21)*R209/1000","v":0},null,{"$f":"IF(W209=0,0,SUMIF('LRMC x Plant'!$A:$A,$B209,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U209)","v":9044},{"$f":"IF(B209=AD209,0,SUMIF('LRMC x Plant'!$A:$A,$B209,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B209,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W209)","v":36120.051257218722},{"$f":"IF(Z209=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B209,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C209,'Other ass'!$D$6:$D$35)*U209","v":0},null,"NA",99999,"NA",{"$f":"IF(AD209=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B209,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C209,'Other ass'!$D$6:$D$35)*AG209","v":0},{"$f":"IF(AD209=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B209,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD209=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B209,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH209))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD209=\"NA\",0,SUM(AI$5:AI209))","v":0},{"$f":"IF(AD209=\"NA\",0,SUM(AL$5:AL209))","v":0},{"$f":"IF(AD209=\"NA\",0,IF(AM209<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB209)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W209)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z209,$W$5:$W209)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X209<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A209+COUNTIF('LRMC x Plant'!$N$5:$N$489,A209)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A210,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A210,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G210=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A210,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C210,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C210,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A210,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A210,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A210,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A210,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B210=\"NA\",0,SUMIF('GEM new plant'!A:A,B210,'GEM new plant'!H:H)*E210/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D210,'GEM other'!$L$16:$L$21)*H210/1000","v":0},null,{"$f":"K209+COUNTIF('LRMC x Plant'!$N$5:$N$489,K209)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A210,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A210,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q210=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A210,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M210,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M210,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K210,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K210,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A210,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A210,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L210=\"NA\",0,SUMIF('GEM new plant'!A:A,L210,'GEM new plant'!H:H)*O210/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N210,'GEM other'!$L$16:$L$21)*R210/1000","v":0},null,{"$f":"IF(W210=0,0,SUMIF('LRMC x Plant'!$A:$A,$B210,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U210)","v":9044},{"$f":"IF(B210=AD210,0,SUMIF('LRMC x Plant'!$A:$A,$B210,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B210,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W210)","v":36120.051257218722},{"$f":"IF(Z210=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B210,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C210,'Other ass'!$D$6:$D$35)*U210","v":0},null,"NA",99999,"NA",{"$f":"IF(AD210=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B210,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C210,'Other ass'!$D$6:$D$35)*AG210","v":0},{"$f":"IF(AD210=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B210,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD210=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B210,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH210))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD210=\"NA\",0,SUM(AI$5:AI210))","v":0},{"$f":"IF(AD210=\"NA\",0,SUM(AL$5:AL210))","v":0},{"$f":"IF(AD210=\"NA\",0,IF(AM210<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB210)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W210)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z210,$W$5:$W210)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X210<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A210+COUNTIF('LRMC x Plant'!$N$5:$N$489,A210)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A211,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A211,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G211=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A211,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C211,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C211,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A211,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A211,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A211,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A211,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B211=\"NA\",0,SUMIF('GEM new plant'!A:A,B211,'GEM new plant'!H:H)*E211/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D211,'GEM other'!$L$16:$L$21)*H211/1000","v":0},null,{"$f":"K210+COUNTIF('LRMC x Plant'!$N$5:$N$489,K210)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A211,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A211,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q211=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A211,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M211,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M211,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K211,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K211,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A211,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A211,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L211=\"NA\",0,SUMIF('GEM new plant'!A:A,L211,'GEM new plant'!H:H)*O211/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N211,'GEM other'!$L$16:$L$21)*R211/1000","v":0},null,{"$f":"IF(W211=0,0,SUMIF('LRMC x Plant'!$A:$A,$B211,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U211)","v":9044},{"$f":"IF(B211=AD211,0,SUMIF('LRMC x Plant'!$A:$A,$B211,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B211,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W211)","v":36120.051257218722},{"$f":"IF(Z211=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B211,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C211,'Other ass'!$D$6:$D$35)*U211","v":0},null,"NA",99999,"NA",{"$f":"IF(AD211=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B211,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C211,'Other ass'!$D$6:$D$35)*AG211","v":0},{"$f":"IF(AD211=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B211,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD211=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B211,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH211))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD211=\"NA\",0,SUM(AI$5:AI211))","v":0},{"$f":"IF(AD211=\"NA\",0,SUM(AL$5:AL211))","v":0},{"$f":"IF(AD211=\"NA\",0,IF(AM211<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB211)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W211)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z211,$W$5:$W211)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X211<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A211+COUNTIF('LRMC x Plant'!$N$5:$N$489,A211)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A212,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A212,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G212=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A212,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C212,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C212,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A212,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A212,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A212,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A212,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B212=\"NA\",0,SUMIF('GEM new plant'!A:A,B212,'GEM new plant'!H:H)*E212/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D212,'GEM other'!$L$16:$L$21)*H212/1000","v":0},null,{"$f":"K211+COUNTIF('LRMC x Plant'!$N$5:$N$489,K211)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A212,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A212,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q212=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A212,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M212,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M212,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K212,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K212,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A212,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A212,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L212=\"NA\",0,SUMIF('GEM new plant'!A:A,L212,'GEM new plant'!H:H)*O212/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N212,'GEM other'!$L$16:$L$21)*R212/1000","v":0},null,{"$f":"IF(W212=0,0,SUMIF('LRMC x Plant'!$A:$A,$B212,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U212)","v":9044},{"$f":"IF(B212=AD212,0,SUMIF('LRMC x Plant'!$A:$A,$B212,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B212,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W212)","v":36120.051257218722},{"$f":"IF(Z212=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B212,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C212,'Other ass'!$D$6:$D$35)*U212","v":0},null,"NA",99999,"NA",{"$f":"IF(AD212=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B212,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C212,'Other ass'!$D$6:$D$35)*AG212","v":0},{"$f":"IF(AD212=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B212,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD212=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B212,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH212))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD212=\"NA\",0,SUM(AI$5:AI212))","v":0},{"$f":"IF(AD212=\"NA\",0,SUM(AL$5:AL212))","v":0},{"$f":"IF(AD212=\"NA\",0,IF(AM212<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB212)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W212)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z212,$W$5:$W212)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X212<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A212+COUNTIF('LRMC x Plant'!$N$5:$N$489,A212)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A213,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A213,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G213=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A213,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C213,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C213,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A213,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A213,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A213,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A213,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B213=\"NA\",0,SUMIF('GEM new plant'!A:A,B213,'GEM new plant'!H:H)*E213/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D213,'GEM other'!$L$16:$L$21)*H213/1000","v":0},null,{"$f":"K212+COUNTIF('LRMC x Plant'!$N$5:$N$489,K212)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A213,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A213,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q213=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A213,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M213,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M213,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K213,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K213,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A213,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A213,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L213=\"NA\",0,SUMIF('GEM new plant'!A:A,L213,'GEM new plant'!H:H)*O213/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N213,'GEM other'!$L$16:$L$21)*R213/1000","v":0},null,{"$f":"IF(W213=0,0,SUMIF('LRMC x Plant'!$A:$A,$B213,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U213)","v":9044},{"$f":"IF(B213=AD213,0,SUMIF('LRMC x Plant'!$A:$A,$B213,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B213,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W213)","v":36120.051257218722},{"$f":"IF(Z213=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B213,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C213,'Other ass'!$D$6:$D$35)*U213","v":0},null,"NA",99999,"NA",{"$f":"IF(AD213=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B213,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C213,'Other ass'!$D$6:$D$35)*AG213","v":0},{"$f":"IF(AD213=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B213,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD213=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B213,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH213))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD213=\"NA\",0,SUM(AI$5:AI213))","v":0},{"$f":"IF(AD213=\"NA\",0,SUM(AL$5:AL213))","v":0},{"$f":"IF(AD213=\"NA\",0,IF(AM213<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB213)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W213)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z213,$W$5:$W213)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X213<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A213+COUNTIF('LRMC x Plant'!$N$5:$N$489,A213)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A214,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A214,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G214=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A214,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C214,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C214,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A214,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A214,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A214,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A214,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B214=\"NA\",0,SUMIF('GEM new plant'!A:A,B214,'GEM new plant'!H:H)*E214/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D214,'GEM other'!$L$16:$L$21)*H214/1000","v":0},null,{"$f":"K213+COUNTIF('LRMC x Plant'!$N$5:$N$489,K213)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A214,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A214,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q214=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A214,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M214,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M214,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K214,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K214,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A214,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A214,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L214=\"NA\",0,SUMIF('GEM new plant'!A:A,L214,'GEM new plant'!H:H)*O214/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N214,'GEM other'!$L$16:$L$21)*R214/1000","v":0},null,{"$f":"IF(W214=0,0,SUMIF('LRMC x Plant'!$A:$A,$B214,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U214)","v":9044},{"$f":"IF(B214=AD214,0,SUMIF('LRMC x Plant'!$A:$A,$B214,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B214,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W214)","v":36120.051257218722},{"$f":"IF(Z214=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B214,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(W214=0,0,G214)","v":0},{"$f":"IF(AD214=\"NA\",I214,0)","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,C214,'Other ass'!$D$6:$D$35)*U214","v":0},null,"NA",{"$f":"IF(AD214=\"NA\",99999,G214)","v":99999},{"$f":"IF(AD214=\"NA\",\"NA\",RANK(AE214,$AE$5:$AE$141,1))","v":"NA"},{"$f":"IF(AD214=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B214,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C214,'Other ass'!$D$6:$D$35)*AG214","v":0},{"$f":"IF(AD214=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B214,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD214=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B214,'LRMC x Plant'!$G$5:$G$489))","v":0},{"$f":"IF(AD214=\"NA\",0,I214)","v":0},{"$f":"IF(AE214=\"\",\"\",AE214*AI214)","v":0},{"$f":"(SUM(AH$5:AH214))","v":2453.7550000000001},{"$f":"AM213","v":2453.7550000000001},{"$f":"IF(AD214=\"NA\",0,SUM(AI$5:AI214))","v":0},{"$f":"IF(AD214=\"NA\",0,SUM(AL$5:AL214))","v":0},{"$f":"IF(AD214=\"NA\",0,IF(AM214<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB214)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W214)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AS214>0,0,INDEX($AM$5:$AM$498,MATCH(-AS214,$AN$5:$AN$498,1)))","v":{"$error":"#REF!"}},0,{"$f":"AS214+AU214","v":{"$error":"#REF!"}},{"$f":"AT214+AV214","v":{"$error":"#REF!"}},{"$f":"SUMIF($AM$5:$AM$498,AU214,$AP$5:$AP$498)","v":0},{"$f":"SUMPRODUCT($Z$5:$Z214,$W$5:$W214)","v":2688071.8512109681},{"$f":"AY214+AZ214","v":2688071.8512109681},{"$f":"IF(AND(AW214>=0,AX214>=0),1,999)","v":{"$error":"#REF!"}},{"$f":"IF(X214<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A214+COUNTIF('LRMC x Plant'!$N$5:$N$489,A214)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A215,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A215,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G215=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A215,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C215,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C215,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A215,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A215,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A215,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A215,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B215=\"NA\",0,SUMIF('GEM new plant'!A:A,B215,'GEM new plant'!H:H)*E215/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D215,'GEM other'!$L$16:$L$21)*H215/1000","v":0},null,{"$f":"K214+COUNTIF('LRMC x Plant'!$N$5:$N$489,K214)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A215,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A215,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q215=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A215,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M215,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M215,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K215,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K215,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A215,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A215,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L215=\"NA\",0,SUMIF('GEM new plant'!A:A,L215,'GEM new plant'!H:H)*O215/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N215,'GEM other'!$L$16:$L$21)*R215/1000","v":0},null,{"$f":"IF(W215=0,0,SUMIF('LRMC x Plant'!$A:$A,$B215,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U215)","v":9044},{"$f":"IF(B215=AD215,0,SUMIF('LRMC x Plant'!$A:$A,$B215,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B215,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W215)","v":36120.051257218722},{"$f":"IF(Z215=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B215,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C215,'Other ass'!$D$6:$D$35)*U215","v":0},null,"NA",99999,"NA",{"$f":"IF(AD215=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B215,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C215,'Other ass'!$D$6:$D$35)*AG215","v":0},{"$f":"IF(AD215=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B215,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD215=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B215,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH215))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD215=\"NA\",0,SUM(AI$5:AI215))","v":0},{"$f":"IF(AD215=\"NA\",0,SUM(AL$5:AL215))","v":0},{"$f":"IF(AD215=\"NA\",0,IF(AM215<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB215)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W215)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z215,$W$5:$W215)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X215<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A215+COUNTIF('LRMC x Plant'!$N$5:$N$489,A215)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A216,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A216,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G216=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A216,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C216,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C216,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A216,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A216,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A216,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A216,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B216=\"NA\",0,SUMIF('GEM new plant'!A:A,B216,'GEM new plant'!H:H)*E216/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D216,'GEM other'!$L$16:$L$21)*H216/1000","v":0},null,{"$f":"K215+COUNTIF('LRMC x Plant'!$N$5:$N$489,K215)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A216,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A216,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q216=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A216,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M216,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M216,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K216,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K216,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A216,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A216,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L216=\"NA\",0,SUMIF('GEM new plant'!A:A,L216,'GEM new plant'!H:H)*O216/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N216,'GEM other'!$L$16:$L$21)*R216/1000","v":0},null,{"$f":"IF(W216=0,0,SUMIF('LRMC x Plant'!$A:$A,$B216,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U216)","v":9044},{"$f":"IF(B216=AD216,0,SUMIF('LRMC x Plant'!$A:$A,$B216,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B216,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W216)","v":36120.051257218722},{"$f":"IF(Z216=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B216,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C216,'Other ass'!$D$6:$D$35)*U216","v":0},null,"NA",99999,"NA",{"$f":"IF(AD216=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B216,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C216,'Other ass'!$D$6:$D$35)*AG216","v":0},{"$f":"IF(AD216=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B216,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD216=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B216,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH216))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD216=\"NA\",0,SUM(AI$5:AI216))","v":0},{"$f":"IF(AD216=\"NA\",0,SUM(AL$5:AL216))","v":0},{"$f":"IF(AD216=\"NA\",0,IF(AM216<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB216)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W216)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z216,$W$5:$W216)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X216<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A216+COUNTIF('LRMC x Plant'!$N$5:$N$489,A216)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A217,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A217,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G217=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A217,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C217,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C217,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A217,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A217,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A217,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A217,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B217=\"NA\",0,SUMIF('GEM new plant'!A:A,B217,'GEM new plant'!H:H)*E217/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D217,'GEM other'!$L$16:$L$21)*H217/1000","v":0},null,{"$f":"K216+COUNTIF('LRMC x Plant'!$N$5:$N$489,K216)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A217,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A217,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q217=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A217,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M217,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M217,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K217,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K217,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A217,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A217,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L217=\"NA\",0,SUMIF('GEM new plant'!A:A,L217,'GEM new plant'!H:H)*O217/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N217,'GEM other'!$L$16:$L$21)*R217/1000","v":0},null,{"$f":"IF(W217=0,0,SUMIF('LRMC x Plant'!$A:$A,$B217,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U217)","v":9044},{"$f":"IF(B217=AD217,0,SUMIF('LRMC x Plant'!$A:$A,$B217,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B217,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W217)","v":36120.051257218722},{"$f":"IF(Z217=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B217,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C217,'Other ass'!$D$6:$D$35)*U217","v":0},null,"NA",99999,"NA",{"$f":"IF(AD217=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B217,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C217,'Other ass'!$D$6:$D$35)*AG217","v":0},{"$f":"IF(AD217=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B217,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD217=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B217,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH217))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD217=\"NA\",0,SUM(AI$5:AI217))","v":0},{"$f":"IF(AD217=\"NA\",0,SUM(AL$5:AL217))","v":0},{"$f":"IF(AD217=\"NA\",0,IF(AM217<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB217)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W217)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z217,$W$5:$W217)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X217<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A217+COUNTIF('LRMC x Plant'!$N$5:$N$489,A217)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A218,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A218,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G218=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A218,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C218,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C218,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A218,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A218,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A218,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A218,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B218=\"NA\",0,SUMIF('GEM new plant'!A:A,B218,'GEM new plant'!H:H)*E218/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D218,'GEM other'!$L$16:$L$21)*H218/1000","v":0},null,{"$f":"K217+COUNTIF('LRMC x Plant'!$N$5:$N$489,K217)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A218,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A218,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q218=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A218,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M218,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M218,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K218,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K218,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A218,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A218,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L218=\"NA\",0,SUMIF('GEM new plant'!A:A,L218,'GEM new plant'!H:H)*O218/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N218,'GEM other'!$L$16:$L$21)*R218/1000","v":0},null,{"$f":"IF(W218=0,0,SUMIF('LRMC x Plant'!$A:$A,$B218,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U218)","v":9044},{"$f":"IF(B218=AD218,0,SUMIF('LRMC x Plant'!$A:$A,$B218,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B218,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W218)","v":36120.051257218722},{"$f":"IF(Z218=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B218,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C218,'Other ass'!$D$6:$D$35)*U218","v":0},null,"NA",99999,"NA",{"$f":"IF(AD218=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B218,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C218,'Other ass'!$D$6:$D$35)*AG218","v":0},{"$f":"IF(AD218=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B218,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD218=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B218,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH218))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD218=\"NA\",0,SUM(AI$5:AI218))","v":0},{"$f":"IF(AD218=\"NA\",0,SUM(AL$5:AL218))","v":0},{"$f":"IF(AD218=\"NA\",0,IF(AM218<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB218)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W218)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z218,$W$5:$W218)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X218<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A218+COUNTIF('LRMC x Plant'!$N$5:$N$489,A218)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A219,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A219,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G219=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A219,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C219,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C219,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A219,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A219,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A219,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A219,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B219=\"NA\",0,SUMIF('GEM new plant'!A:A,B219,'GEM new plant'!H:H)*E219/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D219,'GEM other'!$L$16:$L$21)*H219/1000","v":0},null,{"$f":"K218+COUNTIF('LRMC x Plant'!$N$5:$N$489,K218)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A219,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A219,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q219=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A219,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M219,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M219,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K219,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K219,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A219,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A219,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L219=\"NA\",0,SUMIF('GEM new plant'!A:A,L219,'GEM new plant'!H:H)*O219/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N219,'GEM other'!$L$16:$L$21)*R219/1000","v":0},null,{"$f":"IF(W219=0,0,SUMIF('LRMC x Plant'!$A:$A,$B219,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U219)","v":9044},{"$f":"IF(B219=AD219,0,SUMIF('LRMC x Plant'!$A:$A,$B219,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B219,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W219)","v":36120.051257218722},{"$f":"IF(Z219=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B219,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C219,'Other ass'!$D$6:$D$35)*U219","v":0},null,"NA",99999,"NA",{"$f":"IF(AD219=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B219,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C219,'Other ass'!$D$6:$D$35)*AG219","v":0},{"$f":"IF(AD219=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B219,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD219=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B219,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH219))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD219=\"NA\",0,SUM(AI$5:AI219))","v":0},{"$f":"IF(AD219=\"NA\",0,SUM(AL$5:AL219))","v":0},{"$f":"IF(AD219=\"NA\",0,IF(AM219<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB219)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W219)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z219,$W$5:$W219)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X219<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A219+COUNTIF('LRMC x Plant'!$N$5:$N$489,A219)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A220,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A220,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G220=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A220,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C220,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C220,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A220,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A220,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A220,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A220,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B220=\"NA\",0,SUMIF('GEM new plant'!A:A,B220,'GEM new plant'!H:H)*E220/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D220,'GEM other'!$L$16:$L$21)*H220/1000","v":0},null,{"$f":"K219+COUNTIF('LRMC x Plant'!$N$5:$N$489,K219)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A220,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A220,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q220=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A220,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M220,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M220,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K220,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K220,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A220,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A220,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L220=\"NA\",0,SUMIF('GEM new plant'!A:A,L220,'GEM new plant'!H:H)*O220/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N220,'GEM other'!$L$16:$L$21)*R220/1000","v":0},null,{"$f":"IF(W220=0,0,SUMIF('LRMC x Plant'!$A:$A,$B220,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U220)","v":9044},{"$f":"IF(B220=AD220,0,SUMIF('LRMC x Plant'!$A:$A,$B220,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B220,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W220)","v":36120.051257218722},{"$f":"IF(Z220=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B220,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C220,'Other ass'!$D$6:$D$35)*U220","v":0},null,"NA",99999,"NA",{"$f":"IF(AD220=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B220,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C220,'Other ass'!$D$6:$D$35)*AG220","v":0},{"$f":"IF(AD220=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B220,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD220=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B220,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH220))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD220=\"NA\",0,SUM(AI$5:AI220))","v":0},{"$f":"IF(AD220=\"NA\",0,SUM(AL$5:AL220))","v":0},{"$f":"IF(AD220=\"NA\",0,IF(AM220<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB220)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W220)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z220,$W$5:$W220)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X220<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A220+COUNTIF('LRMC x Plant'!$N$5:$N$489,A220)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A221,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A221,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G221=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A221,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C221,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C221,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A221,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A221,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A221,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A221,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B221=\"NA\",0,SUMIF('GEM new plant'!A:A,B221,'GEM new plant'!H:H)*E221/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D221,'GEM other'!$L$16:$L$21)*H221/1000","v":0},null,{"$f":"K220+COUNTIF('LRMC x Plant'!$N$5:$N$489,K220)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A221,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A221,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q221=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A221,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M221,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M221,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K221,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K221,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A221,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A221,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L221=\"NA\",0,SUMIF('GEM new plant'!A:A,L221,'GEM new plant'!H:H)*O221/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N221,'GEM other'!$L$16:$L$21)*R221/1000","v":0},null,{"$f":"IF(W221=0,0,SUMIF('LRMC x Plant'!$A:$A,$B221,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U221)","v":9044},{"$f":"IF(B221=AD221,0,SUMIF('LRMC x Plant'!$A:$A,$B221,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B221,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W221)","v":36120.051257218722},{"$f":"IF(Z221=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B221,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C221,'Other ass'!$D$6:$D$35)*U221","v":0},null,"NA",99999,"NA",{"$f":"IF(AD221=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B221,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C221,'Other ass'!$D$6:$D$35)*AG221","v":0},{"$f":"IF(AD221=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B221,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD221=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B221,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH221))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD221=\"NA\",0,SUM(AI$5:AI221))","v":0},{"$f":"IF(AD221=\"NA\",0,SUM(AL$5:AL221))","v":0},{"$f":"IF(AD221=\"NA\",0,IF(AM221<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB221)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W221)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z221,$W$5:$W221)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X221<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A221+COUNTIF('LRMC x Plant'!$N$5:$N$489,A221)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A222,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A222,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G222=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A222,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C222,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C222,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A222,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A222,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A222,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A222,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B222=\"NA\",0,SUMIF('GEM new plant'!A:A,B222,'GEM new plant'!H:H)*E222/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D222,'GEM other'!$L$16:$L$21)*H222/1000","v":0},null,{"$f":"K221+COUNTIF('LRMC x Plant'!$N$5:$N$489,K221)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A222,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A222,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q222=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A222,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M222,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M222,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K222,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K222,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A222,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A222,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L222=\"NA\",0,SUMIF('GEM new plant'!A:A,L222,'GEM new plant'!H:H)*O222/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N222,'GEM other'!$L$16:$L$21)*R222/1000","v":0},null,{"$f":"IF(W222=0,0,SUMIF('LRMC x Plant'!$A:$A,$B222,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U222)","v":9044},{"$f":"IF(B222=AD222,0,SUMIF('LRMC x Plant'!$A:$A,$B222,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B222,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W222)","v":36120.051257218722},{"$f":"IF(Z222=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B222,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C222,'Other ass'!$D$6:$D$35)*U222","v":0},null,"NA",99999,"NA",{"$f":"IF(AD222=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B222,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C222,'Other ass'!$D$6:$D$35)*AG222","v":0},{"$f":"IF(AD222=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B222,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD222=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B222,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH222))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD222=\"NA\",0,SUM(AI$5:AI222))","v":0},{"$f":"IF(AD222=\"NA\",0,SUM(AL$5:AL222))","v":0},{"$f":"IF(AD222=\"NA\",0,IF(AM222<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB222)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W222)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z222,$W$5:$W222)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X222<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A222+COUNTIF('LRMC x Plant'!$N$5:$N$489,A222)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A223,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A223,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G223=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A223,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C223,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C223,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A223,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A223,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A223,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A223,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B223=\"NA\",0,SUMIF('GEM new plant'!A:A,B223,'GEM new plant'!H:H)*E223/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D223,'GEM other'!$L$16:$L$21)*H223/1000","v":0},null,{"$f":"K222+COUNTIF('LRMC x Plant'!$N$5:$N$489,K222)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A223,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A223,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q223=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A223,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M223,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M223,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K223,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K223,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A223,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A223,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L223=\"NA\",0,SUMIF('GEM new plant'!A:A,L223,'GEM new plant'!H:H)*O223/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N223,'GEM other'!$L$16:$L$21)*R223/1000","v":0},null,{"$f":"IF(W223=0,0,SUMIF('LRMC x Plant'!$A:$A,$B223,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U223)","v":9044},{"$f":"IF(B223=AD223,0,SUMIF('LRMC x Plant'!$A:$A,$B223,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B223,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W223)","v":36120.051257218722},{"$f":"IF(Z223=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B223,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C223,'Other ass'!$D$6:$D$35)*U223","v":0},null,"NA",99999,"NA",{"$f":"IF(AD223=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B223,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C223,'Other ass'!$D$6:$D$35)*AG223","v":0},{"$f":"IF(AD223=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B223,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD223=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B223,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH223))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD223=\"NA\",0,SUM(AI$5:AI223))","v":0},{"$f":"IF(AD223=\"NA\",0,SUM(AL$5:AL223))","v":0},{"$f":"IF(AD223=\"NA\",0,IF(AM223<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB223)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W223)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z223,$W$5:$W223)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X223<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A223+COUNTIF('LRMC x Plant'!$N$5:$N$489,A223)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A224,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A224,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G224=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A224,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C224,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C224,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A224,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A224,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A224,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A224,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B224=\"NA\",0,SUMIF('GEM new plant'!A:A,B224,'GEM new plant'!H:H)*E224/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D224,'GEM other'!$L$16:$L$21)*H224/1000","v":0},null,{"$f":"K223+COUNTIF('LRMC x Plant'!$N$5:$N$489,K223)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A224,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A224,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q224=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A224,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M224,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M224,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K224,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K224,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A224,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A224,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L224=\"NA\",0,SUMIF('GEM new plant'!A:A,L224,'GEM new plant'!H:H)*O224/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N224,'GEM other'!$L$16:$L$21)*R224/1000","v":0},null,{"$f":"IF(W224=0,0,SUMIF('LRMC x Plant'!$A:$A,$B224,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U224)","v":9044},{"$f":"IF(B224=AD224,0,SUMIF('LRMC x Plant'!$A:$A,$B224,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B224,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W224)","v":36120.051257218722},{"$f":"IF(Z224=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B224,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C224,'Other ass'!$D$6:$D$35)*U224","v":0},null,"NA",99999,"NA",{"$f":"IF(AD224=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B224,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C224,'Other ass'!$D$6:$D$35)*AG224","v":0},{"$f":"IF(AD224=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B224,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD224=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B224,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH224))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD224=\"NA\",0,SUM(AI$5:AI224))","v":0},{"$f":"IF(AD224=\"NA\",0,SUM(AL$5:AL224))","v":0},{"$f":"IF(AD224=\"NA\",0,IF(AM224<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB224)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W224)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z224,$W$5:$W224)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X224<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A224+COUNTIF('LRMC x Plant'!$N$5:$N$489,A224)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A225,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A225,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G225=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A225,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C225,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C225,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A225,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A225,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A225,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A225,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B225=\"NA\",0,SUMIF('GEM new plant'!A:A,B225,'GEM new plant'!H:H)*E225/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D225,'GEM other'!$L$16:$L$21)*H225/1000","v":0},null,{"$f":"K224+COUNTIF('LRMC x Plant'!$N$5:$N$489,K224)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A225,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A225,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q225=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A225,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M225,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M225,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K225,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K225,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A225,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A225,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L225=\"NA\",0,SUMIF('GEM new plant'!A:A,L225,'GEM new plant'!H:H)*O225/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N225,'GEM other'!$L$16:$L$21)*R225/1000","v":0},null,{"$f":"IF(W225=0,0,SUMIF('LRMC x Plant'!$A:$A,$B225,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U225)","v":9044},{"$f":"IF(B225=AD225,0,SUMIF('LRMC x Plant'!$A:$A,$B225,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B225,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W225)","v":36120.051257218722},{"$f":"IF(Z225=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B225,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C225,'Other ass'!$D$6:$D$35)*U225","v":0},null,"NA",99999,"NA",{"$f":"IF(AD225=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B225,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C225,'Other ass'!$D$6:$D$35)*AG225","v":0},{"$f":"IF(AD225=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B225,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD225=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B225,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH225))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD225=\"NA\",0,SUM(AI$5:AI225))","v":0},{"$f":"IF(AD225=\"NA\",0,SUM(AL$5:AL225))","v":0},{"$f":"IF(AD225=\"NA\",0,IF(AM225<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB225)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W225)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z225,$W$5:$W225)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X225<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A225+COUNTIF('LRMC x Plant'!$N$5:$N$489,A225)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A226,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A226,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G226=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A226,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C226,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C226,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A226,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A226,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A226,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A226,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B226=\"NA\",0,SUMIF('GEM new plant'!A:A,B226,'GEM new plant'!H:H)*E226/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D226,'GEM other'!$L$16:$L$21)*H226/1000","v":0},null,{"$f":"K225+COUNTIF('LRMC x Plant'!$N$5:$N$489,K225)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A226,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A226,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q226=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A226,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M226,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M226,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K226,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K226,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A226,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A226,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L226=\"NA\",0,SUMIF('GEM new plant'!A:A,L226,'GEM new plant'!H:H)*O226/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N226,'GEM other'!$L$16:$L$21)*R226/1000","v":0},null,{"$f":"IF(W226=0,0,SUMIF('LRMC x Plant'!$A:$A,$B226,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U226)","v":9044},{"$f":"IF(B226=AD226,0,SUMIF('LRMC x Plant'!$A:$A,$B226,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B226,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W226)","v":36120.051257218722},{"$f":"IF(Z226=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B226,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C226,'Other ass'!$D$6:$D$35)*U226","v":0},null,"NA",99999,"NA",{"$f":"IF(AD226=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B226,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C226,'Other ass'!$D$6:$D$35)*AG226","v":0},{"$f":"IF(AD226=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B226,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD226=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B226,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH226))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD226=\"NA\",0,SUM(AI$5:AI226))","v":0},{"$f":"IF(AD226=\"NA\",0,SUM(AL$5:AL226))","v":0},{"$f":"IF(AD226=\"NA\",0,IF(AM226<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB226)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W226)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z226,$W$5:$W226)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X226<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A226+COUNTIF('LRMC x Plant'!$N$5:$N$489,A226)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A227,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A227,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G227=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A227,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C227,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C227,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A227,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A227,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A227,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A227,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B227=\"NA\",0,SUMIF('GEM new plant'!A:A,B227,'GEM new plant'!H:H)*E227/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D227,'GEM other'!$L$16:$L$21)*H227/1000","v":0},null,{"$f":"K226+COUNTIF('LRMC x Plant'!$N$5:$N$489,K226)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A227,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A227,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q227=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A227,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M227,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M227,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K227,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K227,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A227,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A227,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L227=\"NA\",0,SUMIF('GEM new plant'!A:A,L227,'GEM new plant'!H:H)*O227/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N227,'GEM other'!$L$16:$L$21)*R227/1000","v":0},null,{"$f":"IF(W227=0,0,SUMIF('LRMC x Plant'!$A:$A,$B227,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U227)","v":9044},{"$f":"IF(B227=AD227,0,SUMIF('LRMC x Plant'!$A:$A,$B227,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B227,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W227)","v":36120.051257218722},{"$f":"IF(Z227=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B227,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C227,'Other ass'!$D$6:$D$35)*U227","v":0},null,"NA",99999,"NA",{"$f":"IF(AD227=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B227,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C227,'Other ass'!$D$6:$D$35)*AG227","v":0},{"$f":"IF(AD227=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B227,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD227=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B227,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH227))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD227=\"NA\",0,SUM(AI$5:AI227))","v":0},{"$f":"IF(AD227=\"NA\",0,SUM(AL$5:AL227))","v":0},{"$f":"IF(AD227=\"NA\",0,IF(AM227<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB227)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W227)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z227,$W$5:$W227)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X227<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A227+COUNTIF('LRMC x Plant'!$N$5:$N$489,A227)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A228,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A228,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G228=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A228,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C228,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C228,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A228,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A228,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A228,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A228,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B228=\"NA\",0,SUMIF('GEM new plant'!A:A,B228,'GEM new plant'!H:H)*E228/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D228,'GEM other'!$L$16:$L$21)*H228/1000","v":0},null,{"$f":"K227+COUNTIF('LRMC x Plant'!$N$5:$N$489,K227)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A228,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A228,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q228=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A228,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M228,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M228,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K228,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K228,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A228,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A228,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L228=\"NA\",0,SUMIF('GEM new plant'!A:A,L228,'GEM new plant'!H:H)*O228/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N228,'GEM other'!$L$16:$L$21)*R228/1000","v":0},null,{"$f":"IF(W228=0,0,SUMIF('LRMC x Plant'!$A:$A,$B228,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U228)","v":9044},{"$f":"IF(B228=AD228,0,SUMIF('LRMC x Plant'!$A:$A,$B228,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B228,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W228)","v":36120.051257218722},{"$f":"IF(Z228=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B228,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C228,'Other ass'!$D$6:$D$35)*U228","v":0},null,"NA",99999,"NA",{"$f":"IF(AD228=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B228,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C228,'Other ass'!$D$6:$D$35)*AG228","v":0},{"$f":"IF(AD228=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B228,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD228=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B228,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH228))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD228=\"NA\",0,SUM(AI$5:AI228))","v":0},{"$f":"IF(AD228=\"NA\",0,SUM(AL$5:AL228))","v":0},{"$f":"IF(AD228=\"NA\",0,IF(AM228<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB228)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W228)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z228,$W$5:$W228)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X228<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A228+COUNTIF('LRMC x Plant'!$N$5:$N$489,A228)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A229,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A229,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G229=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A229,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C229,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C229,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A229,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A229,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A229,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A229,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B229=\"NA\",0,SUMIF('GEM new plant'!A:A,B229,'GEM new plant'!H:H)*E229/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D229,'GEM other'!$L$16:$L$21)*H229/1000","v":0},null,{"$f":"K228+COUNTIF('LRMC x Plant'!$N$5:$N$489,K228)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A229,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A229,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q229=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A229,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M229,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M229,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K229,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K229,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A229,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A229,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L229=\"NA\",0,SUMIF('GEM new plant'!A:A,L229,'GEM new plant'!H:H)*O229/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N229,'GEM other'!$L$16:$L$21)*R229/1000","v":0},null,{"$f":"IF(W229=0,0,SUMIF('LRMC x Plant'!$A:$A,$B229,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U229)","v":9044},{"$f":"IF(B229=AD229,0,SUMIF('LRMC x Plant'!$A:$A,$B229,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B229,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W229)","v":36120.051257218722},{"$f":"IF(Z229=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B229,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C229,'Other ass'!$D$6:$D$35)*U229","v":0},null,"NA",99999,"NA",{"$f":"IF(AD229=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B229,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C229,'Other ass'!$D$6:$D$35)*AG229","v":0},{"$f":"IF(AD229=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B229,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD229=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B229,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH229))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD229=\"NA\",0,SUM(AI$5:AI229))","v":0},{"$f":"IF(AD229=\"NA\",0,SUM(AL$5:AL229))","v":0},{"$f":"IF(AD229=\"NA\",0,IF(AM229<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB229)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W229)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z229,$W$5:$W229)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X229<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A229+COUNTIF('LRMC x Plant'!$N$5:$N$489,A229)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A230,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A230,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G230=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A230,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C230,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C230,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A230,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A230,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A230,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A230,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B230=\"NA\",0,SUMIF('GEM new plant'!A:A,B230,'GEM new plant'!H:H)*E230/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D230,'GEM other'!$L$16:$L$21)*H230/1000","v":0},null,{"$f":"K229+COUNTIF('LRMC x Plant'!$N$5:$N$489,K229)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A230,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A230,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q230=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A230,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M230,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M230,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K230,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K230,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A230,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A230,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L230=\"NA\",0,SUMIF('GEM new plant'!A:A,L230,'GEM new plant'!H:H)*O230/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N230,'GEM other'!$L$16:$L$21)*R230/1000","v":0},null,{"$f":"IF(W230=0,0,SUMIF('LRMC x Plant'!$A:$A,$B230,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U230)","v":9044},{"$f":"IF(B230=AD230,0,SUMIF('LRMC x Plant'!$A:$A,$B230,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B230,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W230)","v":36120.051257218722},{"$f":"IF(Z230=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B230,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C230,'Other ass'!$D$6:$D$35)*U230","v":0},null,"NA",99999,"NA",{"$f":"IF(AD230=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B230,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C230,'Other ass'!$D$6:$D$35)*AG230","v":0},{"$f":"IF(AD230=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B230,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD230=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B230,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH230))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD230=\"NA\",0,SUM(AI$5:AI230))","v":0},{"$f":"IF(AD230=\"NA\",0,SUM(AL$5:AL230))","v":0},{"$f":"IF(AD230=\"NA\",0,IF(AM230<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB230)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W230)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z230,$W$5:$W230)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X230<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A230+COUNTIF('LRMC x Plant'!$N$5:$N$489,A230)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A231,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A231,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G231=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A231,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C231,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C231,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A231,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A231,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A231,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A231,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B231=\"NA\",0,SUMIF('GEM new plant'!A:A,B231,'GEM new plant'!H:H)*E231/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D231,'GEM other'!$L$16:$L$21)*H231/1000","v":0},null,{"$f":"K230+COUNTIF('LRMC x Plant'!$N$5:$N$489,K230)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A231,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A231,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q231=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A231,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M231,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M231,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K231,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K231,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A231,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A231,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L231=\"NA\",0,SUMIF('GEM new plant'!A:A,L231,'GEM new plant'!H:H)*O231/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N231,'GEM other'!$L$16:$L$21)*R231/1000","v":0},null,{"$f":"IF(W231=0,0,SUMIF('LRMC x Plant'!$A:$A,$B231,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U231)","v":9044},{"$f":"IF(B231=AD231,0,SUMIF('LRMC x Plant'!$A:$A,$B231,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B231,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W231)","v":36120.051257218722},{"$f":"IF(Z231=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B231,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C231,'Other ass'!$D$6:$D$35)*U231","v":0},null,"NA",99999,"NA",{"$f":"IF(AD231=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B231,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C231,'Other ass'!$D$6:$D$35)*AG231","v":0},{"$f":"IF(AD231=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B231,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD231=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B231,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH231))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD231=\"NA\",0,SUM(AI$5:AI231))","v":0},{"$f":"IF(AD231=\"NA\",0,SUM(AL$5:AL231))","v":0},{"$f":"IF(AD231=\"NA\",0,IF(AM231<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB231)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W231)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z231,$W$5:$W231)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X231<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A231+COUNTIF('LRMC x Plant'!$N$5:$N$489,A231)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A232,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A232,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G232=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A232,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C232,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C232,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A232,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A232,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A232,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A232,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B232=\"NA\",0,SUMIF('GEM new plant'!A:A,B232,'GEM new plant'!H:H)*E232/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D232,'GEM other'!$L$16:$L$21)*H232/1000","v":0},null,{"$f":"K231+COUNTIF('LRMC x Plant'!$N$5:$N$489,K231)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A232,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A232,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q232=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A232,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M232,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M232,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K232,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K232,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A232,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A232,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L232=\"NA\",0,SUMIF('GEM new plant'!A:A,L232,'GEM new plant'!H:H)*O232/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N232,'GEM other'!$L$16:$L$21)*R232/1000","v":0},null,{"$f":"IF(W232=0,0,SUMIF('LRMC x Plant'!$A:$A,$B232,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U232)","v":9044},{"$f":"IF(B232=AD232,0,SUMIF('LRMC x Plant'!$A:$A,$B232,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B232,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W232)","v":36120.051257218722},{"$f":"IF(Z232=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B232,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C232,'Other ass'!$D$6:$D$35)*U232","v":0},null,"NA",99999,"NA",{"$f":"IF(AD232=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B232,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C232,'Other ass'!$D$6:$D$35)*AG232","v":0},{"$f":"IF(AD232=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B232,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD232=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B232,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH232))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD232=\"NA\",0,SUM(AI$5:AI232))","v":0},{"$f":"IF(AD232=\"NA\",0,SUM(AL$5:AL232))","v":0},{"$f":"IF(AD232=\"NA\",0,IF(AM232<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB232)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W232)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z232,$W$5:$W232)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X232<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A232+COUNTIF('LRMC x Plant'!$N$5:$N$489,A232)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A233,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A233,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G233=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A233,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C233,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C233,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A233,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A233,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A233,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A233,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B233=\"NA\",0,SUMIF('GEM new plant'!A:A,B233,'GEM new plant'!H:H)*E233/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D233,'GEM other'!$L$16:$L$21)*H233/1000","v":0},null,{"$f":"K232+COUNTIF('LRMC x Plant'!$N$5:$N$489,K232)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A233,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A233,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q233=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A233,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M233,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M233,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K233,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K233,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A233,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A233,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L233=\"NA\",0,SUMIF('GEM new plant'!A:A,L233,'GEM new plant'!H:H)*O233/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N233,'GEM other'!$L$16:$L$21)*R233/1000","v":0},null,{"$f":"IF(W233=0,0,SUMIF('LRMC x Plant'!$A:$A,$B233,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U233)","v":9044},{"$f":"IF(B233=AD233,0,SUMIF('LRMC x Plant'!$A:$A,$B233,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B233,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W233)","v":36120.051257218722},{"$f":"IF(Z233=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B233,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C233,'Other ass'!$D$6:$D$35)*U233","v":0},null,"NA",99999,"NA",{"$f":"IF(AD233=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B233,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C233,'Other ass'!$D$6:$D$35)*AG233","v":0},{"$f":"IF(AD233=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B233,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD233=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B233,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH233))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD233=\"NA\",0,SUM(AI$5:AI233))","v":0},{"$f":"IF(AD233=\"NA\",0,SUM(AL$5:AL233))","v":0},{"$f":"IF(AD233=\"NA\",0,IF(AM233<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB233)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W233)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z233,$W$5:$W233)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X233<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A233+COUNTIF('LRMC x Plant'!$N$5:$N$489,A233)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A234,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A234,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G234=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A234,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C234,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C234,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A234,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A234,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A234,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A234,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B234=\"NA\",0,SUMIF('GEM new plant'!A:A,B234,'GEM new plant'!H:H)*E234/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D234,'GEM other'!$L$16:$L$21)*H234/1000","v":0},null,{"$f":"K233+COUNTIF('LRMC x Plant'!$N$5:$N$489,K233)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A234,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A234,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q234=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A234,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M234,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M234,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K234,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K234,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A234,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A234,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L234=\"NA\",0,SUMIF('GEM new plant'!A:A,L234,'GEM new plant'!H:H)*O234/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N234,'GEM other'!$L$16:$L$21)*R234/1000","v":0},null,{"$f":"IF(W234=0,0,SUMIF('LRMC x Plant'!$A:$A,$B234,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U234)","v":9044},{"$f":"IF(B234=AD234,0,SUMIF('LRMC x Plant'!$A:$A,$B234,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B234,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W234)","v":36120.051257218722},{"$f":"IF(Z234=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B234,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C234,'Other ass'!$D$6:$D$35)*U234","v":0},null,"NA",99999,"NA",{"$f":"IF(AD234=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B234,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C234,'Other ass'!$D$6:$D$35)*AG234","v":0},{"$f":"IF(AD234=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B234,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD234=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B234,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH234))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD234=\"NA\",0,SUM(AI$5:AI234))","v":0},{"$f":"IF(AD234=\"NA\",0,SUM(AL$5:AL234))","v":0},{"$f":"IF(AD234=\"NA\",0,IF(AM234<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB234)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W234)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z234,$W$5:$W234)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X234<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A234+COUNTIF('LRMC x Plant'!$N$5:$N$489,A234)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A235,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A235,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G235=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A235,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C235,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C235,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A235,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A235,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A235,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A235,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B235=\"NA\",0,SUMIF('GEM new plant'!A:A,B235,'GEM new plant'!H:H)*E235/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D235,'GEM other'!$L$16:$L$21)*H235/1000","v":0},null,{"$f":"K234+COUNTIF('LRMC x Plant'!$N$5:$N$489,K234)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A235,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A235,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q235=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A235,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M235,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M235,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K235,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K235,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A235,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A235,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L235=\"NA\",0,SUMIF('GEM new plant'!A:A,L235,'GEM new plant'!H:H)*O235/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N235,'GEM other'!$L$16:$L$21)*R235/1000","v":0},null,{"$f":"IF(W235=0,0,SUMIF('LRMC x Plant'!$A:$A,$B235,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U235)","v":9044},{"$f":"IF(B235=AD235,0,SUMIF('LRMC x Plant'!$A:$A,$B235,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B235,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W235)","v":36120.051257218722},{"$f":"IF(Z235=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B235,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C235,'Other ass'!$D$6:$D$35)*U235","v":0},null,"NA",99999,"NA",{"$f":"IF(AD235=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B235,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C235,'Other ass'!$D$6:$D$35)*AG235","v":0},{"$f":"IF(AD235=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B235,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD235=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B235,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH235))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD235=\"NA\",0,SUM(AI$5:AI235))","v":0},{"$f":"IF(AD235=\"NA\",0,SUM(AL$5:AL235))","v":0},{"$f":"IF(AD235=\"NA\",0,IF(AM235<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB235)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W235)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z235,$W$5:$W235)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X235<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A235+COUNTIF('LRMC x Plant'!$N$5:$N$489,A235)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A236,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A236,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G236=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A236,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C236,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C236,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A236,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A236,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A236,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A236,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B236=\"NA\",0,SUMIF('GEM new plant'!A:A,B236,'GEM new plant'!H:H)*E236/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D236,'GEM other'!$L$16:$L$21)*H236/1000","v":0},null,{"$f":"K235+COUNTIF('LRMC x Plant'!$N$5:$N$489,K235)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A236,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A236,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q236=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A236,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M236,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M236,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K236,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K236,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A236,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A236,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L236=\"NA\",0,SUMIF('GEM new plant'!A:A,L236,'GEM new plant'!H:H)*O236/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N236,'GEM other'!$L$16:$L$21)*R236/1000","v":0},null,{"$f":"IF(W236=0,0,SUMIF('LRMC x Plant'!$A:$A,$B236,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U236)","v":9044},{"$f":"IF(B236=AD236,0,SUMIF('LRMC x Plant'!$A:$A,$B236,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B236,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W236)","v":36120.051257218722},{"$f":"IF(Z236=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B236,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C236,'Other ass'!$D$6:$D$35)*U236","v":0},null,"NA",99999,"NA",{"$f":"IF(AD236=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B236,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C236,'Other ass'!$D$6:$D$35)*AG236","v":0},{"$f":"IF(AD236=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B236,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD236=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B236,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH236))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD236=\"NA\",0,SUM(AI$5:AI236))","v":0},{"$f":"IF(AD236=\"NA\",0,SUM(AL$5:AL236))","v":0},{"$f":"IF(AD236=\"NA\",0,IF(AM236<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB236)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W236)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z236,$W$5:$W236)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X236<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A236+COUNTIF('LRMC x Plant'!$N$5:$N$489,A236)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A237,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A237,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G237=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A237,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C237,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C237,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A237,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A237,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A237,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A237,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B237=\"NA\",0,SUMIF('GEM new plant'!A:A,B237,'GEM new plant'!H:H)*E237/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D237,'GEM other'!$L$16:$L$21)*H237/1000","v":0},null,{"$f":"K236+COUNTIF('LRMC x Plant'!$N$5:$N$489,K236)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A237,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A237,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q237=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A237,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M237,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M237,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K237,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K237,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A237,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A237,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L237=\"NA\",0,SUMIF('GEM new plant'!A:A,L237,'GEM new plant'!H:H)*O237/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N237,'GEM other'!$L$16:$L$21)*R237/1000","v":0},null,{"$f":"IF(W237=0,0,SUMIF('LRMC x Plant'!$A:$A,$B237,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U237)","v":9044},{"$f":"IF(B237=AD237,0,SUMIF('LRMC x Plant'!$A:$A,$B237,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B237,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W237)","v":36120.051257218722},{"$f":"IF(Z237=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B237,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C237,'Other ass'!$D$6:$D$35)*U237","v":0},null,"NA",99999,"NA",{"$f":"IF(AD237=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B237,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C237,'Other ass'!$D$6:$D$35)*AG237","v":0},{"$f":"IF(AD237=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B237,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD237=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B237,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH237))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD237=\"NA\",0,SUM(AI$5:AI237))","v":0},{"$f":"IF(AD237=\"NA\",0,SUM(AL$5:AL237))","v":0},{"$f":"IF(AD237=\"NA\",0,IF(AM237<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB237)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W237)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z237,$W$5:$W237)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X237<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A237+COUNTIF('LRMC x Plant'!$N$5:$N$489,A237)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A238,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A238,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G238=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A238,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C238,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C238,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A238,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A238,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A238,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A238,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B238=\"NA\",0,SUMIF('GEM new plant'!A:A,B238,'GEM new plant'!H:H)*E238/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D238,'GEM other'!$L$16:$L$21)*H238/1000","v":0},null,{"$f":"K237+COUNTIF('LRMC x Plant'!$N$5:$N$489,K237)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A238,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A238,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q238=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A238,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M238,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M238,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K238,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K238,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A238,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A238,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L238=\"NA\",0,SUMIF('GEM new plant'!A:A,L238,'GEM new plant'!H:H)*O238/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N238,'GEM other'!$L$16:$L$21)*R238/1000","v":0},null,{"$f":"IF(W238=0,0,SUMIF('LRMC x Plant'!$A:$A,$B238,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U238)","v":9044},{"$f":"IF(B238=AD238,0,SUMIF('LRMC x Plant'!$A:$A,$B238,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B238,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W238)","v":36120.051257218722},{"$f":"IF(Z238=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B238,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C238,'Other ass'!$D$6:$D$35)*U238","v":0},null,"NA",99999,"NA",{"$f":"IF(AD238=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B238,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C238,'Other ass'!$D$6:$D$35)*AG238","v":0},{"$f":"IF(AD238=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B238,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD238=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B238,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH238))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD238=\"NA\",0,SUM(AI$5:AI238))","v":0},{"$f":"IF(AD238=\"NA\",0,SUM(AL$5:AL238))","v":0},{"$f":"IF(AD238=\"NA\",0,IF(AM238<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB238)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W238)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z238,$W$5:$W238)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X238<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A238+COUNTIF('LRMC x Plant'!$N$5:$N$489,A238)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A239,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A239,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G239=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A239,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C239,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C239,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A239,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A239,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A239,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A239,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B239=\"NA\",0,SUMIF('GEM new plant'!A:A,B239,'GEM new plant'!H:H)*E239/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D239,'GEM other'!$L$16:$L$21)*H239/1000","v":0},null,{"$f":"K238+COUNTIF('LRMC x Plant'!$N$5:$N$489,K238)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A239,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A239,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q239=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A239,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M239,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M239,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K239,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K239,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A239,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A239,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L239=\"NA\",0,SUMIF('GEM new plant'!A:A,L239,'GEM new plant'!H:H)*O239/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N239,'GEM other'!$L$16:$L$21)*R239/1000","v":0},null,{"$f":"IF(W239=0,0,SUMIF('LRMC x Plant'!$A:$A,$B239,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U239)","v":9044},{"$f":"IF(B239=AD239,0,SUMIF('LRMC x Plant'!$A:$A,$B239,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B239,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W239)","v":36120.051257218722},{"$f":"IF(Z239=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B239,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C239,'Other ass'!$D$6:$D$35)*U239","v":0},null,"NA",99999,"NA",{"$f":"IF(AD239=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B239,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C239,'Other ass'!$D$6:$D$35)*AG239","v":0},{"$f":"IF(AD239=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B239,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD239=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B239,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH239))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD239=\"NA\",0,SUM(AI$5:AI239))","v":0},{"$f":"IF(AD239=\"NA\",0,SUM(AL$5:AL239))","v":0},{"$f":"IF(AD239=\"NA\",0,IF(AM239<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB239)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W239)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z239,$W$5:$W239)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X239<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A239+COUNTIF('LRMC x Plant'!$N$5:$N$489,A239)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A240,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A240,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G240=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A240,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C240,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C240,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A240,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A240,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A240,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A240,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B240=\"NA\",0,SUMIF('GEM new plant'!A:A,B240,'GEM new plant'!H:H)*E240/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D240,'GEM other'!$L$16:$L$21)*H240/1000","v":0},null,{"$f":"K239+COUNTIF('LRMC x Plant'!$N$5:$N$489,K239)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A240,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A240,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q240=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A240,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M240,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M240,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K240,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K240,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A240,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A240,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L240=\"NA\",0,SUMIF('GEM new plant'!A:A,L240,'GEM new plant'!H:H)*O240/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N240,'GEM other'!$L$16:$L$21)*R240/1000","v":0},null,{"$f":"IF(W240=0,0,SUMIF('LRMC x Plant'!$A:$A,$B240,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U240)","v":9044},{"$f":"IF(B240=AD240,0,SUMIF('LRMC x Plant'!$A:$A,$B240,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B240,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W240)","v":36120.051257218722},{"$f":"IF(Z240=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B240,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C240,'Other ass'!$D$6:$D$35)*U240","v":0},null,"NA",99999,"NA",{"$f":"IF(AD240=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B240,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C240,'Other ass'!$D$6:$D$35)*AG240","v":0},{"$f":"IF(AD240=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B240,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD240=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B240,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH240))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD240=\"NA\",0,SUM(AI$5:AI240))","v":0},{"$f":"IF(AD240=\"NA\",0,SUM(AL$5:AL240))","v":0},{"$f":"IF(AD240=\"NA\",0,IF(AM240<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB240)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W240)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z240,$W$5:$W240)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X240<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A240+COUNTIF('LRMC x Plant'!$N$5:$N$489,A240)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A241,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A241,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G241=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A241,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C241,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C241,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A241,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A241,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A241,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A241,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B241=\"NA\",0,SUMIF('GEM new plant'!A:A,B241,'GEM new plant'!H:H)*E241/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D241,'GEM other'!$L$16:$L$21)*H241/1000","v":0},null,{"$f":"K240+COUNTIF('LRMC x Plant'!$N$5:$N$489,K240)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A241,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A241,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q241=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A241,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M241,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M241,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K241,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K241,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A241,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A241,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L241=\"NA\",0,SUMIF('GEM new plant'!A:A,L241,'GEM new plant'!H:H)*O241/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N241,'GEM other'!$L$16:$L$21)*R241/1000","v":0},null,{"$f":"IF(W241=0,0,SUMIF('LRMC x Plant'!$A:$A,$B241,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U241)","v":9044},{"$f":"IF(B241=AD241,0,SUMIF('LRMC x Plant'!$A:$A,$B241,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B241,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W241)","v":36120.051257218722},{"$f":"IF(Z241=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B241,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C241,'Other ass'!$D$6:$D$35)*U241","v":0},null,"NA",99999,"NA",{"$f":"IF(AD241=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B241,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C241,'Other ass'!$D$6:$D$35)*AG241","v":0},{"$f":"IF(AD241=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B241,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD241=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B241,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH241))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD241=\"NA\",0,SUM(AI$5:AI241))","v":0},{"$f":"IF(AD241=\"NA\",0,SUM(AL$5:AL241))","v":0},{"$f":"IF(AD241=\"NA\",0,IF(AM241<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB241)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W241)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z241,$W$5:$W241)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X241<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A241+COUNTIF('LRMC x Plant'!$N$5:$N$489,A241)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A242,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A242,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G242=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A242,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C242,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C242,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A242,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A242,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A242,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A242,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B242=\"NA\",0,SUMIF('GEM new plant'!A:A,B242,'GEM new plant'!H:H)*E242/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D242,'GEM other'!$L$16:$L$21)*H242/1000","v":0},null,{"$f":"K241+COUNTIF('LRMC x Plant'!$N$5:$N$489,K241)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A242,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A242,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q242=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A242,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M242,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M242,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K242,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K242,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A242,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A242,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L242=\"NA\",0,SUMIF('GEM new plant'!A:A,L242,'GEM new plant'!H:H)*O242/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N242,'GEM other'!$L$16:$L$21)*R242/1000","v":0},null,{"$f":"IF(W242=0,0,SUMIF('LRMC x Plant'!$A:$A,$B242,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U242)","v":9044},{"$f":"IF(B242=AD242,0,SUMIF('LRMC x Plant'!$A:$A,$B242,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B242,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W242)","v":36120.051257218722},{"$f":"IF(Z242=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B242,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C242,'Other ass'!$D$6:$D$35)*U242","v":0},null,"NA",99999,"NA",{"$f":"IF(AD242=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B242,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C242,'Other ass'!$D$6:$D$35)*AG242","v":0},{"$f":"IF(AD242=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B242,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD242=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B242,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH242))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD242=\"NA\",0,SUM(AI$5:AI242))","v":0},{"$f":"IF(AD242=\"NA\",0,SUM(AL$5:AL242))","v":0},{"$f":"IF(AD242=\"NA\",0,IF(AM242<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB242)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W242)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z242,$W$5:$W242)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X242<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A242+COUNTIF('LRMC x Plant'!$N$5:$N$489,A242)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A243,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A243,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G243=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A243,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C243,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C243,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A243,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A243,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A243,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A243,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B243=\"NA\",0,SUMIF('GEM new plant'!A:A,B243,'GEM new plant'!H:H)*E243/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D243,'GEM other'!$L$16:$L$21)*H243/1000","v":0},null,{"$f":"K242+COUNTIF('LRMC x Plant'!$N$5:$N$489,K242)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A243,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A243,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q243=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A243,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M243,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M243,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K243,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K243,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A243,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A243,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L243=\"NA\",0,SUMIF('GEM new plant'!A:A,L243,'GEM new plant'!H:H)*O243/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N243,'GEM other'!$L$16:$L$21)*R243/1000","v":0},null,{"$f":"IF(W243=0,0,SUMIF('LRMC x Plant'!$A:$A,$B243,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U243)","v":9044},{"$f":"IF(B243=AD243,0,SUMIF('LRMC x Plant'!$A:$A,$B243,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B243,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W243)","v":36120.051257218722},{"$f":"IF(Z243=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B243,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C243,'Other ass'!$D$6:$D$35)*U243","v":0},null,"NA",99999,"NA",{"$f":"IF(AD243=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B243,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C243,'Other ass'!$D$6:$D$35)*AG243","v":0},{"$f":"IF(AD243=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B243,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD243=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B243,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH243))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD243=\"NA\",0,SUM(AI$5:AI243))","v":0},{"$f":"IF(AD243=\"NA\",0,SUM(AL$5:AL243))","v":0},{"$f":"IF(AD243=\"NA\",0,IF(AM243<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB243)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W243)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z243,$W$5:$W243)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X243<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A243+COUNTIF('LRMC x Plant'!$N$5:$N$489,A243)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A244,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A244,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G244=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A244,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C244,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C244,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A244,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A244,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A244,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A244,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B244=\"NA\",0,SUMIF('GEM new plant'!A:A,B244,'GEM new plant'!H:H)*E244/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D244,'GEM other'!$L$16:$L$21)*H244/1000","v":0},null,{"$f":"K243+COUNTIF('LRMC x Plant'!$N$5:$N$489,K243)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A244,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A244,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q244=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A244,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M244,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M244,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K244,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K244,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A244,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A244,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L244=\"NA\",0,SUMIF('GEM new plant'!A:A,L244,'GEM new plant'!H:H)*O244/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N244,'GEM other'!$L$16:$L$21)*R244/1000","v":0},null,{"$f":"IF(W244=0,0,SUMIF('LRMC x Plant'!$A:$A,$B244,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U244)","v":9044},{"$f":"IF(B244=AD244,0,SUMIF('LRMC x Plant'!$A:$A,$B244,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B244,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W244)","v":36120.051257218722},{"$f":"IF(Z244=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B244,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C244,'Other ass'!$D$6:$D$35)*U244","v":0},null,"NA",99999,"NA",{"$f":"IF(AD244=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B244,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C244,'Other ass'!$D$6:$D$35)*AG244","v":0},{"$f":"IF(AD244=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B244,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD244=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B244,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH244))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD244=\"NA\",0,SUM(AI$5:AI244))","v":0},{"$f":"IF(AD244=\"NA\",0,SUM(AL$5:AL244))","v":0},{"$f":"IF(AD244=\"NA\",0,IF(AM244<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB244)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W244)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z244,$W$5:$W244)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X244<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A244+COUNTIF('LRMC x Plant'!$N$5:$N$489,A244)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A245,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A245,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G245=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A245,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C245,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C245,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A245,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A245,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A245,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A245,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B245=\"NA\",0,SUMIF('GEM new plant'!A:A,B245,'GEM new plant'!H:H)*E245/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D245,'GEM other'!$L$16:$L$21)*H245/1000","v":0},null,{"$f":"K244+COUNTIF('LRMC x Plant'!$N$5:$N$489,K244)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A245,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A245,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q245=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A245,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M245,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M245,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K245,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K245,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A245,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A245,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L245=\"NA\",0,SUMIF('GEM new plant'!A:A,L245,'GEM new plant'!H:H)*O245/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N245,'GEM other'!$L$16:$L$21)*R245/1000","v":0},null,{"$f":"IF(W245=0,0,SUMIF('LRMC x Plant'!$A:$A,$B245,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U245)","v":9044},{"$f":"IF(B245=AD245,0,SUMIF('LRMC x Plant'!$A:$A,$B245,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B245,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W245)","v":36120.051257218722},{"$f":"IF(Z245=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B245,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C245,'Other ass'!$D$6:$D$35)*U245","v":0},null,"NA",99999,"NA",{"$f":"IF(AD245=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B245,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C245,'Other ass'!$D$6:$D$35)*AG245","v":0},{"$f":"IF(AD245=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B245,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD245=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B245,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH245))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD245=\"NA\",0,SUM(AI$5:AI245))","v":0},{"$f":"IF(AD245=\"NA\",0,SUM(AL$5:AL245))","v":0},{"$f":"IF(AD245=\"NA\",0,IF(AM245<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB245)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W245)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z245,$W$5:$W245)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X245<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A245+COUNTIF('LRMC x Plant'!$N$5:$N$489,A245)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A246,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A246,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G246=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A246,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C246,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C246,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A246,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A246,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A246,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A246,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B246=\"NA\",0,SUMIF('GEM new plant'!A:A,B246,'GEM new plant'!H:H)*E246/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D246,'GEM other'!$L$16:$L$21)*H246/1000","v":0},null,{"$f":"K245+COUNTIF('LRMC x Plant'!$N$5:$N$489,K245)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A246,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A246,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q246=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A246,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M246,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M246,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K246,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K246,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A246,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A246,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L246=\"NA\",0,SUMIF('GEM new plant'!A:A,L246,'GEM new plant'!H:H)*O246/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N246,'GEM other'!$L$16:$L$21)*R246/1000","v":0},null,{"$f":"IF(W246=0,0,SUMIF('LRMC x Plant'!$A:$A,$B246,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U246)","v":9044},{"$f":"IF(B246=AD246,0,SUMIF('LRMC x Plant'!$A:$A,$B246,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B246,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W246)","v":36120.051257218722},{"$f":"IF(Z246=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B246,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C246,'Other ass'!$D$6:$D$35)*U246","v":0},null,"NA",99999,"NA",{"$f":"IF(AD246=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B246,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C246,'Other ass'!$D$6:$D$35)*AG246","v":0},{"$f":"IF(AD246=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B246,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD246=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B246,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH246))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD246=\"NA\",0,SUM(AI$5:AI246))","v":0},{"$f":"IF(AD246=\"NA\",0,SUM(AL$5:AL246))","v":0},{"$f":"IF(AD246=\"NA\",0,IF(AM246<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB246)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W246)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z246,$W$5:$W246)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X246<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A246+COUNTIF('LRMC x Plant'!$N$5:$N$489,A246)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A247,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A247,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G247=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A247,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C247,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C247,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A247,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A247,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A247,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A247,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B247=\"NA\",0,SUMIF('GEM new plant'!A:A,B247,'GEM new plant'!H:H)*E247/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D247,'GEM other'!$L$16:$L$21)*H247/1000","v":0},null,{"$f":"K246+COUNTIF('LRMC x Plant'!$N$5:$N$489,K246)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A247,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A247,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q247=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A247,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M247,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M247,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K247,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K247,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A247,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A247,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L247=\"NA\",0,SUMIF('GEM new plant'!A:A,L247,'GEM new plant'!H:H)*O247/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N247,'GEM other'!$L$16:$L$21)*R247/1000","v":0},null,{"$f":"IF(W247=0,0,SUMIF('LRMC x Plant'!$A:$A,$B247,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U247)","v":9044},{"$f":"IF(B247=AD247,0,SUMIF('LRMC x Plant'!$A:$A,$B247,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B247,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W247)","v":36120.051257218722},{"$f":"IF(Z247=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B247,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C247,'Other ass'!$D$6:$D$35)*U247","v":0},null,"NA",99999,"NA",{"$f":"IF(AD247=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B247,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C247,'Other ass'!$D$6:$D$35)*AG247","v":0},{"$f":"IF(AD247=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B247,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD247=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B247,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH247))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD247=\"NA\",0,SUM(AI$5:AI247))","v":0},{"$f":"IF(AD247=\"NA\",0,SUM(AL$5:AL247))","v":0},{"$f":"IF(AD247=\"NA\",0,IF(AM247<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB247)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W247)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z247,$W$5:$W247)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X247<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A247+COUNTIF('LRMC x Plant'!$N$5:$N$489,A247)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A248,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A248,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G248=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A248,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C248,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C248,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A248,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A248,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A248,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A248,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B248=\"NA\",0,SUMIF('GEM new plant'!A:A,B248,'GEM new plant'!H:H)*E248/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D248,'GEM other'!$L$16:$L$21)*H248/1000","v":0},null,{"$f":"K247+COUNTIF('LRMC x Plant'!$N$5:$N$489,K247)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A248,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A248,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q248=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A248,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M248,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M248,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K248,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K248,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A248,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A248,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L248=\"NA\",0,SUMIF('GEM new plant'!A:A,L248,'GEM new plant'!H:H)*O248/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N248,'GEM other'!$L$16:$L$21)*R248/1000","v":0},null,{"$f":"IF(W248=0,0,SUMIF('LRMC x Plant'!$A:$A,$B248,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U248)","v":9044},{"$f":"IF(B248=AD248,0,SUMIF('LRMC x Plant'!$A:$A,$B248,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B248,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W248)","v":36120.051257218722},{"$f":"IF(Z248=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B248,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C248,'Other ass'!$D$6:$D$35)*U248","v":0},null,"NA",99999,"NA",{"$f":"IF(AD248=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B248,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C248,'Other ass'!$D$6:$D$35)*AG248","v":0},{"$f":"IF(AD248=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B248,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD248=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B248,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH248))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD248=\"NA\",0,SUM(AI$5:AI248))","v":0},{"$f":"IF(AD248=\"NA\",0,SUM(AL$5:AL248))","v":0},{"$f":"IF(AD248=\"NA\",0,IF(AM248<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB248)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W248)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z248,$W$5:$W248)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X248<='Table calcs'!$C$7,1,0)","v":0}]
[{"$f":"A248+COUNTIF('LRMC x Plant'!$N$5:$N$489,A248)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A249,'LRMC x Plant'!$N$5:$N$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A249,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(G249=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A249,'LRMC x Plant'!$N$5:$N$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(C249,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(C249,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!M$5:M$489,MATCH(A249,'LRMC x Plant'!N$5:N$489,0),)),\"NA\",INDEX('LRMC x Plant'!M$5:M$489,MATCH(A249,'LRMC x Plant'!N$5:N$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A249,'LRMC x Plant'!$N$5:$N$489,0),)),0,INDEX('LRMC x Plant'!$L$5:$L$489,MATCH($A249,'LRMC x Plant'!$N$5:$N$489,0),))","v":0},{"$f":"IF(B249=\"NA\",0,SUMIF('GEM new plant'!A:A,B249,'GEM new plant'!H:H)*E249/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,D249,'GEM other'!$L$16:$L$21)*H249/1000","v":0},null,{"$f":"K248+COUNTIF('LRMC x Plant'!$N$5:$N$489,K248)","v":116},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A249,'LRMC x Plant'!$S$5:$S$489,0),)),\"NA\",INDEX('LRMC x Plant'!$A$5:$A$489,MATCH($A249,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(Q249=0,\"NA\",INDEX('LRMC x Plant'!$B$5:$B$489,MATCH($A249,'LRMC x Plant'!$S$5:$S$489,0),))","v":"NA"},{"$f":"IF(ISNA(VLOOKUP(M249,'GEM other'!$B$5:$C$37,2,FALSE)),\"NA\",VLOOKUP(M249,'GEM other'!$B$5:$C$37,2,FALSE))","v":"NA"},{"$f":"IF(ISNA(INDEX('LRMC x Plant'!R$5:R$489,MATCH(K249,'LRMC x Plant'!S$5:S$489,0),)),\"NA\",INDEX('LRMC x Plant'!R$5:R$489,MATCH(K249,'LRMC x Plant'!S$5:S$489,0),))","v":"NA"},"NA",{"$f":"IF(ISNA(INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A249,'LRMC x Plant'!$S$5:$S$489,0),)),0,INDEX('LRMC x Plant'!$Q$5:$Q$489,MATCH($A249,'LRMC x Plant'!$S$5:$S$489,0),))","v":0},{"$f":"IF(L249=\"NA\",0,SUMIF('GEM new plant'!A:A,L249,'GEM new plant'!H:H)*O249/1000000)","v":0},{"$f":"SUMIF('GEM other'!$K$16:$K$21,N249,'GEM other'!$L$16:$L$21)*R249/1000","v":0},null,{"$f":"IF(W249=0,0,SUMIF('LRMC x Plant'!$A:$A,$B249,'LRMC x Plant'!$D:$D))","v":0},{"$f":"SUM(U$5:U249)","v":9044},{"$f":"IF(B249=AD249,0,SUMIF('LRMC x Plant'!$A:$A,$B249,'LRMC x Plant'!$E:$E)*SUMIF('LRMC x Plant'!$A:$A,$B249,'LRMC x Plant'!$D:$D)*8.76)","v":0},{"$f":"SUM(W$5:W249)","v":36120.051257218722},{"$f":"IF(Z249=0,0,SUMIF('LRMC x Plant'!$A$5:$A$489,B249,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"SUMIF('Other ass'!$B$6:$B$36,C249,'Other ass'!$D$6:$D$35)*U249","v":0},null,"NA",99999,"NA",{"$f":"IF(AD249=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B249,'LRMC x Plant'!D$5:D$489))","v":0},{"$f":"SUMIF('Other ass'!$B$6:$B$36,$C249,'Other ass'!$D$6:$D$35)*AG249","v":0},{"$f":"IF(AD249=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B249,'LRMC x Plant'!F$5:F$489))","v":0},{"$f":"IF(AD249=\"NA\",0,SUMIF('LRMC x Plant'!$A$5:$A$489,$B249,'LRMC x Plant'!$G$5:$G$489))","v":0},0,0,{"$f":"(SUM(AH$5:AH249))","v":2453.7550000000001},2453.7550000000001,{"$f":"IF(AD249=\"NA\",0,SUM(AI$5:AI249))","v":0},{"$f":"IF(AD249=\"NA\",0,SUM(AL$5:AL249))","v":0},{"$f":"IF(AD249=\"NA\",0,IF(AM249<='Table calcs'!$C$6,1,0))","v":0},null,{"$f":"SUM(AB$5:AB249)-Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(W$5:W249)-Summary!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUMPRODUCT($Z$5:$Z249,$W$5:$W249)","v":2688071.8512109681},2688071.8512109681,{"$error":"#REF!"},{"$f":"IF(X249<='Table calcs'!$C$7,1,0)","v":0}]

{"sheet":"Table calcs","index":13,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Optimal point for new plant required"]
[]
[null,null,{"$f":"MIN('LRMC x Plant ranked'!BA5:BA141*'LRMC x Plant ranked'!BB5:BB141)","v":{"$error":"#REF!"}},"Total LRMC*GWh"]
[]
[null,null,{"$f":"SUMIF('LRMC x Plant ranked'!$BA$5:$BA$141,$C$4,'LRMC x Plant ranked'!AU$5:AU$141)","v":0},"Peak MW from new peakers"]
[null,null,{"$f":"SUMIF('LRMC x Plant ranked'!$BA$5:$BA$141,$C$4,'LRMC x Plant ranked'!X$5:X$141)","v":0},"Cum GWh from baseload plant"]
[]
[]
[null,null,null,"MW","GWh","CapX ($m)","Max LRMC ($MWh)","Emissions (ktCO2)",null,"Peak contribution (MW)"]
[null,"New baseload plant required to meet demand growth"]
[null,null,"CCGT",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C12)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C12)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C12)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C12)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C12)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C12)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"J12/D12*100","v":{"$error":"#DIV/0!"}}]
[null,null,"Coal",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C13)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C13)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C13)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C13)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C13)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C13)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"J13/D13*100","v":{"$error":"#DIV/0!"}}]
[null,null,"Lig",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C14)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C14)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C14)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C14)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C14)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C14)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"Geo",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C15)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C15)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C15)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C15)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C15)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C15)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"Wind",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C16)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C16)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C16)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C16)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C16)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C16)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"HydPk",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C17)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C17)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C17)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C17)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C17)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C17)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"HydRR",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C18)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C18)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C18)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C18)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C18)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C18)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"HydPD",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C19)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C19)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C19)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C19)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C19)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C19)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"Solar",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C20)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C20)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C20)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C20)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C20)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C20)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"Tide",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C21)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C21)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C21)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C21)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C21)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C21)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"GasCog",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C22)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C22)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C22)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C22)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C22)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C22)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,"OthCog",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C23)*'LRMC x Plant ranked'!U$5:U$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C23)*'LRMC x Plant ranked'!W$5:W$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C23)*'LRMC x Plant ranked'!Y$5:Y$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C23)*'LRMC x Plant ranked'!Z$5:Z$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C23)*'LRMC x Plant ranked'!AA$5:AA$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},null,{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C23)*'LRMC x Plant ranked'!AB$5:AB$141*'LRMC x Plant ranked'!$BC$5:$BC$141)","v":0},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"SUM(D12:D23)","v":0},{"$f":"SUM(E12:E23)","v":0},{"$f":"SUM(F12:F23)","v":0},{"$f":"MAX(G12:G23)","v":0},{"$f":"SUM(H12:H23)","v":0},null,{"$f":"SUM(J12:J23)","v":0}]
[null,null,"Hyd with storage",{"$f":"D19+D17","v":0},{"$f":"E19+E17","v":0},{"$f":"F19+F17","v":0},{"$f":"MAX(G19,G17)","v":0},{"$f":"H19+H17","v":0},null,{"$f":"J19+J17","v":0}]
[null,"Additional peakers required"]
[null,null,"GasPkr",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C27)*'LRMC x Plant ranked'!AG$5:AG$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C27)*'LRMC x Plant ranked'!AI$5:AI$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C27)*'LRMC x Plant ranked'!AJ$5:AJ$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C27)*'LRMC x Plant ranked'!AE$5:AE$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C27)*'LRMC x Plant ranked'!AK$5:AK$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},null,{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C27)*'LRMC x Plant ranked'!AH$5:AH$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0}]
[null,null,"DslRecip",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C28)*'LRMC x Plant ranked'!AG$5:AG$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C28)*'LRMC x Plant ranked'!AI$5:AI$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C28)*'LRMC x Plant ranked'!AJ$5:AJ$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C28)*'LRMC x Plant ranked'!AE$5:AE$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C28)*'LRMC x Plant ranked'!AK$5:AK$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},null,{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C28)*'LRMC x Plant ranked'!AH$5:AH$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0}]
[null,null,"DslPkr",{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C29)*'LRMC x Plant ranked'!AG$5:AG$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C29)*'LRMC x Plant ranked'!AI$5:AI$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C29)*'LRMC x Plant ranked'!AJ$5:AJ$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"MAX(('LRMC x Plant ranked'!$C$5:$C$141=$C29)*'LRMC x Plant ranked'!AE$5:AE$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},{"$f":"SUM(('LRMC x Plant ranked'!$C$5:$C$141=$C29)*'LRMC x Plant ranked'!AK$5:AK$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0},null,{"$f":"SUMPRODUCT(('LRMC x Plant ranked'!$C$5:$C$141=$C29)*'LRMC x Plant ranked'!AH$5:AH$141*'LRMC x Plant ranked'!$AQ$5:$AQ$141)","v":0}]
[null,null,"Dsl tot",{"$f":"SUM(D28:D29)","v":0},{"$f":"SUM(E28:E29)","v":0},0,{"$f":"MAX(G28:G29)","v":0},0,null,0]
[null,null,null,{"$f":"D30+D27","v":0},{"$f":"E30+E27","v":0},{"$f":"F30+F27","v":0},{"$f":"MAX(G27:G30)","v":0},{"$f":"H30+H27","v":0},null,{"$f":"J30+J27","v":0}]

{"sheet":"Summary Pivot","index":14,"n_rows":24,"n_cols":27,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["Sum of MW","Plant status"]
["Tech","Under Construction","(blank)","Fully Consented","Generic","Exclude - Other","Exclude - Abandoned","Applied for Consent","Proposed","Fully ConsentedWind","GenericPNAOther","Exclude - AbandonedOther","Applied for ConsentOther","Exclude - OtherOther","Exclude - OtherGeo","GenericGeo","Generic - LQGeo","GenericWind","Fully ConsentedOther","Exclude - AbandonedWind","Applied for ConsentWind","Applied for ConsentGeo","Under ConstructionGeo","ProposedOther","Fully ConsentedGeo","Under ConstructionOther","Grand Total"]
["CCGT",null,null,880,1900,null,null,null,194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2974]
["Coal",null,null,940,7680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8620]
["DslPkr",null,null,null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
["DslRecip",null,null,23,90,null,null,null,9.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.9]
["GasCog",null,null,null,200,null,null,null,49.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249.5]
["GasPkr",100,null,null,1600,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1800]
["Geo",222,null,250,1010,70,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1642]
["HydPD",null,null,null,900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["HydPK",null,null,98,null,null,null,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
["HydRR",null,null,146,1177,null,100,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1461]
["Lig",null,null,null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
["OthCog",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Solar",null,null,null,520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520]
["Tide",null,null,3,null,null,null,197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Wind",60,null,2409.5,2510,null,630,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5846.5]
["(blank)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Coal_CCS",null,null,null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
["HydSC",null,null,null,null,null,781,260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1041]
["Grand Total",382,0,4749.5,21207,70,1511,892,353.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29164.9]